{"text_format":"1","workbook":"xlsx","n_sheets":47,"sheets":["Cover","Help","Settings","Summary","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","Direct_charges","PM","PFFA","Expend Trends","Significant Spending","Prov_Cond_Grants","Grants Admin","Budget Tracking","NMOG","Function shifts","Indirect Grants","Performance Indicators","Reprioritisation","Personnel","Receipts","Analysis","InfraS Summary","InfraS 1.1","InfraS 1.2","ODA Summary","Deviations","Dept specific info","Dept specific info-Own Format","Training","PPP Projects","Outputs","Checks","Metadata"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":9,"defined_names":1338,"comments":17,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":1040,"n_cols":266,"rows_kept":281,"cut":true,"hidden":false,"merged":[[6,1,6,3]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(BS3:BS50)","v":6},{"$f":"COUNTA(BT3:BT50)","v":9},7,8,5,6,6,3,5,5,8,8,{"$f":"COUNTA(CE3:CE50)","v":8},{"$f":"COUNTA(CF3:CF50)","v":4},null,{"$f":"16-COUNTBLANK(CI3:CI22)","v":3},null,null,null,null,null,null,null,null,"Once-off adjustments to base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflator",5.6000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP Category","Econ Class for ODA","Year","Lookup ID","EconClass","Priorities - fixed","InfraList1","InfraList2","InfraList3","InfraList4","ODAList1","ListedProgs",null,{"$f":"MAX(BL3:BL18)","v":4},"ProgList",null,"InfraS dropdown list",null,"DoR Cat",null,"Outputs-1","Outputs-2","Outputs-3","Outputs-4","Outputs-5","Outputs-6","Outputs-7","Outputs-8","Outputs-9","Outputs-10","Outputs-11","Outputs-12","Outputs-13","Outputs-14",null,null,"Array Range to lock",null,null,null,null,null,null,null,"Department","Programme","Subprogramme","Econ1","Econ5","Empty1","2019/20 amount above 5.6% growth","Empty2","Trans_Indi","Sprog_Indi","Econc_Indi",null,null,null,null,null,"Department","Programme","Salary Level","2015/16 - Number of posts on approved establishment as at 30 June 2015","2015/16 - Number of posts on funded establishment as at 30 June 2015","2015/16 - Number of posts additional to the establishment as at 30 June 2015","2014/15 - Number of posts filled","2014/15 - Expenditure on posts filled","2015/16 - Number of all posts to be filled","2015/16 - Expenditure on all posts to be filled","2016/17 - Number of all posts to be filled","2016/17 - Expenditure on all posts to be filled","2017/18 - Number of all posts to be filled","2017/18 - Expenditure on all posts to be filled","2018/19 - Number of all posts to be filled","2018/19 - Expenditure on all posts to be filled","Combo_DeptProg","DeptCode","ProgCode","DeptProg_Combo_Code",null,null,null,"Budgets - ENE 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,EY4:EY18925)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,EZ4:EZ18925)","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(9,FA4:FA18925)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheet Names","Lock","Hide","Index",null,null,null,"Transfers",null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,HA4:HA3000)","v":0},{"$f":"+SUBTOTAL(9,HB4:HB3000)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not related to SIPs","Compensation of employees","2019/20",111,"Provincial Revenue Funds","Priority 1: A Capable, Ethical and Developmental State","Programme","New infrastructure assets","Site identification","Mega","Long term technical assistance",{"$f":"IF(Summary!F31=0,Direct_charges!$H$8,Summary!F31)","v":"Administration"},1,{"$f":"IF(BM3<>\"\",BK3,0)","v":1},{"$f":"IF(BK3>PListed,\"\",Cover!BJ3)","v":"Administration"},1,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0)))","v":"Administration"},null,"National",null,"Improved quality of teaching and learning through development, supply and effective utilisation of teachers","Average male and female life expectancy at birth increased to 70 years","Reduced levels of contact crime","Productive investment is effectively crowded in through the infrastructure build programme ","Establish a credible institutional mechanism for skills planning","Regulation, funding and investment improved ","Improved land administration and spatial planning for integrated development in rural areas"," Adequate housing and improved quality living environments","Members of society have sustainable and reliable access to basic services.","Ecosystems are sustained and natural resources are used efficiently","SA’s national priorities advanced in bilateral engagements","A stable political-administrative interface","Current social welfare system reformed to deliver better results for vulnerable groups ","Fostering Constitutional values  ",null,1,"V185:W274,V276:W289",null,null,null,null,null,null,null,"National Treasury","Direct charge against the National Revenue Fund","Provincial Equitable Share",null,null,0,0,0,{"$f":"+CQ3&CR3&CS3&CT3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},null,null,null,null,null,"The Presidency","Administration",1,0,40,40,32,2302,40,2335,40,2396,40,2559,40,2707,{"$f":"Cover!$DG3&\"|\"&Cover!$DH3","v":"The Presidency|Administration"},{"$f":"INDEX(($FC$4:$FC$5030),MATCH(Cover!$DG3,$EF$4:$EF$5030,0))","v":"001"},{"$f":"INDEX(($FD$4:$FD$5030),MATCH(Cover!$DH3,$EH$4:$EH$5030,0))","v":"001"},{"$f":"Cover!$DX3&Cover!$DY3","v":"001001"},null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4"," 2017/18"," 2018/19"," 2019/20 MA"," 2019/20 AA"," 2019/20 RE"," 2020/21"," 2021/22"," 2022/23","2019_20_Pre-Audited","2021_22 NR","2022_23 NR","2021_22 IB","2022_23 IB","2023_24 IB","Combo_DeptProg","DeptCode","ProgCode","SProgCode","ItemCode","DeptProg_Combo_Code","DeptEcon_Combo_Code","Econ3/4 ID","DPSP_Econ_Combo","DPSPCode","DeptProgEcon_Combo_Code",null,null,null,null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4",null,null,null,null,null,null,null,null,"Settings",1,1,1,null,"VoteNo","Department","Programme No#","Programme","Subprogramme No#","Subprogramme","Transfers and subsidies / Payments for financial assets detail","Econ1","Econ5","DOR","Combo","2022/23 Revised baseline","2023/24 Revised baseline","2024/25 \nTotal baseline","Len","Cnt",null,null,"Combo","Vote No. - N","Programme No. - N","Subprogramme No. - N","Econ1_IDn","Econ2_IDn","Econ3_IDn","Econ4_IDn","Econ5_IDn","Index - N","Index - N2","Org_UID","Econ_UID","Department","Programme","Subprogramme","Transfers and subsidies / Payments for financial assets detail","Econ1","Econ2","Econ3","Econ4","Econ5","DOR","2019/20 Actual","2020/21 Actual","2021/22 Main appropriation","2021/22 Adjusted appropriation","2021/22 Revised estimate","2021/22 Preliminary outcome","2022/23 Baseline","2023/24 Baseline","2024/25 Baseline","2025/26 Baseline","2023/24 Recommendation - NT","2024/25 Recommendation - NT","2025/26 Recommendation - NT","2023/24 Final baseline","2024/25 Final baseline","2025/26 Final baseline","2023/24 Realignment From","2024/25 Realignment From","2025/26 Realignment From","2023/24 Realignment To","2024/25 Realignment To","2025/26 Realignment To","2023/24 Decrease","2024/25 Decrease","2025/26 Decrease","2023/24 Increase","2024/25 Increase","2025/26 Increase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst","Goods and services","2020/21",112,"Provincial agencies and funds","Priority 2: Economic Transformation and Job Creation","Project ","Upgrading and additions","Pre-feasibility","Large","Short term technical assistance",{"$f":"IF(OR(BJ3=\"Direct_charges\",BJ3=\"\"),\"\",IF(Summary!F32=0,\"Direct_charges\",Summary!F32))","v":"Water Resources Management"},2,{"$f":"IF(BM4<>\"\",MAX(BL$3:BL3)+1,0)","v":2},{"$f":"IF(BK4>PListed,\"\",Cover!BJ4)","v":"Water Resources Management"},2,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0)))","v":"Water Resources Management"},null,"Provincial equitable share",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Improve the quality of teaching and learning through provision of Infrastructure and learning materials ","Tuberculosis (TB) prevention and cure progressively improved","An efficient and effective criminal Justice system","The productive sectors account for a growing share of production and employment, exports are diversified, African regional development is accelerated, the carbon intensity of growth is reduced, knowledge and technology support increasingly inclusive and dynamic growth, and the organs of the state improve their alignment in support of employment-creating growth","Increase access to programmes leading to intermediate and high level learning","Reliable generation, transmission and distribution of energy ensured","Sustainable Land Reform (agrarian transformation)","A functionally equitable residential property market ","Intergovernmental and democratic governance arrangements for a functional system of cooperative governance strengthened. ","An effective climate change mitigation and adaptation response ","An economically integrated Southern Africa","A public service that is a career of choice","Improved monitoring, evaluation, accountability and quality assurance","Equal opportunities, inclusion and redress ",null,2,"AE185:AF274,AE276:AF289",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development","Local government equitable share","Current","Municipal bank accounts",0,0,0,{"$f":"+CQ4&CR4&CS4&CT4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareCurrentMunicipal bank accounts"},{"$f":"+CQ4&CR4&CS4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable share"},{"$f":"+CQ4&CR4&CS4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareMunicipal bank accounts"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"111",{"$f":"+INDEX(($FS$4:$FS$27),MATCH(EM4,$GB$4:$GB$27,0))","v":1},1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees",213995,210863,243787,243233,243233,259021,277938,290071,null,0,0,{"$f":"SUMIF([6]!Dataset_for_ENE[DPSPE4],$FJ4,[6]!Dataset_for_ENE[2022/23 Final baseline])","v":{"$error":"#REF!"}},{"$f":"SUMIF([6]!Dataset_for_ENE[DPSPE4],$FJ4,[6]!Dataset_for_ENE[2023/24 Final baseline])","v":{"$error":"#REF!"}},{"$f":"SUMIF([6]!Dataset_for_ENE[DPSPE4],$FJ4,[6]!Dataset_for_ENE[2024/25 Final baseline])","v":{"$error":"#REF!"}},{"$f":"+EF4&\"|\"&EH4","v":"The Presidency|Administration"},{"$f":"REPT(\"0\",3-LEN(EE4))&EE4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EG4))&EG4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EI4))&EI4","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4))&ED4","v":"001"},{"$f":"+FC4&FD4","v":"001001"},{"$f":"+FC4&FF4","v":"001001"},{"$f":"+FF4*1","v":1},{"$f":"FG4&FE4&REPT(\"0\",3-LEN(FI4))&FI4","v":"001001001001"},{"$f":"+FG4&FE4","v":"001001001"},{"$f":"LEFT(FJ4,6)&FF4","v":"001001001"},null,null,null,null,null,null,1,1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees",null,null,null,null,null,null,null,null,"Summary",1,0,2,null,1,"The Presidency",1,"Administration",1,"Management","Employee social benefits","Current","Social benefits","NAT",{"$f":"+GQ4&\"|\"&GS4&\"|\"&GU4&\"|\"&GX4&\"|\"&GW4&\"|\"&GV4","v":"The Presidency|Administration|Management|Social benefits|Current|Employee social benefits"},{"$f":"IFERROR(SUMIF([6]!Dataset_for_ENE[TransfersCombo],GZ4,[6]!Dataset_for_ENE[2022/23 Final baseline]),0)","v":0},{"$f":"IFERROR(SUMIF([6]!Dataset_for_ENE[TransfersCombo],GZ4,[6]!Dataset_for_ENE[2023/24 Final baseline]),0)","v":0},{"$f":"IFERROR(SUMIF([6]!Dataset_for_ENE[TransfersCombo],GZ4,[6]!Dataset_for_ENE[2024/25 Final baseline]),0)","v":0},{"$f":"+LEN(GZ4)","v":89},1,null,null,"Water and Sanitation|Administration|Ministry|Salaries and wages|Salaries and wages|Non-transfer item",41,1,1,1,1,1,1,1,18746,1,"41|01|01","01|01|01|01|01","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",18181,11782,29874,29874,29874,21521,22894,21513,22479,23486,21513,22479,23486,22111,23085,24102,0,0,0,0,0,0,0,0,0,598,606,616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor","Provinces and municipalities","2021/22",113,"Municipal bank accounts","Priority 3: Education, Skills and Health",null,"Rehabilitation and refurbishment","Feasibility","Small","Conferences / workshops",{"$f":"IF(OR(BJ4=\"Direct_charges\",BJ4=\"\"),\"\",IF(Summary!F33=0,\"Direct_charges\",Summary!F33))","v":"Water Services Management"},3,{"$f":"IF(BM5<>\"\",MAX(BL$3:BL4)+1,0)","v":3},{"$f":"IF(BK5>PListed,\"\",Cover!BJ5)","v":"Water Services Management"},3,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0)))","v":"Water Services Management"},null,"Provincial conditional grants (Direct)",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Regular annual national assessments to track improvements in the quality of teaching and learning (ANA)","Maternal, Infant and Child Mortality reduced","South Africa’s borders effectively defended, protected, secured and well-managed","The elimination of unnecessary regulatory burdens and lower price increases for key inputs and wage goods fosters investment and economic growth","Increase access to occupationally-directed programmes in needed areas and thereby expand the availability of intermediate level skills (with special focus on artisan skills)","Maintenance, strategic expansion, operational efficiency, capacity and competitiveness of our logistics and transport infrastructure ensured","Improved food security","Enhanced institutional capabilities for effective coordination of spatial investment decisions","Sound financial and administrative management.","An environmentally sustainable, low-carbon economy resulting from a well-managed just transition","Political cohesion within Southern Africa to ensure a peaceful, secure and stable Southern African region","Sufficient technical and specialist professional skills","Development of more sustainable model of funding social development","Using sport and recreation to promote social cohesion ",null,3,"AN185:AO274,AN276:AO289",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management","Municipal Infrastructure Support Agency","Current","Departmental agencies and accounts",0,0,0,"Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyCurrentDepartmental agencies and accounts","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support Agency","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyDepartmental agencies and accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,"The Presidency",1,"Administration",2,"Support Services to the President","Transfers and subsidies","Goods and services","Goods and services",null,null,null,null,null,null,null,null,1,1,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Social contributions|Social contributions|Non-transfer item",41,1,1,1,1,1,2,2,18747,2,"41|01|01","01|01|01|02|02","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",1429,846,5265,5265,5265,1583,5328,5064,5292,5529,5064,5292,5529,5205,5435,5674,0,0,0,0,0,0,0,0,0,141,143,145]
[null,"Department",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sip 3: South eastern note and corridor development","Departmental agencies and accounts","2022/23",114,"Municipal agencies and funds","Priority 4: Consolidating the Social Wage through Reliable and Quality Basic Services",null,"Maintenance and repair","Design",null,"Study tours",{"$f":"IF(OR(BJ5=\"Direct_charges\",BJ5=\"\"),\"\",IF(Summary!F34=0,\"Direct_charges\",Summary!F34))","v":""},4,{"$f":"IF(BM6<>\"\",MAX(BL$3:BL5)+1,0)","v":0},{"$f":"IF(BK6>PListed,\"\",Cover!BJ6)","v":""},4,"Multiple programmes",null,"Local government equitable share",{"$f":"PM!F126","v":"Municipal bank accounts"},"Improved Grade R and planning for extension of ECD","Prevalence of Non-Communicable Diseases reduced by 28%","Secure cyber space","Workers’ education and skills increasingly meet economic needs ","Increase access to high-level occupationally directed programmes in needed areas","Maintenance and supply availability of our bulk water resources infrastructure ensured","Smallholder producers' development and support (technical, financial, infrastructure) for agrarian transformation",null,"Promotion of social and economic development.","Enhanced governance systems and capacity","A Peaceful, secure and stable Africa","Efficient and effective management and operations systems","Increased human resource capacity in the social development sector","Promoting active citizenry and leadership",null,4,"V298:W310,AE298:AF310,AN298:AO310",null,null,null,null,null,null,null,"Social Development","Social Assistance","Old Age","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceOld AgeCurrentSocial benefits","Social DevelopmentSocial AssistanceOld Age","Social DevelopmentSocial AssistanceOld AgeSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,"The Presidency",1,"Administration",3,"Support Services to the Deputy President","Payments for capital assets","Interest and rent on land","Interest and rent on land",null,null,null,null,null,null,null,null,2,1,0,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Administrative fees|Administrative fees|Non-transfer item",41,1,1,1,1,2,3,3,18748,3,"41|01|01","01|01|02|03|03","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",728,214,747,747,747,497,778,784,832,869,784,832,869,784,832,869,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water and Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province","Higher education institutions","2023/24",115,"Social security funds","Priority 5: Spatial Integration, Human Settlements and Local Government",null,null,"Tender",null,"Training",{"$f":"IF(OR(BJ6=\"Direct_charges\",BJ6=\"\"),\"\",IF(Summary!F35=0,\"Direct_charges\",Summary!F35))","v":""},5,{"$f":"IF(BM7<>\"\",MAX(BL$3:BL6)+1,0)","v":0},{"$f":"IF(BK7>PListed,\"\",Cover!BJ7)","v":""},5,"",null,"Local government conditional grants (Direct)",{"$f":"PM!F126","v":"Municipal bank accounts"},"A credible, outcomes-focused planning and accountability system (building the capacity of the state to intervene and support quality education)","Injury, accidents and violence reduced by 50% from 2010 levels","Ensure Domestic Stability","Macroeconomic conditions support employment-creating growth","Strengthen the governance, management and student support in post school education and training institutions","Expansion, modernisation, access and affordability of our Information and communications infrastructure ensured","Increased access to quality infrastructure and services, particularly in education, healthcare and public transport in rural areas",null,"Local public employment programmes expanded through the Community Work Programme.","Sustainable human communities  ","A sustainable developed and economically integrated Africa","Procurement systems that deliver value for money","Deepening social assistance and expanding access to social security",null,null,5,"V356:W365,V370:W371,V373:W410,V412:W413,V440:W441,V443:W449",null,null,null,null,null,null,null,"Social Development","Social Assistance","War Veterans","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceWar VeteransCurrentSocial benefits","Social DevelopmentSocial AssistanceWar Veterans","Social DevelopmentSocial AssistanceWar VeteransSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Payments for financial assets","Provinces and municipalities","Municipalities",null,null,null,null,null,null,null,null,3,1,0,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Minor assets|Minor assets|Non-transfer item",41,1,1,1,1,2,5,5,18749,4,"41|01|01","01|01|02|05|05","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",17,0,70,70,70,0,72,74,77,80,74,77,80,74,77,80,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Enquiries:",null,null,"Department Contact Details:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor","Foreign governments and international organisations","2024/25",116,"Departmental agencies (non-business entities)","Priority 6: Social Cohesion and Safer Communities","InfraList5",null,"Construction",null,"Equipment",{"$f":"IF(OR(BJ7=\"Direct_charges\",BJ7=\"\"),\"\",IF(Summary!F36=0,\"Direct_charges\",Summary!F36))","v":""},6,{"$f":"IF(BM8<>\"\",MAX(BL$3:BL7)+1,0)","v":0},{"$f":"IF(BK8>PListed,\"\",Cover!BJ8)","v":""},6,"",null,"General Fuel Levy sharing with Metropolitan Municipalities",{"$f":"PM!F126","v":"Municipal bank accounts"},"Partnerships for a Strong Education System","Health Systems Reforms Completed","Identity of all persons in South Africa known and secured  ","Reduced workplace conflict and improved collaboration between government, organised business and organised labour",null,"Coordination, planning, integration and monitoring implementation of strategic integrated projects in the National Infrastructure Plan","Growth of sustainable rural enterprises and industries, characterised by strong rural-urban linkages, increased investment in agro-processing, trade development and access to local markets and financial services – resulting in rural job creation",null,null,null,"An equitable and just System of Global Governance","Strengthened accountability to citizens ","Early childhood development provision",null,null,6,"AE356:AF365,AE370:AF371,AE373:AF410,AE412:AF413,AE440:AF441,AE443:AF449",null,null,null,null,null,null,null,"Social Development","Social Assistance","Disability","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceDisabilityCurrentSocial benefits","Social DevelopmentSocial AssistanceDisability","Social DevelopmentSocial AssistanceDisabilitySocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1,"The Presidency",3,"Policy and Research Services",1,"Economy, Trade and Investment ",null,"Departmental agencies and accounts","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,4,1,0,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Catering: Departmental activities|Catering: Departmental activities|Non-transfer item",41,1,1,1,1,2,8,8,18750,5,"41|01|01","01|01|02|08|08","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","NAT",2,0,177,177,177,110,183,187,195,204,187,195,204,187,195,204,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AF$23","v":"Iqbal Mahomed Alli"},null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 6: Integrated municipal infrastructure project","Public corporations and private enterprises","2025/26",117,"Higher education institutions","Priority 7: A Better Africa and World","Provinces and municipalities","InfraList6","Hand over","InfraList7","Other",{"$f":"IF(OR(BJ8=\"Direct_charges\",BJ8=\"\"),\"\",IF(Summary!F37=0,\"Direct_charges\",Summary!F37))","v":""},7,{"$f":"IF(BM9<>\"\",MAX(BL$3:BL8)+1,0)","v":0},{"$f":"IF(BK9>PListed,\"\",Cover!BJ9)","v":""},7,"",null,null,null,null,"Primary health care teams deployed to provide care to families and communities","Corruption in the public and private sectors reduced","Expanded economic opportunities for historically excluded and vulnerable groups",null,null,null,null,null,null,"Strong, mutually beneficial South-South cooperation","Improved inter-departmental coordination and institutionalisation of long-term planning","Improve household food and nutrition security",null,null,7,"AN356:AO365,AN370:AO371,AN373:AO410,AN412:AO413,AN440:AO441,AN443:AO449",null,null,null,null,null,null,null,"Social Development","Social Assistance","Foster Care","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceFoster CareCurrentSocial benefits","Social DevelopmentSocial AssistanceFoster Care","Social DevelopmentSocial AssistanceFoster CareSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1,"The Presidency",3,"Policy and Research Services",7,"Socioeconomic Impact Assessment System",null,"Households","Other transfers to households",null,null,null,null,null,null,null,null,5,1,0,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Communication (G&S)|Communication (G&S)|Non-transfer item",41,1,1,1,1,2,9,9,18751,6,"41|01|01","01|01|02|09|09","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",831,636,889,889,889,1031,917,939,981,1025,939,981,1025,939,981,1025,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AG$23","v":"(012) 315 5809"},null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 7: Integrated urban space and public transport programme","Non-profit institutions",null,118,"Foreign governments and international organisations","Departmental mandate","Departmental agencies and accounts","Residential buildings","Handed over","Individual project",null,{"$f":"IF(OR(BJ9=\"Direct_charges\",BJ9=\"\"),\"\",IF(Summary!F38=0,\"Direct_charges\",Summary!F38))","v":""},8,{"$f":"IF(BM10<>\"\",MAX(BL$3:BL9)+1,0)","v":0},{"$f":"IF(BK10>PListed,\"\",Cover!BJ10)","v":""},8,"",null,null,null,null,"Universal health coverage achieved",null,"Public employment schemes provide short-term relief for the unemployed and build community solidarity and agency",null,null,null,null,null,null,"Beneficial relations with strategic formations of the North","Improved mechanisms to prevent corruption in the public service (refer to the chapter on Outcome 3 for further elements of fighting corruption effectively)","Strengthening of community development interventions to strengthen coordination, integration, planning, monitoring and evaluation of services",null,null,8,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Care Dependency","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceCare DependencyCurrentSocial benefits","Social DevelopmentSocial AssistanceCare Dependency","Social DevelopmentSocial AssistanceCare DependencySocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1,"The Presidency",16,"Direct charge against the National Revenue Fund",1,"Salary of the president",null,"Machinery and equipment","Social benefits",null,null,null,null,null,null,null,null,6,1,0,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Consultants: Business and advisory services|Consultants: Business and advisory services|Non-transfer item",41,1,1,1,1,2,11,11,18752,7,"41|01|01","01|01|02|11|11","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","NAT",1832,22186,0,25000,25000,21755,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AH$23","v":"Iqbal.Mohamed-Alli@Treasury.gov.za"},null,null,"Telephone number:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 8: Green energy in support of the South African economy","Households",null,119,"Subsidies on products and production (pc)",null,"Higher education institutions","Non-residential buildings","On hold","Packaged programme",null,{"$f":"IF(OR(BJ10=\"Direct_charges\",BJ10=\"\"),\"\",IF(Summary!F39=0,\"Direct_charges\",Summary!F39))","v":""},9,{"$f":"IF(BM11<>\"\",MAX(BL$3:BL10)+1,0)","v":0},{"$f":"IF(BK11>PListed,\"\",Cover!BJ11)","v":""},9,"",null,null,null,null,"Posts filled with skilled, committed and competent individuals",null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Child Support","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceChild SupportCurrentSocial benefits","Social DevelopmentSocial AssistanceChild Support","Social DevelopmentSocial AssistanceChild SupportSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1,"The Presidency",16,"Direct charge against the National Revenue Fund",2,"Salary of the deputy president",null,"Software and other intangible assets","Other machinery and equipment",null,null,null,null,null,null,null,null,7,1,0,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Contractors|Contractors|Non-transfer item",41,1,1,1,1,2,16,16,18753,8,"41|01|01","01|01|02|16|16","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",19,0,69,69,69,30,71,73,76,79,73,76,79,73,76,79,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mobile (optional):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA13","v":"Data file ENE 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development","Buildings and other fixed structures","Donation",116,"Other transfers to public corporations",null,"Foreign governments and international organisations","Investment property","Complete",null,null,{"$f":"IF(OR(BJ11=\"Direct_charges\",BJ11=\"\"),\"\",IF(Summary!F40=0,\"Direct_charges\",Summary!F40))","v":""},10,{"$f":"IF(BM12<>\"\",MAX(BL$3:BL11)+1,0)","v":0},{"$f":"IF(BK12>PListed,\"\",Cover!BJ12)","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Grant-in-Aid","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceGrant-in-AidCurrentSocial benefits","Social DevelopmentSocial AssistanceGrant-in-Aid","Social DevelopmentSocial AssistanceGrant-in-AidSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,2,"Parliament",1,"Strategic Leadership and Governance",1,"Office of the Speaker",null,"Payments for financial assets","Transport equipment",null,null,null,null,null,null,null,null,8,1,0,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Entertainment|Entertainment|Non-transfer item",41,1,1,1,1,2,18,18,18754,9,"41|01|01","01|01|02|18|18","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","NAT",3,1,35,35,35,19,36,37,39,41,37,39,41,37,39,41,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B15=\"\",\"\",\"OR\")","v":"OR"},null,null,"CFO Contact Details:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data file ENE 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 10: Electricity transmission and distribution for all","Machinery and equipment","Foreign",121,"Subsidies on products and production (pe)",null,"Public corporations and private enterprises","Heritage assets","On-going",null,null,{"$f":"IF(OR(BJ12=\"Direct_charges\",BJ12=\"\"),\"\",IF(Summary!F41=0,\"Direct_charges\",Summary!F41))","v":""},11,{"$f":"IF(BM13<>\"\",MAX(BL$3:BL12)+1,0)","v":0},{"$f":"IF(BK13>PListed,\"\",Cover!BJ13)","v":""},11,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Social Relief of Distress","Current","Social benefits",0,0,0,"Social DevelopmentSocial AssistanceSocial Relief of DistressCurrentSocial benefits","Social DevelopmentSocial AssistanceSocial Relief of Distress","Social DevelopmentSocial AssistanceSocial Relief of DistressSocial benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,2,"Parliament",1,"Strategic Leadership and Governance",2,"Office of the Chairperson ",null,"Non-profit institutions","Software and other intangible assets",null,null,null,null,null,null,null,null,9,1,0,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,1,1,1,1,2,19,19,18755,10,"41|01|01","01|01|02|19|19","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",715,473,663,663,663,618,684,700,732,765,700,732,765,700,732,765,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure","Heritage assets","Local",122,"Other transfers to private enterprises",null,"Non-profit institutions","Other fixed structures",null,null,null,{"$f":"IF(OR(BJ13=\"Direct_charges\",BJ13=\"\"),\"\",IF(Summary!F42=0,\"Direct_charges\",Summary!F42))","v":""},12,{"$f":"IF(BM14<>\"\",MAX(BL$3:BL13)+1,0)","v":0},{"$f":"IF(BK14>PListed,\"\",Cover!BJ14)","v":""},12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,2,"Parliament",1,"Strategic Leadership and Governance",3,"Treasury Advise Office",null,"Public corporations and private enterprises","Payments for financial assets",null,null,null,null,null,null,null,null,10,1,0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Consumable supplies|Consumable supplies|Non-transfer item",41,1,1,1,1,2,31,31,18756,11,"41|01|01","01|01|02|31|31","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",47,23,99,99,99,40,102,105,109,114,105,109,114,105,109,114,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AI$23","v":"Iqbal Mahomed Alli"},null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities","Specialised military assets",null,123,"Non-profit institutions",null,"Households",null,null,null,null,{"$f":"IF(OR(BJ14=\"Direct_charges\",BJ14=\"\"),\"\",IF(Summary!F43=0,\"Direct_charges\",Summary!F43))","v":""},13,{"$f":"IF(BM15<>\"\",MAX(BL$3:BL14)+1,0)","v":0},{"$f":"IF(BK15>PListed,\"\",Cover!BJ15)","v":""},13,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,2,"Parliament",1,"Strategic Leadership and Governance",4,"Parliamentary Budget Office",null,"Foreign governments and international organisations","Non-profit institutions",null,null,null,null,null,null,null,null,11,1,0,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Consumables: Stationery, printing and office supplies|Consumables: Stationery, printing and office supplies|Non-transfer item",41,1,1,1,1,2,32,32,18757,12,"41|01|01","01|01|02|32|32","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","NAT",24,41,525,525,525,129,542,555,579,605,555,579,605,555,579,605,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AJ$23","v":"(012) 315 5809"},null,null,"Telephone number:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 13:  National school build programme","Biological assets",null,124,"Social benefits",null,null,null,null,null,null,{"$f":"IF(OR(BJ15=\"Direct_charges\",BJ15=\"\"),\"\",IF(Summary!F44=0,\"Direct_charges\",Summary!F44))","v":""},14,{"$f":"IF(BM16<>\"\",MAX(BL$3:BL15)+1,0)","v":0},{"$f":"IF(BK16>PListed,\"\",Cover!BJ16)","v":""},14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,2,"Parliament",1,"Strategic Leadership and Governance",5,"Office of Institutions Supporting Democracy",null,"Heritage assets","Public corporations",null,null,null,null,null,null,null,null,12,1,0,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Travel and subsistence|Travel and subsistence|Non-transfer item",41,1,1,1,1,2,37,37,18758,13,"41|01|01","01|01|02|37|37","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",13735,7113,11611,16611,16611,15067,14388,13691,13865,14486,13691,13865,14486,13691,13865,14486,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+$AK$23","v":"Iqbal.Mohamed-Alli@Treasury.gov.za"},null,null,"Mobile (optional):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 14: Higher education infrastructure","Land and sub-soil assets",null,124,"Other transfers to households",null,null,null,null,null,null,{"$f":"IF(OR(BJ16=\"Direct_charges\",BJ16=\"\"),\"\",IF(Summary!F45=0,\"Direct_charges\",Summary!F45))","v":""},15,{"$f":"IF(BM17<>\"\",MAX(BL$3:BL16)+1,0)","v":0},{"$f":"IF(BK17>PListed,\"\",Cover!BJ17)","v":""},15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,2,"Parliament",2,"Administration",1,"Secretary's Office",null,"Buildings and other fixed structures","Foreign governments and international organisations",null,null,null,null,null,null,null,null,13,1,0,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Training and development|Training and development|Non-transfer item",41,1,1,1,1,2,38,38,18759,14,"41|01|01","01|01|02|38|38","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",0,0,398,398,398,0,411,420,439,459,420,439,459,420,439,459,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 15: Expanding access to communication technology","Software and other intangible assets","Currency",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM18<>\"\",MAX(BL$3:BL17)+1,0)","v":4},"Multiple programmes",16,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2,"Parliament",2,"Administration",2,"Finance Management Office",null,"Land and sub-soil assets","Heritage assets",null,null,null,null,null,null,null,null,14,1,0,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Operating payments|Operating payments|Non-transfer item",41,1,1,1,1,2,39,39,18760,15,"41|01|01","01|01|02|39|39","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",172,53,276,276,276,55,285,292,305,319,292,305,319,292,305,319,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Technical Enquiries:",null,null,"Mpho Leeu (012) 315 5794 Mpho.Leeu@treasury.gov.za",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 16: SKA and Meerkat",null,"In Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2,"Parliament",2,"Administration",3,"Internal Audit",null,"Higher education institutions","Provinces",null,null,null,null,null,null,null,null,15,1,0,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Venues and facilities|Venues and facilities|Non-transfer item",41,1,1,1,1,2,40,40,18761,16,"41|01|01","01|01|02|40|40","Water and Sanitation","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",403,177,111,111,111,187,115,117,123,129,117,123,129,117,123,129,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,"In Kind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2,"Parliament",2,"Administration",4,"Strategic Management and Governance",null,"Biological assets","Other fixed structures",null,null,null,null,null,null,null,null,"Direct_charges",1,0,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Municipalities|Municipal bank accounts|Vehicle licences",41,1,1,1,2,4,44,45,18762,17,"41|01|01","01|02|04|44|45","Water and Sanitation","Administration","Ministry","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","NAT",6,5,63,63,63,0,63,65,68,71,65,68,71,65,68,71,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Data file to be submitted to:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($AC$25:$AC$66),MATCH(AC22,$AB$25:$AB$66,0))","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 18. Water and sanitation master plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,2,"Parliament",2,"Administration",6,"Registrar of Member's Interest",null,"Specialised military assets","Buildings",null,null,null,null,null,null,null,null,"PM",0,1,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Social benefits|Social benefits|Employee social benefits",41,1,1,1,2,10,52,56,18763,18,"41|01|01","01|02|10|52|56","Water and Sanitation","Administration","Ministry","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",2703,0,96,96,96,0,100,103,108,113,103,108,113,103,108,113,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DatafileNAT@treasury.gov.za",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"+MATCH(AC22,$AB$25:$AB$71,0)","v":41},41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurCap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,2,"Parliament",2,"Administration",7,"Projects",null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,"PFFA",0,0,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Transport equipment|Transport equipment|Non-transfer item",41,1,1,2,3,12,56,60,18764,19,"41|01|01","02|03|12|56|60","Water and Sanitation","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",320,0,340,2940,2940,800,353,369,386,403,369,386,403,369,386,403,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI23=\"\",1,2)","v":2},{"$f":"INDEX(($AA$25:$AA$71),MATCH(DeptName,$AC$25:$AC$71,0))","v":41},{"$f":"INDEX(($AB$25:$AB$71),MATCH(DeptName,$AC$25:$AC$71,0))","v":41},{"$f":"+B7","v":"Water and Sanitation"},{"$f":"INDEX((AD$25:AD$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":0},{"$f":"INDEX((AE$25:AE$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":0},{"$f":"INDEX((AF$25:AF$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Iqbal Mahomed Alli"},"(012) 315 5809",{"$f":"INDEX((AH$25:AH$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Iqbal.Mohamed-Alli@Treasury.gov.za"},"Iqbal Mahomed Alli","(012) 315 5809",{"$f":"INDEX((AK$25:AK$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Iqbal.Mohamed-Alli@Treasury.gov.za"},0,0,0,0,{"$f":"INDEX((AP$25:AP$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":20155237},{"$f":"INDEX((AQ$25:AQ$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":20913287},{"$f":"INDEX((AR$25:AR$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":19624487},null,"Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$25:AV$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":23025996},{"$f":"IFERROR(INDEX((AW$25:AW$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":24186873},{"$f":"IFERROR(INDEX((AX$25:AX$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":25893410},null,null,"Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,2,"Parliament",2,"Administration",8,"State of the Nation Address",null,null,"Higher education institutions",null,null,null,null,null,null,null,null,"Expend Trends",1,0,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,1,1,2,3,12,57,61,18765,20,"41|01|01","02|03|12|57|61","Water and Sanitation","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",587,166,722,1122,1122,399,899,947,1193,1246,947,1193,1246,947,1193,1246,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,"Vote No.","Dept",{"$f":"+AP24","v":"2023/24"},{"$f":"+AQ24","v":"2024/25"},{"$f":"+AR24","v":"2025/26"},null,null,"Capital",null,"Payments for Financial Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ",null,null,"Private enterprises",null,null,null,null,null,null,null,null,"Significant Spending",0,1,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Payments for financial assets|Payments for financial assets|Thefts and losses",41,1,1,3,4,18,63,67,18766,21,"41|01|01","03|04|18|63|67","Water and Sanitation","Administration","Ministry","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","NAT",27,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,29,"Agriculture, Land Reform and Rural Development",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe ","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,null,17387702,18168574,18982512,null,1,"The Presidency",625056,652648,681399,null,null,null,null,"Forex losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,"Parliament",3,"Core Business",2,"National Assembly ",null,null,"Social security funds",null,null,null,null,null,null,null,null,"Prov_Cond_Grants",1,0,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Salaries and wages|Salaries and wages|Non-transfer item",41,1,2,1,1,1,1,1,18767,22,"41|01|02","01|01|01|01|01","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",79805,84119,85003,93083,93083,90616,92007,99054,103503,108140,99054,103503,108140,101810,106300,110979,0,0,0,0,0,0,0,0,0,2756,2797,2839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,16,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Shaneel Ragoo","(012) 315 5323","Shaneel.Ragoo@Treasury.gov.za",null,null,null,null,30388009,31406684,32813705,null,2,"Parliament",3895195,3525104,3661084,null,null,null,null,"Thefts and losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2,"Parliament",3,"Core Business",3,"National Council of Provinces",null,null,"Biological assets",null,null,null,null,null,null,null,null,"Grants Admin",1,0,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Social contributions|Social contributions|Non-transfer item",41,1,2,1,1,1,2,2,18768,23,"41|01|02","01|01|01|02|02","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",10988,11809,13993,14453,14453,12273,14422,13250,13845,14465,13250,13845,14465,13619,14219,14845,0,0,0,0,0,0,0,0,0,369,374,380]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,42,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",null,null,null,null,45363,47400,49524,null,3,"Cooperative Governance",121698251,129717885,136475900,null,null,null,null,"Extension of loans for policy purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,2,"Parliament",3,"Core Business",4,"Core Business Support ",null,null,"Specialised military assets",null,null,null,null,null,null,null,null,"Budget Tracking",1,0,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Administrative fees|Administrative fees|Non-transfer item",41,1,2,1,1,2,3,3,18769,24,"41|01|02","01|01|02|03|03","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",457,183,1752,1126,1126,272,1880,2133,2265,2366,1968,2104,2266,1968,2104,2266,-165,-161,-100,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,21,"Civilian Secretariat for the Police Service",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",null,null,null,null,150489,157245,164284,null,4,"Government Communication and Information System",750746,782847,816429,null,null,null,null,"Purchase of equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to print",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services",null,null,null,null,null,null,null,null,null,null,null,"NMOG",1,0,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Advertising|Advertising|Non-transfer item",41,1,2,1,1,2,4,4,18770,25,"41|01|02","01|01|02|04|04","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","NAT",0,0,57,0,0,0,0,78,81,85,null,null,null,0,0,0,-78,-81,-85,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,30,"Communications and Digital Technologies",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,null,2426409,2535360,2583461,null,5,"Home Affairs",10516095,10146743,10635044,null,null,null,null,"Debt take overs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"F26:J143,L26:L143,R26:R143,AB26:AB143,AK26:AK143,AT26:AT143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",3,"Core Business",6,"International Relations and Protocol",null,null,null,null,null,null,null,null,null,null,null,"Function shifts",1,0,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Minor assets|Minor assets|Non-transfer item",41,1,2,1,1,2,5,5,18771,26,"41|01|02","01|01|02|05|05","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",328,41,599,796,796,193,832,859,890,930,993,1020,1114,993,1020,1114,0,0,0,134,130,184,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Cooperative Governance",null,null,"Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,null,119225831,127419419,133127805,null,6,"International Relations and Cooperation",6694073,6992215,7302961,null,null,null,null,"Losses on GFECRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",1,"Office of the Deputy Secretary ",null,null,null,null,null,null,null,null,null,null,null,"Indirect Grants",1,0,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Audit costs: External|Audit costs: External|Non-transfer item",41,1,2,1,1,2,6,6,18772,27,"41|01|02","01|01|02|06|06","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","NAT",121,74,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,22,"Correctional Services",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,null,25593909,26743311,27941397,null,7,"National School of Government",229018,238762,249362,null,null,null,null,"Premiums on loan transactions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",2,"Parliamentary Communication Services",null,null,null,null,null,null,null,null,null,null,null,"Performance Indicators",1,0,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Bursaries: Employees|Bursaries: Employees|Non-transfer item",41,1,2,1,1,2,7,7,18773,28,"41|01|02","01|01|02|07|07","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","NAT",0,0,55,0,0,4,74,75,78,81,null,78,81,0,78,81,-75,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,23,"Defence",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,null,47959805,49277735,51485360,null,8,"National Treasury",949499469,989800384,1046561618,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",3,"Human Resources Management",null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",0,1,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Catering: Departmental activities|Catering: Departmental activities|Non-transfer item",41,1,2,1,1,2,8,8,18774,29,"41|01|02","01|01|02|08|08","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","NAT",153,245,466,470,470,77,637,620,644,673,879,744,773,879,744,773,0,0,0,259,100,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,31,"Employment and Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Dennis Machobani","(012) 315 5936","Dennis.Machobani@Treasury.gov.za",null,null,null,null,3983468,3772616,3941622,null,9,"Planning, Monitoring and Evaluation",475848,496965,518973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",4,"Information Communication and Technology",null,null,null,null,null,null,null,null,null,null,null,"Personnel",1,0,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Communication (G&S)|Communication (G&S)|Non-transfer item",41,1,2,1,1,2,9,9,18775,30,"41|01|02","01|01|02|09|09","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",866,1471,1692,1706,1706,1427,2286,2299,2367,2473,2265,2125,2266,2265,2125,2266,-34,-242,-207,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,32,"Environment, Forestry and Fisheries",null,null,"Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",null,null,null,null,8947150,9348937,9767746,null,10,"Public Enterprises",302912,316354,330360,null,"Type of request","Compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",5,"Institutional Support Services",null,null,null,null,null,null,null,null,null,null,null,"Receipts",1,0,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Computer services|Computer services|Non-transfer item",41,1,2,1,1,2,10,10,18776,31,"41|01|02","01|01|02|10|10","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","NAT",1259,810,768,522,522,790,1499,1526,1552,1622,1044,1452,1518,1044,1452,1518,-482,-100,-104,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,4,"Government Communication and Information System",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,null,714862,746830,780277,null,11,"Public Service and Administration",553460,578023,603608,null,"New project","Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Support Services",6,"Member's Support Services",null,null,null,null,null,null,null,null,null,null,null,"Analysis",1,0,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Consultants: Business and advisory services|Consultants: Business and advisory services|Non-transfer item",41,1,2,1,1,2,11,11,18777,32,"41|01|02","01|01|02|11|11","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","NAT",8406,24284,12237,17066,17066,4150,16258,16648,17287,18061,14114,15291,15617,14114,15291,15617,-2534,-1996,-2444,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,18,"Health",null,null,"Jonatan Daven","(012) 315 6711","Jonatan.Daven@treasury.gov.za ","Refiloe Thokoa","(012) 395 6559","Refiloe.thokoa@treasury.gov.za",null,null,null,null,60620455,62157612,64942267,null,12,"Public Service Commission",292119,305021,318469,null,"Urgent cost pressure","Interest and rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to lock (Cond Grants sheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",1,"Members Support Services",null,null,null,null,null,null,null,null,null,null,null,"InfraS Summary",1,0,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Infrastructure and planning services|Infrastructure and planning services|Non-transfer item",41,1,2,1,1,2,12,12,18778,33,"41|01|02","01|01|02|12|12","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","NAT",1715,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,17,"Higher Education and Training",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Barileng Sape","(012) 406 9069","barileng.sape@treasury.gov.za",null,null,null,null,135564419,143747056,151981819,null,13,"Public Works and Infrastructure",8782105,9167615,9569007,null,"Expansion of existing project","Provinces and municipalities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",2,"Political Party Support ",null,null,null,null,null,null,null,null,null,null,null,"InfraS 1.1",1,1,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Contractors|Contractors|Non-transfer item",41,1,2,1,1,2,16,16,18779,34,"41|01|02","01|01|02|16|16","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",0,0,665,230,230,70,845,853,886,926,905,911,952,905,911,952,0,0,0,52,25,26,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,5,"Home Affairs",null,null,"Gillian Wilson ","(012) 315 5002","Gillian.Wilson@treasury.gov.za","Pindi Masiso","(012) 406 9078","Pindi.Masiso@Treasury.gov.za",null,null,null,null,9332567,9751680,10188556,null,14,"Statistics South Africa",2691746,2823039,2948069,null,null,"Departmental agencies and accounts",null,"Transfer Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",3,"Constituency Support ",null,null,null,null,null,null,null,null,null,null,null,"InfraS 1.2",1,1,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Agency and support/outsourced services|Agency and support/outsourced services|Non-transfer item",41,1,2,1,1,2,17,17,18780,35,"41|01|02","01|01|02|17|17","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","NAT",0,-1,13,0,0,0,18,18,18,19,null,null,null,0,0,0,-18,-18,-19,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,33,"Human Settlements",null,null,"Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,null,null,null,null,34457574,35508742,37099532,null,15,"Traditional Affairs",193121,201250,209720,null,null,"Higher education institutions",null,"Indirect Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",4,"Party Leadership Support",null,null,null,null,null,null,null,null,null,null,null,"ODA Summary",1,0,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Entertainment|Entertainment|Non-transfer item",41,1,2,1,1,2,18,18,18781,36,"41|01|02","01|01|02|18|18","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","NAT",46,6,80,37,37,23,96,97,116,121,53,116,121,53,116,121,-44,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,24,"Independent Police Investigative Directorate ",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",null,null,null,null,357989,374064,390822,null,16,"Basic Education",31782779,33026402,34928673,null,null,"Foreign governments and international organisations",null,"Budgetary allocation to entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",5,"National Assembly Members’ Facilities",null,null,null,null,null,null,null,null,null,null,null,"Deviations",1,0,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,1,2,1,1,2,19,19,18782,37,"41|01|02","01|01|02|19|19","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",208,74,227,0,0,14,367,369,381,398,200,66,132,200,66,132,-169,-315,-266,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,6,"International Relations and Cooperation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",null,null,null,null,6611037,6907933,7217415,null,17,"Higher Education and Training",133808544,146472733,152086749,null,null,"Public corporations and private enterprises",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",6,"National Council of Provinces Members’ Facilities",null,null,null,null,null,null,null,null,null,null,null,"Dept specific info",1,0,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Consumable supplies|Consumable supplies|Non-transfer item",41,1,2,1,1,2,31,31,18783,38,"41|01|02","01|01|02|31|31","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",279,385,177,611,611,449,275,267,261,273,512,402,420,512,402,420,0,0,0,245,141,147,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,25,"Justice and Constitutional Development",null,null,"Werner Krause","(012) 315 5211","Werner.Krause@Treasury.gov.za","Siphamandla Khumalo","(012) 315 5759","Siphamandla.Khumalo@treasury.gov.za",null,null,null,null,22210993,23209291,24249060,null,18,"Health",60273403,62615463,65536793,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",16,"Direct charge against the National Revenue Fund",1,"Members' Remuneration ",null,null,null,null,null,null,null,null,null,null,null,"Dept specific info-Own Format",1,0,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Consumables: Stationery, printing and office supplies|Consumables: Stationery, printing and office supplies|Non-transfer item",41,1,2,1,1,2,32,32,18784,39,"41|01|02","01|01|02|32|32","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","NAT",1691,1130,2306,2923,2923,1421,2873,2888,3004,3139,3036,3004,3215,3036,3004,3215,0,0,0,148,0,76,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,26,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,null,662993,692764,723793,null,19,"Social Development",257139151,232990987,243428502,null,null,"Households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,"Training",1,0,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Rental and hiring|Rental and hiring|Non-transfer item",41,1,2,1,1,2,34,34,18785,40,"41|01|02","01|01|02|34|34","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","NAT",0,0,21,0,0,0,28,29,30,31,103,24,25,103,24,25,0,-6,-6,74,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,34,"Mineral Resources and Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,null,10653456,11205147,11707142,null,20,"Women, Youth and Persons with Disabilities",1036444,821629,858301,null,null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",2,"Management",null,null,null,null,null,null,null,null,null,null,null,"PPP Projects",1,0,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Property payments|Property payments|Non-transfer item",41,1,2,1,1,2,35,35,18786,41,"41|01|02","01|01|02|35|35","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","NAT",0,22,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,7,"National School of Government",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 3155598","mercy.mhlope@treasury.gov.za",null,null,null,null,225944,235642,246196,null,21,"Civilian Secretariat for the Police Service",154152,160964,168058,null,null,"Machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,"Outputs",0,1,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Travel and subsistence|Travel and subsistence|Non-transfer item",41,1,2,1,1,2,37,37,18787,42,"41|01|02","01|01|02|37|37","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",11588,6517,18218,17666,17666,7817,25213,24747,25700,26851,25998,27496,29095,25998,27496,29095,0,0,0,1251,1796,2244,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Compensation of employees",22,8,"National Treasury",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",null,null,null,null,927928889,974265616,1021432787,null,22,"Correctional Services",26026672,27182566,28387241,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",4,"Financial Services",null,null,null,null,null,null,null,null,null,null,null,"Checks",1,0,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Training and development|Training and development|Non-transfer item",41,1,2,1,1,2,38,38,18788,43,"41|01|02","01|01|02|38|38","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",383,89,2763,1933,1933,440,3500,3489,3622,3784,2992,3459,3614,2992,3459,3614,-497,-163,-170,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,27,"Office of the Chief Justice",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,null,2357611,2463491,2573851,null,23,"Defence",51124429,51045578,53004606,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",5,"Internal Audit and Risk Management",null,null,null,null,null,null,null,null,null,null,null,"Metadata",0,1,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Operating payments|Operating payments|Non-transfer item",41,1,2,1,1,2,39,39,18789,44,"41|01|02","01|01|02|39|39","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",503,339,581,1347,1347,424,911,911,946,988,972,946,988,972,946,988,0,0,0,61,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,2,"Parliament",null,null,"Gillian Wilson ","(012) 315 5195","Gillian.Wilson@Treasury.gov.za","Maggy Mokoka","(012) 315 5002","Maggy.Mokoka@Treasury.gov.za",null,null,null,null,2657570,2776916,2901323,null,24,"Independent Police Investigative Directorate ",364386,380557,397413,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",6,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,0,0,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Venues and facilities|Venues and facilities|Non-transfer item",41,1,2,1,1,2,40,40,18790,45,"41|01|02","01|01|02|40|40","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",577,58,393,318,318,972,532,535,555,580,1367,1282,1005,1367,1282,1005,0,0,0,832,727,425,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,9,"Planning, Monitoring and Evaluation",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,null,466812,487769,509615,null,25,"Justice and Constitutional Development",23192650,24105537,25158819,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Municipalities|Municipal bank accounts|Vehicle licences",41,1,2,1,2,4,44,45,18791,46,"41|01|02","01|02|04|44|45","Water and Sanitation","Administration","Departmental Management","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","NAT",11,0,24,24,24,0,25,26,27,28,26,27,28,26,27,28,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,28,"Police",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",null,null,null,null,99018831,104373725,109049663,null,26,"Military Veterans",894704,974630,1060016,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Departmental agencies (non-business entities)|Departmental agencies (non-business entities)|Non-transfer item",41,1,2,1,2,5,46,48,18792,47,"41|01|02","01|02|05|46|48","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","NAT",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,27,10,"Public Enterprises",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Ntandokazi Makaula","(012) 395 6667","Ntandokazi.Makaula@treasury.gov.za",null,null,null,null,297553,310915,324839,null,27,"Office of the Chief Justice",2429234,2536188,2647639,null,null,"Capitalised compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning",null,null,null,null,null,null,null,null,null,null,null,null,0,0,49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Social benefits|Social benefits|Employee social benefits",41,1,2,1,2,10,52,56,18793,48,"41|01|02","01|02|10|52|56","Water and Sanitation","Administration","Departmental Management","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",341,141,215,215,215,0,223,228,238,249,278,238,249,278,238,249,0,0,0,50,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,28,11,"Public Service and Administration",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",null,null,null,null,543462,567875,593307,null,28,"Police",102137656,109065348,114920516,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning Districts and Regions",null,null,null,null,null,null,null,null,null,null,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Other transfers to households|Other transfers to households|Employee social benefits",41,1,2,1,2,10,53,57,18794,49,"41|01|02","01|02|10|53|57","Water and Sanitation","Administration","Departmental Management","Employee social benefits","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","NAT",0,4996,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,29,12,"Public Service Commission",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",null,null,null,null,284921,297715,311054,null,29,"Agriculture, Land Reform and Rural Development",17417193,18196209,19008176,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice",null,null,null,null,null,null,null,null,null,null,null,null,0,0,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Transport equipment|Transport equipment|Non-transfer item",41,1,2,2,3,12,56,60,18795,50,"41|01|02","02|03|12|56|60","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",117,0,463,376,376,0,180,201,223,233,null,72,111,0,72,111,-201,-151,-122,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,13,"Public Works and Infrastructure",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh ","(012) 315 9030","Uvadhya.Singh@Treasury.gov.za",null,null,null,null,8568946,8954214,9355359,null,30,"Communications and Digital Technologies",3512185,4383604,2594540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",6,"Municipal Demarcation Transition Grant",null,null,null,null,null,null,null,null,null,null,null,null,0,0,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,1,2,2,3,12,57,61,18796,51,"41|01|02","02|03|12|57|61","Water and Sanitation","Administration","Departmental Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",1925,1600,4094,4332,4332,2931,4140,4440,4543,4747,5850,4693,4897,5850,4693,4897,0,0,0,1410,150,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31,35,"Science and Innovation",null,null,"Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,null,9244581,9659756,10092514,null,31,"Employment and Labour",4092225,3902419,4097507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",7,"Municipal Demarcation Board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Payments for financial assets|Payments for financial assets|Thefts and losses",41,1,2,3,4,18,63,67,18797,52,"41|01|02","03|04|18|63|67","Water and Sanitation","Administration","Departmental Management","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","NAT",91,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,32,36,"Small Business Development",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe ","(012) 315 5558","Nico.Likhethe@Treasury.gov.za",null,null,null,null,2569927,2685340,2805646,null,32,"Environment, Forestry and Fisheries",9887600,9584946,9793147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",8,"South African Cities Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Salaries and wages|Salaries and wages|Non-transfer item",41,1,3,1,1,1,1,1,18798,53,"41|01|03","01|01|01|01|01","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",345176,328806,363013,373821,373821,356301,361026,337591,354120,369985,337591,354120,369985,346984,363691,379699,0,0,0,0,0,0,0,0,0,9393,9571,9714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,33,19,"Social Development",null,null,"Pebetse Maleka","(012) 315 5566","Pebetse.Maleka@treasury.gov.za","Yusuf Mayet","(012) 315 5189","Yusuf.Mayet@treasury.gov.za",null,null,null,null,221041972,232974986,243412261,null,33,"Human Settlements",34942401,36292746,38074716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Regional and Urban Development and Legislative Support",9,"Integrated Urban Development Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Social contributions|Social contributions|Non-transfer item",41,1,3,1,1,1,2,2,18799,54,"41|01|03","01|01|01|02|02","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",49751,49987,56154,60811,60811,54186,57831,55408,58038,60638,55408,58038,60638,56950,59607,62230,0,0,0,0,0,0,0,0,0,1542,1569,1592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,34,37,"Sports, Arts and Culture",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Yamkela Ngewu","(012) 315 5936","Yamkela.Ngewu@treasury.gov.za",null,null,null,null,6347204,6149504,6425006,null,34,"Mineral Resources and Energy",10701218,11233275,11735638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",1,"Management: Institutional Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Administrative fees|Administrative fees|Non-transfer item",41,1,3,1,1,2,3,3,18800,55,"41|01|03","01|01|02|03|03","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",742,266,2689,1736,1736,718,2913,2796,2950,3082,2646,2950,3082,2646,2950,3082,-150,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,35,14,"Statistics South Africa",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Thobeka Mbonambi","(0)12 395 6719","Thobeka.Mbonambi@treasury.gov.za",null,null,null,null,2644134,2774713,2899018,null,35,"Science and Innovation",10874221,10523679,10105023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",2,"Municipal Human Resource Management System",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Advertising|Advertising|Non-transfer item",41,1,3,1,1,2,4,4,18801,56,"41|01|03","01|01|02|04|04","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","NAT",15411,18166,18918,14045,14045,24732,19916,20909,22104,23094,20109,21804,22894,20109,21804,22894,-800,-300,-200,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,36,1,"The Presidency",null,null,"Gillian Wilson ","(012) 315 5002","Gillian.Wilson@treasury.gov.za","Maggy Mokoka","(012) 315 5002","Maggy.Mokoka@Treasury.gov.za",null,null,null,null,610485,637903,666479,null,36,"Small Business Development",2574779,2690264,2810645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",3,"Municipal Revenue Enhancement and Audit Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Minor assets|Minor assets|Non-transfer item",41,1,3,1,1,2,5,5,18802,57,"41|01|03","01|01|02|05|05","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",323,440,2203,3230,3230,873,2291,2446,2574,2689,2546,2674,2789,2546,2674,2789,0,0,0,100,100,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,37,38,"Tourism",null,null,"Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",null,null,null,null,2492307,2604237,2720908,null,37,"Sports, Arts and Culture",6357683,6160141,6435802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",4,"Citizen Engagement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Bursaries: Employees|Bursaries: Employees|Non-transfer item",41,1,3,1,1,2,7,7,18803,58,"41|01|03","01|01|02|07|07","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","NAT",2380,2301,5531,5402,5402,4509,6264,6192,6513,6805,6792,6613,6905,6792,6613,6905,0,0,0,600,100,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,39,"Trade, Industry and Competition",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",null,null,null,null,10887653,10553269,11026040,null,38,"Tourism",2524244,2637187,2755030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",5,"Anti-Corruption and Good Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Catering: Departmental activities|Catering: Departmental activities|Non-transfer item",41,1,3,1,1,2,8,8,18804,59,"41|01|03","01|01|02|08|08","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","NAT",568,0,1118,794,794,349,1130,1242,1306,1365,1242,1306,1365,1242,1306,1365,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,39,15,"Traditional Affairs",null,null,"Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Amanda Matutu","(012) 395 6786","Amanda.Matutu@Treasury.gov.za",null,null,null,null,179962,188044,196465,null,39,"Trade, Industry and Competition",10922547,10588687,11061989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",6,"Municipal Property Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Communication (G&S)|Communication (G&S)|Non-transfer item",41,1,3,1,1,2,9,9,18805,60,"41|01|03","01|01|02|09|09","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",15829,15396,20904,15071,15071,11626,20490,21985,23193,24232,21149,22143,22882,21149,22143,22882,-836,-1050,-1350,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,40,"Transport",null,null,"Dumebi Ubogu","(012) 315 5077","Dumebi.Ubogu@treasury.gov.za","Luyolo Ntlangula ","(012) 315-5571","luyolo.ntangula@treasury.gov.za",null,null,null,null,76907174,81658177,85316464,null,40,"Transport",79628245,86718488,94152020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",7,"Local Government Equitable Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Computer services|Computer services|Non-transfer item",41,1,3,1,1,2,10,10,18806,61,"41|01|03","01|01|02|10|10","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","NAT",63081,66077,98291,94726,94726,69541,111225,117084,124768,130358,115873,118157,125747,115873,118157,125747,-1211,-6611,-4611,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,41,41,"Water and Sanitation",null,null,"Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mohamed-Alli@Treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mohamed-Alli@Treasury.gov.za",null,null,null,null,20155237,20913287,19624487,null,41,"Water and Sanitation",23025996,24186873,25893410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",8,"South African Local Government Association",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Consultants: Business and advisory services|Consultants: Business and advisory services|Non-transfer item",41,1,3,1,1,2,11,11,18807,62,"41|01|03","01|01|02|11|11","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","NAT",469,190,4915,4648,4648,5792,5090,5558,5843,6105,4858,5893,6105,4858,5893,6105,-700,0,0,0,50,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,42,20,"Women, Youth and Persons with Disabilities",null,null,"Pebetse Maleka","(012) 315 5566","Pebetse.Maleka@treasury.gov.za","Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za",null,null,null,null,1031916,817034,853637,null,42,"Centre for Public Service Innovation",45894,47939,50071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",9,"Municipal Systems Improvement Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Infrastructure and planning services|Infrastructure and planning services|Non-transfer item",41,1,3,1,1,2,12,12,18808,63,"41|01|03","01|01|02|12|12","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","NAT",3173,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ67&CR67&CS67&CT67&CU67","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",11,"United Cities and Local Government of Africa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Legal services (G&S)|Legal services (G&S)|Non-transfer item",41,1,3,1,1,2,14,14,18809,64,"41|01|03","01|01|02|14|14","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","NAT",31131,6799,8079,35704,35704,25100,8660,8972,9440,9863,8972,9440,9863,8972,9440,9863,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ68&CR68&CS68","v":""},{"$f":"+CQ68&CR68&CS68&CU68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",1,"Management: Head of the National Disaster Management Centre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Contractors|Contractors|Non-transfer item",41,1,3,1,1,2,16,16,18810,65,"41|01|03","01|01|02|16|16","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",4749,6419,16759,13730,13730,5611,16772,17930,19095,19950,15655,16704,17509,15655,16704,17509,-2275,-2391,-2441,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Agency and support/outsourced services|Agency and support/outsourced services|Non-transfer item",41,1,3,1,1,2,17,17,18811,66,"41|01|03","01|01|02|17|17","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","NAT",3909,668,9693,1528,1528,1217,10390,10764,11325,11832,3760,10381,10846,3760,10381,10846,-7004,-944,-986,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",3,"Legislation and Policy Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Entertainment|Entertainment|Non-transfer item",41,1,3,1,1,2,18,18,18812,67,"41|01|03","01|01|02|18|18","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","NAT",17,3,58,63,63,14,61,63,67,70,63,67,70,63,67,70,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,1,3,1,1,2,19,19,18813,68,"41|01|03","01|01|02|19|19","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",4981,972,6462,1843,1843,37,5228,6176,6550,6843,5049,6477,6770,5049,6477,6770,-1127,-73,-73,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP25:AP71)","v":1933757571},{"$f":"SUM(AQ25:AQ71)","v":2029528528},{"$f":"SUM(AR25:AR71)","v":2123475018},null,"Grand Total",null,{"$f":"SUM(AV25:AV71)","v":2014069849},{"$f":"SUM(AW25:AW71)","v":2074269894},{"$f":"SUM(AX25:AX71)","v":2182033043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",5,"Fire Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Consumable supplies|Consumable supplies|Non-transfer item",41,1,3,1,1,2,31,31,18814,69,"41|01|03","01|01|02|31|31","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",4338,4650,7203,7851,7851,7366,8227,8127,8416,8793,8731,8900,9331,8731,8900,9331,0,0,0,604,484,538,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Consumables: Stationery, printing and office supplies|Consumables: Stationery, printing and office supplies|Non-transfer item",41,1,3,1,1,2,32,32,18815,70,"41|01|03","01|01|02|32|32","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","NAT",2876,2766,5471,5174,5174,3256,7563,8000,8393,8769,8298,8566,9033,8298,8566,9033,0,0,0,298,173,264,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",7,"Disaster Relief Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Operating leases|Operating leases|Non-transfer item",41,1,3,1,1,2,33,33,18816,71,"41|01|03","01|01|02|33|33","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","NAT",4,0,611,37,37,0,355,379,414,433,479,514,533,479,514,533,0,0,0,100,100,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",8,"Municipal Disaster Recovery Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Rental and hiring|Rental and hiring|Non-transfer item",41,1,3,1,1,2,34,34,18817,72,"41|01|03","01|01|02|34|34","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","NAT",584,404,1528,558,558,576,1595,1697,1785,1865,1438,2126,1456,1438,2126,1456,-259,0,-409,0,341,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",9,"Provincial Disaster Recovery Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Property payments|Property payments|Non-transfer item",41,1,3,1,1,2,35,35,18818,73,"41|01|03","01|01|02|35|35","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","NAT",32420,31769,42725,51348,51348,40787,44494,48620,51383,53685,66054,69383,72435,66054,69383,72435,0,0,0,17434,18000,18750,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Transport provided: Departmental activity|Transport provided: Departmental activity|Non-transfer item",41,1,3,1,1,2,36,36,18819,74,"41|01|03","01|01|02|36|36","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","NAT",6,0,113,113,113,12,621,125,132,138,1,3,14,1,3,14,-124,-129,-124,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Travel and subsistence|Travel and subsistence|Non-transfer item",41,1,3,1,1,2,37,37,18820,75,"41|01|03","01|01|02|37|37","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",17017,13277,22897,19982,19982,18437,25068,23965,25011,26131,24919,25283,26403,24919,25283,26403,0,0,0,954,272,272,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Training and development|Training and development|Non-transfer item",41,1,3,1,1,2,38,38,18821,76,"41|01|03","01|01|02|38|38","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",4370,1620,14455,5445,5445,2948,14908,15695,16516,17256,16796,16322,17069,16796,16322,17069,0,-194,-187,1101,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Operating payments|Operating payments|Non-transfer item",41,1,3,1,1,2,39,39,18822,77,"41|01|03","01|01|02|39|39","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",3110,2537,7769,9149,9149,3214,8367,8715,9076,9483,13177,13270,13769,13177,13270,13769,0,0,0,4462,4194,4286,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Venues and facilities|Venues and facilities|Non-transfer item",41,1,3,1,1,2,40,40,18823,78,"41|01|03","01|01|02|40|40","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",821,9,724,1585,1585,1430,776,804,846,884,1404,846,884,1404,846,884,0,0,0,600,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",6,"Municipal Infrastructure Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Interest (Incl. interest on unitary payments (PPP))|Interest (Incl. interest on unitary payments (PPP))|Non-transfer item",41,1,3,1,1,3,41,41,18824,79,"41|01|03","01|01|03|41|41","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","NAT",0,0,0,46,46,45,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Local Government Support and Intervention Management",7,"Municipal Infrastructure Support Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Rent on land|Rent on land|Non-transfer item",41,1,3,1,1,3,42,42,18825,80,"41|01|03","01|01|03|42|42","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","NAT",0,4,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",6,"Community Work Programme",1,"Management: Community Work Programme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Municipalities|Municipal bank accounts|Vehicle licences",41,1,3,1,2,4,44,45,18826,81,"41|01|03","01|02|04|44|45","Water and Sanitation","Administration","Corporate Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","NAT",38,1,42,42,42,0,94,95,97,101,95,97,101,95,97,101,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",6,"Community Work Programme",2,"Programme Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Departmental agencies (non-business entities)|Departmental agencies (non-business entities)|Energy and Water Sector Education and Training Authority",41,1,3,1,2,5,46,48,18827,82,"41|01|03","01|02|05|46|48","Water and Sanitation","Administration","Corporate Services","Energy and Water Sector Education and Training Authority","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","NAT",2986,3086,3190,3190,3190,0,3350,3429,3583,3744,3429,3583,3744,3429,3583,3744,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Social benefits|Social benefits|Employee social benefits",41,1,3,1,2,10,52,56,18828,83,"41|01|03","01|02|10|52|56","Water and Sanitation","Administration","Corporate Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",2700,2932,760,2057,2057,0,793,812,848,886,812,848,886,812,848,886,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",1,"Departmental Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Other transfers to households|Other transfers to households|Bursaries for non-employees",41,1,3,1,2,10,53,57,18829,84,"41|01|03","01|02|10|53|57","Water and Sanitation","Administration","Corporate Services","Bursaries for non-employees","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","NAT",19466,30596,21002,21125,21125,0,21898,22421,23438,24488,22421,23438,24488,22421,23438,24488,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",2,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Transport equipment|Transport equipment|Non-transfer item",41,1,3,2,3,12,56,60,18830,85,"41|01|03","02|03|12|56|60","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",2766,0,4719,2039,2039,0,4362,5153,5382,5623,3290,5239,5577,3290,5239,5577,-1863,-143,-46,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",3,"Financial Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,1,3,2,3,12,57,61,18831,86,"41|01|03","02|03|12|57|61","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",5243,6369,42265,33092,33092,11084,21912,16649,14312,14953,20727,17639,18283,20727,17639,18283,0,0,0,4078,3327,3330,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",4,"Internal Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Software and other intangible assets|Software and other intangible assets|Non-transfer item",41,1,3,2,3,17,62,66,18832,87,"41|01|03","02|03|17|62|66","Water and Sanitation","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","NAT",29214,37753,42684,42627,42627,41380,45873,45939,46912,49014,49000,49912,50014,49000,49912,50014,0,0,0,3061,3000,1000,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",6,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Payments for financial assets|Payments for financial assets|Thefts and losses",41,1,3,3,4,18,63,67,18833,88,"41|01|03","03|04|18|63|67","Water and Sanitation","Administration","Corporate Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","NAT",586,0,0,0,0,6,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",1,"Programme Management for Content Processing and Dissemination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Salaries and wages|Salaries and wages|Non-transfer item",41,1,4,1,1,1,1,1,18834,89,"41|01|04","01|01|01|01|01","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",162302,173567,161187,158648,158648,156255,170870,162478,169481,177074,162478,169481,177074,166999,174061,181723,0,0,0,0,0,0,0,0,0,4521,4580,4649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Social contributions|Social contributions|Non-transfer item",41,1,4,1,1,1,2,2,18835,90,"41|01|04","01|01|01|02|02","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",27946,32095,26009,29289,29289,27384,27439,25446,26579,27770,25446,26579,27770,26154,27297,28499,0,0,0,0,0,0,0,0,0,708,718,729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Administrative fees|Administrative fees|Non-transfer item",41,1,4,1,1,2,3,3,18836,91,"41|01|04","01|01|02|03|03","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",525,336,1951,1754,1754,402,1865,2016,2113,2208,1986,2113,2208,1986,2113,2208,-30,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Advertising|Advertising|Non-transfer item",41,1,4,1,1,2,4,4,18837,92,"41|01|04","01|01|02|04|04","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","NAT",2,204,0,42,42,0,0,0,0,0,92,93,94,92,93,94,0,0,0,92,93,94,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",5,"Entity Oversight",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Minor assets|Minor assets|Non-transfer item",41,1,4,1,1,2,5,5,18838,93,"41|01|04","01|01|02|05|05","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",235,161,1755,1380,1380,673,1908,1920,1996,2085,1820,1966,2055,1820,1966,2055,-100,-30,-30,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",6,"Media Policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Audit costs: External|Audit costs: External|Non-transfer item",41,1,4,1,1,2,6,6,18839,94,"41|01|04","01|01|02|06|06","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","NAT",35085,24039,42912,39469,39469,36943,44922,46034,48080,50234,46034,48080,50234,46034,48080,50234,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Bursaries: Employees|Bursaries: Employees|Non-transfer item",41,1,4,1,1,2,7,7,18840,95,"41|01|04","01|01|02|07|07","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","NAT",0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,0,0,0,100,100,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Catering: Departmental activities|Catering: Departmental activities|Non-transfer item",41,1,4,1,1,2,8,8,18841,96,"41|01|04","01|01|02|08|08","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","NAT",14,0,101,86,86,153,104,106,111,116,106,111,116,106,111,116,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Communication (G&S)|Communication (G&S)|Non-transfer item",41,1,4,1,1,2,9,9,18842,97,"41|01|04","01|01|02|09|09","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",1634,1817,1490,1397,1397,1831,1398,1560,1629,1702,1360,1429,1502,1360,1429,1502,-200,-200,-200,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection, and Governance and Administration)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Computer services|Computer services|Non-transfer item",41,1,4,1,1,2,10,10,18843,98,"41|01|04","01|01|02|10|10","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","NAT",28,27,71,16,16,36,74,76,80,84,76,80,84,76,80,84,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Legal services (G&S)|Legal services (G&S)|Non-transfer item",41,1,4,1,1,2,14,14,18844,99,"41|01|04","01|01|02|14|14","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","NAT",0,0,7,7,7,0,7,8,8,8,null,null,null,0,0,0,-8,-8,-8,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Contractors|Contractors|Non-transfer item",41,1,4,1,1,2,16,16,18845,100,"41|01|04","01|01|02|16|16","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",2025,108,1475,1174,1174,90,1279,1532,1603,1675,650,761,798,650,761,798,-882,-842,-877,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI104=\"\",1,2)","v":1},{"$f":"+AA23","v":41},{"$f":"+AB23","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX((AP$106:AP$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":1741701},{"$f":"INDEX((AQ$106:AQ$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":1819924},{"$f":"INDEX((AR$106:AR$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":1901455},null,"Personnel Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$106:AV$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":1790160},{"$f":"IFERROR(INDEX((AW$106:AW$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":1869110},{"$f":"IFERROR(INDEX((AX$106:AX$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":1951378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",2,"Management Support Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Agency and support/outsourced services|Agency and support/outsourced services|Non-transfer item",41,1,4,1,1,2,17,17,18846,101,"41|01|04","01|01|02|17|17","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","NAT",0,237,0,0,0,685,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,"Vote No.","Dept",{"$f":"+AP105","v":"2023/24"},{"$f":"+AQ105","v":"2024/25"},{"$f":"+AR105","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Entertainment|Entertainment|Non-transfer item",41,1,4,1,1,2,18,18,18847,102,"41|01|04","01|01|02|18|18","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","NAT",10,4,30,31,31,7,31,32,34,36,23,25,26,23,25,26,-9,-9,-10,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,29,"Agriculture, Land Reform and Rural Development",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe ","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,null,3856499,4029693,4210223,null,1,"The Presidency",390948,408025,425818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",4,"Transversal Information Technology Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,1,4,1,1,2,19,19,18848,103,"41|01|04","01|01|02|19|19","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",256,14,191,99,99,0,310,255,264,276,null,14,25,0,14,25,-255,-250,-251,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,16,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Shaneel Ragoo","(012) 315 5323","Shaneel.Ragoo@Treasury.gov.za",null,null,null,null,541065,565363,590690,null,2,"Parliament",1436789,1500186,1566258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",5,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Consumable supplies|Consumable supplies|Non-transfer item",41,1,4,1,1,2,31,31,18849,104,"41|01|04","01|01|02|31|31","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",120,1790,2122,2129,2129,175,2181,2256,2378,2485,2080,2202,2309,2080,2202,2309,-176,-176,-176,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,42,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",null,null,null,null,24869,25985,27150,null,3,"Cooperative Governance",346684,361869,377695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",1,"Citizen Affairs Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Consumables: Stationery, printing and office supplies|Consumables: Stationery, printing and office supplies|Non-transfer item",41,1,4,1,1,2,32,32,18850,105,"41|01|04","01|01|02|32|32","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","NAT",1258,1341,3964,4169,4169,2622,4150,4252,4441,4640,4816,4954,5204,4816,4954,5204,0,0,0,564,513,564,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,21,"Civilian Secretariat for the Police Service",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",null,null,null,null,105189,109906,114831,null,4,"Government Communication and Information System",284102,296596,309612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",2,"Status Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Operating leases|Operating leases|Non-transfer item",41,1,4,1,1,2,33,33,18851,106,"41|01|04","01|01|02|33|33","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","NAT",0,0,720,720,720,0,754,772,807,843,772,807,843,772,807,843,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,30,"Communications and Digital Technologies",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,null,291288,304366,318003,null,5,"Home Affairs",4509553,4129534,4311705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",3,"Identification Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Rental and hiring|Rental and hiring|Non-transfer item",41,1,4,1,1,2,34,34,18852,107,"41|01|04","01|01|02|34|34","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","NAT",0,3,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Cooperative Governance",null,null,"Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,null,333973,348968,364600,null,6,"International Relations and Cooperation",3006890,3169516,3201632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",5,"Service Delivery to Provinces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Property payments|Property payments|Non-transfer item",41,1,4,1,1,2,35,35,18853,108,"41|01|04","01|01|02|35|35","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","NAT",2069,1666,1952,1651,1651,1454,2123,2174,2267,2369,2048,2120,2191,2048,2120,2191,-126,-147,-178,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,22,"Correctional Services",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,null,16928739,17689000,18481466,null,7,"National School of Government",60416,63097,65890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",8,"Electoral Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Travel and subsistence|Travel and subsistence|Non-transfer item",41,1,4,1,1,2,37,37,18854,109,"41|01|04","01|01|02|37|37","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",3674,3423,8415,9459,9459,3264,8931,8912,9302,9719,9501,9814,10245,9501,9814,10245,0,0,0,589,512,526,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,23,"Defence",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,null,29649010,30980536,32368468,null,8,"National Treasury",920001,932436,973298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",9,"Represented Political Parties’ Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Training and development|Training and development|Non-transfer item",41,1,4,1,1,2,38,38,18855,110,"41|01|04","01|01|02|38|38","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",548,0,2252,1970,1970,77,2157,2280,2378,2485,2237,2335,2442,2237,2335,2442,-43,-43,-43,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,31,"Employment and Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Dennis Machobani","(012) 315 5936","Dennis.Machobani@Treasury.gov.za",null,null,null,null,1378647,1440561,1505099,null,9,"Planning, Monitoring and Evaluation",322692,336866,351632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",1,"Immigration Affairs Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Operating payments|Operating payments|Non-transfer item",41,1,4,1,1,2,39,39,18856,111,"41|01|04","01|01|02|39|39","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",653,408,1445,1592,1592,761,1620,1550,1619,1692,1910,1919,1992,1910,1919,1992,0,0,0,360,300,300,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,32,"Environment, Forestry and Fisheries",null,null,"Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",null,null,null,null,1889992,1974874,2063344,null,10,"Public Enterprises",185333,193496,202002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",2,"Admission Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Venues and facilities|Venues and facilities|Non-transfer item",41,1,4,1,1,2,40,40,18857,112,"41|01|04","01|01|02|40|40","Water and Sanitation","Administration","Financial Management","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",0,0,127,130,130,133,133,136,142,148,136,142,148,136,142,148,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,4,"Government Communication and Information System",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,null,275218,287579,300460,null,11,"Public Service and Administration",300214,313413,327169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",3,"Immigration Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Municipalities|Municipal bank accounts|Vehicle licences",41,1,4,1,2,4,44,45,18858,113,"41|01|04","01|02|04|44|45","Water and Sanitation","Administration","Financial Management","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","NAT",20,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,18,"Health",null,null,"Jonatan Daven","(012) 315 6711","Jonatan.Daven@treasury.gov.za ","Refiloe Thokoa","(012) 395 6559","Refiloe.thokoa@treasury.gov.za",null,null,null,null,760135,794290,829876,null,12,"Public Service Commission",220075,229743,239818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",4,"Asylum Seekers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Social benefits|Social benefits|Employee social benefits",41,1,4,1,2,10,52,56,18859,114,"41|01|04","01|02|10|52|56","Water and Sanitation","Administration","Financial Management","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",1965,1255,570,1004,1004,0,594,608,635,663,608,635,663,608,635,663,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,17,"Higher Education and Training",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Barileng Sape","(012) 406 9069","barileng.sape@treasury.gov.za",null,null,null,null,10962604,11454929,11968107,null,13,"Public Works and Infrastructure",587601,613505,640502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Transport equipment|Transport equipment|Non-transfer item",41,1,4,2,3,12,56,60,18860,115,"41|01|04","02|03|12|56|60","Water and Sanitation","Administration","Financial Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",507,0,292,101,101,0,307,961,482,504,341,406,418,341,406,418,-620,-76,-86,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,5,"Home Affairs",null,null,"Gillian Wilson ","(012) 315 5002","Gillian.Wilson@treasury.gov.za","Pindi Masiso","(012) 406 9078","Pindi.Masiso@Treasury.gov.za",null,null,null,null,3781770,3951607,4128639,null,14,"Statistics South Africa",1648543,1732988,1809186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",2,"Departmental Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,1,4,2,3,12,57,61,18861,116,"41|01|04","02|03|12|57|61","Water and Sanitation","Administration","Financial Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",2176,2985,6708,7193,7193,3110,6158,5777,6577,6872,6357,6697,7004,6357,6697,7004,0,0,0,580,120,132,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,33,"Human Settlements",null,null,"Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,null,null,null,null,403176,421283,440156,null,15,"Traditional Affairs",97179,101224,105440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",3,"Audit Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Payments for financial assets|Payments for financial assets|Theft and losses",41,1,4,3,4,18,63,67,18862,117,"41|01|04","03|04|18|63|67","Water and Sanitation","Administration","Financial Management","Theft and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","NAT",17,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,24,"Independent Police Investigative Directorate ",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",null,null,null,null,239613,250376,261591,null,16,"Basic Education",557535,582081,607658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",4,"Financial Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Office Accommodation|Operating leases|Operating leases|Non-transfer item",41,1,5,1,1,2,33,33,18863,118,"41|01|05","01|01|02|33|33","Water and Sanitation","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","NAT",402764,457941,472703,442703,442703,437427,487187,498737,521134,544481,498737,521134,544481,498737,521134,544481,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,6,"International Relations and Cooperation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",null,null,null,null,2839854,2967390,3100331,null,17,"Higher Education and Training",11180080,11675667,12192156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ122&CR122&CS122","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",5,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Office Accommodation|Property payments|Property payments|Non-transfer item",41,1,5,1,1,2,35,35,18864,119,"41|01|05","01|01|02|35|35","Water and Sanitation","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","NAT",54302,45287,71743,71743,71743,52761,73941,75694,79094,82637,57694,61094,64637,57694,61094,64637,-18000,-18000,-18000,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,25,"Justice and Constitutional Development",null,null,"Werner Krause","(012) 315 5211","Werner.Krause@Treasury.gov.za","Siphamandla Khumalo","(012) 315 5759","Siphamandla.Khumalo@treasury.gov.za",null,null,null,null,12522222,13086101,13672358,null,18,"Health",826752,863151,901061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",6,"Diplomatic Training, Research and Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Salaries and wages|Salaries and wages|Non-transfer item",41,1,6,1,1,1,1,1,18865,120,"41|01|06","01|01|01|01|01","Water and Sanitation","Administration","Provincial and International Coordination","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",61238,63397,58689,57055,57055,62523,73513,69167,72273,75511,69167,72273,75511,71091,74226,77494,0,0,0,0,0,0,0,0,0,1924,1953,1983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,26,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,null,130736,136607,142727,null,19,"Social Development",513773,536375,559929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",7,"Foreign Fixed Assets Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social contributions|Social contributions|Non-transfer item",41,1,6,1,1,1,2,2,18866,121,"41|01|06","01|01|01|02|02","Water and Sanitation","Administration","Provincial and International Coordination","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",8378,8733,6891,8525,8525,8907,6979,6634,6932,7243,6634,6932,7243,6819,7119,7433,0,0,0,0,0,0,0,0,0,185,187,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,34,"Mineral Resources and Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,null,1037131,1083709,1132261,null,20,"Women, Youth and Persons with Disabilities",126871,132478,138290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",8,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Administrative fees|Administrative fees|Non-transfer item",41,1,6,1,1,2,3,3,18867,122,"41|01|06","01|01|02|03|03","Water and Sanitation","Administration","Provincial and International Coordination","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",424,33,1354,1270,1270,196,924,1223,1287,1345,1223,1287,1345,1223,1287,1345,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,9,"Planning, Monitoring and Evaluation",null,null,"Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,null,311990,326003,340607,null,25,"Justice and Constitutional Development",12939254,13516274,14115457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",1,"Global System of Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Computer services|Computer services|Non-transfer item",41,1,6,1,1,2,10,10,18872,127,"41|01|06","01|01|02|10|10","Water and Sanitation","Administration","Provincial and International Coordination","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","NAT",0,0,12,0,0,0,10,11,11,11,11,11,11,11,11,11,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,13,"Public Works and Infrastructure",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh ","(012) 315 9030","Uvadhya.Singh@Treasury.gov.za",null,null,null,null,571442,597104,623854,null,30,"Communications and Digital Technologies",302042,315282,329082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",2,"Protocol Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,1,6,1,1,2,19,19,18877,132,"41|01|06","01|01|02|19|19","Water and Sanitation","Administration","Provincial and International Coordination","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",151,2,88,43,43,0,75,79,84,88,79,84,88,79,84,88,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,39,"Trade, Industry and Competition",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",null,null,null,null,1031246,1045762,1092612,null,38,"Tourism",374463,390949,408134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",1,"Administration",2,"Departmental Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Foreign governments and international organisations|African Ministers Council on Water",41,1,6,1,2,7,48,50,18885,140,"41|01|06","01|02|07|48|50","Water and Sanitation","Administration","Provincial and International Coordination","African Ministers Council on Water","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","NAT",118,200,128,220,220,0,200,200,200,209,200,200,209,200,200,209,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",1,"Administration",7,"Internal Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Social benefits|Employee social benefits",41,1,6,1,2,10,52,56,18890,145,"41|01|06","01|02|10|52|56","Water and Sanitation","Administration","Provincial and International Coordination","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",0,0,0,33,33,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",6,"Cooperative Banks Development Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Management Support|Communication (G&S)|Communication (G&S)|Non-transfer item",41,2,1,1,1,2,9,9,18898,153,"41|02|01","01|01|02|09|09","Water and Sanitation","Water Resources Management","Water Resources Management Support","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",61,217,98,128,128,142,101,103,108,113,103,108,113,103,108,113,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Subsidies on products and production (pe)",null,null,{"$f":"OFFSET($AA$233,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":"Magalies Water"},{"$f":"OFFSET($AA$310,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,6,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":"H/H:Bursaries(Non-Employee)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",3,"Public Finance and Budget Management",8,"Government Technical Advisory Centre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Management Support|Venues and facilities|Venues and facilities|Non-transfer item",41,2,1,1,1,2,40,40,18906,161,"41|02|01","01|01|02|40|40","Water and Sanitation","Water Resources Management","Water Resources Management Support","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",10,0,10,5,5,0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":"The Water Services Trading Entity"},{"$f":"OFFSET($AA$310,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,11,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",4,"Asset and Liability Management",5,"Strategy and Risk Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Minor assets|Minor assets|Non-transfer item",41,2,2,1,1,2,5,5,18911,166,"41|02|02","01|01|02|05|05","Water and Sanitation","Water Resources Management","Integrated Water Resources Planning","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",2,0,1564,179,179,0,326,292,288,301,92,88,101,92,88,101,-200,-200,-200,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$310,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,19,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",6,"International Financial Relations",2,"International Economic Cooperation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Consumable supplies|Consumable supplies|Non-transfer item",41,2,2,1,1,2,31,31,18919,174,"41|02|02","01|01|02|31|31","Water and Sanitation","Water Resources Management","Integrated Water Resources Planning","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",0,0,116,59,59,0,53,57,67,70,32,67,70,32,67,70,-25,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$310,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,24,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",2,"Civil Pensions and Contributions to Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Operating payments|Operating payments|Non-transfer item",41,2,2,1,1,2,39,39,18924,179,"41|02|02","01|01|02|39|39","Water and Sanitation","Water Resources Management","Integrated Water Resources Planning","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",161,45,52,290,290,125,54,56,58,61,56,58,61,56,58,61,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$310,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,32,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",16,"Direct charge against the National Revenue Fund",4,"National Revenue Fund payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Ecosystems Management|Administrative fees|Administrative fees|Non-transfer item",41,2,3,1,1,2,3,3,18932,187,"41|02|03","01|01|02|03|03","Water and Sanitation","Water Resources Management","Water Ecosystems Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",72,21,93,93,93,24,117,101,105,110,101,105,110,101,105,110,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$310,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,40,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",3,"Sector Monitoring Services",2,"Outcomes Monitoring and Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Ecosystems Management|Entertainment|Entertainment|Non-transfer item",41,2,3,1,1,2,18,18,18940,195,"41|02|03","01|01|02|18|18","Water and Sanitation","Water Resources Management","Water Ecosystems Management","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","NAT",1,0,13,13,13,1,16,14,15,16,14,15,16,14,15,16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AA$233,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$310,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$387,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$464,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$541,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},{"$f":"OFFSET($AA$618,45,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",5,"Evidence and Knowledge Systems",2,"Evaluation, Research, Knowledge and Data Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Ecosystems Management|Operating payments|Operating payments|Non-transfer item",41,2,3,1,1,2,39,39,18945,200,"41|02|03","01|01|02|39|39","Water and Sanitation","Water Resources Management","Water Ecosystems Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",1227,973,172,700,700,246,65,186,195,204,186,195,204,186,195,204,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Enterprises",1,"Administration",8,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Minor assets|Minor assets|Non-transfer item",41,2,4,1,1,2,5,5,18953,208,"41|02|04","01|01|02|05|05","Water and Sanitation","Water Resources Management","Water Resources Information and Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",956,370,1859,2738,2738,575,2522,2085,2192,2290,2103,2392,2290,2103,2392,2290,0,0,0,18,200,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",1,"Administration",4,"Finance Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,2,4,1,1,2,19,19,18965,220,"41|02|04","01|01|02|19|19","Water and Sanitation","Water Resources Management","Water Resources Information and Management","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",11497,3154,10924,7750,7750,993,11213,11547,12285,12835,10889,9432,11021,10889,9432,11021,-658,-2853,-1814,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",1,"Administration",6,"Legal Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Inventory: Other supplies|Inventory: Other supplies|Non-transfer item",41,2,4,1,1,2,30,30,18967,222,"41|02|04","01|01|02|30|30","Water and Sanitation","Water Resources Management","Water Resources Information and Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","NAT",0,0,3519,1722,1722,0,3652,3667,3870,4043,372,1946,2038,372,1946,2038,-3295,-1924,-2005,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!$G$6","v":41},"The Presidency","Parliament","Cooperative Governance","Government Communication and Information System","Home Affairs","International Relations and Cooperation","National School of Government","National Treasury","Planning, Monitoring and Evaluation","Public Enterprises","Public Service and Administration","Public Service Commission","Public Works and Infrastructure","Statistics South Africa","Traditional Affairs","Basic Education","Higher Education and Training","Health","Social Development","Women, Youth and Persons with Disabilities","Civilian Secretariat for the Police Service","Correctional Services","Defence","Independent Police Investigative Directorate","Justice and Constitutional Development","Military Veterans","Office of the Chief Justice","Police","Agriculture, Land Reform and Rural Development","Communications and Digital Technologies","Employment and Labour","Forestry, Fisheries and the Environment","Human Settlements","Mineral Resources and Energy","Science and Innovation","Small Business Development","Sport, Arts and Culture","Tourism","Trade, Industry and Competition","Transport","Water and Sanitation","Centre for Public Service Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",3,"Negotiations, Labour Relations and Remuneration Management",1,"Management: Negotiations, Labour Relations and Remuneration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Training and development|Training and development|Non-transfer item",41,2,4,1,1,2,38,38,18975,230,"41|02|04","01|01|02|38|38","Water and Sanitation","Water Resources Management","Water Resources Information and Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",446,88,1070,1539,1539,340,830,877,598,625,2675,1236,1280,2675,1236,1280,0,0,0,1798,638,655,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"Sasria Limited",0,0,0,0,0,0,0,0,"Health and Welfare Sector Education and Training Authority",0,0,0,0,0,0,0,0,0,0,0,0,"Universal Service and Access Fund",0,0,0,"The National Radioactive Waste Disposal Institute",0,0,"Luthuli Museum",0,"National Gambling Board of South Africa","South African Maritime Safety Authority","Trans-Caledon Tunnel Authority",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",5,"Government Service Access and Improvement",2,"Operations Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Departmental agencies (non-business entities)|Olifants-Doorn river water resource project",41,2,5,1,2,5,46,48,18987,242,"41|02|05","01|02|05|46|48","Water and Sanitation","Water Resources Management","Water Resources Infrastructure Management","Olifants-Doorn river water resource project","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","NAT",0,0,0,0,0,0,195000,707000,1153000,1204654,707000,1153000,1204654,707000,1153000,1204654,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"South African Airways (Pty) Limited",0,0,0,0,0,0,0,0,"Insurance Sector Education and Training Authority",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Market Theatre Foundation",0,"National Lotteries Commission","The South African National Roads Agency Limited","Umgeni Water",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",5,"Government Service Access and Improvement",3,"Service Delivery Improvement, Citizen Relations and Public Participation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Foreign governments and international organisations|Foreign governments and international organisations|Komati Basin Water Authority",41,2,5,1,2,7,48,50,18988,243,"41|02|05","01|02|07|48|50","Water and Sanitation","Water Resources Management","Water Resources Infrastructure Management","Komati Basin Water Authority","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","NAT",219900,233093,240774,240774,240774,0,248278,254165,265579,277477,254165,265579,277477,254165,265579,277477,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Quality Council for Trades and Occupations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Robben Island Museum",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Public Service Commission",1,"Administration",5,"Chief Financial Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Policy and Strategy|Computer services|Computer services|Non-transfer item",41,2,6,1,1,2,10,10,18996,251,"41|02|06","01|01|02|10|10","Water and Sanitation","Water Resources Management","Water Resources Policy and Strategy","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","NAT",116,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Salaries and wages|Salaries and wages|Non-transfer item",41,2,7,1,1,1,1,1,19008,263,"41|02|07","01|01|01|01|01","Water and Sanitation","Water Resources Management","Water Resources Regulation","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",0,0,89652,129018,129018,132649,71213,63556,66410,69385,63556,66410,69385,65324,68205,71207,0,0,0,0,0,0,0,0,0,1768,1795,1822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",1,"Administration",4,"Finance and Supply Chain Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Social contributions|Social contributions|Non-transfer item",41,2,7,1,1,1,2,2,19009,264,"41|02|07","01|01|01|02|02","Water and Sanitation","Water Resources Management","Water Resources Regulation","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",0,0,12887,20521,20521,17989,10237,9136,9546,9974,9136,9546,9974,9390,9804,10236,0,0,0,0,0,0,0,0,0,254,258,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",4,"Property and Construction Industry Policy and Research",4,"Construction Industry Development Board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Agency and support/outsourced services|Agency and support/outsourced services|Non-transfer item",41,2,7,1,1,2,17,17,19021,276,"41|02|07","01|01|02|17|17","Water and Sanitation","Water Resources Management","Water Resources Regulation","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","NAT",0,0,0,39,39,0,2,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",5,"Prestige Policy",2,"Parliamentary Villages Management Board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Travel and subsistence|Travel and subsistence|Non-transfer item",41,2,7,1,1,2,37,37,19029,284,"41|02|07","01|01|02|37|37","Water and Sanitation","Water Resources Management","Water Resources Regulation","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",0,0,2078,12783,12783,11538,1553,1999,2089,2183,13930,13257,14109,13930,13257,14109,0,0,0,11931,11168,11926,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",1,"Administration",1,"Departmental Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Training and development|Training and development|Non-transfer item",41,2,7,1,1,2,38,38,19030,285,"41|02|07","01|01|02|38|38","Water and Sanitation","Water Resources Management","Water Resources Regulation","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","NAT",0,0,813,880,880,61,782,782,817,854,953,1010,939,953,1010,939,0,0,0,171,193,85,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",3,"Population and Social Statistics",1,"Programme Management for Population and Social Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Minor assets|Minor assets|Non-transfer item",41,2,8,1,1,2,5,5,19042,297,"41|02|08","01|01|02|05|05","Water and Sanitation","Water Resources Management","Water Resources Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","NAT",94,52,178,130,130,7,139,125,132,138,125,132,138,125,132,138,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",4,"Methodology and Statistical Infrastructure",3,"Statistical Standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Science and technological services|Science and technological services|Non-transfer item",41,2,8,1,1,2,15,15,19050,305,"41|02|08","01|01|02|15|15","Water and Sanitation","Water Resources Management","Water Resources Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","NAT",0,0,5,0,0,0,4,4,4,4,null,null,null,0,0,0,-4,-4,-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPI",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",4,"Methodology and Statistical Infrastructure",4,"Business Register",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Contractors|Contractors|Non-transfer item",41,2,8,1,1,2,16,16,19051,306,"41|02|08","01|01|02|16|16","Water and Sanitation","Water Resources Management","Water Resources Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",0,2,72,30,30,0,56,51,53,55,null,null,null,0,0,0,-51,-53,-55,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"South African Community Epidemiology Network On Drug Use",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Burgersdorp Museum",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",6,"Statistical Operations and Provincial Coordination",3,"Data Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Transport provided: Departmental activity|Transport provided: Departmental activity|Non-transfer item",41,2,8,1,1,2,36,36,19062,317,"41|02|08","01|01|02|36|36","Water and Sanitation","Water Resources Management","Water Resources Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","NAT",0,0,67,0,0,0,52,47,50,52,null,null,null,0,0,0,-47,-50,-52,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Great Fish River Museum",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Traditional Affairs",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Management Support|Social contributions|Social contributions|Non-transfer item",41,3,1,1,1,1,2,2,19072,327,"41|03|01","01|01|01|02|02","Water and Sanitation","Water Services Management","Water Services Management Support","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",2666,2731,4051,4081,4081,2626,3498,3631,3794,3964,3631,3794,3964,3732,3897,4068,0,0,0,0,0,0,0,0,0,101,103,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Library And Information Association Of South Africa",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Traditional Affairs",3,"Institutional Support and Coordination",1,"Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Management Support|Communication (G&S)|Communication (G&S)|Non-transfer item",41,3,1,1,1,2,9,9,19077,332,"41|03|01","01|01|02|09|09","Water and Sanitation","Water Services Management","Water Services Management Support","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",332,337,594,687,687,471,595,607,634,662,514,534,662,514,534,662,-93,-100,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Nw Geographical Names                                  ",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Management Support|Consumable supplies|Consumable supplies|Non-transfer item",41,3,1,1,1,2,31,31,19085,340,"41|03|01","01|01|02|31|31","Water and Sanitation","Water Services Management","Water Services Management Support","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",1950,487,561,2194,2194,425,2162,2265,2274,2376,2265,2274,2376,2265,2274,2376,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"South African Sports Confederation And Olympic Committee",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",2,"Education Human Resources Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Management Support|Social benefits|Social benefits|Employee social benefits",41,3,1,1,2,10,52,56,19093,348,"41|03|01","01|02|10|52|56","Water and Sanitation","Water Services Management","Water Services Management Support","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","NAT",478,86,223,43,43,0,260,244,255,266,null,11,266,0,11,266,-244,-244,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"The Sports Trust",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",4,"Planning, Information and Assessment",3,"School Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social contributions|Social contributions|Non-transfer item",41,3,2,1,1,1,2,2,19098,353,"41|03|02","01|01|01|02|02","Water and Sanitation","Water Services Management","Water Services and Local Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","NAT",16879,17077,25952,34242,34242,17860,29396,28051,29311,30624,28051,29311,30624,28831,30103,31428,0,0,0,0,0,0,0,0,0,780,792,804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",1,"Administration",2,"Corporate Management Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Consultants: Business and advisory services|Consultants: Business and advisory services|Non-transfer item",41,3,2,1,1,2,11,11,19106,361,"41|03|02","01|01|02|11|11","Water and Sanitation","Water Services Management","Water Services and Local Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","NAT",1205,0,13884,0,0,0,10705,15122,14816,15480,7210,9125,15184,7210,9125,15184,-7912,-5691,-296,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",2,"Planning, Policy and Strategy",5,"Legal and Legislative Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Consumable supplies|Consumable supplies|Non-transfer item",41,3,2,1,1,2,31,31,19114,369,"41|03|02","01|01|02|31|31","Water and Sanitation","Water Services Management","Water Services and Local Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","NAT",1335,149,2269,1725,1725,96,2819,2602,2735,2858,635,743,2858,635,743,2858,-1967,-1992,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",3,"University Education",4,"Higher Education Policy Development and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Travel and subsistence|Travel and subsistence|Non-transfer item",41,3,2,1,1,2,37,37,19119,374,"41|03|02","01|01|02|37|37","Water and Sanitation","Water Services Management","Water Services and Local Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","NAT",12489,7978,17288,14478,14478,10314,15138,16077,17011,17773,13257,14869,17273,13257,14869,17273,-2820,-2142,-500,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",4,"Technical and Vocational Education and Training",6,"Regional Offices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Transport equipment|Transport equipment|Non-transfer item",41,3,2,2,3,12,56,60,19127,382,"41|03|02","02|03|12|56|60","Water and Sanitation","Water Services Management","Water Services and Local Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",955,0,1071,781,781,0,509,803,834,871,176,706,743,176,706,743,-627,-128,-128,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,"African Union",0,"Commonwealth Fund For Technical Cooperation",0,0,"Biochemical And Toxin Weapons Convention",0,0,0,0,0,0,0,"Union For African Population Studies",0,0,0,0,0,0,0,0,0,"International Social Security Association",0,"United Nations Development Programme",0,0,"International Social Service",0,0,"International Labour Organisation",0,0,"Indian Ocean Memorandum Of Understanding","Orange-Senqu River Basin Commission",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",5,"Skills Development",5,"National Artisan Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Administrative fees|Administrative fees|Non-transfer item",41,3,3,1,1,2,3,3,19132,387,"41|03|03","01|01|02|03|03","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",78,52,479,459,459,147,936,670,698,729,347,362,739,347,362,739,-323,-336,0,0,0,10,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,"International Oil Pollution Compensation Funds",0,"African Risk Capacity",0,0,"Global Environmental Fund",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"United Nations Technical Cooperation",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",1,"Administration",2,"Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Contractors|Contractors|Non-transfer item",41,3,3,1,1,2,16,16,19140,395,"41|03|03","01|01|02|16|16","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","NAT",123977,128765,0,36000,36000,141979,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",3,"Communicable and Non-communicable Diseases",2,"HIV, AIDS and STIs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Rental and hiring|Rental and hiring|Non-transfer item",41,3,3,1,1,2,34,34,19148,403,"41|03|03","01|01|02|34|34","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","NAT",0,0,0,0,0,0,46,42,13,14,null,null,14,0,0,14,-42,-13,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",3,"Communicable and Non-communicable Diseases",7,"Non-communicable Diseases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Venues and facilities|Venues and facilities|Non-transfer item",41,3,3,1,1,2,40,40,19153,408,"41|03|03","01|01|02|40|40","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","NAT",0,0,174,174,174,0,239,244,254,265,174,184,268,174,184,268,-70,-70,0,0,0,3,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",5,"Hospital Systems",1,"Programme Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Public corporations|Other transfers to public corporations|Umgeni water board: Regional bulk infrastructure",41,3,3,2,2,8,49,52,19159,414,"41|03|03","02|02|08|49|52","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Umgeni water board: Regional bulk infrastructure","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","NAT",320000,440006,550858,662858,662858,0,738673,838723,946309,621979,838723,946309,621979,838723,946309,621979,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",6,"Health System Governance and Human Resources",6,"Human Resources for Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,3,3,2,3,12,57,61,19167,422,"41|03|03","02|03|12|57|61","Water and Sanitation","Water Services Management","Regional Bulk Infrastructure Grant","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",567,360,1072,1190,1190,641,1097,1275,1331,1391,1582,1602,1391,1582,1602,1391,0,0,0,307,271,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",2,"Social Assistance",2,"War Veterans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Communication (G&S)|Communication (G&S)|Non-transfer item",41,3,4,1,1,2,9,9,19175,430,"41|03|04","01|01|02|09|09","Water and Sanitation","Water Services Management","Water Services Regulation","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","NAT",1728,1866,1223,360,360,360,769,746,778,813,269,305,970,269,305,970,-477,-473,0,0,0,157,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",3,"Social Security Policy and Administration",2,"Appeals Adjudication",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Inventory: Clothing material and accessories|Inventory: Clothing material and accessories|Non-transfer item",41,3,4,1,1,2,21,21,19183,438,"41|03|04","01|01|02|21|21","Water and Sanitation","Water Services Management","Water Services Regulation","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","NAT",0,0,70,0,0,0,78,87,91,95,67,69,93,67,69,93,-20,-22,-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",4,"Welfare Services Policy Development and Implementation Support",2,"Substance Abuse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Property payments|Property payments|Non-transfer item",41,3,4,1,1,2,35,35,19188,443,"41|03|04","01|01|02|35|35","Water and Sanitation","Water Services Management","Water Services Regulation","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","NAT",72,85,233,0,0,0,258,291,304,318,67,72,393,67,72,393,-224,-232,0,0,0,75,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",4,"Welfare Services Policy Development and Implementation Support",10,"Social Worker Scholarships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Other machinery and equipment|Other machinery and equipment|Non-transfer item",41,3,4,2,3,12,57,61,19196,451,"41|03|04","02|03|12|57|61","Water and Sanitation","Water Services Management","Water Services Regulation","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","NAT",3339,3145,2535,567,567,1384,2504,2725,2010,2100,2048,1061,2183,2048,1061,2183,-677,-949,0,0,0,83,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",5,"Social Policy and Integrated Service Delivery",7,"National Development Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Policy and Strategy|Infrastructure and planning services|Infrastructure and planning services|Non-transfer item",41,3,5,1,1,2,12,12,19204,459,"41|03|05","01|01|02|12|12","Water and Sanitation","Water Services Management","Water Services Policy and Strategy","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","NAT",0,0,0,0,0,201,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Donations & Gifts Hig Edu Inst",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",1,"Administration",4,"Financial Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Policy and Strategy|Consumables: Stationery, printing and office supplies|Consumables: Stationery, printing and office supplies|Non-transfer item",41,3,5,1,1,2,32,32,19209,464,"41|03|05","01|01|02|32|32","Water and Sanitation","Water Services Management","Water Services Policy and Strategy","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","NAT",0,0,0,25,25,0,139,592,627,655,342,358,655,342,358,655,-250,-269,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Nelson Mandela Metropolitan Univ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",3,"Policy, Stakeholder Coordination and Knowledge Management",2,"Research, Policy Analysis and Knowledge Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Salaries and wages|Salaries and wages|Non-transfer item",41,3,6,1,1,1,1,1,19217,472,"41|03|06","01|01|01|01|01","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","NAT",77063,72102,80689,70479,70479,73537,82256,78353,81872,85540,78353,81872,85540,80533,84085,87786,0,0,0,0,0,0,0,0,0,2180,2213,2246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Stellenbosch University",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",5,"National Youth Development ",1,"Management: National Youth Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Catering: Departmental activities|Catering: Departmental activities|Non-transfer item",41,3,6,1,1,2,8,8,19222,477,"41|03|06","01|01|02|08|08","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","NAT",152,11,346,203,203,82,327,390,406,424,531,413,424,531,413,424,0,0,0,141,7,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"University Of Pretoria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Civilian Secretariat for the Police Service",2,"Intersectoral Coordination and Strategic Partnerships",2,"Community Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Fleet services (including government motor transport)|Fleet services (including government motor transport)|Non-transfer item",41,3,6,1,1,2,19,19,19230,485,"41|03|06","01|01|02|19|19","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","NAT",2012,122,2313,709,709,7,1667,2584,2332,2436,1392,1570,2436,1392,1570,2436,-1192,-762,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Walter Sisulu Univ,Tech&Scien Ec",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,22,"Correctional Services",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Transport provided: Departmental activity|Transport provided: Departmental activity|Non-transfer item",41,3,6,1,1,2,36,36,19238,493,"41|03|06","01|01|02|36|36","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","NAT",91,0,470,309,309,0,490,585,612,639,341,356,639,341,356,639,-244,-256,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,22,"Correctional Services",1,"Administration",6,"Assurance Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Rent on land|Rent on land|Non-transfer item",41,3,6,1,1,3,42,42,19243,498,"41|03|06","01|01|03|42|42","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","NAT",0,13,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,22,"Correctional Services",3,"Rehabilitation",2,"Offender Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Transport equipment|Transport equipment|Non-transfer item",41,3,6,2,3,12,56,60,19251,506,"41|03|06","02|03|12|56|60","Water and Sanitation","Water Services Management","Water Services Infrastructure Grant","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","NAT",1269,31369,1269,578,578,0,796,1125,1208,1262,759,1035,1237,759,1035,1237,-366,-173,-25,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,22,"Correctional Services",5,"Social Reintegration",2,"Community Reintegration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Institutional Oversight|Administrative fees|Administrative fees|Non-transfer item",41,3,7,1,1,2,3,3,19256,511,"41|03|07","01|01|02|03|03","Water and Sanitation","Water Services Management","Water Services Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","NAT",0,0,30,30,30,2,31,33,34,36,34,34,36,34,34,36,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",1,"Administration",8,"Acquisition Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Institutional Oversight|Inventory: Materials and supplies|Inventory: Materials and supplies|Non-transfer item",41,3,7,1,1,2,26,26,19265,520,"41|03|07","01|01|02|26|26","Water and Sanitation","Water Services Management","Water Services Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","NAT",0,0,27,27,27,0,28,30,31,32,90,94,31,90,94,31,0,0,-1,60,63,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",2,"Force Employment",2,"Operational Direction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Institutional Oversight|Operating payments|Operating payments|Non-transfer item",41,3,7,1,1,2,39,39,19273,528,"41|03|07","01|01|02|39|39","Water and Sanitation","Water Services Management","Water Services Institutional Oversight","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","NAT",0,0,97,497,497,42,101,106,111,116,300,313,116,300,313,116,0,0,0,194,202,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",3,"Landward Defence",2,"Infantry Capability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pelchem (Pty) Ltd",0,0,0,"Black Industrialist Scheme(Bis)",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",3,"Landward Defence",10,"General Training Capability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Innovation&Tech Fund Instruments",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",4,"Air Defence",7,"Command and Control Capability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Seda Technology Programme (Stp)",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",5,"Maritime Defence",1,"Maritime Direction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Black Business Supplier Development Programme (Bbsdp) ",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",6,"Military Health Support",4,"Specialist/Tertiary Health Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate",1,"Administration",2,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate",1,"Administration",3,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate",3,"Legal and Investigation Advisory Services",3,"Investigation Advisory Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",2,"Court Services",4,"Facilities Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",2,"Court Services",5,"Administration of Lower Courts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",4,"National Prosecuting Authority",3,"Office for Witness Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","Black Business Supplier Development Programme (Bbsdp) ","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef","H/H Empl S/Ben:Erly Retirmt Benef",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Military Veterans",1,"Administration",4,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Leave Gratuity","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","Critical Infrastructur Prog(Cip)","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef","H/H Empl S/Ben:Pst Retirmt Benef",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Military Veterans",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"H/H Soc Ass:Excur-Place Saf",0,0,0,0,0,0,0,0,0,"Rid/Reid:Implementation Of Crdp",0,0,0,"Phasing Out Programme(Housing)",0,0,0,0,0,"Incubation Support Prog(Isp)",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",2,"Superior Court Services",1,"Administration of Superior Courts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Seda Technology Programme (Stp)",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",16,"Direct charge against the National Revenue Fund",1,"Judges' salaries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Shared Econ Infra Facility(Seif)",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",4,"Crime Intelligence",2,"Intelligence and Information Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",1,"Administration",4,"Financial Management Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",2,"Agricultural Production, Biosecurity and Natural Resources Management",2,"Plant Production and Health"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",3,"Food Security, Land Reform and Restitution",5,"Restitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",5,"Economic Development, Trade and Marketing",2,"Cooperatives Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",6,"Land Administration",2,"Spatial Planning and Land Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",1,"Administration",4,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",3,"ICT Policy Development and Research",3,"Economic and Market Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",4,"ICT Enterprise and Public Entity Oversight",2,"Regulatory Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",5,"ICT Infrastructure Development and Support",4,"Broadcasting Digital Migration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",1,"Administration",4,"Office of the Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",3,"Public Employment Services",1,"Management and Support Services: Public Employment Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",3,"Public Employment Services",9,"Training of Staff: Public Employment Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",4,"Labour Policy and Industrial Relations",5,"Employment Standards"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",1,"Administration",4,"Financial Management Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",3,"Oceans and Coasts",1,"Oceans and Coasts Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",4,"Climate Change, Air Quality and Sustainable Development",1,"Climate Change, Air Quality and Sustainable Development Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",4,"Climate Change, Air Quality and Sustainable Development",9,"Knowledge and Information Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",5,"Biodiversity and Conservation",4,"iSimangaliso Wetland Park Authority"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",6,"Environmental Programmes",4,"Environmental Programmes Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",8,"Forestry Management",1,"Forestry Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",9,"Fisheries Management",3,"Monitoring, Control and Surveillance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",1,"Administration",5,"Financial Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",2,"Integrated Human Settlements Planning and Development",6,"Grant Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",5,"Affordable Housing",1,"Management for Affordable Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",2,"Minerals and Petroleum Regulation",5,"Petroleum Licensing and Fuel Supply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",4,"Mine Health and Safety Inspectorate",2,"Mine Health and Safety Regions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",5,"Mineral and Energy Resources Programmes and Projects",7,"Renewable Energy Projects"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",2,"Technology Innovation",5,"National Intellectual Property Management Office"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",3,"International Cooperation and Resources",4,"Office of the Deputy Director-General: International Cooperation and Resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",5,"Socioeconomic Innovation Partnerships",3,"Science and Technology Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",2,"Sector & Market Development",2,"Business Intelligence and Knowledge Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",3,"Development Finance",3,"Blended Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",1,"Administration",4,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",3,"Arts and Culture Promotion and Development",6,"Mzansi Golden Economy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",3,"Arts and Culture Promotion and Development",7,"Performing Arts Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",4,"Heritage Promotion and Preservation",7,"South African Geographical Names Council"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",3,"Destination Development",1,"Destination Development Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",3,"Destination Development",2,"Tourism Enhancement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",4,"Industrial Competitiveness and Growth",2,"Customised Sector Programmes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",5,"Consumer and Corporate Regulation",1,"Policy and Legislative Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",7,"Export Development, Promotion and Outward Investments",4,"Export Development and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",10,"Economic Research and Coordination",1,"Economic Research and Policy Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",10,"Economic Research and Coordination",2,"Macroeconomic and Microeconomic Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",2,"Integrated Transport Planning",6,"Integrated Transport Planning Administration Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",4,"Road Transport",3,"Road Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",4,"Road Transport",4,"Road Administration Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",7,"Public Transport",1,"Public Transport Regulation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",7,"Public Transport",4,"Public Transport Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",7,"Public Transport",5,"Public Transport Administration Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",7,"Public Transport",6,"Public Transport Network Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",16,"Direct charge against the National Revenue Fund",1,"International Oil Pollution Compensation Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",4,"Financial Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",5,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",6,"Provincial and International Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",1,"Water Resources Management Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",2,"Integrated Water Resources Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",3,"Water Ecosystems Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",4,"Water Resources Information and Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",5,"Water Resources Infrastructure Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",6,"Water Resources Policy and Strategy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",7,"Water Resources Regulation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",8,"Water Resources Institutional Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",1,"Water Services Management Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",2,"Water Services and Local Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",3,"Regional Bulk Infrastructure Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",4,"Water Services Regulation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",5,"Water Services Policy and Strategy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",6,"Water Services Infrastructure Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",7,"Water Services Institutional oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",2,"Public Sector Innovation",1,"Research and Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment"]

{"sheet":"Help","index":1,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"   Content  (Click on topic to view)",{"$f":"\" \"&Indi1","v":" Introduction"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(R5:R16)","v":12},"Total number of DescriptBox"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CHOOSE(Q4,R5,R6,R7,R8,R9,R10,R11,R12,R13,R14,R15,R16)","v":"Introduction"}]
[null,null,"1.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Introduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"General workings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cover sheet"]
[null,null,"2.",null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Summary sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Programme sheets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Grants Admin, Budget Tracking, NMOG, Function Shifts, Indirect grants"]
[null,null,"3.",null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Performance Indicators, Personnel, Receipts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Analysis, Infrastructure, ODA, Deviations, Expenditure Trends\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Department Information, Training, PPP Projects  & Checks"]
[null,null,"4.",null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Transfers &  subsidies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Glossary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Glossary -part2"]
[null,null,"5.",null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,"6."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    "]
[]
[null,null,"7."]
[]
[]
[]
[null,null,"8."]
[]
[null,null,"9."]
[]
[]
[]
[null,null,"10."]
[]
[null,null,"11."]

{"sheet":"Settings","index":2,"n_rows":1314,"n_cols":18,"rows_kept":1314,"cut":false,"hidden":true,"merged":[]}
["ENE"]
[2]
[2]
[]
[{"$f":"IF($A$4=TRUE,\"FALSE\",IF($A$3=1,\"TRUE\",\"FALSE\"))","v":"FALSE"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"ECONOMIC CLASSIFICATION"]
[null,null,null,null,null,null,null,null,"Type \"Y\" to show, \"N\" to hide (Controls unused classification rows to be hidden across the database)",null,null,null,null,null,null,null,null,"Check: Hidden values assigned"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K13))","v":60292306},"y","Current payments",null,null,null,null,null,null,{"$f":"IF(AND(J13<>\"y\",I13<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K14))","v":29372323},"y","Compensation of employees",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K15))","v":25155356.792737626},"y","Salaries and wages",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K16))","v":4216966.2072623745},"y","Social contributions",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K17))","v":30919513},"y","Goods and services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K18))","v":212797.51343763864},"y","Administrative fees",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K19))","v":394975.96934616333},"y","Advertising",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K20))","v":196479.99426470458},"y","Minor assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K21))","v":750161.53254437866},"y","Audit costs: External",null,null,null,null,null,null,{"$f":"IF(AND(J21<>\"y\",I21<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K22))","v":100091.38578681776},"y","Bursaries: Employees",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K23))","v":78783.138094795475},"y","Catering: Departmental activities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K24))","v":654890.84204769204},"y","Communication (G&S)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K25))","v":2529791.3569309064},"y","Computer services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K26))","v":4816061.6326687802},"y","Consultants: Business and advisory services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K27))","v":2915878.4533324689},"y","Infrastructure and planning services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K28))","v":190800.56209960024},"y","Laboratory services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K29))","v":280448.0818096975},"y","Legal services (G&S)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K30))","v":-24.302926554732203},"y","Science and technological services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K31))","v":1089819.303603794},"y","Contractors",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K32))","v":83597.684790418367},"y","Agency and support/outsourced services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K33))","v":6845.3629473586079},"y","Entertainment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K34))","v":249034.20416946744},"y","Fleet services (including government motor transport)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Housing",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Clothing material and accessories",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Farming supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K38))","v":0},"y","Inventory: Food and food supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K39))","v":326},"y","Inventory: Fuel, oil and gas",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K40))","v":0},"y","Inventory: Learner and teacher support material",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K41))","v":810.82822907731281},"y","Inventory: Materials and supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K42))","v":6},"y","Inventory: Medical supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K43))","v":0},"y","Inventory: Medicine",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K44))","v":0},"y","Medsas inventory interface",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K45))","v":371406.76158901001},"y","Inventory: Other supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K46))","v":602565.71594541031},"y","Consumable supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K47))","v":445266.04688422009},"y","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K48))","v":7945979.6059941445},"y","Operating leases",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K49))","v":26606.453939853163},"y","Rental and hiring",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K50))","v":2230266.9032155583},"y","Property payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K51))","v":15426.707938947129},"y","Transport provided: Departmental activity",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K52))","v":3075366.8194877896},"y","Travel and subsistence",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K53))","v":1110504.6861235742},"y","Training and development",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K54))","v":381271.12891814078},"y","Operating payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K55))","v":157021.52510762948},"y","Venues and facilities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K56))","v":470},"y","Interest and rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K57))","v":101},"y","Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K58))","v":369},"y","Rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K59))","v":210940740},"y","Transfers and subsidies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K60))","v":115101536},"y","Provinces and municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K61))","v":0},"y","Provinces",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K62))","v":0},"y","Provincial Revenue Funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K63))","v":0},"y","Provincial agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K64))","v":115101536},"y","Municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K65))","v":115101536},"y","Municipal bank accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K66))","v":0},"y","Municipal agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K67))","v":59289953},"y","Departmental agencies and accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K68))","v":0},"y","Social security funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K69))","v":59289953},"y","Departmental agencies (non-business entities)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K70))","v":0},"y","Higher education institutions",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K71))","v":4122286},"y","Foreign governments and international organisations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K72))","v":31901444},"y","Public corporations and private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K73))","v":31901444},"y","Public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K74))","v":0},"y","Subsidies on products and production (pc)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K75))","v":31901444},"y","Other transfers to public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K76))","v":0},"y","Private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K77))","v":0},"y","Subsidies on products and production (pe)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K78))","v":0},"y","Other transfers to private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K79))","v":24074},"y","Non-profit institutions",null,null,null,null,null,null,{"$f":"IF(AND(J79<>\"y\",I79<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K80))","v":501447},"y","Households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K81))","v":115441},"y","Social benefits",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K82))","v":386006},"y","Other transfers to households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K83))","v":68940416},"y","Payments for capital assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K84))","v":66148540},"y","Buildings and other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K85))","v":1546748},"y","Buildings",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K86))","v":64601792},"y","Other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K87))","v":2025917},"y","Machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K88))","v":233332},"y","Transport equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K89))","v":1792585},"y","Other machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K90))","v":0},"y","Heritage assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K91))","v":0},"y","Specialised military assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K92))","v":0},"y","Biological assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K93))","v":0},"y","Land and sub-soil assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K94))","v":765959},"y","Software and other intangible assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$64:$AU$146*(Summary!$F$64:$F$146=Settings!$K95))","v":738},"y","Payments for financial assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTBLANK(R13:R95)","v":83}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"View Selection: MTEC / ENE "]
[null,null,"View dependent on current process for which template is in use"]

{"sheet":"Summary","index":3,"n_rows":204,"n_cols":63,"rows_kept":204,"cut":false,"hidden":false,"merged":[[168,35,170,35],[168,36,170,36],[168,37,170,37],[168,47,170,47],[169,41,170,41],[168,43,170,43],[168,44,170,44],[168,45,170,45],[168,46,170,46],[168,38,170,38],[168,39,168,41],[168,42,170,42],[169,39,169,40],[168,33,170,33],[168,34,170,34],[26,33,28,33],[26,30,26,32],[169,32,170,32],[26,42,28,42],[26,48,28,48],[26,47,28,47],[26,29,28,29],[26,46,28,46],[26,39,26,41],[26,37,28,37],[26,38,28,38],[26,44,28,44],[27,41,28,41],[26,35,28,35],[27,32,28,32],[26,34,28,34],[26,43,28,43],[27,39,27,40],[168,13,168,16],[26,21,26,23],[26,26,28,26],[27,5,27,6],[26,24,28,24],[168,5,168,6],[26,13,26,16],[27,23,28,23],[26,18,28,18],[168,17,170,17],[168,18,170,18],[168,19,170,19],[168,20,170,20],[168,21,168,23],[27,21,27,22],[169,21,169,22],[7,6,7,9],[26,19,28,19],[26,20,28,20],[26,5,26,6],[11,5,11,16],[8,6,8,9],[25,5,25,6],[26,28,28,28],[26,25,28,25],[169,23,170,23],[168,29,170,29],[168,30,168,32],[168,24,170,24],[168,25,170,25],[168,26,170,26],[168,27,170,27],[168,28,170,28],[27,30,27,31],[169,30,169,31]]}
["A","B","C","D","E","F","G",null,"H","I","J","K","L","M","N","O","P","Q",null,"R","S","T","W","X",null,null,"Y","Z","AA","AB","AC","AF","AG",null,null,"AH","AI","AJ","AK","AL"]
[]
["P's created",{"$f":"COUNTIF(B31:B45,\"<>0\")","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SheetList"]
["P's listed",{"$f":"COUNTIF(C31:C45,\"<>0\")","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["P'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of programme units to create\",\"No. of programme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Check",{"$f":"B4-MAX(B31:B45)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Check2",{"$f":"MAX(D63:D66)","v":0},null,null,null,"Department name:",{"$f":"MyDeptName","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[1,null,null,null,null,"Executive Authority:",{"$f":"[7]Summary!G8","v":"Minister of Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,"Accounting Officer:",{"$f":"[7]Summary!G9","v":"Director General"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,"Purpose:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,{"$f":"+[8]Summary!$F$12:$T$12","v":"Ensure the availability of water resources to facilitate equitable and sustainable socioeconomic development, and ensure universal access to water and sanitation services."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[1,null,null,null,null,"Departmental Indicative Baseline",null,null,{"$f":"IndiBL1","v":20155237},{"$f":"IndiBL2","v":20913287},{"$f":"IndiBL3","v":19624487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[1,null,null,null,null,"Variance (Departmental Indicative Baseline less Input)",null,null,{"$f":"I15-U59","v":0},{"$f":"J15-AD59","v":0},{"$f":"K15-AM59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[1,null,null,null,null,"Revised departmental baseline",null,null,{"$f":"+Cover!$AV$23","v":23025996},{"$f":"+Cover!$AW$23","v":24186873},{"$f":"+Cover!$AX$23","v":25893410},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[1,null,null,null,null,"Variance (Revised departmental baseline less Input)",null,null,{"$f":"I17-AB59","v":0},{"$f":"J17-AK59","v":0},{"$f":"K17-AT59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[1,null,null,null,null,"Compensation of employees Indicative Baseline",null,null,{"$f":"+Cover!$AP$104","v":1741701},{"$f":"+Cover!$AQ$104","v":1819924},{"$f":"+Cover!$AR$104","v":1901455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct_charges"]
[1,null,null,null,null,"Variance (Personnel budget indicative baseline less Input)",null,null,{"$f":"I19-SUM('1:Direct_charges'!$U$75)","v":0},{"$f":"J19-SUM('1:Direct_charges'!$AD$75)","v":0},{"$f":"K19-SUM('1:Direct_charges'!$AM$75)","v":0}]
[1,null,null,null,null,"Compensation of employees ceiling (Revised baseline)",null,null,{"$f":"+Cover!$AV$104","v":1790160},{"$f":"+Cover!$AW$104","v":1869110},{"$f":"+Cover!$AX$104","v":1951378}]
[1,null,null,null,null,"Variance (Revised personnel budget less Input)",null,null,{"$f":"I21-SUM('1:Direct_charges'!$AB$75)","v":0},{"$f":"J21-SUM('1:Direct_charges'!$AK$75)","v":0},{"$f":"K21-SUM('1:Direct_charges'!$AT$75)","v":0}]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AE$46<(Reprioritisation!$AA$10*$AD$46),$AE$46<>0),\"You have not reached the required 3% of baseline realignment\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AN$46<(Reprioritisation!$AB$10*$AM$46),$AN$46<>0),\"You have not reached the required 5% of baseline realignment\",\"\")","v":""}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I159:AU159,\">0.5\")+COUNTIF(I159:AU159,\"<-0.49999\")<>0,\"Inconsistencies in programmes sheets\",\"\")","v":""},null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,null,null,{"$f":"MyYear0","v":"2022/23"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I157:AU157,\">0.5\")+COUNTIF(I157:AU157,\"<-0.49999\")<>0,\"Inconsistencies between programmes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated under / (over) spending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline",null,"Reasons for under/ (over) spending\n[Amounts in Column S]"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline realignment"]
[1,null,{"$f":"SUM(C63:C66)","v":0},null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,"Sht format","Name",null,null,"Programmes"]
[1,{"$f":"IF('1'!$F$6<>\"\",E31,0)","v":1},{"$f":"IF(LEN(F31)>2,1,0)","v":1},{"$f":"IF(OR(AND(B31=0,C31<>0),AND(B31<>0,C31=0)),1,0)","v":0},1,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E31,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":"Administration"},{"$f":"IF(AND(F31=\"\",COUNTA(F31:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('1'!I$72),0,'1'!I$72)","v":1624281},{"$f":"IF(ISERROR('1'!J$72),0,'1'!J$72)","v":1646031},{"$f":"IF(ISERROR('1'!K$72),0,'1'!K$72)","v":1960017},{"$f":"IF(ISERROR('1'!L$72),0,'1'!L$72)","v":1960017},{"$f":"IF(ISERROR('1'!M$72),0,'1'!M$72)","v":2012509},{"$f":"IF(ISERROR('1'!N$72),0,'1'!N$72)","v":0},{"$f":"IF(ISERROR('1'!O$72),0,'1'!O$72)","v":0},{"$f":"IF(ISERROR('1'!P$72),0,'1'!P$72)","v":7424},{"$f":"IF(ISERROR('1'!Q$72),0,'1'!Q$72)","v":0},{"$f":"IF(ISERROR('1'!R$72),0,'1'!R$72)","v":2019933},{"$f":"IF(ISERROR('1'!S$72),0,'1'!S$72)","v":0},{"$f":"IF(ISERROR('1'!T$72),0,'1'!T$72)","v":2019933},{"$f":"IF(ISERROR('1'!U$72),0,'1'!U$72)","v":2006729},{"$f":"IF(ISERROR('1'!V$72),0,'1'!V$72)","v":-41735},{"$f":"IF(ISERROR('1'!W$72),0,'1'!W$72)","v":40834},{"$f":"SUM(V31:W31)","v":-901},{"$f":"U31+X31","v":2005828},{"$f":"IF(ISERROR('1'!Z$72),0,'1'!Z$72)","v":0},{"$f":"IF(ISERROR('1'!AA$72),0,'1'!AA$72)","v":22137},{"$f":"IF(ISERROR('1'!AB$72),0,'1'!AB$72)","v":2027965},{"$f":"IF(ISERROR('1'!AC$72),0,'1'!AC$72)","v":21236},{"$f":"IF(ISERROR('1'!AD$72),0,'1'!AD$72)","v":2097971},{"$f":"IF(ISERROR('1'!AE$72),0,'1'!AE$72)","v":-35489},{"$f":"IF(ISERROR('1'!AF$72),0,'1'!AF$72)","v":35489},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":2097971},{"$f":"IF(ISERROR('1'!AI$72),0,'1'!AI$72)","v":0},{"$f":"IF(ISERROR('1'!AJ$72),0,'1'!AJ$72)","v":22498},{"$f":"IF(ISERROR('1'!AK$72),0,'1'!AK$72)","v":2120469},{"$f":"IF(ISERROR('1'!AL$72),0,'1'!AL$72)","v":22498},{"$f":"IF(ISERROR('1'!AM$72),0,'1'!AM$72)","v":2191971},{"$f":"IF(ISERROR('1'!AN$72),0,'1'!AN$72)","v":-34449},{"$f":"IF(ISERROR('1'!AO$72),0,'1'!AO$72)","v":34449},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":2191971},{"$f":"IF(ISERROR('1'!AR$72),0,'1'!AR$72)","v":0},{"$f":"IF(ISERROR('1'!AS$72),0,'1'!AS$72)","v":22837},{"$f":"IF(ISERROR('1'!AT$72),0,'1'!AT$72)","v":2214808},{"$f":"IF(ISERROR('1'!AU$72),0,'1'!AU$72)","v":22837}]
[{"$f":"COUNTIF(I32:AU32,\"<>0\")+IF(LEN(F32)>2,1,0)","v":33},{"$f":"IF('2'!$F$6<>\"\",E32,0)","v":2},{"$f":"IF(LEN(F32)>2,1,0)","v":1},{"$f":"IF(OR(AND(B32=0,C32<>0),AND(B32<>0,C32=0)),1,0)","v":0},2,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E32,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":"Water Resources Management"},{"$f":"IF(AND(F32=\"\",COUNTA(F32:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('2'!I$72),0,'2'!I$72)","v":3310047},{"$f":"IF(ISERROR('2'!J$72),0,'2'!J$72)","v":3198981},{"$f":"IF(ISERROR('2'!K$72),0,'2'!K$72)","v":3616600},{"$f":"IF(ISERROR('2'!L$72),0,'2'!L$72)","v":3616600},{"$f":"IF(ISERROR('2'!M$72),0,'2'!M$72)","v":3782924},{"$f":"IF(ISERROR('2'!N$72),0,'2'!N$72)","v":0},{"$f":"IF(ISERROR('2'!O$72),0,'2'!O$72)","v":0},{"$f":"IF(ISERROR('2'!P$72),0,'2'!P$72)","v":35596},{"$f":"IF(ISERROR('2'!Q$72),0,'2'!Q$72)","v":0},{"$f":"IF(ISERROR('2'!R$72),0,'2'!R$72)","v":3818520},{"$f":"IF(ISERROR('2'!S$72),0,'2'!S$72)","v":0},{"$f":"IF(ISERROR('2'!T$72),0,'2'!T$72)","v":3818520},{"$f":"IF(ISERROR('2'!U$72),0,'2'!U$72)","v":4355030},{"$f":"IF(ISERROR('2'!V$72),0,'2'!V$72)","v":-53132},{"$f":"IF(ISERROR('2'!W$72),0,'2'!W$72)","v":121196},{"$f":"SUM(V32:W32)","v":68064},{"$f":"U32+X32","v":4423094},{"$f":"IF(ISERROR('2'!Z$72),0,'2'!Z$72)","v":0},{"$f":"IF(ISERROR('2'!AA$72),0,'2'!AA$72)","v":164468},{"$f":"IF(ISERROR('2'!AB$72),0,'2'!AB$72)","v":4587562},{"$f":"IF(ISERROR('2'!AC$72),0,'2'!AC$72)","v":232532},{"$f":"IF(ISERROR('2'!AD$72),0,'2'!AD$72)","v":4902887},{"$f":"IF(ISERROR('2'!AE$72),0,'2'!AE$72)","v":-48068},{"$f":"IF(ISERROR('2'!AF$72),0,'2'!AF$72)","v":114657},{"$f":"SUM(AE32:AF32)","v":66589},{"$f":"AD32+AG32","v":4969476},{"$f":"IF(ISERROR('2'!AI$72),0,'2'!AI$72)","v":0},{"$f":"IF(ISERROR('2'!AJ$72),0,'2'!AJ$72)","v":614703},{"$f":"IF(ISERROR('2'!AK$72),0,'2'!AK$72)","v":5584179.0000000009},{"$f":"IF(ISERROR('2'!AL$72),0,'2'!AL$72)","v":681292.00000000047},{"$f":"IF(ISERROR('2'!AM$72),0,'2'!AM$72)","v":3917875},{"$f":"IF(ISERROR('2'!AN$72),0,'2'!AN$72)","v":-49781},{"$f":"IF(ISERROR('2'!AO$72),0,'2'!AO$72)","v":119303},{"$f":"SUM(AN32:AO32)","v":69522},{"$f":"AM32+AP32","v":3987397},{"$f":"IF(ISERROR('2'!AR$72),0,'2'!AR$72)","v":0},{"$f":"IF(ISERROR('2'!AS$72),0,'2'!AS$72)","v":3614921},{"$f":"IF(ISERROR('2'!AT$72),0,'2'!AT$72)","v":7602318},{"$f":"IF(ISERROR('2'!AU$72),0,'2'!AU$72)","v":3684443}]
[{"$f":"COUNTIF(I33:AU33,\"<>0\")+IF(LEN(F33)>2,1,0)","v":34},{"$f":"IF('3'!$F$6<>\"\",E33,0)","v":3},{"$f":"IF(LEN(F33)>2,1,0)","v":1},{"$f":"IF(OR(AND(B33=0,C33<>0),AND(B33<>0,C33=0)),1,0)","v":0},3,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E33,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":"Water Services Management"},{"$f":"IF(AND(F33=\"\",COUNTA(F33:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('3'!I$72),0,'3'!I$72)","v":10283278},{"$f":"IF(ISERROR('3'!J$72),0,'3'!J$72)","v":9657601},{"$f":"IF(ISERROR('3'!K$72),0,'3'!K$72)","v":12158440},{"$f":"IF(ISERROR('3'!L$72),0,'3'!L$72)","v":12158440},{"$f":"IF(ISERROR('3'!M$72),0,'3'!M$72)","v":12744236},{"$f":"IF(ISERROR('3'!N$72),0,'3'!N$72)","v":15341},{"$f":"IF(ISERROR('3'!O$72),0,'3'!O$72)","v":0},{"$f":"IF(ISERROR('3'!P$72),0,'3'!P$72)","v":-43020},{"$f":"IF(ISERROR('3'!Q$72),0,'3'!Q$72)","v":0},{"$f":"IF(ISERROR('3'!R$72),0,'3'!R$72)","v":12716557},{"$f":"IF(ISERROR('3'!S$72),0,'3'!S$72)","v":0},{"$f":"IF(ISERROR('3'!T$72),0,'3'!T$72)","v":12716557},{"$f":"IF(ISERROR('3'!U$72),0,'3'!U$72)","v":13793478},{"$f":"IF(ISERROR('3'!V$72),0,'3'!V$72)","v":-93854},{"$f":"IF(ISERROR('3'!W$72),0,'3'!W$72)","v":26691},{"$f":"SUM(V33:W33)","v":-67163},{"$f":"U33+X33","v":13726315},{"$f":"IF(ISERROR('3'!Z$72),0,'3'!Z$72)","v":0},{"$f":"IF(ISERROR('3'!AA$72),0,'3'!AA$72)","v":2684154},{"$f":"IF(ISERROR('3'!AB$72),0,'3'!AB$72)","v":16410469},{"$f":"IF(ISERROR('3'!AC$72),0,'3'!AC$72)","v":2616991},{"$f":"IF(ISERROR('3'!AD$72),0,'3'!AD$72)","v":13912429},{"$f":"IF(ISERROR('3'!AE$72),0,'3'!AE$72)","v":-97139},{"$f":"IF(ISERROR('3'!AF$72),0,'3'!AF$72)","v":30550},-66589,13845840,{"$f":"IF(ISERROR('3'!AI$72),0,'3'!AI$72)","v":0},{"$f":"IF(ISERROR('3'!AJ$72),0,'3'!AJ$72)","v":2636385},{"$f":"IF(ISERROR('3'!AK$72),0,'3'!AK$72)","v":16482225},{"$f":"IF(ISERROR('3'!AL$72),0,'3'!AL$72)","v":2569796},{"$f":"IF(ISERROR('3'!AM$72),0,'3'!AM$72)","v":13514641},{"$f":"IF(ISERROR('3'!AN$72),0,'3'!AN$72)","v":-71828},{"$f":"IF(ISERROR('3'!AO$72),0,'3'!AO$72)","v":2306},-69522,{"$f":"AM33+AP33","v":13445119},{"$f":"IF(ISERROR('3'!AR$72),0,'3'!AR$72)","v":0},{"$f":"IF(ISERROR('3'!AS$72),0,'3'!AS$72)","v":2631165},{"$f":"IF(ISERROR('3'!AT$72),0,'3'!AT$72)","v":16076284},{"$f":"IF(ISERROR('3'!AU$72),0,'3'!AU$72)","v":2561643}]
[0,{"$f":"IF('4'!$F$6<>\"\",E34,0)","v":0},{"$f":"IF(LEN(F34)>2,1,0)","v":0},{"$f":"IF(OR(AND(B34=0,C34<>0),AND(B34<>0,C34=0)),1,0)","v":0},4,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E34,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F34=\"\",COUNTA(F34:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('4'!I$72),0,'4'!I$72)","v":0},{"$f":"IF(ISERROR('4'!J$72),0,'4'!J$72)","v":0},{"$f":"IF(ISERROR('4'!K$72),0,'4'!K$72)","v":0},{"$f":"IF(ISERROR('4'!L$72),0,'4'!L$72)","v":0},{"$f":"IF(ISERROR('4'!M$72),0,'4'!M$72)","v":0},{"$f":"IF(ISERROR('4'!N$72),0,'4'!N$72)","v":0},{"$f":"IF(ISERROR('4'!O$72),0,'4'!O$72)","v":0},{"$f":"IF(ISERROR('4'!P$72),0,'4'!P$72)","v":0},{"$f":"IF(ISERROR('4'!Q$72),0,'4'!Q$72)","v":0},{"$f":"IF(ISERROR('4'!R$72),0,'4'!R$72)","v":0},{"$f":"IF(ISERROR('4'!S$72),0,'4'!S$72)","v":0},{"$f":"IF(ISERROR('4'!T$72),0,'4'!T$72)","v":0},{"$f":"IF(ISERROR('4'!U$72),0,'4'!U$72)","v":0},{"$f":"IF(ISERROR('4'!V$72),0,'4'!V$72)","v":0},{"$f":"IF(ISERROR('4'!W$72),0,'4'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('4'!Z$72),0,'4'!Z$72)","v":0},{"$f":"IF(ISERROR('4'!AA$72),0,'4'!AA$72)","v":0},{"$f":"IF(ISERROR('4'!AB$72),0,'4'!AB$72)","v":0},{"$f":"IF(ISERROR('4'!AC$72),0,'4'!AC$72)","v":0},{"$f":"IF(ISERROR('4'!AD$72),0,'4'!AD$72)","v":0},{"$f":"IF(ISERROR('4'!AE$72),0,'4'!AE$72)","v":0},{"$f":"IF(ISERROR('4'!AF$72),0,'4'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('4'!AI$72),0,'4'!AI$72)","v":0},{"$f":"IF(ISERROR('4'!AJ$72),0,'4'!AJ$72)","v":0},{"$f":"IF(ISERROR('4'!AK$72),0,'4'!AK$72)","v":0},{"$f":"IF(ISERROR('4'!AL$72),0,'4'!AL$72)","v":0},{"$f":"IF(ISERROR('4'!AM$72),0,'4'!AM$72)","v":0},{"$f":"IF(ISERROR('4'!AN$72),0,'4'!AN$72)","v":0},{"$f":"IF(ISERROR('4'!AO$72),0,'4'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('4'!AR$72),0,'4'!AR$72)","v":0},{"$f":"IF(ISERROR('4'!AS$72),0,'4'!AS$72)","v":0},{"$f":"IF(ISERROR('4'!AT$72),0,'4'!AT$72)","v":0},{"$f":"IF(ISERROR('4'!AU$72),0,'4'!AU$72)","v":0}]
[0,{"$f":"IF('5'!$F$6<>\"\",E35,0)","v":0},0,0,5,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E35,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F35=\"\",COUNTA(F35:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('5'!I$72),0,'5'!I$72)","v":0},{"$f":"IF(ISERROR('5'!J$72),0,'5'!J$72)","v":0},{"$f":"IF(ISERROR('5'!K$72),0,'5'!K$72)","v":0},{"$f":"IF(ISERROR('5'!L$72),0,'5'!L$72)","v":0},{"$f":"IF(ISERROR('5'!M$72),0,'5'!M$72)","v":0},{"$f":"IF(ISERROR('5'!N$72),0,'5'!N$72)","v":0},{"$f":"IF(ISERROR('5'!O$72),0,'5'!O$72)","v":0},{"$f":"IF(ISERROR('5'!P$72),0,'5'!P$72)","v":0},{"$f":"IF(ISERROR('5'!Q$72),0,'5'!Q$72)","v":0},{"$f":"IF(ISERROR('5'!R$72),0,'5'!R$72)","v":0},{"$f":"IF(ISERROR('5'!S$72),0,'5'!S$72)","v":0},{"$f":"IF(ISERROR('5'!T$72),0,'5'!T$72)","v":0},{"$f":"IF(ISERROR('5'!U$72),0,'5'!U$72)","v":0},{"$f":"IF(ISERROR('5'!V$72),0,'5'!V$72)","v":0},{"$f":"IF(ISERROR('5'!W$72),0,'5'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('5'!Z$72),0,'5'!Z$72)","v":0},{"$f":"IF(ISERROR('5'!AA$72),0,'5'!AA$72)","v":0},{"$f":"IF(ISERROR('5'!AB$72),0,'5'!AB$72)","v":0},{"$f":"IF(ISERROR('5'!AC$72),0,'5'!AC$72)","v":0},{"$f":"IF(ISERROR('5'!AD$72),0,'5'!AD$72)","v":0},{"$f":"IF(ISERROR('5'!AE$72),0,'5'!AE$72)","v":0},{"$f":"IF(ISERROR('5'!AF$72),0,'5'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('5'!AI$72),0,'5'!AI$72)","v":0},{"$f":"IF(ISERROR('5'!AJ$72),0,'5'!AJ$72)","v":0},{"$f":"IF(ISERROR('5'!AK$72),0,'5'!AK$72)","v":0},{"$f":"IF(ISERROR('5'!AL$72),0,'5'!AL$72)","v":0},{"$f":"IF(ISERROR('5'!AM$72),0,'5'!AM$72)","v":0},{"$f":"IF(ISERROR('5'!AN$72),0,'5'!AN$72)","v":0},{"$f":"IF(ISERROR('5'!AO$72),0,'5'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('5'!AR$72),0,'5'!AR$72)","v":0},{"$f":"IF(ISERROR('5'!AS$72),0,'5'!AS$72)","v":0},{"$f":"IF(ISERROR('5'!AT$72),0,'5'!AT$72)","v":0},{"$f":"IF(ISERROR('5'!AU$72),0,'5'!AU$72)","v":0}]
[0,{"$f":"IF('6'!$F$6<>\"\",E36,0)","v":0},0,0,6,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E36,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F36=\"\",COUNTA(F36:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('6'!I$72),0,'6'!I$72)","v":0},{"$f":"IF(ISERROR('6'!J$72),0,'6'!J$72)","v":0},{"$f":"IF(ISERROR('6'!K$72),0,'6'!K$72)","v":0},{"$f":"IF(ISERROR('6'!L$72),0,'6'!L$72)","v":0},{"$f":"IF(ISERROR('6'!M$72),0,'6'!M$72)","v":0},{"$f":"IF(ISERROR('6'!N$72),0,'6'!N$72)","v":0},{"$f":"IF(ISERROR('6'!O$72),0,'6'!O$72)","v":0},{"$f":"IF(ISERROR('6'!P$72),0,'6'!P$72)","v":0},{"$f":"IF(ISERROR('6'!Q$72),0,'6'!Q$72)","v":0},{"$f":"IF(ISERROR('6'!R$72),0,'6'!R$72)","v":0},{"$f":"IF(ISERROR('6'!S$72),0,'6'!S$72)","v":0},{"$f":"IF(ISERROR('6'!T$72),0,'6'!T$72)","v":0},{"$f":"IF(ISERROR('6'!U$72),0,'6'!U$72)","v":0},{"$f":"IF(ISERROR('6'!V$72),0,'6'!V$72)","v":0},{"$f":"IF(ISERROR('6'!W$72),0,'6'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('6'!Z$72),0,'6'!Z$72)","v":0},{"$f":"IF(ISERROR('6'!AA$72),0,'6'!AA$72)","v":0},{"$f":"IF(ISERROR('6'!AB$72),0,'6'!AB$72)","v":0},{"$f":"IF(ISERROR('6'!AC$72),0,'6'!AC$72)","v":0},{"$f":"IF(ISERROR('6'!AD$72),0,'6'!AD$72)","v":0},{"$f":"IF(ISERROR('6'!AE$72),0,'6'!AE$72)","v":0},{"$f":"IF(ISERROR('6'!AF$72),0,'6'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('6'!AI$72),0,'6'!AI$72)","v":0},{"$f":"IF(ISERROR('6'!AJ$72),0,'6'!AJ$72)","v":0},{"$f":"IF(ISERROR('6'!AK$72),0,'6'!AK$72)","v":0},{"$f":"IF(ISERROR('6'!AL$72),0,'6'!AL$72)","v":0},{"$f":"IF(ISERROR('6'!AM$72),0,'6'!AM$72)","v":0},{"$f":"IF(ISERROR('6'!AN$72),0,'6'!AN$72)","v":0},{"$f":"IF(ISERROR('6'!AO$72),0,'6'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('6'!AR$72),0,'6'!AR$72)","v":0},{"$f":"IF(ISERROR('6'!AS$72),0,'6'!AS$72)","v":0},{"$f":"IF(ISERROR('6'!AT$72),0,'6'!AT$72)","v":0},{"$f":"IF(ISERROR('6'!AU$72),0,'6'!AU$72)","v":0}]
[0,{"$f":"IF('7'!$F$6<>\"\",E37,0)","v":0},0,0,7,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E37,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F37=\"\",COUNTA(F37:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('7'!I$72),0,'7'!I$72)","v":0},{"$f":"IF(ISERROR('7'!J$72),0,'7'!J$72)","v":0},{"$f":"IF(ISERROR('7'!K$72),0,'7'!K$72)","v":0},{"$f":"IF(ISERROR('7'!L$72),0,'7'!L$72)","v":0},{"$f":"IF(ISERROR('7'!M$72),0,'7'!M$72)","v":0},{"$f":"IF(ISERROR('7'!N$72),0,'7'!N$72)","v":0},{"$f":"IF(ISERROR('7'!O$72),0,'7'!O$72)","v":0},{"$f":"IF(ISERROR('7'!P$72),0,'7'!P$72)","v":0},{"$f":"IF(ISERROR('7'!Q$72),0,'7'!Q$72)","v":0},{"$f":"IF(ISERROR('7'!R$72),0,'7'!R$72)","v":0},{"$f":"IF(ISERROR('7'!S$72),0,'7'!S$72)","v":0},{"$f":"IF(ISERROR('7'!T$72),0,'7'!T$72)","v":0},{"$f":"IF(ISERROR('7'!U$72),0,'7'!U$72)","v":0},{"$f":"IF(ISERROR('7'!V$72),0,'7'!V$72)","v":0},{"$f":"IF(ISERROR('7'!W$72),0,'7'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('7'!Z$72),0,'7'!Z$72)","v":0},{"$f":"IF(ISERROR('7'!AA$72),0,'7'!AA$72)","v":0},{"$f":"IF(ISERROR('7'!AB$72),0,'7'!AB$72)","v":0},{"$f":"IF(ISERROR('7'!AC$72),0,'7'!AC$72)","v":0},{"$f":"IF(ISERROR('7'!AD$72),0,'7'!AD$72)","v":0},{"$f":"IF(ISERROR('7'!AE$72),0,'7'!AE$72)","v":0},{"$f":"IF(ISERROR('7'!AF$72),0,'7'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('7'!AI$72),0,'7'!AI$72)","v":0},{"$f":"IF(ISERROR('7'!AJ$72),0,'7'!AJ$72)","v":0},{"$f":"IF(ISERROR('7'!AK$72),0,'7'!AK$72)","v":0},{"$f":"IF(ISERROR('7'!AL$72),0,'7'!AL$72)","v":0},{"$f":"IF(ISERROR('7'!AM$72),0,'7'!AM$72)","v":0},{"$f":"IF(ISERROR('7'!AN$72),0,'7'!AN$72)","v":0},{"$f":"IF(ISERROR('7'!AO$72),0,'7'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('7'!AR$72),0,'7'!AR$72)","v":0},{"$f":"IF(ISERROR('7'!AS$72),0,'7'!AS$72)","v":0},{"$f":"IF(ISERROR('7'!AT$72),0,'7'!AT$72)","v":0},{"$f":"IF(ISERROR('7'!AU$72),0,'7'!AU$72)","v":0}]
[0,{"$f":"IF('8'!$F$6<>\"\",E38,0)","v":0},0,0,8,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E38,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F38=\"\",COUNTA(F38:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('8'!I$72),0,'8'!I$72)","v":0},{"$f":"IF(ISERROR('8'!J$72),0,'8'!J$72)","v":0},{"$f":"IF(ISERROR('8'!K$72),0,'8'!K$72)","v":0},{"$f":"IF(ISERROR('8'!L$72),0,'8'!L$72)","v":0},{"$f":"IF(ISERROR('8'!M$72),0,'8'!M$72)","v":0},{"$f":"IF(ISERROR('8'!N$72),0,'8'!N$72)","v":0},{"$f":"IF(ISERROR('8'!O$72),0,'8'!O$72)","v":0},{"$f":"IF(ISERROR('8'!P$72),0,'8'!P$72)","v":0},{"$f":"IF(ISERROR('8'!Q$72),0,'8'!Q$72)","v":0},{"$f":"IF(ISERROR('8'!R$72),0,'8'!R$72)","v":0},{"$f":"IF(ISERROR('8'!S$72),0,'8'!S$72)","v":0},{"$f":"IF(ISERROR('8'!T$72),0,'8'!T$72)","v":0},{"$f":"IF(ISERROR('8'!U$72),0,'8'!U$72)","v":0},{"$f":"IF(ISERROR('8'!V$72),0,'8'!V$72)","v":0},{"$f":"IF(ISERROR('8'!W$72),0,'8'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!Z$72),0,'8'!Z$72)","v":0},{"$f":"IF(ISERROR('8'!AA$72),0,'8'!AA$72)","v":0},{"$f":"IF(ISERROR('8'!AB$72),0,'8'!AB$72)","v":0},{"$f":"IF(ISERROR('8'!AC$72),0,'8'!AC$72)","v":0},{"$f":"IF(ISERROR('8'!AD$72),0,'8'!AD$72)","v":0},{"$f":"IF(ISERROR('8'!AE$72),0,'8'!AE$72)","v":0},{"$f":"IF(ISERROR('8'!AF$72),0,'8'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!AI$72),0,'8'!AI$72)","v":0},{"$f":"IF(ISERROR('8'!AJ$72),0,'8'!AJ$72)","v":0},{"$f":"IF(ISERROR('8'!AK$72),0,'8'!AK$72)","v":0},{"$f":"IF(ISERROR('8'!AL$72),0,'8'!AL$72)","v":0},{"$f":"IF(ISERROR('8'!AM$72),0,'8'!AM$72)","v":0},{"$f":"IF(ISERROR('8'!AN$72),0,'8'!AN$72)","v":0},{"$f":"IF(ISERROR('8'!AO$72),0,'8'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!AR$72),0,'8'!AR$72)","v":0},{"$f":"IF(ISERROR('8'!AS$72),0,'8'!AS$72)","v":0},{"$f":"IF(ISERROR('8'!AT$72),0,'8'!AT$72)","v":0},{"$f":"IF(ISERROR('8'!AU$72),0,'8'!AU$72)","v":0}]
[0,{"$f":"IF('9'!$F$6<>\"\",E39,0)","v":0},0,0,9,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E39,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),\"\")","v":""},{"$f":"IF(AND(F39=\"\",COUNTA(F39:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":"Please fill Subprogrammes from the top"},null,{"$f":"IF(ISERROR('9'!I$72),0,'9'!I$72)","v":0},{"$f":"IF(ISERROR('9'!J$72),0,'9'!J$72)","v":0},{"$f":"IF(ISERROR('9'!K$72),0,'9'!K$72)","v":0},{"$f":"IF(ISERROR('9'!L$72),0,'9'!L$72)","v":0},{"$f":"IF(ISERROR('9'!M$72),0,'9'!M$72)","v":0},{"$f":"IF(ISERROR('9'!N$72),0,'9'!N$72)","v":0},{"$f":"IF(ISERROR('9'!O$72),0,'9'!O$72)","v":0},{"$f":"IF(ISERROR('9'!P$72),0,'9'!P$72)","v":0},{"$f":"IF(ISERROR('9'!Q$72),0,'9'!Q$72)","v":0},{"$f":"IF(ISERROR('9'!R$72),0,'9'!R$72)","v":0},{"$f":"IF(ISERROR('9'!S$72),0,'9'!S$72)","v":0},{"$f":"IF(ISERROR('9'!T$72),0,'9'!T$72)","v":0},{"$f":"IF(ISERROR('9'!U$72),0,'9'!U$72)","v":0},{"$f":"IF(ISERROR('9'!V$72),0,'9'!V$72)","v":0},{"$f":"IF(ISERROR('9'!W$72),0,'9'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!Z$72),0,'9'!Z$72)","v":0},{"$f":"IF(ISERROR('9'!AA$72),0,'9'!AA$72)","v":0},{"$f":"IF(ISERROR('9'!AB$72),0,'9'!AB$72)","v":0},{"$f":"IF(ISERROR('9'!AC$72),0,'9'!AC$72)","v":0},{"$f":"IF(ISERROR('9'!AD$72),0,'9'!AD$72)","v":0},{"$f":"IF(ISERROR('9'!AE$72),0,'9'!AE$72)","v":0},{"$f":"IF(ISERROR('9'!AF$72),0,'9'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AI$72),0,'9'!AI$72)","v":0},{"$f":"IF(ISERROR('9'!AJ$72),0,'9'!AJ$72)","v":0},{"$f":"IF(ISERROR('9'!AK$72),0,'9'!AK$72)","v":0},{"$f":"IF(ISERROR('9'!AL$72),0,'9'!AL$72)","v":0},{"$f":"IF(ISERROR('9'!AM$72),0,'9'!AM$72)","v":0},{"$f":"IF(ISERROR('9'!AN$72),0,'9'!AN$72)","v":0},{"$f":"IF(ISERROR('9'!AO$72),0,'9'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AR$72),0,'9'!AR$72)","v":0},{"$f":"IF(ISERROR('9'!AS$72),0,'9'!AS$72)","v":0},{"$f":"IF(ISERROR('9'!AT$72),0,'9'!AT$72)","v":0},{"$f":"IF(ISERROR('9'!AU$72),0,'9'!AU$72)","v":0}]
[0,{"$f":"IF('10'!$F$6<>\"\",E40,0)","v":0},0,0,10,{"$f":"IFERROR(INDEX((Data_PopFullSet[Programme]),MATCH($G$6&\"|\"&$E40,Data_PopFullSet[Vote No. - N]&\"|\"&Data_PopFullSet[Programme No. - N],0)),0)","v":0},{"$f":"IF(AND(F40=\"\",COUNTA(F40:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('10'!I$72),0,'10'!I$72)","v":0},{"$f":"IF(ISERROR('10'!J$72),0,'10'!J$72)","v":0},{"$f":"IF(ISERROR('10'!K$72),0,'10'!K$72)","v":0},{"$f":"IF(ISERROR('10'!L$72),0,'10'!L$72)","v":0},{"$f":"IF(ISERROR('10'!M$72),0,'10'!M$72)","v":0},{"$f":"IF(ISERROR('10'!N$72),0,'10'!N$72)","v":0},{"$f":"IF(ISERROR('10'!O$72),0,'10'!O$72)","v":0},{"$f":"IF(ISERROR('10'!P$72),0,'10'!P$72)","v":0},{"$f":"IF(ISERROR('10'!Q$72),0,'10'!Q$72)","v":0},{"$f":"IF(ISERROR('10'!R$72),0,'10'!R$72)","v":0},{"$f":"IF(ISERROR('10'!S$72),0,'10'!S$72)","v":0},{"$f":"IF(ISERROR('10'!T$72),0,'10'!T$72)","v":0},{"$f":"IF(ISERROR('10'!U$72),0,'10'!U$72)","v":0},{"$f":"IF(ISERROR('10'!V$72),0,'10'!V$72)","v":0},{"$f":"IF(ISERROR('10'!W$72),0,'10'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!Z$72),0,'10'!Z$72)","v":0},{"$f":"IF(ISERROR('10'!AA$72),0,'10'!AA$72)","v":0},{"$f":"IF(ISERROR('10'!AB$72),0,'10'!AB$72)","v":0},{"$f":"IF(ISERROR('10'!AC$72),0,'10'!AC$72)","v":0},{"$f":"IF(ISERROR('10'!AD$72),0,'10'!AD$72)","v":0},{"$f":"IF(ISERROR('10'!AE$72),0,'10'!AE$72)","v":0},{"$f":"IF(ISERROR('10'!AF$72),0,'10'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AI$72),0,'10'!AI$72)","v":0},{"$f":"IF(ISERROR('10'!AJ$72),0,'10'!AJ$72)","v":0},{"$f":"IF(ISERROR('10'!AK$72),0,'10'!AK$72)","v":0},{"$f":"IF(ISERROR('10'!AL$72),0,'10'!AL$72)","v":0},{"$f":"IF(ISERROR('10'!AM$72),0,'10'!AM$72)","v":0},{"$f":"IF(ISERROR('10'!AN$72),0,'10'!AN$72)","v":0},{"$f":"IF(ISERROR('10'!AO$72),0,'10'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AR$72),0,'10'!AR$72)","v":0},{"$f":"IF(ISERROR('10'!AS$72),0,'10'!AS$72)","v":0},{"$f":"IF(ISERROR('10'!AT$72),0,'10'!AT$72)","v":0},{"$f":"IF(ISERROR('10'!AU$72),0,'10'!AU$72)","v":0}]
[0,{"$f":"IF('11'!$F$6<>\"\",E41,0)","v":0},0,0,11,null,{"$f":"IF(AND(F41=\"\",COUNTA(F41:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('11'!I$72),0,'11'!I$72)","v":0},{"$f":"IF(ISERROR('11'!J$72),0,'11'!J$72)","v":0},{"$f":"IF(ISERROR('11'!K$72),0,'11'!K$72)","v":0},{"$f":"IF(ISERROR('11'!L$72),0,'11'!L$72)","v":0},{"$f":"IF(ISERROR('11'!M$72),0,'11'!M$72)","v":0},{"$f":"IF(ISERROR('11'!N$72),0,'11'!N$72)","v":0},{"$f":"IF(ISERROR('11'!O$72),0,'11'!O$72)","v":0},{"$f":"IF(ISERROR('11'!P$72),0,'11'!P$72)","v":0},{"$f":"IF(ISERROR('11'!Q$72),0,'11'!Q$72)","v":0},{"$f":"IF(ISERROR('11'!R$72),0,'11'!R$72)","v":0},{"$f":"IF(ISERROR('11'!S$72),0,'11'!S$72)","v":0},{"$f":"IF(ISERROR('11'!T$72),0,'11'!T$72)","v":0},{"$f":"IF(ISERROR('11'!U$72),0,'11'!U$72)","v":0},{"$f":"IF(ISERROR('11'!V$72),0,'11'!V$72)","v":0},{"$f":"IF(ISERROR('11'!W$72),0,'11'!W$72)","v":0},{"$f":"SUM(V41:W41)","v":0},{"$f":"U41+X41","v":0},{"$f":"IF(ISERROR('11'!Z$72),0,'11'!Z$72)","v":0},{"$f":"IF(ISERROR('11'!AA$72),0,'11'!AA$72)","v":0},{"$f":"IF(ISERROR('11'!AB$72),0,'11'!AB$72)","v":0},{"$f":"IF(ISERROR('11'!AC$72),0,'11'!AC$72)","v":0},{"$f":"IF(ISERROR('11'!AD$72),0,'11'!AD$72)","v":0},{"$f":"IF(ISERROR('11'!AE$72),0,'11'!AE$72)","v":0},{"$f":"IF(ISERROR('11'!AF$72),0,'11'!AF$72)","v":0},{"$f":"SUM(AE41:AF41)","v":0},{"$f":"AD41+AG41","v":0},{"$f":"IF(ISERROR('11'!AI$72),0,'11'!AI$72)","v":0},{"$f":"IF(ISERROR('11'!AJ$72),0,'11'!AJ$72)","v":0},{"$f":"IF(ISERROR('11'!AK$72),0,'11'!AK$72)","v":0},{"$f":"IF(ISERROR('11'!AL$72),0,'11'!AL$72)","v":0},{"$f":"IF(ISERROR('11'!AM$72),0,'11'!AM$72)","v":0},{"$f":"IF(ISERROR('11'!AN$72),0,'11'!AN$72)","v":0},{"$f":"IF(ISERROR('11'!AO$72),0,'11'!AO$72)","v":0},{"$f":"SUM(AN41:AO41)","v":0},{"$f":"AM41+AP41","v":0},{"$f":"IF(ISERROR('11'!AR$72),0,'11'!AR$72)","v":0},{"$f":"IF(ISERROR('11'!AS$72),0,'11'!AS$72)","v":0},{"$f":"IF(ISERROR('11'!AT$72),0,'11'!AT$72)","v":0},{"$f":"IF(ISERROR('11'!AU$72),0,'11'!AU$72)","v":0}]
[0,{"$f":"IF('12'!$F$6<>\"\",E42,0)","v":0},0,0,12,null,{"$f":"IF(AND(F42=\"\",COUNTA(F42:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('12'!I$72),0,'12'!I$72)","v":0},{"$f":"IF(ISERROR('12'!J$72),0,'12'!J$72)","v":0},{"$f":"IF(ISERROR('12'!K$72),0,'12'!K$72)","v":0},{"$f":"IF(ISERROR('12'!L$72),0,'12'!L$72)","v":0},{"$f":"IF(ISERROR('12'!M$72),0,'12'!M$72)","v":0},{"$f":"IF(ISERROR('12'!N$72),0,'12'!N$72)","v":0},{"$f":"IF(ISERROR('12'!O$72),0,'12'!O$72)","v":0},{"$f":"IF(ISERROR('12'!P$72),0,'12'!P$72)","v":0},{"$f":"IF(ISERROR('12'!Q$72),0,'12'!Q$72)","v":0},{"$f":"IF(ISERROR('12'!R$72),0,'12'!R$72)","v":0},{"$f":"IF(ISERROR('12'!S$72),0,'12'!S$72)","v":0},{"$f":"IF(ISERROR('12'!T$72),0,'12'!T$72)","v":0},{"$f":"IF(ISERROR('12'!U$72),0,'12'!U$72)","v":0},{"$f":"IF(ISERROR('12'!V$72),0,'12'!V$72)","v":0},{"$f":"IF(ISERROR('12'!W$72),0,'12'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('12'!Z$72),0,'12'!Z$72)","v":0},{"$f":"IF(ISERROR('12'!AA$72),0,'12'!AA$72)","v":0},{"$f":"IF(ISERROR('12'!AB$72),0,'12'!AB$72)","v":0},{"$f":"IF(ISERROR('12'!AC$72),0,'12'!AC$72)","v":0},{"$f":"IF(ISERROR('12'!AD$72),0,'12'!AD$72)","v":0},{"$f":"IF(ISERROR('12'!AE$72),0,'12'!AE$72)","v":0},{"$f":"IF(ISERROR('12'!AF$72),0,'12'!AF$72)","v":0},0,{"$f":"AD42+AG42","v":0},{"$f":"IF(ISERROR('12'!AI$72),0,'12'!AI$72)","v":0},{"$f":"IF(ISERROR('12'!AJ$72),0,'12'!AJ$72)","v":0},{"$f":"IF(ISERROR('12'!AK$72),0,'12'!AK$72)","v":0},{"$f":"IF(ISERROR('12'!AL$72),0,'12'!AL$72)","v":0},{"$f":"IF(ISERROR('12'!AM$72),0,'12'!AM$72)","v":0},{"$f":"IF(ISERROR('12'!AN$72),0,'12'!AN$72)","v":0},{"$f":"IF(ISERROR('12'!AO$72),0,'12'!AO$72)","v":0},0,{"$f":"AM42+AP42","v":0},{"$f":"IF(ISERROR('12'!AR$72),0,'12'!AR$72)","v":0},{"$f":"IF(ISERROR('12'!AS$72),0,'12'!AS$72)","v":0},{"$f":"IF(ISERROR('12'!AT$72),0,'12'!AT$72)","v":0},{"$f":"IF(ISERROR('12'!AU$72),0,'12'!AU$72)","v":0}]
[0,{"$f":"IF('13'!$F$6<>\"\",E43,0)","v":0},0,0,13,null,{"$f":"IF(AND(F43=\"\",COUNTA(F43:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('13'!I$72),0,'13'!I$72)","v":0},{"$f":"IF(ISERROR('13'!J$72),0,'13'!J$72)","v":0},{"$f":"IF(ISERROR('13'!K$72),0,'13'!K$72)","v":0},{"$f":"IF(ISERROR('13'!L$72),0,'13'!L$72)","v":0},{"$f":"IF(ISERROR('13'!M$72),0,'13'!M$72)","v":0},{"$f":"IF(ISERROR('13'!N$72),0,'13'!N$72)","v":0},{"$f":"IF(ISERROR('13'!O$72),0,'13'!O$72)","v":0},{"$f":"IF(ISERROR('13'!P$72),0,'13'!P$72)","v":0},{"$f":"IF(ISERROR('13'!Q$72),0,'13'!Q$72)","v":0},{"$f":"IF(ISERROR('13'!R$72),0,'13'!R$72)","v":0},{"$f":"IF(ISERROR('13'!S$72),0,'13'!S$72)","v":0},{"$f":"IF(ISERROR('13'!T$72),0,'13'!T$72)","v":0},{"$f":"IF(ISERROR('13'!U$72),0,'13'!U$72)","v":0},{"$f":"IF(ISERROR('13'!V$72),0,'13'!V$72)","v":0},{"$f":"IF(ISERROR('13'!W$72),0,'13'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('13'!Z$72),0,'13'!Z$72)","v":0},{"$f":"IF(ISERROR('13'!AA$72),0,'13'!AA$72)","v":0},{"$f":"IF(ISERROR('13'!AB$72),0,'13'!AB$72)","v":0},{"$f":"IF(ISERROR('13'!AC$72),0,'13'!AC$72)","v":0},{"$f":"IF(ISERROR('13'!AD$72),0,'13'!AD$72)","v":0},{"$f":"IF(ISERROR('13'!AE$72),0,'13'!AE$72)","v":0},{"$f":"IF(ISERROR('13'!AF$72),0,'13'!AF$72)","v":0},0,{"$f":"AD43+AG43","v":0},{"$f":"IF(ISERROR('13'!AI$72),0,'13'!AI$72)","v":0},{"$f":"IF(ISERROR('13'!AJ$72),0,'13'!AJ$72)","v":0},{"$f":"IF(ISERROR('13'!AK$72),0,'13'!AK$72)","v":0},{"$f":"IF(ISERROR('13'!AL$72),0,'13'!AL$72)","v":0},{"$f":"IF(ISERROR('13'!AM$72),0,'13'!AM$72)","v":0},{"$f":"IF(ISERROR('13'!AN$72),0,'13'!AN$72)","v":0},{"$f":"IF(ISERROR('13'!AO$72),0,'13'!AO$72)","v":0},0,{"$f":"AM43+AP43","v":0},{"$f":"IF(ISERROR('13'!AR$72),0,'13'!AR$72)","v":0},{"$f":"IF(ISERROR('13'!AS$72),0,'13'!AS$72)","v":0},{"$f":"IF(ISERROR('13'!AT$72),0,'13'!AT$72)","v":0},{"$f":"IF(ISERROR('13'!AU$72),0,'13'!AU$72)","v":0}]
[0,{"$f":"IF('14'!$F$6<>\"\",E44,0)","v":0},0,0,14,null,{"$f":"IF(AND(F44=\"\",COUNTA(F44:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('14'!I$72),0,'14'!I$72)","v":0},{"$f":"IF(ISERROR('14'!J$72),0,'14'!J$72)","v":0},{"$f":"IF(ISERROR('14'!K$72),0,'14'!K$72)","v":0},{"$f":"IF(ISERROR('14'!L$72),0,'14'!L$72)","v":0},{"$f":"IF(ISERROR('14'!M$72),0,'14'!M$72)","v":0},{"$f":"IF(ISERROR('14'!N$72),0,'14'!N$72)","v":0},{"$f":"IF(ISERROR('14'!O$72),0,'14'!O$72)","v":0},{"$f":"IF(ISERROR('14'!P$72),0,'14'!P$72)","v":0},{"$f":"IF(ISERROR('14'!Q$72),0,'14'!Q$72)","v":0},{"$f":"IF(ISERROR('14'!R$72),0,'14'!R$72)","v":0},{"$f":"IF(ISERROR('14'!S$72),0,'14'!S$72)","v":0},{"$f":"IF(ISERROR('14'!T$72),0,'14'!T$72)","v":0},{"$f":"IF(ISERROR('14'!U$72),0,'14'!U$72)","v":0},{"$f":"IF(ISERROR('14'!V$72),0,'14'!V$72)","v":0},{"$f":"IF(ISERROR('14'!W$72),0,'14'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('14'!Z$72),0,'14'!Z$72)","v":0},{"$f":"IF(ISERROR('14'!AA$72),0,'14'!AA$72)","v":0},{"$f":"IF(ISERROR('14'!AB$72),0,'14'!AB$72)","v":0},{"$f":"IF(ISERROR('14'!AC$72),0,'14'!AC$72)","v":0},{"$f":"IF(ISERROR('14'!AD$72),0,'14'!AD$72)","v":0},{"$f":"IF(ISERROR('14'!AE$72),0,'14'!AE$72)","v":0},{"$f":"IF(ISERROR('14'!AF$72),0,'14'!AF$72)","v":0},0,{"$f":"AD44+AG44","v":0},{"$f":"IF(ISERROR('14'!AI$72),0,'14'!AI$72)","v":0},{"$f":"IF(ISERROR('14'!AJ$72),0,'14'!AJ$72)","v":0},{"$f":"IF(ISERROR('14'!AK$72),0,'14'!AK$72)","v":0},{"$f":"IF(ISERROR('14'!AL$72),0,'14'!AL$72)","v":0},{"$f":"IF(ISERROR('14'!AM$72),0,'14'!AM$72)","v":0},{"$f":"IF(ISERROR('14'!AN$72),0,'14'!AN$72)","v":0},{"$f":"IF(ISERROR('14'!AO$72),0,'14'!AO$72)","v":0},0,{"$f":"AM44+AP44","v":0},{"$f":"IF(ISERROR('14'!AR$72),0,'14'!AR$72)","v":0},{"$f":"IF(ISERROR('14'!AS$72),0,'14'!AS$72)","v":0},{"$f":"IF(ISERROR('14'!AT$72),0,'14'!AT$72)","v":0},{"$f":"IF(ISERROR('14'!AU$72),0,'14'!AU$72)","v":0}]
[0,{"$f":"IF('15'!$F$6<>\"\",E45,0)","v":0},0,0,15,null,{"$f":"IF(AND(F45=\"\",COUNTA(F45:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('15'!I$72),0,'15'!I$72)","v":0},{"$f":"IF(ISERROR('15'!J$72),0,'15'!J$72)","v":0},{"$f":"IF(ISERROR('15'!K$72),0,'15'!K$72)","v":0},{"$f":"IF(ISERROR('15'!L$72),0,'15'!L$72)","v":0},{"$f":"IF(ISERROR('15'!M$72),0,'15'!M$72)","v":0},{"$f":"IF(ISERROR('15'!N$72),0,'15'!N$72)","v":0},{"$f":"IF(ISERROR('15'!O$72),0,'15'!O$72)","v":0},{"$f":"IF(ISERROR('15'!P$72),0,'15'!P$72)","v":0},{"$f":"IF(ISERROR('15'!Q$72),0,'15'!Q$72)","v":0},{"$f":"IF(ISERROR('15'!R$72),0,'15'!R$72)","v":0},{"$f":"IF(ISERROR('15'!S$72),0,'15'!S$72)","v":0},{"$f":"IF(ISERROR('15'!T$72),0,'15'!T$72)","v":0},{"$f":"IF(ISERROR('15'!U$72),0,'15'!U$72)","v":0},{"$f":"IF(ISERROR('15'!V$72),0,'15'!V$72)","v":0},{"$f":"IF(ISERROR('15'!W$72),0,'15'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('15'!Z$72),0,'15'!Z$72)","v":0},{"$f":"IF(ISERROR('15'!AA$72),0,'15'!AA$72)","v":0},{"$f":"IF(ISERROR('15'!AB$72),0,'15'!AB$72)","v":0},{"$f":"IF(ISERROR('15'!AC$72),0,'15'!AC$72)","v":0},{"$f":"IF(ISERROR('15'!AD$72),0,'15'!AD$72)","v":0},{"$f":"IF(ISERROR('15'!AE$72),0,'15'!AE$72)","v":0},{"$f":"IF(ISERROR('15'!AF$72),0,'15'!AF$72)","v":0},0,{"$f":"AD45+AG45","v":0},{"$f":"IF(ISERROR('15'!AI$72),0,'15'!AI$72)","v":0},{"$f":"IF(ISERROR('15'!AJ$72),0,'15'!AJ$72)","v":0},{"$f":"IF(ISERROR('15'!AK$72),0,'15'!AK$72)","v":0},{"$f":"IF(ISERROR('15'!AL$72),0,'15'!AL$72)","v":0},{"$f":"IF(ISERROR('15'!AM$72),0,'15'!AM$72)","v":0},{"$f":"IF(ISERROR('15'!AN$72),0,'15'!AN$72)","v":0},{"$f":"IF(ISERROR('15'!AO$72),0,'15'!AO$72)","v":0},0,{"$f":"AM45+AP45","v":0},{"$f":"IF(ISERROR('15'!AR$72),0,'15'!AR$72)","v":0},{"$f":"IF(ISERROR('15'!AS$72),0,'15'!AS$72)","v":0},{"$f":"IF(ISERROR('15'!AT$72),0,'15'!AT$72)","v":0},{"$f":"IF(ISERROR('15'!AU$72),0,'15'!AU$72)","v":0}]
[1,{"$f":"IF(Direct_charges!$F$6<>\"\",E46,0)","v":0},1,1,null,"Total for Programmes",null,null,{"$f":"SUM(I31:I45)","v":15217606},14502613,17735057,17735057,18539669,15341,0,0,0,18555010,{"$f":"SUM(S31:S45)","v":0},{"$f":"SUM(T31:T45)","v":18555010},{"$f":"SUM(U31:U45)","v":20155237},{"$f":"IFERROR(SUM('1:15'!V72),0)","v":-188721},{"$f":"IFERROR(SUM('1:15'!W72),0)","v":188721},0,20155237,{"$f":"SUM(Z31:Z45)","v":0},2870759,23025996,2870759,{"$f":"SUM(AD31:AD45)","v":20913287},{"$f":"IFERROR(SUM('1:15'!AE72),0)","v":-180696},{"$f":"IFERROR(SUM('1:15'!AF72),0)","v":180696},0,20913287,0,3273586,24186873,3273586.0000000005,19624487,{"$f":"IFERROR(SUM('1:15'!AN72),0)","v":-156058},{"$f":"IFERROR(SUM('1:15'!AO72),0)","v":156058},0,19624487,0,6268923,25893410,6268923]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I48:I57)","v":0},{"$f":"SUM(J48:J57)","v":0},{"$f":"SUM(K48:K57)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V48:V57)","v":0},{"$f":"SUM(W48:W57)","v":0},0,0,{"$f":"SUM(Z48:Z57)","v":0},0,0,0,0,{"$f":"SUM(AE48:AE57)","v":0},{"$f":"SUM(AF48:AF57)","v":0},0,{"$f":"AD47+AG47","v":0},0,0,0,0,0,{"$f":"SUM(AN48:AN57)","v":0},{"$f":"SUM(AO48:AO57)","v":0},0,{"$f":"AM47+AP47","v":0},0,0,0,0]
[1,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F47)<3,\"\", Direct_charges!$F47),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I47,0)","v":0},{"$f":"IFERROR(Direct_charges!J47,0)","v":0},{"$f":"IFERROR(Direct_charges!K47,0)","v":0},{"$f":"IFERROR(Direct_charges!L47,0)","v":0},{"$f":"IFERROR(Direct_charges!M47,0)","v":0},{"$f":"IFERROR(Direct_charges!N47,0)","v":0},{"$f":"IFERROR(Direct_charges!O47,0)","v":0},{"$f":"IFERROR(Direct_charges!P47,0)","v":0},{"$f":"IFERROR(Direct_charges!Q47,0)","v":0},{"$f":"IFERROR(Direct_charges!R47,0)","v":0},{"$f":"IFERROR(Direct_charges!S47,0)","v":0},{"$f":"IFERROR(Direct_charges!T47,0)","v":0},{"$f":"IFERROR(Direct_charges!U47,0)","v":0},{"$f":"IFERROR(Direct_charges!V47,0)","v":0},{"$f":"IFERROR(Direct_charges!W47,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z47,0)","v":0},{"$f":"IFERROR(Direct_charges!AA47,0)","v":0},{"$f":"IFERROR(Direct_charges!AB47,0)","v":0},{"$f":"IFERROR(Direct_charges!AC47,0)","v":0},{"$f":"IFERROR(Direct_charges!AD47,0)","v":0},{"$f":"IFERROR(Direct_charges!AE47,0)","v":0},{"$f":"IFERROR(Direct_charges!AF47,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI47,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ47,0)","v":0},{"$f":"IFERROR(Direct_charges!AK47,0)","v":0},{"$f":"IFERROR(Direct_charges!AL47,0)","v":0},{"$f":"IFERROR(Direct_charges!AM47,0)","v":0},{"$f":"IFERROR(Direct_charges!AN47,0)","v":0},{"$f":"IFERROR(Direct_charges!AO47,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR47,0)","v":0},{"$f":"IFERROR(Direct_charges!AS47,0)","v":0},{"$f":"IFERROR(Direct_charges!AT47,0)","v":0},{"$f":"IFERROR(Direct_charges!AU47,0)","v":0}]
[{"$f":"COUNTIF(I49:AU49,\"<>0\")+IF(LEN(F49)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F48)<3,\"\", Direct_charges!$F48),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I48,0)","v":0},{"$f":"IFERROR(Direct_charges!J48,0)","v":0},{"$f":"IFERROR(Direct_charges!K48,0)","v":0},{"$f":"IFERROR(Direct_charges!L48,0)","v":0},{"$f":"IFERROR(Direct_charges!M48,0)","v":0},{"$f":"IFERROR(Direct_charges!N48,0)","v":0},{"$f":"IFERROR(Direct_charges!O48,0)","v":0},{"$f":"IFERROR(Direct_charges!P48,0)","v":0},{"$f":"IFERROR(Direct_charges!Q48,0)","v":0},{"$f":"IFERROR(Direct_charges!R48,0)","v":0},{"$f":"IFERROR(Direct_charges!S48,0)","v":0},{"$f":"IFERROR(Direct_charges!T48,0)","v":0},{"$f":"IFERROR(Direct_charges!U48,0)","v":0},{"$f":"IFERROR(Direct_charges!V48,0)","v":0},{"$f":"IFERROR(Direct_charges!W48,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z48,0)","v":0},{"$f":"IFERROR(Direct_charges!AA48,0)","v":0},{"$f":"IFERROR(Direct_charges!AB48,0)","v":0},{"$f":"IFERROR(Direct_charges!AC48,0)","v":0},{"$f":"IFERROR(Direct_charges!AD48,0)","v":0},{"$f":"IFERROR(Direct_charges!AE48,0)","v":0},{"$f":"IFERROR(Direct_charges!AF48,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI48,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ48,0)","v":0},{"$f":"IFERROR(Direct_charges!AK48,0)","v":0},{"$f":"IFERROR(Direct_charges!AL48,0)","v":0},{"$f":"IFERROR(Direct_charges!AM48,0)","v":0},{"$f":"IFERROR(Direct_charges!AN48,0)","v":0},{"$f":"IFERROR(Direct_charges!AO48,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR48,0)","v":0},{"$f":"IFERROR(Direct_charges!AS48,0)","v":0},{"$f":"IFERROR(Direct_charges!AT48,0)","v":0},{"$f":"IFERROR(Direct_charges!AU48,0)","v":0}]
[{"$f":"COUNTIF(I50:AU50,\"<>0\")+IF(LEN(F50)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F49)<3,\"\", Direct_charges!$F49),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I49,0)","v":0},{"$f":"IFERROR(Direct_charges!J49,0)","v":0},{"$f":"IFERROR(Direct_charges!K49,0)","v":0},{"$f":"IFERROR(Direct_charges!L49,0)","v":0},{"$f":"IFERROR(Direct_charges!M49,0)","v":0},{"$f":"IFERROR(Direct_charges!N49,0)","v":0},{"$f":"IFERROR(Direct_charges!O49,0)","v":0},{"$f":"IFERROR(Direct_charges!P49,0)","v":0},{"$f":"IFERROR(Direct_charges!Q49,0)","v":0},{"$f":"IFERROR(Direct_charges!R49,0)","v":0},{"$f":"IFERROR(Direct_charges!S49,0)","v":0},{"$f":"IFERROR(Direct_charges!T49,0)","v":0},{"$f":"IFERROR(Direct_charges!U49,0)","v":0},{"$f":"IFERROR(Direct_charges!V49,0)","v":0},{"$f":"IFERROR(Direct_charges!W49,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z49,0)","v":0},{"$f":"IFERROR(Direct_charges!AA49,0)","v":0},{"$f":"IFERROR(Direct_charges!AB49,0)","v":0},{"$f":"IFERROR(Direct_charges!AC49,0)","v":0},{"$f":"IFERROR(Direct_charges!AD49,0)","v":0},{"$f":"IFERROR(Direct_charges!AE49,0)","v":0},{"$f":"IFERROR(Direct_charges!AF49,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI49,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ49,0)","v":0},{"$f":"IFERROR(Direct_charges!AK49,0)","v":0},{"$f":"IFERROR(Direct_charges!AL49,0)","v":0},{"$f":"IFERROR(Direct_charges!AM49,0)","v":0},{"$f":"IFERROR(Direct_charges!AN49,0)","v":0},{"$f":"IFERROR(Direct_charges!AO49,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR49,0)","v":0},{"$f":"IFERROR(Direct_charges!AS49,0)","v":0},{"$f":"IFERROR(Direct_charges!AT49,0)","v":0},{"$f":"IFERROR(Direct_charges!AU49,0)","v":0}]
[{"$f":"COUNTIF(I51:AU51,\"<>0\")+IF(LEN(F51)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F50)<3,\"\", Direct_charges!$F50),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I50,0)","v":0},{"$f":"IFERROR(Direct_charges!J50,0)","v":0},{"$f":"IFERROR(Direct_charges!K50,0)","v":0},{"$f":"IFERROR(Direct_charges!L50,0)","v":0},{"$f":"IFERROR(Direct_charges!M50,0)","v":0},{"$f":"IFERROR(Direct_charges!N50,0)","v":0},{"$f":"IFERROR(Direct_charges!O50,0)","v":0},{"$f":"IFERROR(Direct_charges!P50,0)","v":0},{"$f":"IFERROR(Direct_charges!Q50,0)","v":0},{"$f":"IFERROR(Direct_charges!R50,0)","v":0},{"$f":"IFERROR(Direct_charges!S50,0)","v":0},{"$f":"IFERROR(Direct_charges!T50,0)","v":0},{"$f":"IFERROR(Direct_charges!U50,0)","v":0},{"$f":"IFERROR(Direct_charges!V50,0)","v":0},{"$f":"IFERROR(Direct_charges!W50,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z50,0)","v":0},{"$f":"IFERROR(Direct_charges!AA50,0)","v":0},{"$f":"IFERROR(Direct_charges!AB50,0)","v":0},{"$f":"IFERROR(Direct_charges!AC50,0)","v":0},{"$f":"IFERROR(Direct_charges!AD50,0)","v":0},{"$f":"IFERROR(Direct_charges!AE50,0)","v":0},{"$f":"IFERROR(Direct_charges!AF50,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI50,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ50,0)","v":0},{"$f":"IFERROR(Direct_charges!AK50,0)","v":0},{"$f":"IFERROR(Direct_charges!AL50,0)","v":0},{"$f":"IFERROR(Direct_charges!AM50,0)","v":0},{"$f":"IFERROR(Direct_charges!AN50,0)","v":0},{"$f":"IFERROR(Direct_charges!AO50,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR50,0)","v":0},{"$f":"IFERROR(Direct_charges!AS50,0)","v":0},{"$f":"IFERROR(Direct_charges!AT50,0)","v":0},{"$f":"IFERROR(Direct_charges!AU50,0)","v":0}]
[0,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F51)<3,\"\", Direct_charges!$F51),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I51,0)","v":0},{"$f":"IFERROR(Direct_charges!J51,0)","v":0},{"$f":"IFERROR(Direct_charges!K51,0)","v":0},{"$f":"IFERROR(Direct_charges!L51,0)","v":0},{"$f":"IFERROR(Direct_charges!M51,0)","v":0},{"$f":"IFERROR(Direct_charges!N51,0)","v":0},{"$f":"IFERROR(Direct_charges!O51,0)","v":0},{"$f":"IFERROR(Direct_charges!P51,0)","v":0},{"$f":"IFERROR(Direct_charges!Q51,0)","v":0},{"$f":"IFERROR(Direct_charges!R51,0)","v":0},{"$f":"IFERROR(Direct_charges!S51,0)","v":0},{"$f":"IFERROR(Direct_charges!T51,0)","v":0},{"$f":"IFERROR(Direct_charges!U51,0)","v":0},{"$f":"IFERROR(Direct_charges!V51,0)","v":0},{"$f":"IFERROR(Direct_charges!W51,0)","v":0},{"$f":"SUM(V52:W52)","v":0},{"$f":"U52+X52","v":0},{"$f":"IFERROR(Direct_charges!Z51,0)","v":0},{"$f":"IFERROR(Direct_charges!AA51,0)","v":0},{"$f":"IFERROR(Direct_charges!AB51,0)","v":0},{"$f":"IFERROR(Direct_charges!AC51,0)","v":0},{"$f":"IFERROR(Direct_charges!AD51,0)","v":0},{"$f":"IFERROR(Direct_charges!AE51,0)","v":0},{"$f":"IFERROR(Direct_charges!AF51,0)","v":0},{"$f":"SUM(AE52:AF52)","v":0},{"$f":"AD52+AG52","v":0},{"$f":"IFERROR(Direct_charges!AI51,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ51,0)","v":0},{"$f":"IFERROR(Direct_charges!AK51,0)","v":0},{"$f":"IFERROR(Direct_charges!AL51,0)","v":0},{"$f":"IFERROR(Direct_charges!AM51,0)","v":0},{"$f":"IFERROR(Direct_charges!AN51,0)","v":0},{"$f":"IFERROR(Direct_charges!AO51,0)","v":0},{"$f":"SUM(AN52:AO52)","v":0},{"$f":"AM52+AP52","v":0},{"$f":"IFERROR(Direct_charges!AR51,0)","v":0},{"$f":"IFERROR(Direct_charges!AS51,0)","v":0},{"$f":"IFERROR(Direct_charges!AT51,0)","v":0},{"$f":"IFERROR(Direct_charges!AU51,0)","v":0}]
[0,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F52)<3,\"\", Direct_charges!$F52),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I52,0)","v":0},{"$f":"IFERROR(Direct_charges!J52,0)","v":0},{"$f":"IFERROR(Direct_charges!K52,0)","v":0},{"$f":"IFERROR(Direct_charges!L52,0)","v":0},{"$f":"IFERROR(Direct_charges!M52,0)","v":0},{"$f":"IFERROR(Direct_charges!N52,0)","v":0},{"$f":"IFERROR(Direct_charges!O52,0)","v":0},{"$f":"IFERROR(Direct_charges!P52,0)","v":0},{"$f":"IFERROR(Direct_charges!Q52,0)","v":0},{"$f":"IFERROR(Direct_charges!R52,0)","v":0},{"$f":"IFERROR(Direct_charges!S52,0)","v":0},{"$f":"IFERROR(Direct_charges!T52,0)","v":0},{"$f":"IFERROR(Direct_charges!U52,0)","v":0},{"$f":"IFERROR(Direct_charges!V52,0)","v":0},{"$f":"IFERROR(Direct_charges!W52,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z52,0)","v":0},{"$f":"IFERROR(Direct_charges!AA52,0)","v":0},{"$f":"IFERROR(Direct_charges!AB52,0)","v":0},{"$f":"IFERROR(Direct_charges!AC52,0)","v":0},{"$f":"IFERROR(Direct_charges!AD52,0)","v":0},{"$f":"IFERROR(Direct_charges!AE52,0)","v":0},{"$f":"IFERROR(Direct_charges!AF52,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI52,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ52,0)","v":0},{"$f":"IFERROR(Direct_charges!AK52,0)","v":0},{"$f":"IFERROR(Direct_charges!AL52,0)","v":0},{"$f":"IFERROR(Direct_charges!AM52,0)","v":0},{"$f":"IFERROR(Direct_charges!AN52,0)","v":0},{"$f":"IFERROR(Direct_charges!AO52,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR52,0)","v":0},{"$f":"IFERROR(Direct_charges!AS52,0)","v":0},{"$f":"IFERROR(Direct_charges!AT52,0)","v":0},{"$f":"IFERROR(Direct_charges!AU52,0)","v":0}]
[2,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F53)<3,\"\", Direct_charges!$F53),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I53,0)","v":0},{"$f":"IFERROR(Direct_charges!J53,0)","v":0},{"$f":"IFERROR(Direct_charges!K53,0)","v":0},{"$f":"IFERROR(Direct_charges!L53,0)","v":0},{"$f":"IFERROR(Direct_charges!M53,0)","v":0},{"$f":"IFERROR(Direct_charges!N53,0)","v":0},{"$f":"IFERROR(Direct_charges!O53,0)","v":0},{"$f":"IFERROR(Direct_charges!P53,0)","v":0},{"$f":"IFERROR(Direct_charges!Q53,0)","v":0},{"$f":"IFERROR(Direct_charges!R53,0)","v":0},{"$f":"IFERROR(Direct_charges!S53,0)","v":0},{"$f":"IFERROR(Direct_charges!T53,0)","v":0},{"$f":"IFERROR(Direct_charges!U53,0)","v":0},{"$f":"IFERROR(Direct_charges!V53,0)","v":0},{"$f":"IFERROR(Direct_charges!W53,0)","v":0},{"$f":"SUM(V54:W54)","v":0},{"$f":"U54+X54","v":0},{"$f":"IFERROR(Direct_charges!Z53,0)","v":0},{"$f":"IFERROR(Direct_charges!AA53,0)","v":0},{"$f":"IFERROR(Direct_charges!AB53,0)","v":0},{"$f":"IFERROR(Direct_charges!AC53,0)","v":0},{"$f":"IFERROR(Direct_charges!AD53,0)","v":0},{"$f":"IFERROR(Direct_charges!AE53,0)","v":0},{"$f":"IFERROR(Direct_charges!AF53,0)","v":0},{"$f":"IFERROR(Direct_charges!AG53,0)","v":0},{"$f":"IFERROR(Direct_charges!AH53,0)","v":0},{"$f":"IFERROR(Direct_charges!AI53,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!O11=\"TRUE\"),0,(IFERROR(Direct_charges!AJ53,0)))","v":0},{"$f":"IFERROR(Direct_charges!AK53,0)","v":0},{"$f":"SUM(AJ54:AK54)","v":0},{"$f":"AI54+AL54","v":0},{"$f":"IFERROR(Direct_charges!AN53,0)","v":0},{"$f":"IFERROR(Direct_charges!AO53,0)","v":0},{"$f":"SUM(AN54:AO54)","v":0},{"$f":"AM54+AP54","v":0},null,null,{"$f":"IFERROR(Direct_charges!AT53,0)","v":0},{"$f":"IFERROR(Direct_charges!AU53,0)","v":0}]
[2,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F54)<3,\"\", Direct_charges!$F54),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I54,0)","v":0},{"$f":"IFERROR(Direct_charges!J54,0)","v":0},{"$f":"IFERROR(Direct_charges!K54,0)","v":0},{"$f":"IFERROR(Direct_charges!L54,0)","v":0},{"$f":"IFERROR(Direct_charges!M54,0)","v":0},{"$f":"IFERROR(Direct_charges!N54,0)","v":0},{"$f":"IFERROR(Direct_charges!O54,0)","v":0},{"$f":"IFERROR(Direct_charges!P54,0)","v":0},{"$f":"IFERROR(Direct_charges!Q54,0)","v":0},{"$f":"IFERROR(Direct_charges!R54,0)","v":0},{"$f":"IFERROR(Direct_charges!S54,0)","v":0},{"$f":"IFERROR(Direct_charges!T54,0)","v":0},{"$f":"IFERROR(Direct_charges!U54,0)","v":0},{"$f":"IFERROR(Direct_charges!V54,0)","v":0},{"$f":"IFERROR(Direct_charges!W54,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z54,0)","v":0},{"$f":"IFERROR(Direct_charges!AA54,0)","v":0},{"$f":"IFERROR(Direct_charges!AB54,0)","v":0},{"$f":"IFERROR(Direct_charges!AC54,0)","v":0},{"$f":"IFERROR(Direct_charges!AD54,0)","v":0},{"$f":"IFERROR(Direct_charges!AE54,0)","v":0},{"$f":"IFERROR(Direct_charges!AF54,0)","v":0},{"$f":"IFERROR(Direct_charges!AG54,0)","v":0},{"$f":"IFERROR(Direct_charges!AH54,0)","v":0},{"$f":"IFERROR(Direct_charges!AI54,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!O12=\"TRUE\"),0,(IFERROR(Direct_charges!AJ54,0)))","v":0},{"$f":"IFERROR(Direct_charges!AK54,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AN54,0)","v":0},{"$f":"IFERROR(Direct_charges!AO54,0)","v":0},0,0,null,null,{"$f":"IFERROR(Direct_charges!AT54,0)","v":0},{"$f":"IFERROR(Direct_charges!AU54,0)","v":0}]
[2,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F55)<3,\"\", Direct_charges!$F55),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I55,0)","v":0},{"$f":"IFERROR(Direct_charges!J55,0)","v":0},{"$f":"IFERROR(Direct_charges!K55,0)","v":0},{"$f":"IFERROR(Direct_charges!L55,0)","v":0},{"$f":"IFERROR(Direct_charges!M55,0)","v":0},{"$f":"IFERROR(Direct_charges!N55,0)","v":0},{"$f":"IFERROR(Direct_charges!O55,0)","v":0},{"$f":"IFERROR(Direct_charges!P55,0)","v":0},{"$f":"IFERROR(Direct_charges!Q55,0)","v":0},{"$f":"IFERROR(Direct_charges!R55,0)","v":0},{"$f":"IFERROR(Direct_charges!S55,0)","v":0},{"$f":"IFERROR(Direct_charges!T55,0)","v":0},{"$f":"IFERROR(Direct_charges!U55,0)","v":0},{"$f":"IFERROR(Direct_charges!V55,0)","v":0},{"$f":"IFERROR(Direct_charges!W55,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z55,0)","v":0},{"$f":"IFERROR(Direct_charges!AA55,0)","v":0},{"$f":"IFERROR(Direct_charges!AB55,0)","v":0},{"$f":"IFERROR(Direct_charges!AC55,0)","v":0},{"$f":"IFERROR(Direct_charges!AD55,0)","v":0},{"$f":"IFERROR(Direct_charges!AE55,0)","v":0},{"$f":"IFERROR(Direct_charges!AF55,0)","v":0},{"$f":"IFERROR(Direct_charges!AG55,0)","v":0},{"$f":"IFERROR(Direct_charges!AH55,0)","v":0},{"$f":"IFERROR(Direct_charges!AI55,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!O13=\"TRUE\"),0,(IFERROR(Direct_charges!AJ55,0)))","v":0},{"$f":"IFERROR(Direct_charges!AK55,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AN55,0)","v":0},{"$f":"IFERROR(Direct_charges!AO55,0)","v":0},0,0,null,null,{"$f":"IFERROR(Direct_charges!AT55,0)","v":0},{"$f":"IFERROR(Direct_charges!AU55,0)","v":0}]
[0,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F56)<3,\"\", Direct_charges!$F56),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I56,0)","v":0},{"$f":"IFERROR(Direct_charges!J56,0)","v":0},{"$f":"IFERROR(Direct_charges!K56,0)","v":0},{"$f":"IFERROR(Direct_charges!L56,0)","v":0},{"$f":"IFERROR(Direct_charges!M56,0)","v":0},{"$f":"IFERROR(Direct_charges!N56,0)","v":0},{"$f":"IFERROR(Direct_charges!O56,0)","v":0},{"$f":"IFERROR(Direct_charges!P56,0)","v":0},{"$f":"IFERROR(Direct_charges!Q56,0)","v":0},{"$f":"IFERROR(Direct_charges!R56,0)","v":0},{"$f":"IFERROR(Direct_charges!S56,0)","v":0},{"$f":"IFERROR(Direct_charges!T56,0)","v":0},{"$f":"IFERROR(Direct_charges!U56,0)","v":0},{"$f":"IFERROR(Direct_charges!V56,0)","v":0},{"$f":"IFERROR(Direct_charges!W56,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z56,0)","v":0},{"$f":"IFERROR(Direct_charges!AA56,0)","v":0},{"$f":"IFERROR(Direct_charges!AB56,0)","v":0},{"$f":"IFERROR(Direct_charges!AC56,0)","v":0},{"$f":"IFERROR(Direct_charges!AD56,0)","v":0},{"$f":"IFERROR(Direct_charges!AE56,0)","v":0},{"$f":"IFERROR(Direct_charges!AF56,0)","v":0},{"$f":"IFERROR(Direct_charges!AG56,0)","v":0},{"$f":"IFERROR(Direct_charges!AH56,0)","v":0},{"$f":"IFERROR(Direct_charges!AI56,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!O14=\"TRUE\"),0,(IFERROR(Direct_charges!AJ56,0)))","v":0},{"$f":"IFERROR(Direct_charges!AK56,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AN56,0)","v":0},{"$f":"IFERROR(Direct_charges!AO56,0)","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR53,0)","v":0},{"$f":"IFERROR(Direct_charges!AS53,0)","v":0},{"$f":"IFERROR(Direct_charges!AT53,0)","v":0},{"$f":"IFERROR(Direct_charges!AU53,0)","v":0}]
[]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I46,I47)","v":15217606},14502613,{"$f":"SUM(K46,K47)","v":17735057},17735057,18539669,15341,0,0,0,18555010,0,18555010,20155237,{"$f":"SUM(V46,V47)","v":-188721},188721,0,{"$f":"SUM(Y46,Y47)","v":20155237},{"$f":"SUM(Z46,Z47)","v":0},2870759,23025996,2870759,{"$f":"SUM(AD46,AD47)","v":20913287},{"$f":"SUM(AE46,AE47)","v":-180696},180696,0,20913287,0,3273586,24186873,3273586.0000000005,19624487,-156058,156058,0,19624487,0,6268923,{"$f":"SUM(AT46,AT47)","v":25893410},6268923]
[1,null,null,null,null,{"$f":"\"Change to \"&LEFT(MyYear0,4)&\" Budget Estimate\"","v":"Change to 2022 Budget Estimate"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59-T59","v":-15341},null,null,null,null,null,null,null,{"$f":"U59-AB59","v":-2870759},null,null,null,null,null,null,null,null,{"$f":"AD59-AK59","v":-3273586},null,null,null,null,null,null,null,null,{"$f":"AM59-AT59","v":-6268923}]
[1]
[1]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I74),0)","v":3705515},{"$f":"IFERROR(SUM('1:Direct_charges'!J74),0)","v":3459270},{"$f":"IFERROR(SUM('1:Direct_charges'!K74),0)","v":4119243},{"$f":"IFERROR(SUM('1:Direct_charges'!L74),0)","v":4119243},{"$f":"IFERROR(SUM('1:Direct_charges'!M74),0)","v":3607301},{"$f":"IFERROR(SUM('1:Direct_charges'!N74),0)","v":15341},{"$f":"IFERROR(SUM('1:Direct_charges'!O74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P74),0)","v":110059},{"$f":"IFERROR(SUM('1:Direct_charges'!Q74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R74),0)","v":3732701},{"$f":"IFERROR(SUM('1:Direct_charges'!S74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T74),0)","v":3732701},{"$f":"IFERROR(SUM('1:Direct_charges'!U74),0)","v":3560528},{"$f":"IFERROR(SUM('1:Direct_charges'!V74),0)","v":-173630},{"$f":"IFERROR(SUM('1:Direct_charges'!W74),0)","v":152173},{"$f":"IFERROR(SUM('1:Direct_charges'!X74),0)","v":-21457},{"$f":"IFERROR(SUM('1:Direct_charges'!Y74),0)","v":3539071},{"$f":"IFERROR(SUM('1:Direct_charges'!Z74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA74),0)","v":48459},{"$f":"IFERROR(SUM('1:Direct_charges'!AB74),0)","v":3587530},{"$f":"IFERROR(SUM('1:Direct_charges'!AC74),0)","v":27002},{"$f":"IFERROR(SUM('1:Direct_charges'!AD74),0)","v":3728113},{"$f":"IFERROR(SUM('1:Direct_charges'!AE74),0)","v":-173023},{"$f":"IFERROR(SUM('1:Direct_charges'!AF74),0)","v":153220},{"$f":"IFERROR(SUM('1:Direct_charges'!AG74),0)","v":-19803},{"$f":"IFERROR(SUM('1:Direct_charges'!AH74),0)","v":3708310},{"$f":"IFERROR(SUM('1:Direct_charges'!AI74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ74),0)","v":49186},{"$f":"IFERROR(SUM('1:Direct_charges'!AK74),0)","v":3757496},{"$f":"IFERROR(SUM('1:Direct_charges'!AL74),0)","v":29383},{"$f":"IFERROR(SUM('1:Direct_charges'!AM74),0)","v":3895130},{"$f":"IFERROR(SUM('1:Direct_charges'!AN74),0)","v":-151227},{"$f":"IFERROR(SUM('1:Direct_charges'!AO74),0)","v":131870},{"$f":"IFERROR(SUM('1:Direct_charges'!AP74),0)","v":-19357},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ74),0)","v":3875773},{"$f":"IFERROR(SUM('1:Direct_charges'!AR74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS74),0)","v":49923},{"$f":"IFERROR(SUM('1:Direct_charges'!AT74),0)","v":3925696},{"$f":"IFERROR(SUM('1:Direct_charges'!AU74),0)","v":30566}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F65,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I65:AU65,\"<>0\")-COUNTBLANK(I65:AU65))<>0,1,0))","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I75),0)","v":1683436},{"$f":"IFERROR(SUM('1:Direct_charges'!J75),0)","v":1638330},{"$f":"IFERROR(SUM('1:Direct_charges'!K75),0)","v":1854657},{"$f":"IFERROR(SUM('1:Direct_charges'!L75),0)","v":1854657},{"$f":"IFERROR(SUM('1:Direct_charges'!M75),0)","v":1836433},{"$f":"IFERROR(SUM('1:Direct_charges'!N75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R75),0)","v":1836433},{"$f":"IFERROR(SUM('1:Direct_charges'!S75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T75),0)","v":1836433},{"$f":"IFERROR(SUM('1:Direct_charges'!U75),0)","v":1741701},{"$f":"IFERROR(SUM('1:Direct_charges'!V75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y75),0)","v":1741701},{"$f":"IFERROR(SUM('1:Direct_charges'!Z75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA75),0)","v":48459},{"$f":"IFERROR(SUM('1:Direct_charges'!AB75),0)","v":1790160},{"$f":"IFERROR(SUM('1:Direct_charges'!AC75),0)","v":48459},{"$f":"IFERROR(SUM('1:Direct_charges'!AD75),0)","v":1819924},{"$f":"IFERROR(SUM('1:Direct_charges'!AE75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH75),0)","v":1819924},{"$f":"IFERROR(SUM('1:Direct_charges'!AI75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ75),0)","v":49186},{"$f":"IFERROR(SUM('1:Direct_charges'!AK75),0)","v":1869110},{"$f":"IFERROR(SUM('1:Direct_charges'!AL75),0)","v":49186},{"$f":"IFERROR(SUM('1:Direct_charges'!AM75),0)","v":1901455},{"$f":"IFERROR(SUM('1:Direct_charges'!AN75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ75),0)","v":1901455},{"$f":"IFERROR(SUM('1:Direct_charges'!AR75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS75),0)","v":49923},{"$f":"IFERROR(SUM('1:Direct_charges'!AT75),0)","v":1951378},{"$f":"IFERROR(SUM('1:Direct_charges'!AU75),0)","v":49923}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F66,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I66:AU66,\"<>0\")-COUNTBLANK(I66:AU66))<>0,1,0)),0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I76),0)","v":1468216},{"$f":"IFERROR(SUM('1:Direct_charges'!J76),0)","v":1422445},{"$f":"IFERROR(SUM('1:Direct_charges'!K76),0)","v":1573320},{"$f":"IFERROR(SUM('1:Direct_charges'!L76),0)","v":1573320},{"$f":"IFERROR(SUM('1:Direct_charges'!M76),0)","v":1578976.2642458749},{"$f":"IFERROR(SUM('1:Direct_charges'!N76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P76),0)","v":-29929},{"$f":"IFERROR(SUM('1:Direct_charges'!Q76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R76),0)","v":1549047.2642458749},{"$f":"IFERROR(SUM('1:Direct_charges'!S76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T76),0)","v":1549047.2642458749},{"$f":"IFERROR(SUM('1:Direct_charges'!U76),0)","v":1497477},{"$f":"IFERROR(SUM('1:Direct_charges'!V76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y76),0)","v":1497477},{"$f":"IFERROR(SUM('1:Direct_charges'!Z76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA76),0)","v":41663},{"$f":"IFERROR(SUM('1:Direct_charges'!AB76),0)","v":1539140},{"$f":"IFERROR(SUM('1:Direct_charges'!AC76),0)","v":41663},{"$f":"IFERROR(SUM('1:Direct_charges'!AD76),0)","v":1564600},{"$f":"IFERROR(SUM('1:Direct_charges'!AE76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH76),0)","v":1564600},{"$f":"IFERROR(SUM('1:Direct_charges'!AI76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ76),0)","v":42285},{"$f":"IFERROR(SUM('1:Direct_charges'!AK76),0)","v":1606885},{"$f":"IFERROR(SUM('1:Direct_charges'!AL76),0)","v":42285},{"$f":"IFERROR(SUM('1:Direct_charges'!AM76),0)","v":1634694},{"$f":"IFERROR(SUM('1:Direct_charges'!AN76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ76),0)","v":1634694},{"$f":"IFERROR(SUM('1:Direct_charges'!AR76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS76),0)","v":42919},{"$f":"IFERROR(SUM('1:Direct_charges'!AT76),0)","v":1677613},{"$f":"IFERROR(SUM('1:Direct_charges'!AU76),0)","v":42919}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F67,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I67:AU67,\"<>0\")-COUNTBLANK(I67:AU67))<>0,1,0)),0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I77),0)","v":215220},{"$f":"IFERROR(SUM('1:Direct_charges'!J77),0)","v":215885},{"$f":"IFERROR(SUM('1:Direct_charges'!K77),0)","v":281337},{"$f":"IFERROR(SUM('1:Direct_charges'!L77),0)","v":281337},{"$f":"IFERROR(SUM('1:Direct_charges'!M77),0)","v":257456.73575412488},{"$f":"IFERROR(SUM('1:Direct_charges'!N77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P77),0)","v":29929},{"$f":"IFERROR(SUM('1:Direct_charges'!Q77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R77),0)","v":287385.73575412488},{"$f":"IFERROR(SUM('1:Direct_charges'!S77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T77),0)","v":287385.73575412488},{"$f":"IFERROR(SUM('1:Direct_charges'!U77),0)","v":244224},{"$f":"IFERROR(SUM('1:Direct_charges'!V77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y77),0)","v":244224},{"$f":"IFERROR(SUM('1:Direct_charges'!Z77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA77),0)","v":6796},{"$f":"IFERROR(SUM('1:Direct_charges'!AB77),0)","v":251020},{"$f":"IFERROR(SUM('1:Direct_charges'!AC77),0)","v":6796},{"$f":"IFERROR(SUM('1:Direct_charges'!AD77),0)","v":255324},{"$f":"IFERROR(SUM('1:Direct_charges'!AE77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH77),0)","v":255324},{"$f":"IFERROR(SUM('1:Direct_charges'!AI77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ77),0)","v":6901},{"$f":"IFERROR(SUM('1:Direct_charges'!AK77),0)","v":262225},{"$f":"IFERROR(SUM('1:Direct_charges'!AL77),0)","v":6901},{"$f":"IFERROR(SUM('1:Direct_charges'!AM77),0)","v":266761},{"$f":"IFERROR(SUM('1:Direct_charges'!AN77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ77),0)","v":266761},{"$f":"IFERROR(SUM('1:Direct_charges'!AR77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS77),0)","v":7004},{"$f":"IFERROR(SUM('1:Direct_charges'!AT77),0)","v":273765},{"$f":"IFERROR(SUM('1:Direct_charges'!AU77),0)","v":7004}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F68,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I68:AU68,\"<>0\")-COUNTBLANK(I68:AU68))<>0,1,0))","v":1},null,null,null,null,"Goods and services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I78),0)","v":2022079},{"$f":"IFERROR(SUM('1:Direct_charges'!J78),0)","v":1820923},{"$f":"IFERROR(SUM('1:Direct_charges'!K78),0)","v":2264364},{"$f":"IFERROR(SUM('1:Direct_charges'!L78),0)","v":2264364},{"$f":"IFERROR(SUM('1:Direct_charges'!M78),0)","v":1770868},{"$f":"IFERROR(SUM('1:Direct_charges'!N78),0)","v":15341},{"$f":"IFERROR(SUM('1:Direct_charges'!O78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P78),0)","v":110056},{"$f":"IFERROR(SUM('1:Direct_charges'!Q78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R78),0)","v":1896265},{"$f":"IFERROR(SUM('1:Direct_charges'!S78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T78),0)","v":1896265},{"$f":"IFERROR(SUM('1:Direct_charges'!U78),0)","v":1818827},{"$f":"IFERROR(SUM('1:Direct_charges'!V78),0)","v":-173630},{"$f":"IFERROR(SUM('1:Direct_charges'!W78),0)","v":152173},{"$f":"IFERROR(SUM('1:Direct_charges'!X78),0)","v":-21457},{"$f":"IFERROR(SUM('1:Direct_charges'!Y78),0)","v":1797370},{"$f":"IFERROR(SUM('1:Direct_charges'!Z78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB78),0)","v":1797370},{"$f":"IFERROR(SUM('1:Direct_charges'!AC78),0)","v":-21457},{"$f":"IFERROR(SUM('1:Direct_charges'!AD78),0)","v":1908189},{"$f":"IFERROR(SUM('1:Direct_charges'!AE78),0)","v":-173023},{"$f":"IFERROR(SUM('1:Direct_charges'!AF78),0)","v":153220},{"$f":"IFERROR(SUM('1:Direct_charges'!AG78),0)","v":-19803},{"$f":"IFERROR(SUM('1:Direct_charges'!AH78),0)","v":1888386},{"$f":"IFERROR(SUM('1:Direct_charges'!AI78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK78),0)","v":1888386},{"$f":"IFERROR(SUM('1:Direct_charges'!AL78),0)","v":-19803},{"$f":"IFERROR(SUM('1:Direct_charges'!AM78),0)","v":1993675},{"$f":"IFERROR(SUM('1:Direct_charges'!AN78),0)","v":-151227},{"$f":"IFERROR(SUM('1:Direct_charges'!AO78),0)","v":131870},{"$f":"IFERROR(SUM('1:Direct_charges'!AP78),0)","v":-19357},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ78),0)","v":1974318},{"$f":"IFERROR(SUM('1:Direct_charges'!AR78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT78),0)","v":1974318},{"$f":"IFERROR(SUM('1:Direct_charges'!AU78),0)","v":-19357}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F69,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I69:AU69,\"<>0\")-COUNTBLANK(I69:AU69))<>0,1,0)),0)","v":1},null,null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I79),0)","v":4756},{"$f":"IFERROR(SUM('1:Direct_charges'!J79),0)","v":2292},{"$f":"IFERROR(SUM('1:Direct_charges'!K79),0)","v":14007},{"$f":"IFERROR(SUM('1:Direct_charges'!L79),0)","v":14007},{"$f":"IFERROR(SUM('1:Direct_charges'!M79),0)","v":16331.504479212883},{"$f":"IFERROR(SUM('1:Direct_charges'!N79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P79),0)","v":-4389},{"$f":"IFERROR(SUM('1:Direct_charges'!Q79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R79),0)","v":11942.504479212885},{"$f":"IFERROR(SUM('1:Direct_charges'!S79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T79),0)","v":11942.504479212885},{"$f":"IFERROR(SUM('1:Direct_charges'!U79),0)","v":17830},{"$f":"IFERROR(SUM('1:Direct_charges'!V79),0)","v":-3233},{"$f":"IFERROR(SUM('1:Direct_charges'!W79),0)","v":508},{"$f":"IFERROR(SUM('1:Direct_charges'!X79),0)","v":-2725},{"$f":"IFERROR(SUM('1:Direct_charges'!Y79),0)","v":15105},{"$f":"IFERROR(SUM('1:Direct_charges'!Z79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB79),0)","v":15105},{"$f":"IFERROR(SUM('1:Direct_charges'!AC79),0)","v":-2725},{"$f":"IFERROR(SUM('1:Direct_charges'!AD79),0)","v":18665},{"$f":"IFERROR(SUM('1:Direct_charges'!AE79),0)","v":-2949},{"$f":"IFERROR(SUM('1:Direct_charges'!AF79),0)","v":311},{"$f":"IFERROR(SUM('1:Direct_charges'!AG79),0)","v":-2638},{"$f":"IFERROR(SUM('1:Direct_charges'!AH79),0)","v":16027},{"$f":"IFERROR(SUM('1:Direct_charges'!AI79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK79),0)","v":16027},{"$f":"IFERROR(SUM('1:Direct_charges'!AL79),0)","v":-2638},{"$f":"IFERROR(SUM('1:Direct_charges'!AM79),0)","v":19501},{"$f":"IFERROR(SUM('1:Direct_charges'!AN79),0)","v":-175},{"$f":"IFERROR(SUM('1:Direct_charges'!AO79),0)","v":322},{"$f":"IFERROR(SUM('1:Direct_charges'!AP79),0)","v":147},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ79),0)","v":19648},{"$f":"IFERROR(SUM('1:Direct_charges'!AR79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT79),0)","v":19648},{"$f":"IFERROR(SUM('1:Direct_charges'!AU79),0)","v":147}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F70,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I70:AU70,\"<>0\")-COUNTBLANK(I70:AU70))<>0,1,0)),0)","v":1},null,null,null,null,"Advertising",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I80),0)","v":17143},{"$f":"IFERROR(SUM('1:Direct_charges'!J80),0)","v":20682},{"$f":"IFERROR(SUM('1:Direct_charges'!K80),0)","v":18911},{"$f":"IFERROR(SUM('1:Direct_charges'!L80),0)","v":18911},{"$f":"IFERROR(SUM('1:Direct_charges'!M80),0)","v":28263.989782054454},{"$f":"IFERROR(SUM('1:Direct_charges'!N80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P80),0)","v":-1613},{"$f":"IFERROR(SUM('1:Direct_charges'!Q80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R80),0)","v":26650.989782054454},{"$f":"IFERROR(SUM('1:Direct_charges'!S80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T80),0)","v":26650.989782054454},{"$f":"IFERROR(SUM('1:Direct_charges'!U80),0)","v":27545},{"$f":"IFERROR(SUM('1:Direct_charges'!V80),0)","v":-2255},{"$f":"IFERROR(SUM('1:Direct_charges'!W80),0)","v":134},{"$f":"IFERROR(SUM('1:Direct_charges'!X80),0)","v":-2121},{"$f":"IFERROR(SUM('1:Direct_charges'!Y80),0)","v":25424},{"$f":"IFERROR(SUM('1:Direct_charges'!Z80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB80),0)","v":25424},{"$f":"IFERROR(SUM('1:Direct_charges'!AC80),0)","v":-2121},{"$f":"IFERROR(SUM('1:Direct_charges'!AD80),0)","v":30180},{"$f":"IFERROR(SUM('1:Direct_charges'!AE80),0)","v":-3231},{"$f":"IFERROR(SUM('1:Direct_charges'!AF80),0)","v":94},{"$f":"IFERROR(SUM('1:Direct_charges'!AG80),0)","v":-3137},{"$f":"IFERROR(SUM('1:Direct_charges'!AH80),0)","v":27043},{"$f":"IFERROR(SUM('1:Direct_charges'!AI80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK80),0)","v":27043},{"$f":"IFERROR(SUM('1:Direct_charges'!AL80),0)","v":-3137},{"$f":"IFERROR(SUM('1:Direct_charges'!AM80),0)","v":31532},{"$f":"IFERROR(SUM('1:Direct_charges'!AN80),0)","v":-554},{"$f":"IFERROR(SUM('1:Direct_charges'!AO80),0)","v":133},{"$f":"IFERROR(SUM('1:Direct_charges'!AP80),0)","v":-421},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ80),0)","v":31111},{"$f":"IFERROR(SUM('1:Direct_charges'!AR80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT80),0)","v":31111},{"$f":"IFERROR(SUM('1:Direct_charges'!AU80),0)","v":-421}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F71,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I71:AU71,\"<>0\")-COUNTBLANK(I71:AU71))<>0,1,0)),0)","v":1},null,null,null,null,"Minor assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I81),0)","v":2953},{"$f":"IFERROR(SUM('1:Direct_charges'!J81),0)","v":1509},{"$f":"IFERROR(SUM('1:Direct_charges'!K81),0)","v":13566},{"$f":"IFERROR(SUM('1:Direct_charges'!L81),0)","v":13566},{"$f":"IFERROR(SUM('1:Direct_charges'!M81),0)","v":14828.331421568193},{"$f":"IFERROR(SUM('1:Direct_charges'!N81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P81),0)","v":592},{"$f":"IFERROR(SUM('1:Direct_charges'!Q81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R81),0)","v":15420.331421568193},{"$f":"IFERROR(SUM('1:Direct_charges'!S81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T81),0)","v":15420.331421568193},{"$f":"IFERROR(SUM('1:Direct_charges'!U81),0)","v":15147},{"$f":"IFERROR(SUM('1:Direct_charges'!V81),0)","v":-3631},{"$f":"IFERROR(SUM('1:Direct_charges'!W81),0)","v":1266},{"$f":"IFERROR(SUM('1:Direct_charges'!X81),0)","v":-2365},{"$f":"IFERROR(SUM('1:Direct_charges'!Y81),0)","v":12782},{"$f":"IFERROR(SUM('1:Direct_charges'!Z81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB81),0)","v":12782},{"$f":"IFERROR(SUM('1:Direct_charges'!AC81),0)","v":-2365},{"$f":"IFERROR(SUM('1:Direct_charges'!AD81),0)","v":16018},{"$f":"IFERROR(SUM('1:Direct_charges'!AE81),0)","v":-3928},{"$f":"IFERROR(SUM('1:Direct_charges'!AF81),0)","v":952},{"$f":"IFERROR(SUM('1:Direct_charges'!AG81),0)","v":-2976},{"$f":"IFERROR(SUM('1:Direct_charges'!AH81),0)","v":13042},{"$f":"IFERROR(SUM('1:Direct_charges'!AI81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK81),0)","v":13042},{"$f":"IFERROR(SUM('1:Direct_charges'!AL81),0)","v":-2976},{"$f":"IFERROR(SUM('1:Direct_charges'!AM81),0)","v":16735},{"$f":"IFERROR(SUM('1:Direct_charges'!AN81),0)","v":-230},{"$f":"IFERROR(SUM('1:Direct_charges'!AO81),0)","v":556},{"$f":"IFERROR(SUM('1:Direct_charges'!AP81),0)","v":326},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ81),0)","v":17061},{"$f":"IFERROR(SUM('1:Direct_charges'!AR81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT81),0)","v":17061},{"$f":"IFERROR(SUM('1:Direct_charges'!AU81),0)","v":326}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F72,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I72:AU72,\"<>0\")-COUNTBLANK(I72:AU72))<>0,1,0)),0)","v":1},null,null,null,null,"Audit costs: External",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I82),0)","v":35206},{"$f":"IFERROR(SUM('1:Direct_charges'!J82),0)","v":24113},{"$f":"IFERROR(SUM('1:Direct_charges'!K82),0)","v":39469},{"$f":"IFERROR(SUM('1:Direct_charges'!L82),0)","v":39469},{"$f":"IFERROR(SUM('1:Direct_charges'!M82),0)","v":44922.1775147929},{"$f":"IFERROR(SUM('1:Direct_charges'!N82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P82),0)","v":14698},{"$f":"IFERROR(SUM('1:Direct_charges'!Q82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R82),0)","v":59620.1775147929},{"$f":"IFERROR(SUM('1:Direct_charges'!S82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T82),0)","v":59620.1775147929},{"$f":"IFERROR(SUM('1:Direct_charges'!U82),0)","v":46034},{"$f":"IFERROR(SUM('1:Direct_charges'!V82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y82),0)","v":46034},{"$f":"IFERROR(SUM('1:Direct_charges'!Z82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB82),0)","v":46034},{"$f":"IFERROR(SUM('1:Direct_charges'!AC82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD82),0)","v":48080},{"$f":"IFERROR(SUM('1:Direct_charges'!AE82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH82),0)","v":48080},{"$f":"IFERROR(SUM('1:Direct_charges'!AI82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK82),0)","v":48080},{"$f":"IFERROR(SUM('1:Direct_charges'!AL82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM82),0)","v":50234},{"$f":"IFERROR(SUM('1:Direct_charges'!AN82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ82),0)","v":50234},{"$f":"IFERROR(SUM('1:Direct_charges'!AR82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT82),0)","v":50234},{"$f":"IFERROR(SUM('1:Direct_charges'!AU82),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F73,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I73:AU73,\"<>0\")-COUNTBLANK(I73:AU73))<>0,1,0)),0)","v":1},null,null,null,null,"Bursaries: Employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I83),0)","v":2380},{"$f":"IFERROR(SUM('1:Direct_charges'!J83),0)","v":2443},{"$f":"IFERROR(SUM('1:Direct_charges'!K83),0)","v":5519},{"$f":"IFERROR(SUM('1:Direct_charges'!L83),0)","v":5519},{"$f":"IFERROR(SUM('1:Direct_charges'!M83),0)","v":6393.3619289392545},{"$f":"IFERROR(SUM('1:Direct_charges'!N83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P83),0)","v":231.1},{"$f":"IFERROR(SUM('1:Direct_charges'!Q83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R83),0)","v":6624.4619289392549},{"$f":"IFERROR(SUM('1:Direct_charges'!S83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T83),0)","v":6624.4619289392549},{"$f":"IFERROR(SUM('1:Direct_charges'!U83),0)","v":6267},{"$f":"IFERROR(SUM('1:Direct_charges'!V83),0)","v":-75},{"$f":"IFERROR(SUM('1:Direct_charges'!W83),0)","v":700},{"$f":"IFERROR(SUM('1:Direct_charges'!X83),0)","v":625},{"$f":"IFERROR(SUM('1:Direct_charges'!Y83),0)","v":6892},{"$f":"IFERROR(SUM('1:Direct_charges'!Z83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB83),0)","v":6892},{"$f":"IFERROR(SUM('1:Direct_charges'!AC83),0)","v":625},{"$f":"IFERROR(SUM('1:Direct_charges'!AD83),0)","v":6591},{"$f":"IFERROR(SUM('1:Direct_charges'!AE83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF83),0)","v":200},{"$f":"IFERROR(SUM('1:Direct_charges'!AG83),0)","v":200},{"$f":"IFERROR(SUM('1:Direct_charges'!AH83),0)","v":6791},{"$f":"IFERROR(SUM('1:Direct_charges'!AI83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK83),0)","v":6791},{"$f":"IFERROR(SUM('1:Direct_charges'!AL83),0)","v":200},{"$f":"IFERROR(SUM('1:Direct_charges'!AM83),0)","v":6886},{"$f":"IFERROR(SUM('1:Direct_charges'!AN83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO83),0)","v":200},{"$f":"IFERROR(SUM('1:Direct_charges'!AP83),0)","v":200},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ83),0)","v":7086},{"$f":"IFERROR(SUM('1:Direct_charges'!AR83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT83),0)","v":7086},{"$f":"IFERROR(SUM('1:Direct_charges'!AU83),0)","v":200}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F74,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I74:AU74,\"<>0\")-COUNTBLANK(I74:AU74))<>0,1,0)),0)","v":1},null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I84),0)","v":1445},{"$f":"IFERROR(SUM('1:Direct_charges'!J84),0)","v":317},{"$f":"IFERROR(SUM('1:Direct_charges'!K84),0)","v":4442},{"$f":"IFERROR(SUM('1:Direct_charges'!L84),0)","v":4442},{"$f":"IFERROR(SUM('1:Direct_charges'!M84),0)","v":4528.379364931825},{"$f":"IFERROR(SUM('1:Direct_charges'!N84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P84),0)","v":975},{"$f":"IFERROR(SUM('1:Direct_charges'!Q84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R84),0)","v":5503.379364931825},{"$f":"IFERROR(SUM('1:Direct_charges'!S84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T84),0)","v":5503.379364931825},{"$f":"IFERROR(SUM('1:Direct_charges'!U84),0)","v":5237},{"$f":"IFERROR(SUM('1:Direct_charges'!V84),0)","v":-494},{"$f":"IFERROR(SUM('1:Direct_charges'!W84),0)","v":981},{"$f":"IFERROR(SUM('1:Direct_charges'!X84),0)","v":487},{"$f":"IFERROR(SUM('1:Direct_charges'!Y84),0)","v":5724},{"$f":"IFERROR(SUM('1:Direct_charges'!Z84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB84),0)","v":5724},{"$f":"IFERROR(SUM('1:Direct_charges'!AC84),0)","v":487},{"$f":"IFERROR(SUM('1:Direct_charges'!AD84),0)","v":5578},{"$f":"IFERROR(SUM('1:Direct_charges'!AE84),0)","v":-462},{"$f":"IFERROR(SUM('1:Direct_charges'!AF84),0)","v":235},{"$f":"IFERROR(SUM('1:Direct_charges'!AG84),0)","v":-227},{"$f":"IFERROR(SUM('1:Direct_charges'!AH84),0)","v":5351},{"$f":"IFERROR(SUM('1:Direct_charges'!AI84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK84),0)","v":5351},{"$f":"IFERROR(SUM('1:Direct_charges'!AL84),0)","v":-227},{"$f":"IFERROR(SUM('1:Direct_charges'!AM84),0)","v":5829},{"$f":"IFERROR(SUM('1:Direct_charges'!AN84),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!AO84),0)","v":171},{"$f":"IFERROR(SUM('1:Direct_charges'!AP84),0)","v":79},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ84),0)","v":5908},{"$f":"IFERROR(SUM('1:Direct_charges'!AR84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT84),0)","v":5908},{"$f":"IFERROR(SUM('1:Direct_charges'!AU84),0)","v":79}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0)),0)","v":1},null,null,null,null,"Communication (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I85),0)","v":28749},{"$f":"IFERROR(SUM('1:Direct_charges'!J85),0)","v":30342},{"$f":"IFERROR(SUM('1:Direct_charges'!K85),0)","v":36809},{"$f":"IFERROR(SUM('1:Direct_charges'!L85),0)","v":36809},{"$f":"IFERROR(SUM('1:Direct_charges'!M85),0)","v":39544.614015897343},{"$f":"IFERROR(SUM('1:Direct_charges'!N85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P85),0)","v":582},{"$f":"IFERROR(SUM('1:Direct_charges'!Q85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R85),0)","v":40126.614015897343},{"$f":"IFERROR(SUM('1:Direct_charges'!S85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T85),0)","v":40126.614015897343},{"$f":"IFERROR(SUM('1:Direct_charges'!U85),0)","v":46310},{"$f":"IFERROR(SUM('1:Direct_charges'!V85),0)","v":-4301},{"$f":"IFERROR(SUM('1:Direct_charges'!W85),0)","v":850},{"$f":"IFERROR(SUM('1:Direct_charges'!X85),0)","v":-3451},{"$f":"IFERROR(SUM('1:Direct_charges'!Y85),0)","v":42859},{"$f":"IFERROR(SUM('1:Direct_charges'!Z85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB85),0)","v":42859},{"$f":"IFERROR(SUM('1:Direct_charges'!AC85),0)","v":-3451},{"$f":"IFERROR(SUM('1:Direct_charges'!AD85),0)","v":49300},{"$f":"IFERROR(SUM('1:Direct_charges'!AE85),0)","v":-4397},{"$f":"IFERROR(SUM('1:Direct_charges'!AF85),0)","v":1051},{"$f":"IFERROR(SUM('1:Direct_charges'!AG85),0)","v":-3346},{"$f":"IFERROR(SUM('1:Direct_charges'!AH85),0)","v":45954},{"$f":"IFERROR(SUM('1:Direct_charges'!AI85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK85),0)","v":45954},{"$f":"IFERROR(SUM('1:Direct_charges'!AL85),0)","v":-3346},{"$f":"IFERROR(SUM('1:Direct_charges'!AM85),0)","v":51509},{"$f":"IFERROR(SUM('1:Direct_charges'!AN85),0)","v":-1870},{"$f":"IFERROR(SUM('1:Direct_charges'!AO85),0)","v":756},{"$f":"IFERROR(SUM('1:Direct_charges'!AP85),0)","v":-1114},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ85),0)","v":50395},{"$f":"IFERROR(SUM('1:Direct_charges'!AR85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT85),0)","v":50395},{"$f":"IFERROR(SUM('1:Direct_charges'!AU85),0)","v":-1114}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F76,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I76:AU76,\"<>0\")-COUNTBLANK(I76:AU76))<>0,1,0)),0)","v":1},null,null,null,null,"Computer services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I86),0)","v":117176},{"$f":"IFERROR(SUM('1:Direct_charges'!J86),0)","v":120050},{"$f":"IFERROR(SUM('1:Direct_charges'!K86),0)","v":165105},{"$f":"IFERROR(SUM('1:Direct_charges'!L86),0)","v":165105},{"$f":"IFERROR(SUM('1:Direct_charges'!M86),0)","v":185464.11897696875},{"$f":"IFERROR(SUM('1:Direct_charges'!N86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P86),0)","v":-44933},{"$f":"IFERROR(SUM('1:Direct_charges'!Q86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R86),0)","v":140531.11897696875},{"$f":"IFERROR(SUM('1:Direct_charges'!S86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T86),0)","v":140531.11897696875},{"$f":"IFERROR(SUM('1:Direct_charges'!U86),0)","v":199431},{"$f":"IFERROR(SUM('1:Direct_charges'!V86),0)","v":-32339},{"$f":"IFERROR(SUM('1:Direct_charges'!W86),0)","v":9886},{"$f":"IFERROR(SUM('1:Direct_charges'!X86),0)","v":-22453},{"$f":"IFERROR(SUM('1:Direct_charges'!Y86),0)","v":176978},{"$f":"IFERROR(SUM('1:Direct_charges'!Z86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB86),0)","v":176978},{"$f":"IFERROR(SUM('1:Direct_charges'!AC86),0)","v":-22453},{"$f":"IFERROR(SUM('1:Direct_charges'!AD86),0)","v":211195},{"$f":"IFERROR(SUM('1:Direct_charges'!AE86),0)","v":-38249},{"$f":"IFERROR(SUM('1:Direct_charges'!AF86),0)","v":780},{"$f":"IFERROR(SUM('1:Direct_charges'!AG86),0)","v":-37469},{"$f":"IFERROR(SUM('1:Direct_charges'!AH86),0)","v":173726},{"$f":"IFERROR(SUM('1:Direct_charges'!AI86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK86),0)","v":173726},{"$f":"IFERROR(SUM('1:Direct_charges'!AL86),0)","v":-37469},{"$f":"IFERROR(SUM('1:Direct_charges'!AM86),0)","v":220658},{"$f":"IFERROR(SUM('1:Direct_charges'!AN86),0)","v":-11418},{"$f":"IFERROR(SUM('1:Direct_charges'!AO86),0)","v":722},{"$f":"IFERROR(SUM('1:Direct_charges'!AP86),0)","v":-10696},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ86),0)","v":209962},{"$f":"IFERROR(SUM('1:Direct_charges'!AR86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT86),0)","v":209962},{"$f":"IFERROR(SUM('1:Direct_charges'!AU86),0)","v":-10696}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F77,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I77:AU77,\"<>0\")-COUNTBLANK(I77:AU77))<>0,1,0)),0)","v":1},null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I87),0)","v":265457},{"$f":"IFERROR(SUM('1:Direct_charges'!J87),0)","v":281405},{"$f":"IFERROR(SUM('1:Direct_charges'!K87),0)","v":703430},{"$f":"IFERROR(SUM('1:Direct_charges'!L87),0)","v":703430},{"$f":"IFERROR(SUM('1:Direct_charges'!M87),0)","v":162780.21088959312},{"$f":"IFERROR(SUM('1:Direct_charges'!N87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P87),0)","v":143951},{"$f":"IFERROR(SUM('1:Direct_charges'!Q87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R87),0)","v":306731.21088959312},{"$f":"IFERROR(SUM('1:Direct_charges'!S87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T87),0)","v":306731.21088959312},{"$f":"IFERROR(SUM('1:Direct_charges'!U87),0)","v":168282},{"$f":"IFERROR(SUM('1:Direct_charges'!V87),0)","v":-40770},{"$f":"IFERROR(SUM('1:Direct_charges'!W87),0)","v":65459},{"$f":"IFERROR(SUM('1:Direct_charges'!X87),0)","v":24689},{"$f":"IFERROR(SUM('1:Direct_charges'!Y87),0)","v":192971},{"$f":"IFERROR(SUM('1:Direct_charges'!Z87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB87),0)","v":192971},{"$f":"IFERROR(SUM('1:Direct_charges'!AC87),0)","v":24689},{"$f":"IFERROR(SUM('1:Direct_charges'!AD87),0)","v":175582},{"$f":"IFERROR(SUM('1:Direct_charges'!AE87),0)","v":-38774},{"$f":"IFERROR(SUM('1:Direct_charges'!AF87),0)","v":79451},{"$f":"IFERROR(SUM('1:Direct_charges'!AG87),0)","v":40677},{"$f":"IFERROR(SUM('1:Direct_charges'!AH87),0)","v":216259},{"$f":"IFERROR(SUM('1:Direct_charges'!AI87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK87),0)","v":216259},{"$f":"IFERROR(SUM('1:Direct_charges'!AL87),0)","v":40677},{"$f":"IFERROR(SUM('1:Direct_charges'!AM87),0)","v":183448},{"$f":"IFERROR(SUM('1:Direct_charges'!AN87),0)","v":-54525},{"$f":"IFERROR(SUM('1:Direct_charges'!AO87),0)","v":61201},{"$f":"IFERROR(SUM('1:Direct_charges'!AP87),0)","v":6676},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ87),0)","v":190124},{"$f":"IFERROR(SUM('1:Direct_charges'!AR87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT87),0)","v":190124},{"$f":"IFERROR(SUM('1:Direct_charges'!AU87),0)","v":6676}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F78,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I78:AU78,\"<>0\")-COUNTBLANK(I78:AU78))<>0,1,0)),0)","v":1},null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I88),0)","v":184437},{"$f":"IFERROR(SUM('1:Direct_charges'!J88),0)","v":29629},{"$f":"IFERROR(SUM('1:Direct_charges'!K88),0)","v":156966},{"$f":"IFERROR(SUM('1:Direct_charges'!L88),0)","v":156966},{"$f":"IFERROR(SUM('1:Direct_charges'!M88),0)","v":242732.81777748966},{"$f":"IFERROR(SUM('1:Direct_charges'!N88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P88),0)","v":-102164},{"$f":"IFERROR(SUM('1:Direct_charges'!Q88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R88),0)","v":140568.81777748966},{"$f":"IFERROR(SUM('1:Direct_charges'!S88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T88),0)","v":140568.81777748966},{"$f":"IFERROR(SUM('1:Direct_charges'!U88),0)","v":236686},{"$f":"IFERROR(SUM('1:Direct_charges'!V88),0)","v":-10357},{"$f":"IFERROR(SUM('1:Direct_charges'!W88),0)","v":5936},{"$f":"IFERROR(SUM('1:Direct_charges'!X88),0)","v":-4421},{"$f":"IFERROR(SUM('1:Direct_charges'!Y88),0)","v":232265},{"$f":"IFERROR(SUM('1:Direct_charges'!Z88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB88),0)","v":232265},{"$f":"IFERROR(SUM('1:Direct_charges'!AC88),0)","v":-4421},{"$f":"IFERROR(SUM('1:Direct_charges'!AD88),0)","v":247397},{"$f":"IFERROR(SUM('1:Direct_charges'!AE88),0)","v":-10985},{"$f":"IFERROR(SUM('1:Direct_charges'!AF88),0)","v":4869},{"$f":"IFERROR(SUM('1:Direct_charges'!AG88),0)","v":-6116},{"$f":"IFERROR(SUM('1:Direct_charges'!AH88),0)","v":241281},{"$f":"IFERROR(SUM('1:Direct_charges'!AI88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK88),0)","v":241281},{"$f":"IFERROR(SUM('1:Direct_charges'!AL88),0)","v":-6116},{"$f":"IFERROR(SUM('1:Direct_charges'!AM88),0)","v":258480},{"$f":"IFERROR(SUM('1:Direct_charges'!AN88),0)","v":-48088},{"$f":"IFERROR(SUM('1:Direct_charges'!AO88),0)","v":6322},{"$f":"IFERROR(SUM('1:Direct_charges'!AP88),0)","v":-41766},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ88),0)","v":216714},{"$f":"IFERROR(SUM('1:Direct_charges'!AR88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT88),0)","v":216714},{"$f":"IFERROR(SUM('1:Direct_charges'!AU88),0)","v":-41766}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F79,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I79:AU79,\"<>0\")-COUNTBLANK(I79:AU79))<>0,1,0)),0)","v":1},null,null,null,null,"Laboratory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I89),0)","v":3466},{"$f":"IFERROR(SUM('1:Direct_charges'!J89),0)","v":3978},{"$f":"IFERROR(SUM('1:Direct_charges'!K89),0)","v":8591},{"$f":"IFERROR(SUM('1:Direct_charges'!L89),0)","v":8591},{"$f":"IFERROR(SUM('1:Direct_charges'!M89),0)","v":5531.8540332000812},{"$f":"IFERROR(SUM('1:Direct_charges'!N89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P89),0)","v":2184},{"$f":"IFERROR(SUM('1:Direct_charges'!Q89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R89),0)","v":7715.8540332000812},{"$f":"IFERROR(SUM('1:Direct_charges'!S89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T89),0)","v":7715.8540332000812},{"$f":"IFERROR(SUM('1:Direct_charges'!U89),0)","v":5585},{"$f":"IFERROR(SUM('1:Direct_charges'!V89),0)","v":-1647},{"$f":"IFERROR(SUM('1:Direct_charges'!W89),0)","v":4754},{"$f":"IFERROR(SUM('1:Direct_charges'!X89),0)","v":3107},{"$f":"IFERROR(SUM('1:Direct_charges'!Y89),0)","v":8692},{"$f":"IFERROR(SUM('1:Direct_charges'!Z89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB89),0)","v":8692},{"$f":"IFERROR(SUM('1:Direct_charges'!AC89),0)","v":3107},{"$f":"IFERROR(SUM('1:Direct_charges'!AD89),0)","v":6025},{"$f":"IFERROR(SUM('1:Direct_charges'!AE89),0)","v":-1479},{"$f":"IFERROR(SUM('1:Direct_charges'!AF89),0)","v":8721},{"$f":"IFERROR(SUM('1:Direct_charges'!AG89),0)","v":7242},{"$f":"IFERROR(SUM('1:Direct_charges'!AH89),0)","v":13267},{"$f":"IFERROR(SUM('1:Direct_charges'!AI89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK89),0)","v":13267},{"$f":"IFERROR(SUM('1:Direct_charges'!AL89),0)","v":7242},{"$f":"IFERROR(SUM('1:Direct_charges'!AM89),0)","v":6294},{"$f":"IFERROR(SUM('1:Direct_charges'!AN89),0)","v":-423},{"$f":"IFERROR(SUM('1:Direct_charges'!AO89),0)","v":7937},{"$f":"IFERROR(SUM('1:Direct_charges'!AP89),0)","v":7514},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ89),0)","v":13808},{"$f":"IFERROR(SUM('1:Direct_charges'!AR89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT89),0)","v":13808},{"$f":"IFERROR(SUM('1:Direct_charges'!AU89),0)","v":7514}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F80,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I80:AU80,\"<>0\")-COUNTBLANK(I80:AU80))<>0,1,0)),0)","v":1},null,null,null,null,"Legal services (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I90),0)","v":31131},{"$f":"IFERROR(SUM('1:Direct_charges'!J90),0)","v":6799},{"$f":"IFERROR(SUM('1:Direct_charges'!K90),0)","v":35820},{"$f":"IFERROR(SUM('1:Direct_charges'!L90),0)","v":35820},{"$f":"IFERROR(SUM('1:Direct_charges'!M90),0)","v":8874.3606032324988},{"$f":"IFERROR(SUM('1:Direct_charges'!N90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P90),0)","v":19932},{"$f":"IFERROR(SUM('1:Direct_charges'!Q90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R90),0)","v":28806.360603232497},{"$f":"IFERROR(SUM('1:Direct_charges'!S90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T90),0)","v":28806.360603232497},{"$f":"IFERROR(SUM('1:Direct_charges'!U90),0)","v":9246},{"$f":"IFERROR(SUM('1:Direct_charges'!V90),0)","v":-187},{"$f":"IFERROR(SUM('1:Direct_charges'!W90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X90),0)","v":-187},{"$f":"IFERROR(SUM('1:Direct_charges'!Y90),0)","v":9059},{"$f":"IFERROR(SUM('1:Direct_charges'!Z90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB90),0)","v":9059},{"$f":"IFERROR(SUM('1:Direct_charges'!AC90),0)","v":-187},{"$f":"IFERROR(SUM('1:Direct_charges'!AD90),0)","v":9728},{"$f":"IFERROR(SUM('1:Direct_charges'!AE90),0)","v":-197},{"$f":"IFERROR(SUM('1:Direct_charges'!AF90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG90),0)","v":-197},{"$f":"IFERROR(SUM('1:Direct_charges'!AH90),0)","v":9531},{"$f":"IFERROR(SUM('1:Direct_charges'!AI90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK90),0)","v":9531},{"$f":"IFERROR(SUM('1:Direct_charges'!AL90),0)","v":-197},{"$f":"IFERROR(SUM('1:Direct_charges'!AM90),0)","v":10164},{"$f":"IFERROR(SUM('1:Direct_charges'!AN90),0)","v":-207},{"$f":"IFERROR(SUM('1:Direct_charges'!AO90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP90),0)","v":-207},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ90),0)","v":9957},{"$f":"IFERROR(SUM('1:Direct_charges'!AR90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT90),0)","v":9957},{"$f":"IFERROR(SUM('1:Direct_charges'!AU90),0)","v":-207}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F81,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I81:AU81,\"<>0\")-COUNTBLANK(I81:AU81))<>0,1,0)),0)","v":1},null,null,null,null,"Science and technological services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M91),0)","v":3.8990244817559332},{"$f":"IFERROR(SUM('1:Direct_charges'!N91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!Q91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R91),0)","v":-0.10097551824406681},{"$f":"IFERROR(SUM('1:Direct_charges'!S91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T91),0)","v":-0.10097551824406681},{"$f":"IFERROR(SUM('1:Direct_charges'!U91),0)","v":4},{"$f":"IFERROR(SUM('1:Direct_charges'!V91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!W91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!Y91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AD91),0)","v":4},{"$f":"IFERROR(SUM('1:Direct_charges'!AE91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AF91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AH91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AM91),0)","v":4},{"$f":"IFERROR(SUM('1:Direct_charges'!AN91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AO91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP91),0)","v":-4},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU91),0)","v":-4}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F82,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I82:AU82,\"<>0\")-COUNTBLANK(I82:AU82))<>0,1,0)),0)","v":1},null,null,null,null,"Contractors",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I92),0)","v":140681},{"$f":"IFERROR(SUM('1:Direct_charges'!J92),0)","v":201406},{"$f":"IFERROR(SUM('1:Direct_charges'!K92),0)","v":59503},{"$f":"IFERROR(SUM('1:Direct_charges'!L92),0)","v":59503},{"$f":"IFERROR(SUM('1:Direct_charges'!M92),0)","v":25202.101201264639},{"$f":"IFERROR(SUM('1:Direct_charges'!N92),0)","v":15341},{"$f":"IFERROR(SUM('1:Direct_charges'!O92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P92),0)","v":100924},{"$f":"IFERROR(SUM('1:Direct_charges'!Q92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R92),0)","v":141467.10120126465},{"$f":"IFERROR(SUM('1:Direct_charges'!S92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T92),0)","v":141467.10120126465},{"$f":"IFERROR(SUM('1:Direct_charges'!U92),0)","v":29710},{"$f":"IFERROR(SUM('1:Direct_charges'!V92),0)","v":-6608},{"$f":"IFERROR(SUM('1:Direct_charges'!W92),0)","v":60},{"$f":"IFERROR(SUM('1:Direct_charges'!X92),0)","v":-6548},{"$f":"IFERROR(SUM('1:Direct_charges'!Y92),0)","v":23162},{"$f":"IFERROR(SUM('1:Direct_charges'!Z92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB92),0)","v":23162},{"$f":"IFERROR(SUM('1:Direct_charges'!AC92),0)","v":-6548},{"$f":"IFERROR(SUM('1:Direct_charges'!AD92),0)","v":31421},{"$f":"IFERROR(SUM('1:Direct_charges'!AE92),0)","v":-6789},{"$f":"IFERROR(SUM('1:Direct_charges'!AF92),0)","v":1333},{"$f":"IFERROR(SUM('1:Direct_charges'!AG92),0)","v":-5456},{"$f":"IFERROR(SUM('1:Direct_charges'!AH92),0)","v":25965},{"$f":"IFERROR(SUM('1:Direct_charges'!AI92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK92),0)","v":25965},{"$f":"IFERROR(SUM('1:Direct_charges'!AL92),0)","v":-5456},{"$f":"IFERROR(SUM('1:Direct_charges'!AM92),0)","v":32829},{"$f":"IFERROR(SUM('1:Direct_charges'!AN92),0)","v":-3648},{"$f":"IFERROR(SUM('1:Direct_charges'!AO92),0)","v":141},{"$f":"IFERROR(SUM('1:Direct_charges'!AP92),0)","v":-3507},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ92),0)","v":29322},{"$f":"IFERROR(SUM('1:Direct_charges'!AR92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT92),0)","v":29322},{"$f":"IFERROR(SUM('1:Direct_charges'!AU92),0)","v":-3507}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F83,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I83:AU83,\"<>0\")-COUNTBLANK(I83:AU83))<>0,1,0)),0)","v":1},null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I93),0)","v":4080},{"$f":"IFERROR(SUM('1:Direct_charges'!J93),0)","v":1041},{"$f":"IFERROR(SUM('1:Direct_charges'!K93),0)","v":1918},{"$f":"IFERROR(SUM('1:Direct_charges'!L93),0)","v":1918},{"$f":"IFERROR(SUM('1:Direct_charges'!M93),0)","v":11419.561596806121},{"$f":"IFERROR(SUM('1:Direct_charges'!N93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P93),0)","v":-8147},{"$f":"IFERROR(SUM('1:Direct_charges'!Q93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R93),0)","v":3272.5615968061229},{"$f":"IFERROR(SUM('1:Direct_charges'!S93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T93),0)","v":3272.5615968061229},{"$f":"IFERROR(SUM('1:Direct_charges'!U93),0)","v":11936},{"$f":"IFERROR(SUM('1:Direct_charges'!V93),0)","v":-7324},{"$f":"IFERROR(SUM('1:Direct_charges'!W93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X93),0)","v":-7324},{"$f":"IFERROR(SUM('1:Direct_charges'!Y93),0)","v":4612},{"$f":"IFERROR(SUM('1:Direct_charges'!Z93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB93),0)","v":4612},{"$f":"IFERROR(SUM('1:Direct_charges'!AC93),0)","v":-7324},{"$f":"IFERROR(SUM('1:Direct_charges'!AD93),0)","v":12554},{"$f":"IFERROR(SUM('1:Direct_charges'!AE93),0)","v":-1269},{"$f":"IFERROR(SUM('1:Direct_charges'!AF93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG93),0)","v":-1269},{"$f":"IFERROR(SUM('1:Direct_charges'!AH93),0)","v":11285},{"$f":"IFERROR(SUM('1:Direct_charges'!AI93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK93),0)","v":11285},{"$f":"IFERROR(SUM('1:Direct_charges'!AL93),0)","v":-1269},{"$f":"IFERROR(SUM('1:Direct_charges'!AM93),0)","v":13116},{"$f":"IFERROR(SUM('1:Direct_charges'!AN93),0)","v":-1006},{"$f":"IFERROR(SUM('1:Direct_charges'!AO93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP93),0)","v":-1006},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ93),0)","v":12110},{"$f":"IFERROR(SUM('1:Direct_charges'!AR93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT93),0)","v":12110},{"$f":"IFERROR(SUM('1:Direct_charges'!AU93),0)","v":-1006}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F84,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I84:AU84,\"<>0\")-COUNTBLANK(I84:AU84))<>0,1,0)),0)","v":1},null,null,null,null,"Entertainment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I94),0)","v":147},{"$f":"IFERROR(SUM('1:Direct_charges'!J94),0)","v":24},{"$f":"IFERROR(SUM('1:Direct_charges'!K94),0)","v":454},{"$f":"IFERROR(SUM('1:Direct_charges'!L94),0)","v":454},{"$f":"IFERROR(SUM('1:Direct_charges'!M94),0)","v":536.78764911953613},{"$f":"IFERROR(SUM('1:Direct_charges'!N94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P94),0)","v":124},{"$f":"IFERROR(SUM('1:Direct_charges'!Q94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R94),0)","v":660.78764911953601},{"$f":"IFERROR(SUM('1:Direct_charges'!S94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T94),0)","v":660.78764911953601},{"$f":"IFERROR(SUM('1:Direct_charges'!U94),0)","v":580},{"$f":"IFERROR(SUM('1:Direct_charges'!V94),0)","v":-197},{"$f":"IFERROR(SUM('1:Direct_charges'!W94),0)","v":12},{"$f":"IFERROR(SUM('1:Direct_charges'!X94),0)","v":-185},{"$f":"IFERROR(SUM('1:Direct_charges'!Y94),0)","v":395},{"$f":"IFERROR(SUM('1:Direct_charges'!Z94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB94),0)","v":395},{"$f":"IFERROR(SUM('1:Direct_charges'!AC94),0)","v":-185},{"$f":"IFERROR(SUM('1:Direct_charges'!AD94),0)","v":623},{"$f":"IFERROR(SUM('1:Direct_charges'!AE94),0)","v":-149},{"$f":"IFERROR(SUM('1:Direct_charges'!AF94),0)","v":6},{"$f":"IFERROR(SUM('1:Direct_charges'!AG94),0)","v":-143},{"$f":"IFERROR(SUM('1:Direct_charges'!AH94),0)","v":480},{"$f":"IFERROR(SUM('1:Direct_charges'!AI94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK94),0)","v":480},{"$f":"IFERROR(SUM('1:Direct_charges'!AL94),0)","v":-143},{"$f":"IFERROR(SUM('1:Direct_charges'!AM94),0)","v":650},{"$f":"IFERROR(SUM('1:Direct_charges'!AN94),0)","v":-32},{"$f":"IFERROR(SUM('1:Direct_charges'!AO94),0)","v":5},{"$f":"IFERROR(SUM('1:Direct_charges'!AP94),0)","v":-27},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ94),0)","v":623},{"$f":"IFERROR(SUM('1:Direct_charges'!AR94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT94),0)","v":623},{"$f":"IFERROR(SUM('1:Direct_charges'!AU94),0)","v":-27}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F85,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I85:AU85,\"<>0\")-COUNTBLANK(I85:AU85))<>0,1,0)),0)","v":1},null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I95),0)","v":23253},{"$f":"IFERROR(SUM('1:Direct_charges'!J95),0)","v":5505},{"$f":"IFERROR(SUM('1:Direct_charges'!K95),0)","v":12955},{"$f":"IFERROR(SUM('1:Direct_charges'!L95),0)","v":12955},{"$f":"IFERROR(SUM('1:Direct_charges'!M95),0)","v":23340.068056489152},{"$f":"IFERROR(SUM('1:Direct_charges'!N95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P95),0)","v":-12173},{"$f":"IFERROR(SUM('1:Direct_charges'!Q95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R95),0)","v":11167.068056489154},{"$f":"IFERROR(SUM('1:Direct_charges'!S95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T95),0)","v":11167.068056489154},{"$f":"IFERROR(SUM('1:Direct_charges'!U95),0)","v":25739},{"$f":"IFERROR(SUM('1:Direct_charges'!V95),0)","v":-6848},{"$f":"IFERROR(SUM('1:Direct_charges'!W95),0)","v":56},{"$f":"IFERROR(SUM('1:Direct_charges'!X95),0)","v":-6792},{"$f":"IFERROR(SUM('1:Direct_charges'!Y95),0)","v":18947},{"$f":"IFERROR(SUM('1:Direct_charges'!Z95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB95),0)","v":18947},{"$f":"IFERROR(SUM('1:Direct_charges'!AC95),0)","v":-6792},{"$f":"IFERROR(SUM('1:Direct_charges'!AD95),0)","v":26842},{"$f":"IFERROR(SUM('1:Direct_charges'!AE95),0)","v":-6960},{"$f":"IFERROR(SUM('1:Direct_charges'!AF95),0)","v":44},{"$f":"IFERROR(SUM('1:Direct_charges'!AG95),0)","v":-6916},{"$f":"IFERROR(SUM('1:Direct_charges'!AH95),0)","v":19926},{"$f":"IFERROR(SUM('1:Direct_charges'!AI95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK95),0)","v":19926},{"$f":"IFERROR(SUM('1:Direct_charges'!AL95),0)","v":-6916},{"$f":"IFERROR(SUM('1:Direct_charges'!AM95),0)","v":28044},{"$f":"IFERROR(SUM('1:Direct_charges'!AN95),0)","v":-2494},{"$f":"IFERROR(SUM('1:Direct_charges'!AO95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP95),0)","v":-2494},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ95),0)","v":25550},{"$f":"IFERROR(SUM('1:Direct_charges'!AR95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT95),0)","v":25550},{"$f":"IFERROR(SUM('1:Direct_charges'!AU95),0)","v":-2494}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F86,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I86:AU86,\"<>0\")-COUNTBLANK(I86:AU86))<>0,1,0)),0)","v":1},null,null,null,null,"Housing",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K96),0)","v":70},{"$f":"IFERROR(SUM('1:Direct_charges'!L96),0)","v":70},{"$f":"IFERROR(SUM('1:Direct_charges'!M96),0)","v":73.283549065162077},{"$f":"IFERROR(SUM('1:Direct_charges'!N96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P96),0)","v":1413},{"$f":"IFERROR(SUM('1:Direct_charges'!Q96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R96),0)","v":1486.2835490651621},{"$f":"IFERROR(SUM('1:Direct_charges'!S96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T96),0)","v":1486.2835490651621},{"$f":"IFERROR(SUM('1:Direct_charges'!U96),0)","v":73},{"$f":"IFERROR(SUM('1:Direct_charges'!V96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y96),0)","v":73},{"$f":"IFERROR(SUM('1:Direct_charges'!Z96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB96),0)","v":73},{"$f":"IFERROR(SUM('1:Direct_charges'!AC96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD96),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!AE96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH96),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!AI96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK96),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!AL96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM96),0)","v":80},{"$f":"IFERROR(SUM('1:Direct_charges'!AN96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ96),0)","v":80},{"$f":"IFERROR(SUM('1:Direct_charges'!AR96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT96),0)","v":80},{"$f":"IFERROR(SUM('1:Direct_charges'!AU96),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F87,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I87:AU87,\"<>0\")-COUNTBLANK(I87:AU87))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K97),0)","v":70},{"$f":"IFERROR(SUM('1:Direct_charges'!L97),0)","v":70},{"$f":"IFERROR(SUM('1:Direct_charges'!M97),0)","v":77.750343774551695},{"$f":"IFERROR(SUM('1:Direct_charges'!N97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R97),0)","v":77.750343774551695},{"$f":"IFERROR(SUM('1:Direct_charges'!S97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T97),0)","v":77.750343774551695},{"$f":"IFERROR(SUM('1:Direct_charges'!U97),0)","v":88},{"$f":"IFERROR(SUM('1:Direct_charges'!V97),0)","v":-21},{"$f":"IFERROR(SUM('1:Direct_charges'!W97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X97),0)","v":-21},{"$f":"IFERROR(SUM('1:Direct_charges'!Y97),0)","v":67},{"$f":"IFERROR(SUM('1:Direct_charges'!Z97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB97),0)","v":67},{"$f":"IFERROR(SUM('1:Direct_charges'!AC97),0)","v":-21},{"$f":"IFERROR(SUM('1:Direct_charges'!AD97),0)","v":92},{"$f":"IFERROR(SUM('1:Direct_charges'!AE97),0)","v":-23},{"$f":"IFERROR(SUM('1:Direct_charges'!AF97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG97),0)","v":-23},{"$f":"IFERROR(SUM('1:Direct_charges'!AH97),0)","v":69},{"$f":"IFERROR(SUM('1:Direct_charges'!AI97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK97),0)","v":69},{"$f":"IFERROR(SUM('1:Direct_charges'!AL97),0)","v":-23},{"$f":"IFERROR(SUM('1:Direct_charges'!AM97),0)","v":96},{"$f":"IFERROR(SUM('1:Direct_charges'!AN97),0)","v":-3},{"$f":"IFERROR(SUM('1:Direct_charges'!AO97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP97),0)","v":-3},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ97),0)","v":93},{"$f":"IFERROR(SUM('1:Direct_charges'!AR97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT97),0)","v":93},{"$f":"IFERROR(SUM('1:Direct_charges'!AU97),0)","v":-3}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F88,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I88:AU88,\"<>0\")-COUNTBLANK(I88:AU88))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU98),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F89,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I89:AU89,\"<>0\")-COUNTBLANK(I89:AU89))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU99),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F90,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I90:AU90,\"<>0\")-COUNTBLANK(I90:AU90))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M100),0)","v":50},{"$f":"IFERROR(SUM('1:Direct_charges'!N100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P100),0)","v":-10},{"$f":"IFERROR(SUM('1:Direct_charges'!Q100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R100),0)","v":40},{"$f":"IFERROR(SUM('1:Direct_charges'!S100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T100),0)","v":40},{"$f":"IFERROR(SUM('1:Direct_charges'!U100),0)","v":50},{"$f":"IFERROR(SUM('1:Direct_charges'!V100),0)","v":-50},{"$f":"IFERROR(SUM('1:Direct_charges'!W100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X100),0)","v":-50},{"$f":"IFERROR(SUM('1:Direct_charges'!Y100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC100),0)","v":-50},{"$f":"IFERROR(SUM('1:Direct_charges'!AD100),0)","v":50},{"$f":"IFERROR(SUM('1:Direct_charges'!AE100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH100),0)","v":50},{"$f":"IFERROR(SUM('1:Direct_charges'!AI100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK100),0)","v":50},{"$f":"IFERROR(SUM('1:Direct_charges'!AL100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM100),0)","v":52},{"$f":"IFERROR(SUM('1:Direct_charges'!AN100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ100),0)","v":52},{"$f":"IFERROR(SUM('1:Direct_charges'!AR100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT100),0)","v":52},{"$f":"IFERROR(SUM('1:Direct_charges'!AU100),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F91,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I91:AU91,\"<>0\")-COUNTBLANK(I91:AU91))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU101),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F92,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I92:AU92,\"<>0\")-COUNTBLANK(I92:AU92))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K102),0)","v":27},{"$f":"IFERROR(SUM('1:Direct_charges'!L102),0)","v":27},{"$f":"IFERROR(SUM('1:Direct_charges'!M102),0)","v":107.94274302577092},{"$f":"IFERROR(SUM('1:Direct_charges'!N102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P102),0)","v":-82},{"$f":"IFERROR(SUM('1:Direct_charges'!Q102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R102),0)","v":25.94274302577093},{"$f":"IFERROR(SUM('1:Direct_charges'!S102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T102),0)","v":25.94274302577093},{"$f":"IFERROR(SUM('1:Direct_charges'!U102),0)","v":64},{"$f":"IFERROR(SUM('1:Direct_charges'!V102),0)","v":-34},{"$f":"IFERROR(SUM('1:Direct_charges'!W102),0)","v":60},{"$f":"IFERROR(SUM('1:Direct_charges'!X102),0)","v":26},{"$f":"IFERROR(SUM('1:Direct_charges'!Y102),0)","v":90},{"$f":"IFERROR(SUM('1:Direct_charges'!Z102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB102),0)","v":90},{"$f":"IFERROR(SUM('1:Direct_charges'!AC102),0)","v":26},{"$f":"IFERROR(SUM('1:Direct_charges'!AD102),0)","v":68},{"$f":"IFERROR(SUM('1:Direct_charges'!AE102),0)","v":-36},{"$f":"IFERROR(SUM('1:Direct_charges'!AF102),0)","v":63},{"$f":"IFERROR(SUM('1:Direct_charges'!AG102),0)","v":27},{"$f":"IFERROR(SUM('1:Direct_charges'!AH102),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!AI102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK102),0)","v":95},{"$f":"IFERROR(SUM('1:Direct_charges'!AL102),0)","v":27},{"$f":"IFERROR(SUM('1:Direct_charges'!AM102),0)","v":71},{"$f":"IFERROR(SUM('1:Direct_charges'!AN102),0)","v":-39},{"$f":"IFERROR(SUM('1:Direct_charges'!AO102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP102),0)","v":-39},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ102),0)","v":32},{"$f":"IFERROR(SUM('1:Direct_charges'!AR102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT102),0)","v":32},{"$f":"IFERROR(SUM('1:Direct_charges'!AU102),0)","v":-39}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F93,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I93:AU93,\"<>0\")-COUNTBLANK(I93:AU93))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P103),0)","v":2},{"$f":"IFERROR(SUM('1:Direct_charges'!Q103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R103),0)","v":2},{"$f":"IFERROR(SUM('1:Direct_charges'!S103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T103),0)","v":2},{"$f":"IFERROR(SUM('1:Direct_charges'!U103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU103),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F94,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I94:AU94,\"<>0\")-COUNTBLANK(I94:AU94))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Medicine",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU104),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F95,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I95:AU95,\"<>0\")-COUNTBLANK(I95:AU95))<>0,1,0)),0)","v":0},null,null,null,null,"Medsas inventory interface",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU105),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F96,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I96:AU96,\"<>0\")-COUNTBLANK(I96:AU96))<>0,1,0)),0)","v":1},null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I106),0)","v":126911},{"$f":"IFERROR(SUM('1:Direct_charges'!J106),0)","v":235499},{"$f":"IFERROR(SUM('1:Direct_charges'!K106),0)","v":1722},{"$f":"IFERROR(SUM('1:Direct_charges'!L106),0)","v":1722},{"$f":"IFERROR(SUM('1:Direct_charges'!M106),0)","v":3663.2538630033168},{"$f":"IFERROR(SUM('1:Direct_charges'!N106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P106),0)","v":-1417},{"$f":"IFERROR(SUM('1:Direct_charges'!Q106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R106),0)","v":2246.2538630033168},{"$f":"IFERROR(SUM('1:Direct_charges'!S106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T106),0)","v":2246.2538630033168},{"$f":"IFERROR(SUM('1:Direct_charges'!U106),0)","v":3678},{"$f":"IFERROR(SUM('1:Direct_charges'!V106),0)","v":-3295},{"$f":"IFERROR(SUM('1:Direct_charges'!W106),0)","v":20},{"$f":"IFERROR(SUM('1:Direct_charges'!X106),0)","v":-3275},{"$f":"IFERROR(SUM('1:Direct_charges'!Y106),0)","v":403},{"$f":"IFERROR(SUM('1:Direct_charges'!Z106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB106),0)","v":403},{"$f":"IFERROR(SUM('1:Direct_charges'!AC106),0)","v":-3275},{"$f":"IFERROR(SUM('1:Direct_charges'!AD106),0)","v":3881},{"$f":"IFERROR(SUM('1:Direct_charges'!AE106),0)","v":-1935},{"$f":"IFERROR(SUM('1:Direct_charges'!AF106),0)","v":21},{"$f":"IFERROR(SUM('1:Direct_charges'!AG106),0)","v":-1914},{"$f":"IFERROR(SUM('1:Direct_charges'!AH106),0)","v":1967},{"$f":"IFERROR(SUM('1:Direct_charges'!AI106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK106),0)","v":1967},{"$f":"IFERROR(SUM('1:Direct_charges'!AL106),0)","v":-1914},{"$f":"IFERROR(SUM('1:Direct_charges'!AM106),0)","v":4054},{"$f":"IFERROR(SUM('1:Direct_charges'!AN106),0)","v":-2016},{"$f":"IFERROR(SUM('1:Direct_charges'!AO106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP106),0)","v":-2016},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ106),0)","v":2038},{"$f":"IFERROR(SUM('1:Direct_charges'!AR106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT106),0)","v":2038},{"$f":"IFERROR(SUM('1:Direct_charges'!AU106),0)","v":-2016}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F97,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I97:AU97,\"<>0\")-COUNTBLANK(I97:AU97))<>0,1,0)),0)","v":1},null,null,null,null,"Consumable supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I107),0)","v":55484},{"$f":"IFERROR(SUM('1:Direct_charges'!J107),0)","v":17333},{"$f":"IFERROR(SUM('1:Direct_charges'!K107),0)","v":33176},{"$f":"IFERROR(SUM('1:Direct_charges'!L107),0)","v":33176},{"$f":"IFERROR(SUM('1:Direct_charges'!M107),0)","v":31866.905315136777},{"$f":"IFERROR(SUM('1:Direct_charges'!N107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P107),0)","v":7557},{"$f":"IFERROR(SUM('1:Direct_charges'!Q107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R107),0)","v":39423.905315136777},{"$f":"IFERROR(SUM('1:Direct_charges'!S107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T107),0)","v":39423.905315136777},{"$f":"IFERROR(SUM('1:Direct_charges'!U107),0)","v":30575},{"$f":"IFERROR(SUM('1:Direct_charges'!V107),0)","v":-3734},{"$f":"IFERROR(SUM('1:Direct_charges'!W107),0)","v":5596},{"$f":"IFERROR(SUM('1:Direct_charges'!X107),0)","v":1862},{"$f":"IFERROR(SUM('1:Direct_charges'!Y107),0)","v":32437},{"$f":"IFERROR(SUM('1:Direct_charges'!Z107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB107),0)","v":32437},{"$f":"IFERROR(SUM('1:Direct_charges'!AC107),0)","v":1862},{"$f":"IFERROR(SUM('1:Direct_charges'!AD107),0)","v":33289},{"$f":"IFERROR(SUM('1:Direct_charges'!AE107),0)","v":-4152},{"$f":"IFERROR(SUM('1:Direct_charges'!AF107),0)","v":6217},{"$f":"IFERROR(SUM('1:Direct_charges'!AG107),0)","v":2065},{"$f":"IFERROR(SUM('1:Direct_charges'!AH107),0)","v":35354},{"$f":"IFERROR(SUM('1:Direct_charges'!AI107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK107),0)","v":35354},{"$f":"IFERROR(SUM('1:Direct_charges'!AL107),0)","v":2065},{"$f":"IFERROR(SUM('1:Direct_charges'!AM107),0)","v":34781},{"$f":"IFERROR(SUM('1:Direct_charges'!AN107),0)","v":-176},{"$f":"IFERROR(SUM('1:Direct_charges'!AO107),0)","v":6087},{"$f":"IFERROR(SUM('1:Direct_charges'!AP107),0)","v":5911},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ107),0)","v":40692},{"$f":"IFERROR(SUM('1:Direct_charges'!AR107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT107),0)","v":40692},{"$f":"IFERROR(SUM('1:Direct_charges'!AU107),0)","v":5911}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F98,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I98:AU98,\"<>0\")-COUNTBLANK(I98:AU98))<>0,1,0)),0)","v":1},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I108),0)","v":12697},{"$f":"IFERROR(SUM('1:Direct_charges'!J108),0)","v":8513},{"$f":"IFERROR(SUM('1:Direct_charges'!K108),0)","v":26104},{"$f":"IFERROR(SUM('1:Direct_charges'!L108),0)","v":26104},{"$f":"IFERROR(SUM('1:Direct_charges'!M108),0)","v":30045.015628073364},{"$f":"IFERROR(SUM('1:Direct_charges'!N108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P108),0)","v":-5061},{"$f":"IFERROR(SUM('1:Direct_charges'!Q108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R108),0)","v":24984.015628073364},{"$f":"IFERROR(SUM('1:Direct_charges'!S108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T108),0)","v":24984.015628073364},{"$f":"IFERROR(SUM('1:Direct_charges'!U108),0)","v":31998},{"$f":"IFERROR(SUM('1:Direct_charges'!V108),0)","v":-2259},{"$f":"IFERROR(SUM('1:Direct_charges'!W108),0)","v":1360},{"$f":"IFERROR(SUM('1:Direct_charges'!X108),0)","v":-899},{"$f":"IFERROR(SUM('1:Direct_charges'!Y108),0)","v":31099},{"$f":"IFERROR(SUM('1:Direct_charges'!Z108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB108),0)","v":31099},{"$f":"IFERROR(SUM('1:Direct_charges'!AC108),0)","v":-899},{"$f":"IFERROR(SUM('1:Direct_charges'!AD108),0)","v":33433},{"$f":"IFERROR(SUM('1:Direct_charges'!AE108),0)","v":-2430},{"$f":"IFERROR(SUM('1:Direct_charges'!AF108),0)","v":1245},{"$f":"IFERROR(SUM('1:Direct_charges'!AG108),0)","v":-1185},{"$f":"IFERROR(SUM('1:Direct_charges'!AH108),0)","v":32248},{"$f":"IFERROR(SUM('1:Direct_charges'!AI108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK108),0)","v":32248},{"$f":"IFERROR(SUM('1:Direct_charges'!AL108),0)","v":-1185},{"$f":"IFERROR(SUM('1:Direct_charges'!AM108),0)","v":34931},{"$f":"IFERROR(SUM('1:Direct_charges'!AN108),0)","v":-396},{"$f":"IFERROR(SUM('1:Direct_charges'!AO108),0)","v":1642},{"$f":"IFERROR(SUM('1:Direct_charges'!AP108),0)","v":1246},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ108),0)","v":36177},{"$f":"IFERROR(SUM('1:Direct_charges'!AR108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT108),0)","v":36177},{"$f":"IFERROR(SUM('1:Direct_charges'!AU108),0)","v":1246}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F99,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I99:AU99,\"<>0\")-COUNTBLANK(I99:AU99))<>0,1,0)),0)","v":1},null,null,null,null,"Operating leases",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I109),0)","v":402768},{"$f":"IFERROR(SUM('1:Direct_charges'!J109),0)","v":457941},{"$f":"IFERROR(SUM('1:Direct_charges'!K109),0)","v":444094},{"$f":"IFERROR(SUM('1:Direct_charges'!L109),0)","v":444094},{"$f":"IFERROR(SUM('1:Direct_charges'!M109),0)","v":490101.201998048},{"$f":"IFERROR(SUM('1:Direct_charges'!N109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P109),0)","v":3671},{"$f":"IFERROR(SUM('1:Direct_charges'!Q109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R109),0)","v":493772.201998048},{"$f":"IFERROR(SUM('1:Direct_charges'!S109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T109),0)","v":493772.201998048},{"$f":"IFERROR(SUM('1:Direct_charges'!U109),0)","v":501132},{"$f":"IFERROR(SUM('1:Direct_charges'!V109),0)","v":-328},{"$f":"IFERROR(SUM('1:Direct_charges'!W109),0)","v":452},{"$f":"IFERROR(SUM('1:Direct_charges'!X109),0)","v":124},{"$f":"IFERROR(SUM('1:Direct_charges'!Y109),0)","v":501256},{"$f":"IFERROR(SUM('1:Direct_charges'!Z109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB109),0)","v":501256},{"$f":"IFERROR(SUM('1:Direct_charges'!AC109),0)","v":124},{"$f":"IFERROR(SUM('1:Direct_charges'!AD109),0)","v":523631},{"$f":"IFERROR(SUM('1:Direct_charges'!AE109),0)","v":-384},{"$f":"IFERROR(SUM('1:Direct_charges'!AF109),0)","v":464},{"$f":"IFERROR(SUM('1:Direct_charges'!AG109),0)","v":80},{"$f":"IFERROR(SUM('1:Direct_charges'!AH109),0)","v":523711},{"$f":"IFERROR(SUM('1:Direct_charges'!AI109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK109),0)","v":523711},{"$f":"IFERROR(SUM('1:Direct_charges'!AL109),0)","v":80},{"$f":"IFERROR(SUM('1:Direct_charges'!AM109),0)","v":547089},{"$f":"IFERROR(SUM('1:Direct_charges'!AN109),0)","v":-307},{"$f":"IFERROR(SUM('1:Direct_charges'!AO109),0)","v":145},{"$f":"IFERROR(SUM('1:Direct_charges'!AP109),0)","v":-162},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ109),0)","v":546927},{"$f":"IFERROR(SUM('1:Direct_charges'!AR109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT109),0)","v":546927},{"$f":"IFERROR(SUM('1:Direct_charges'!AU109),0)","v":-162}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F100,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I100:AU100,\"<>0\")-COUNTBLANK(I100:AU100))<>0,1,0)),0)","v":1},null,null,null,null,"Rental and hiring",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I110),0)","v":762},{"$f":"IFERROR(SUM('1:Direct_charges'!J110),0)","v":413},{"$f":"IFERROR(SUM('1:Direct_charges'!K110),0)","v":745},{"$f":"IFERROR(SUM('1:Direct_charges'!L110),0)","v":745},{"$f":"IFERROR(SUM('1:Direct_charges'!M110),0)","v":2327.817979951054},{"$f":"IFERROR(SUM('1:Direct_charges'!N110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P110),0)","v":-831},{"$f":"IFERROR(SUM('1:Direct_charges'!Q110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R110),0)","v":1496.817979951054},{"$f":"IFERROR(SUM('1:Direct_charges'!S110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T110),0)","v":1496.817979951054},{"$f":"IFERROR(SUM('1:Direct_charges'!U110),0)","v":2485},{"$f":"IFERROR(SUM('1:Direct_charges'!V110),0)","v":-516},{"$f":"IFERROR(SUM('1:Direct_charges'!W110),0)","v":136},{"$f":"IFERROR(SUM('1:Direct_charges'!X110),0)","v":-380},{"$f":"IFERROR(SUM('1:Direct_charges'!Y110),0)","v":2105},{"$f":"IFERROR(SUM('1:Direct_charges'!Z110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB110),0)","v":2105},{"$f":"IFERROR(SUM('1:Direct_charges'!AC110),0)","v":-380},{"$f":"IFERROR(SUM('1:Direct_charges'!AD110),0)","v":2593},{"$f":"IFERROR(SUM('1:Direct_charges'!AE110),0)","v":-195},{"$f":"IFERROR(SUM('1:Direct_charges'!AF110),0)","v":341},{"$f":"IFERROR(SUM('1:Direct_charges'!AG110),0)","v":146},{"$f":"IFERROR(SUM('1:Direct_charges'!AH110),0)","v":2739},{"$f":"IFERROR(SUM('1:Direct_charges'!AI110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK110),0)","v":2739},{"$f":"IFERROR(SUM('1:Direct_charges'!AL110),0)","v":146},{"$f":"IFERROR(SUM('1:Direct_charges'!AM110),0)","v":2709},{"$f":"IFERROR(SUM('1:Direct_charges'!AN110),0)","v":-549},{"$f":"IFERROR(SUM('1:Direct_charges'!AO110),0)","v":1},{"$f":"IFERROR(SUM('1:Direct_charges'!AP110),0)","v":-548},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ110),0)","v":2161},{"$f":"IFERROR(SUM('1:Direct_charges'!AR110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT110),0)","v":2161},{"$f":"IFERROR(SUM('1:Direct_charges'!AU110),0)","v":-548}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F101,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I101:AU101,\"<>0\")-COUNTBLANK(I101:AU101))<>0,1,0)),0)","v":1},null,null,null,null,"Property payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I111),0)","v":108694},{"$f":"IFERROR(SUM('1:Direct_charges'!J111),0)","v":98626},{"$f":"IFERROR(SUM('1:Direct_charges'!K111),0)","v":143622},{"$f":"IFERROR(SUM('1:Direct_charges'!L111),0)","v":143622},{"$f":"IFERROR(SUM('1:Direct_charges'!M111),0)","v":135834.63440518617},{"$f":"IFERROR(SUM('1:Direct_charges'!N111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P111),0)","v":-5816},{"$f":"IFERROR(SUM('1:Direct_charges'!Q111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R111),0)","v":130018.63440518618},{"$f":"IFERROR(SUM('1:Direct_charges'!S111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T111),0)","v":130018.63440518618},{"$f":"IFERROR(SUM('1:Direct_charges'!U111),0)","v":142538},{"$f":"IFERROR(SUM('1:Direct_charges'!V111),0)","v":-18971},{"$f":"IFERROR(SUM('1:Direct_charges'!W111),0)","v":17434},{"$f":"IFERROR(SUM('1:Direct_charges'!X111),0)","v":-1537},{"$f":"IFERROR(SUM('1:Direct_charges'!Y111),0)","v":141001},{"$f":"IFERROR(SUM('1:Direct_charges'!Z111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB111),0)","v":141001},{"$f":"IFERROR(SUM('1:Direct_charges'!AC111),0)","v":-1537},{"$f":"IFERROR(SUM('1:Direct_charges'!AD111),0)","v":149653},{"$f":"IFERROR(SUM('1:Direct_charges'!AE111),0)","v":-18927},{"$f":"IFERROR(SUM('1:Direct_charges'!AF111),0)","v":18874},{"$f":"IFERROR(SUM('1:Direct_charges'!AG111),0)","v":-53},{"$f":"IFERROR(SUM('1:Direct_charges'!AH111),0)","v":149600},{"$f":"IFERROR(SUM('1:Direct_charges'!AI111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK111),0)","v":149600},{"$f":"IFERROR(SUM('1:Direct_charges'!AL111),0)","v":-53},{"$f":"IFERROR(SUM('1:Direct_charges'!AM111),0)","v":156358},{"$f":"IFERROR(SUM('1:Direct_charges'!AN111),0)","v":-18188},{"$f":"IFERROR(SUM('1:Direct_charges'!AO111),0)","v":19778},{"$f":"IFERROR(SUM('1:Direct_charges'!AP111),0)","v":1590},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ111),0)","v":157948},{"$f":"IFERROR(SUM('1:Direct_charges'!AR111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT111),0)","v":157948},{"$f":"IFERROR(SUM('1:Direct_charges'!AU111),0)","v":1590}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F102,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I102:AU102,\"<>0\")-COUNTBLANK(I102:AU102))<>0,1,0)),0)","v":1},null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I112),0)","v":99},{"$f":"IFERROR(SUM('1:Direct_charges'!J112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K112),0)","v":1113},{"$f":"IFERROR(SUM('1:Direct_charges'!L112),0)","v":1113},{"$f":"IFERROR(SUM('1:Direct_charges'!M112),0)","v":2232.2359796490427},{"$f":"IFERROR(SUM('1:Direct_charges'!N112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P112),0)","v":-1009},{"$f":"IFERROR(SUM('1:Direct_charges'!Q112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R112),0)","v":1223.235979649043},{"$f":"IFERROR(SUM('1:Direct_charges'!S112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T112),0)","v":1223.235979649043},{"$f":"IFERROR(SUM('1:Direct_charges'!U112),0)","v":1828},{"$f":"IFERROR(SUM('1:Direct_charges'!V112),0)","v":-687},{"$f":"IFERROR(SUM('1:Direct_charges'!W112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X112),0)","v":-687},{"$f":"IFERROR(SUM('1:Direct_charges'!Y112),0)","v":1141},{"$f":"IFERROR(SUM('1:Direct_charges'!Z112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB112),0)","v":1141},{"$f":"IFERROR(SUM('1:Direct_charges'!AC112),0)","v":-687},{"$f":"IFERROR(SUM('1:Direct_charges'!AD112),0)","v":1913},{"$f":"IFERROR(SUM('1:Direct_charges'!AE112),0)","v":-694},{"$f":"IFERROR(SUM('1:Direct_charges'!AF112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG112),0)","v":-694},{"$f":"IFERROR(SUM('1:Direct_charges'!AH112),0)","v":1219},{"$f":"IFERROR(SUM('1:Direct_charges'!AI112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK112),0)","v":1219},{"$f":"IFERROR(SUM('1:Direct_charges'!AL112),0)","v":-694},{"$f":"IFERROR(SUM('1:Direct_charges'!AM112),0)","v":1998},{"$f":"IFERROR(SUM('1:Direct_charges'!AN112),0)","v":-176},{"$f":"IFERROR(SUM('1:Direct_charges'!AO112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP112),0)","v":-176},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ112),0)","v":1822},{"$f":"IFERROR(SUM('1:Direct_charges'!AR112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT112),0)","v":1822},{"$f":"IFERROR(SUM('1:Direct_charges'!AU112),0)","v":-176}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F103,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I103:AU103,\"<>0\")-COUNTBLANK(I103:AU103))<>0,1,0)),0)","v":1},null,null,null,null,"Travel and subsistence",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I113),0)","v":124117},{"$f":"IFERROR(SUM('1:Direct_charges'!J113),0)","v":91020},{"$f":"IFERROR(SUM('1:Direct_charges'!K113),0)","v":178230},{"$f":"IFERROR(SUM('1:Direct_charges'!L113),0)","v":178230},{"$f":"IFERROR(SUM('1:Direct_charges'!M113),0)","v":194885.4398292632},{"$f":"IFERROR(SUM('1:Direct_charges'!N113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P113),0)","v":-994.5},{"$f":"IFERROR(SUM('1:Direct_charges'!Q113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R113),0)","v":193890.9398292632},{"$f":"IFERROR(SUM('1:Direct_charges'!S113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T113),0)","v":193890.9398292632},{"$f":"IFERROR(SUM('1:Direct_charges'!U113),0)","v":189428},{"$f":"IFERROR(SUM('1:Direct_charges'!V113),0)","v":-17100},{"$f":"IFERROR(SUM('1:Direct_charges'!W113),0)","v":25366},{"$f":"IFERROR(SUM('1:Direct_charges'!X113),0)","v":8266},{"$f":"IFERROR(SUM('1:Direct_charges'!Y113),0)","v":197694},{"$f":"IFERROR(SUM('1:Direct_charges'!Z113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB113),0)","v":197694},{"$f":"IFERROR(SUM('1:Direct_charges'!AC113),0)","v":8266},{"$f":"IFERROR(SUM('1:Direct_charges'!AD113),0)","v":197463},{"$f":"IFERROR(SUM('1:Direct_charges'!AE113),0)","v":-17009},{"$f":"IFERROR(SUM('1:Direct_charges'!AF113),0)","v":20904},{"$f":"IFERROR(SUM('1:Direct_charges'!AG113),0)","v":3895},{"$f":"IFERROR(SUM('1:Direct_charges'!AH113),0)","v":201358},{"$f":"IFERROR(SUM('1:Direct_charges'!AI113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK113),0)","v":201358},{"$f":"IFERROR(SUM('1:Direct_charges'!AL113),0)","v":3895},{"$f":"IFERROR(SUM('1:Direct_charges'!AM113),0)","v":206308},{"$f":"IFERROR(SUM('1:Direct_charges'!AN113),0)","v":-2998},{"$f":"IFERROR(SUM('1:Direct_charges'!AO113),0)","v":19337},{"$f":"IFERROR(SUM('1:Direct_charges'!AP113),0)","v":16339},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ113),0)","v":222647},{"$f":"IFERROR(SUM('1:Direct_charges'!AR113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT113),0)","v":222647},{"$f":"IFERROR(SUM('1:Direct_charges'!AU113),0)","v":16339}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F104,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I104:AU104,\"<>0\")-COUNTBLANK(I104:AU104))<>0,1,0)),0)","v":1},null,null,null,null,"Training and development",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I114),0)","v":313819},{"$f":"IFERROR(SUM('1:Direct_charges'!J114),0)","v":173510},{"$f":"IFERROR(SUM('1:Direct_charges'!K114),0)","v":126894},{"$f":"IFERROR(SUM('1:Direct_charges'!L114),0)","v":126894},{"$f":"IFERROR(SUM('1:Direct_charges'!M114),0)","v":31004.495374524689},{"$f":"IFERROR(SUM('1:Direct_charges'!N114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P114),0)","v":-7965.6},{"$f":"IFERROR(SUM('1:Direct_charges'!Q114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R114),0)","v":23038.895374524691},{"$f":"IFERROR(SUM('1:Direct_charges'!S114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T114),0)","v":23038.895374524691},{"$f":"IFERROR(SUM('1:Direct_charges'!U114),0)","v":32363},{"$f":"IFERROR(SUM('1:Direct_charges'!V114),0)","v":-2353},{"$f":"IFERROR(SUM('1:Direct_charges'!W114),0)","v":3097},{"$f":"IFERROR(SUM('1:Direct_charges'!X114),0)","v":744},{"$f":"IFERROR(SUM('1:Direct_charges'!Y114),0)","v":33107},{"$f":"IFERROR(SUM('1:Direct_charges'!Z114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB114),0)","v":33107},{"$f":"IFERROR(SUM('1:Direct_charges'!AC114),0)","v":744},{"$f":"IFERROR(SUM('1:Direct_charges'!AD114),0)","v":33872},{"$f":"IFERROR(SUM('1:Direct_charges'!AE114),0)","v":-2432},{"$f":"IFERROR(SUM('1:Direct_charges'!AF114),0)","v":859},{"$f":"IFERROR(SUM('1:Direct_charges'!AG114),0)","v":-1573},{"$f":"IFERROR(SUM('1:Direct_charges'!AH114),0)","v":32299},{"$f":"IFERROR(SUM('1:Direct_charges'!AI114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK114),0)","v":32299},{"$f":"IFERROR(SUM('1:Direct_charges'!AL114),0)","v":-1573},{"$f":"IFERROR(SUM('1:Direct_charges'!AM114),0)","v":35392},{"$f":"IFERROR(SUM('1:Direct_charges'!AN114),0)","v":-887},{"$f":"IFERROR(SUM('1:Direct_charges'!AO114),0)","v":794},{"$f":"IFERROR(SUM('1:Direct_charges'!AP114),0)","v":-93},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ114),0)","v":35299},{"$f":"IFERROR(SUM('1:Direct_charges'!AR114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT114),0)","v":35299},{"$f":"IFERROR(SUM('1:Direct_charges'!AU114),0)","v":-93}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F105,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I105:AU105,\"<>0\")-COUNTBLANK(I105:AU105))<>0,1,0)),0)","v":1},null,null,null,null,"Operating payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I115),0)","v":9435},{"$f":"IFERROR(SUM('1:Direct_charges'!J115),0)","v":6250},{"$f":"IFERROR(SUM('1:Direct_charges'!K115),0)","v":22541},{"$f":"IFERROR(SUM('1:Direct_charges'!L115),0)","v":22541},{"$f":"IFERROR(SUM('1:Direct_charges'!M115),0)","v":19385.709639380257},{"$f":"IFERROR(SUM('1:Direct_charges'!N115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P115),0)","v":2861},{"$f":"IFERROR(SUM('1:Direct_charges'!Q115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R115),0)","v":22246.709639380257},{"$f":"IFERROR(SUM('1:Direct_charges'!S115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T115),0)","v":22246.709639380257},{"$f":"IFERROR(SUM('1:Direct_charges'!U115),0)","v":20985},{"$f":"IFERROR(SUM('1:Direct_charges'!V115),0)","v":-2481},{"$f":"IFERROR(SUM('1:Direct_charges'!W115),0)","v":6283},{"$f":"IFERROR(SUM('1:Direct_charges'!X115),0)","v":3802},{"$f":"IFERROR(SUM('1:Direct_charges'!Y115),0)","v":24787},{"$f":"IFERROR(SUM('1:Direct_charges'!Z115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB115),0)","v":24787},{"$f":"IFERROR(SUM('1:Direct_charges'!AC115),0)","v":3802},{"$f":"IFERROR(SUM('1:Direct_charges'!AD115),0)","v":22145},{"$f":"IFERROR(SUM('1:Direct_charges'!AE115),0)","v":-2649},{"$f":"IFERROR(SUM('1:Direct_charges'!AF115),0)","v":5428},{"$f":"IFERROR(SUM('1:Direct_charges'!AG115),0)","v":2779},{"$f":"IFERROR(SUM('1:Direct_charges'!AH115),0)","v":24924},{"$f":"IFERROR(SUM('1:Direct_charges'!AI115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK115),0)","v":24924},{"$f":"IFERROR(SUM('1:Direct_charges'!AL115),0)","v":2779},{"$f":"IFERROR(SUM('1:Direct_charges'!AM115),0)","v":23138},{"$f":"IFERROR(SUM('1:Direct_charges'!AN115),0)","v":-343},{"$f":"IFERROR(SUM('1:Direct_charges'!AO115),0)","v":4754},{"$f":"IFERROR(SUM('1:Direct_charges'!AP115),0)","v":4411},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ115),0)","v":27549},{"$f":"IFERROR(SUM('1:Direct_charges'!AR115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT115),0)","v":27549},{"$f":"IFERROR(SUM('1:Direct_charges'!AU115),0)","v":4411}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F106,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I106:AU106,\"<>0\")-COUNTBLANK(I106:AU106))<>0,1,0)),0)","v":1},null,null,null,null,"Venues and facilities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I116),0)","v":4833},{"$f":"IFERROR(SUM('1:Direct_charges'!J116),0)","v":283},{"$f":"IFERROR(SUM('1:Direct_charges'!K116),0)","v":8491},{"$f":"IFERROR(SUM('1:Direct_charges'!L116),0)","v":8491},{"$f":"IFERROR(SUM('1:Direct_charges'!M116),0)","v":8514.1750358764948},{"$f":"IFERROR(SUM('1:Direct_charges'!N116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P116),0)","v":6968},{"$f":"IFERROR(SUM('1:Direct_charges'!Q116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R116),0)","v":15482.175035876497},{"$f":"IFERROR(SUM('1:Direct_charges'!S116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T116),0)","v":15482.175035876497},{"$f":"IFERROR(SUM('1:Direct_charges'!U116),0)","v":9973},{"$f":"IFERROR(SUM('1:Direct_charges'!V116),0)","v":-1531},{"$f":"IFERROR(SUM('1:Direct_charges'!W116),0)","v":1767},{"$f":"IFERROR(SUM('1:Direct_charges'!X116),0)","v":236},{"$f":"IFERROR(SUM('1:Direct_charges'!Y116),0)","v":10209},{"$f":"IFERROR(SUM('1:Direct_charges'!Z116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB116),0)","v":10209},{"$f":"IFERROR(SUM('1:Direct_charges'!AC116),0)","v":236},{"$f":"IFERROR(SUM('1:Direct_charges'!AD116),0)","v":10246},{"$f":"IFERROR(SUM('1:Direct_charges'!AE116),0)","v":-2335},{"$f":"IFERROR(SUM('1:Direct_charges'!AF116),0)","v":757},{"$f":"IFERROR(SUM('1:Direct_charges'!AG116),0)","v":-1578},{"$f":"IFERROR(SUM('1:Direct_charges'!AH116),0)","v":8668},{"$f":"IFERROR(SUM('1:Direct_charges'!AI116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK116),0)","v":8668},{"$f":"IFERROR(SUM('1:Direct_charges'!AL116),0)","v":-1578},{"$f":"IFERROR(SUM('1:Direct_charges'!AM116),0)","v":10705},{"$f":"IFERROR(SUM('1:Direct_charges'!AN116),0)","v":-383},{"$f":"IFERROR(SUM('1:Direct_charges'!AO116),0)","v":866},{"$f":"IFERROR(SUM('1:Direct_charges'!AP116),0)","v":483},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ116),0)","v":11188},{"$f":"IFERROR(SUM('1:Direct_charges'!AR116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT116),0)","v":11188},{"$f":"IFERROR(SUM('1:Direct_charges'!AU116),0)","v":483}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F107,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I107:AU107,\"<>0\")-COUNTBLANK(I107:AU107))<>0,1,0))","v":1},null,null,null,null,"Interest and rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J117),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!K117),0)","v":222},{"$f":"IFERROR(SUM('1:Direct_charges'!L117),0)","v":222},{"$f":"IFERROR(SUM('1:Direct_charges'!M117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P117),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!Q117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R117),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!S117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T117),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!U117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU117),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0)),0)","v":1},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K118),0)","v":46},{"$f":"IFERROR(SUM('1:Direct_charges'!L118),0)","v":46},{"$f":"IFERROR(SUM('1:Direct_charges'!M118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P118),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!Q118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R118),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!S118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T118),0)","v":3},{"$f":"IFERROR(SUM('1:Direct_charges'!U118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU118),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F109,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I109:AU109,\"<>0\")-COUNTBLANK(I109:AU109))<>0,1,0)),0)","v":1},null,null,null,null,"Rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J119),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!K119),0)","v":176},{"$f":"IFERROR(SUM('1:Direct_charges'!L119),0)","v":176},{"$f":"IFERROR(SUM('1:Direct_charges'!M119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU119),0)","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I120),0)","v":9116654},{"$f":"IFERROR(SUM('1:Direct_charges'!J120),0)","v":8850347},{"$f":"IFERROR(SUM('1:Direct_charges'!K120),0)","v":9409751},{"$f":"IFERROR(SUM('1:Direct_charges'!L120),0)","v":9409751},{"$f":"IFERROR(SUM('1:Direct_charges'!M120),0)","v":10528115},{"$f":"IFERROR(SUM('1:Direct_charges'!N120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P120),0)","v":137253},{"$f":"IFERROR(SUM('1:Direct_charges'!Q120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R120),0)","v":10665368},{"$f":"IFERROR(SUM('1:Direct_charges'!S120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T120),0)","v":10665368},{"$f":"IFERROR(SUM('1:Direct_charges'!U120),0)","v":12002201},{"$f":"IFERROR(SUM('1:Direct_charges'!V120),0)","v":-594},{"$f":"IFERROR(SUM('1:Direct_charges'!W120),0)","v":756},{"$f":"IFERROR(SUM('1:Direct_charges'!X120),0)","v":162},{"$f":"IFERROR(SUM('1:Direct_charges'!Y120),0)","v":12002363},{"$f":"IFERROR(SUM('1:Direct_charges'!Z120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA120),0)","v":2822300},{"$f":"IFERROR(SUM('1:Direct_charges'!AB120),0)","v":14824663},{"$f":"IFERROR(SUM('1:Direct_charges'!AC120),0)","v":2822462},{"$f":"IFERROR(SUM('1:Direct_charges'!AD120),0)","v":12393475},{"$f":"IFERROR(SUM('1:Direct_charges'!AE120),0)","v":-483},{"$f":"IFERROR(SUM('1:Direct_charges'!AF120),0)","v":1003},{"$f":"IFERROR(SUM('1:Direct_charges'!AG120),0)","v":520},{"$f":"IFERROR(SUM('1:Direct_charges'!AH120),0)","v":12393995},{"$f":"IFERROR(SUM('1:Direct_charges'!AI120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ120),0)","v":3224400},{"$f":"IFERROR(SUM('1:Direct_charges'!AK120),0)","v":15618395},{"$f":"IFERROR(SUM('1:Direct_charges'!AL120),0)","v":3224920},{"$f":"IFERROR(SUM('1:Direct_charges'!AM120),0)","v":10722990},{"$f":"IFERROR(SUM('1:Direct_charges'!AN120),0)","v":-100},{"$f":"IFERROR(SUM('1:Direct_charges'!AO120),0)","v":425},{"$f":"IFERROR(SUM('1:Direct_charges'!AP120),0)","v":325},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ120),0)","v":10723315},{"$f":"IFERROR(SUM('1:Direct_charges'!AR120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS120),0)","v":6219000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT120),0)","v":16942315},{"$f":"IFERROR(SUM('1:Direct_charges'!AU120),0)","v":6219325}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F111,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I111:AU111,\"<>0\")-COUNTBLANK(I111:AU111))<>0,1,0))","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I121),0)","v":5698629},{"$f":"IFERROR(SUM('1:Direct_charges'!J121),0)","v":5373695},{"$f":"IFERROR(SUM('1:Direct_charges'!K121),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!L121),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!M121),0)","v":6223394},{"$f":"IFERROR(SUM('1:Direct_charges'!N121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P121),0)","v":23},{"$f":"IFERROR(SUM('1:Direct_charges'!Q121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R121),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!S121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T121),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!U121),0)","v":6757139},{"$f":"IFERROR(SUM('1:Direct_charges'!V121),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!W121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X121),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!Y121),0)","v":6757047},{"$f":"IFERROR(SUM('1:Direct_charges'!Z121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA121),0)","v":1372300},{"$f":"IFERROR(SUM('1:Direct_charges'!AB121),0)","v":8129347},{"$f":"IFERROR(SUM('1:Direct_charges'!AC121),0)","v":1372208},{"$f":"IFERROR(SUM('1:Direct_charges'!AD121),0)","v":6801438},{"$f":"IFERROR(SUM('1:Direct_charges'!AE121),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AF121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG121),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AH121),0)","v":6801347},{"$f":"IFERROR(SUM('1:Direct_charges'!AI121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ121),0)","v":1343400},{"$f":"IFERROR(SUM('1:Direct_charges'!AK121),0)","v":8144747},{"$f":"IFERROR(SUM('1:Direct_charges'!AL121),0)","v":1343309},{"$f":"IFERROR(SUM('1:Direct_charges'!AM121),0)","v":6819579},{"$f":"IFERROR(SUM('1:Direct_charges'!AN121),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AO121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP121),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ121),0)","v":6819489},{"$f":"IFERROR(SUM('1:Direct_charges'!AR121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS121),0)","v":1454000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT121),0)","v":8273489},{"$f":"IFERROR(SUM('1:Direct_charges'!AU121),0)","v":1453910}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F112,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I112:AU112,\"<>0\")-COUNTBLANK(I112:AU112))<>0,1,0)),0)","v":0},null,null,null,null,"Provinces",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU122),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F113,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I113:AU113,\"<>0\")-COUNTBLANK(I113:AU113))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU123),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F114,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I114:AU114,\"<>0\")-COUNTBLANK(I114:AU114))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU124),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F115,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I115:AU115,\"<>0\")-COUNTBLANK(I115:AU115))<>0,1,0)),0)","v":1},null,null,null,null,"Municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I125),0)","v":5698629},{"$f":"IFERROR(SUM('1:Direct_charges'!J125),0)","v":5373695},{"$f":"IFERROR(SUM('1:Direct_charges'!K125),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!L125),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!M125),0)","v":6223394},{"$f":"IFERROR(SUM('1:Direct_charges'!N125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P125),0)","v":23},{"$f":"IFERROR(SUM('1:Direct_charges'!Q125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R125),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!S125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T125),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!U125),0)","v":6757139},{"$f":"IFERROR(SUM('1:Direct_charges'!V125),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!W125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X125),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!Y125),0)","v":6757047},{"$f":"IFERROR(SUM('1:Direct_charges'!Z125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA125),0)","v":1372300},{"$f":"IFERROR(SUM('1:Direct_charges'!AB125),0)","v":8129347},{"$f":"IFERROR(SUM('1:Direct_charges'!AC125),0)","v":1372208},{"$f":"IFERROR(SUM('1:Direct_charges'!AD125),0)","v":6801438},{"$f":"IFERROR(SUM('1:Direct_charges'!AE125),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AF125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG125),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AH125),0)","v":6801347},{"$f":"IFERROR(SUM('1:Direct_charges'!AI125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ125),0)","v":1343400},{"$f":"IFERROR(SUM('1:Direct_charges'!AK125),0)","v":8144747},{"$f":"IFERROR(SUM('1:Direct_charges'!AL125),0)","v":1343309},{"$f":"IFERROR(SUM('1:Direct_charges'!AM125),0)","v":6819579},{"$f":"IFERROR(SUM('1:Direct_charges'!AN125),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AO125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP125),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ125),0)","v":6819489},{"$f":"IFERROR(SUM('1:Direct_charges'!AR125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS125),0)","v":1454000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT125),0)","v":8273489},{"$f":"IFERROR(SUM('1:Direct_charges'!AU125),0)","v":1453910}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F116,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I116:AU116,\"<>0\")-COUNTBLANK(I116:AU116))<>0,1,0)),0)","v":1},null,null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I126),0)","v":5698629},{"$f":"IFERROR(SUM('1:Direct_charges'!J126),0)","v":5373695},{"$f":"IFERROR(SUM('1:Direct_charges'!K126),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!L126),0)","v":5858379},{"$f":"IFERROR(SUM('1:Direct_charges'!M126),0)","v":6223394},{"$f":"IFERROR(SUM('1:Direct_charges'!N126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P126),0)","v":23},{"$f":"IFERROR(SUM('1:Direct_charges'!Q126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R126),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!S126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T126),0)","v":6223417},{"$f":"IFERROR(SUM('1:Direct_charges'!U126),0)","v":6757139},{"$f":"IFERROR(SUM('1:Direct_charges'!V126),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!W126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X126),0)","v":-92},{"$f":"IFERROR(SUM('1:Direct_charges'!Y126),0)","v":6757047},{"$f":"IFERROR(SUM('1:Direct_charges'!Z126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA126),0)","v":1372300},{"$f":"IFERROR(SUM('1:Direct_charges'!AB126),0)","v":8129347},{"$f":"IFERROR(SUM('1:Direct_charges'!AC126),0)","v":1372208},{"$f":"IFERROR(SUM('1:Direct_charges'!AD126),0)","v":6801438},{"$f":"IFERROR(SUM('1:Direct_charges'!AE126),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AF126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG126),0)","v":-91},{"$f":"IFERROR(SUM('1:Direct_charges'!AH126),0)","v":6801347},{"$f":"IFERROR(SUM('1:Direct_charges'!AI126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ126),0)","v":1343400},{"$f":"IFERROR(SUM('1:Direct_charges'!AK126),0)","v":8144747},{"$f":"IFERROR(SUM('1:Direct_charges'!AL126),0)","v":1343309},{"$f":"IFERROR(SUM('1:Direct_charges'!AM126),0)","v":6819579},{"$f":"IFERROR(SUM('1:Direct_charges'!AN126),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AO126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP126),0)","v":-90},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ126),0)","v":6819489},{"$f":"IFERROR(SUM('1:Direct_charges'!AR126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS126),0)","v":1454000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT126),0)","v":8273489},{"$f":"IFERROR(SUM('1:Direct_charges'!AU126),0)","v":1453910}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F117,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I117:AU117,\"<>0\")-COUNTBLANK(I117:AU117))<>0,1,0)),0)","v":0},null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU127),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F118,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I118:AU118,\"<>0\")-COUNTBLANK(I118:AU118))<>0,1,0))","v":1},null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I128),0)","v":2370029},{"$f":"IFERROR(SUM('1:Direct_charges'!J128),0)","v":2382047},{"$f":"IFERROR(SUM('1:Direct_charges'!K128),0)","v":2375855},{"$f":"IFERROR(SUM('1:Direct_charges'!L128),0)","v":2375855},{"$f":"IFERROR(SUM('1:Direct_charges'!M128),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!N128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R128),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!S128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T128),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!U128),0)","v":3226090},{"$f":"IFERROR(SUM('1:Direct_charges'!V128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y128),0)","v":3226090},{"$f":"IFERROR(SUM('1:Direct_charges'!Z128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA128),0)","v":150000},{"$f":"IFERROR(SUM('1:Direct_charges'!AB128),0)","v":3376090},{"$f":"IFERROR(SUM('1:Direct_charges'!AC128),0)","v":150000},{"$f":"IFERROR(SUM('1:Direct_charges'!AD128),0)","v":3722527},{"$f":"IFERROR(SUM('1:Direct_charges'!AE128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH128),0)","v":3722527},{"$f":"IFERROR(SUM('1:Direct_charges'!AI128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ128),0)","v":600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AK128),0)","v":4322527},{"$f":"IFERROR(SUM('1:Direct_charges'!AL128),0)","v":600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AM128),0)","v":2684642},{"$f":"IFERROR(SUM('1:Direct_charges'!AN128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ128),0)","v":2684642},{"$f":"IFERROR(SUM('1:Direct_charges'!AR128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS128),0)","v":3600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT128),0)","v":6284642},{"$f":"IFERROR(SUM('1:Direct_charges'!AU128),0)","v":3600000}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I119:AU119,\"<>0\")-COUNTBLANK(I119:AU119))<>0,1,0)),0)","v":0},null,null,null,null,"Social security funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU129),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F120,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I120:AU120,\"<>0\")-COUNTBLANK(I120:AU120))<>0,1,0)),0)","v":1},null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I130),0)","v":2370029},{"$f":"IFERROR(SUM('1:Direct_charges'!J130),0)","v":2382047},{"$f":"IFERROR(SUM('1:Direct_charges'!K130),0)","v":2375855},{"$f":"IFERROR(SUM('1:Direct_charges'!L130),0)","v":2375855},{"$f":"IFERROR(SUM('1:Direct_charges'!M130),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!N130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R130),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!S130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T130),0)","v":2612130},{"$f":"IFERROR(SUM('1:Direct_charges'!U130),0)","v":3226090},{"$f":"IFERROR(SUM('1:Direct_charges'!V130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y130),0)","v":3226090},{"$f":"IFERROR(SUM('1:Direct_charges'!Z130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA130),0)","v":150000},{"$f":"IFERROR(SUM('1:Direct_charges'!AB130),0)","v":3376090},{"$f":"IFERROR(SUM('1:Direct_charges'!AC130),0)","v":150000},{"$f":"IFERROR(SUM('1:Direct_charges'!AD130),0)","v":3722527},{"$f":"IFERROR(SUM('1:Direct_charges'!AE130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH130),0)","v":3722527},{"$f":"IFERROR(SUM('1:Direct_charges'!AI130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ130),0)","v":600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AK130),0)","v":4322527},{"$f":"IFERROR(SUM('1:Direct_charges'!AL130),0)","v":600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AM130),0)","v":2684642},{"$f":"IFERROR(SUM('1:Direct_charges'!AN130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ130),0)","v":2684642},{"$f":"IFERROR(SUM('1:Direct_charges'!AR130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS130),0)","v":3600000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT130),0)","v":6284642},{"$f":"IFERROR(SUM('1:Direct_charges'!AU130),0)","v":3600000}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F121,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I121:AU121,\"<>0\")-COUNTBLANK(I121:AU121))<>0,1,0))","v":0},null,null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU131),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F122,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I122:AU122,\"<>0\")-COUNTBLANK(I122:AU122))<>0,1,0))","v":1},null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I132),0)","v":227051},{"$f":"IFERROR(SUM('1:Direct_charges'!J132),0)","v":237458},{"$f":"IFERROR(SUM('1:Direct_charges'!K132),0)","v":243324},{"$f":"IFERROR(SUM('1:Direct_charges'!L132),0)","v":243324},{"$f":"IFERROR(SUM('1:Direct_charges'!M132),0)","v":250978},{"$f":"IFERROR(SUM('1:Direct_charges'!N132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R132),0)","v":250978},{"$f":"IFERROR(SUM('1:Direct_charges'!S132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T132),0)","v":250978},{"$f":"IFERROR(SUM('1:Direct_charges'!U132),0)","v":256985},{"$f":"IFERROR(SUM('1:Direct_charges'!V132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y132),0)","v":256985},{"$f":"IFERROR(SUM('1:Direct_charges'!Z132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB132),0)","v":256985},{"$f":"IFERROR(SUM('1:Direct_charges'!AC132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD132),0)","v":268525},{"$f":"IFERROR(SUM('1:Direct_charges'!AE132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH132),0)","v":268525},{"$f":"IFERROR(SUM('1:Direct_charges'!AI132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK132),0)","v":268525},{"$f":"IFERROR(SUM('1:Direct_charges'!AL132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM132),0)","v":280555},{"$f":"IFERROR(SUM('1:Direct_charges'!AN132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ132),0)","v":280555},{"$f":"IFERROR(SUM('1:Direct_charges'!AR132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT132),0)","v":280555},{"$f":"IFERROR(SUM('1:Direct_charges'!AU132),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F123,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I123:AU123,\"<>0\")-COUNTBLANK(I123:AU123))<>0,1,0))","v":1},null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I133),0)","v":782891},{"$f":"IFERROR(SUM('1:Direct_charges'!J133),0)","v":809312},{"$f":"IFERROR(SUM('1:Direct_charges'!K133),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!L133),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!M133),0)","v":1413686},{"$f":"IFERROR(SUM('1:Direct_charges'!N133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P133),0)","v":130000},{"$f":"IFERROR(SUM('1:Direct_charges'!Q133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R133),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!S133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T133),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!U133),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!V133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y133),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!Z133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA133),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AB133),0)","v":3032960},{"$f":"IFERROR(SUM('1:Direct_charges'!AC133),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AD133),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AE133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH133),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AI133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ133),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AK133),0)","v":2852278},{"$f":"IFERROR(SUM('1:Direct_charges'!AL133),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AM133),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AN133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ133),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AR133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS133),0)","v":1165000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT133),0)","v":2072177},{"$f":"IFERROR(SUM('1:Direct_charges'!AU133),0)","v":1165000}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F124,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I124:AU124,\"<>0\")-COUNTBLANK(I124:AU124))<>0,1,0)),0)","v":1},null,null,null,null,"Public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I134),0)","v":782891},{"$f":"IFERROR(SUM('1:Direct_charges'!J134),0)","v":809312},{"$f":"IFERROR(SUM('1:Direct_charges'!K134),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!L134),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!M134),0)","v":1413686},{"$f":"IFERROR(SUM('1:Direct_charges'!N134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P134),0)","v":130000},{"$f":"IFERROR(SUM('1:Direct_charges'!Q134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R134),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!S134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T134),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!U134),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!V134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y134),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!Z134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA134),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AB134),0)","v":3032960},{"$f":"IFERROR(SUM('1:Direct_charges'!AC134),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AD134),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AE134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH134),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AI134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ134),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AK134),0)","v":2852278},{"$f":"IFERROR(SUM('1:Direct_charges'!AL134),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AM134),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AN134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ134),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AR134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS134),0)","v":1165000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT134),0)","v":2072177},{"$f":"IFERROR(SUM('1:Direct_charges'!AU134),0)","v":1165000}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F125,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I125:AU125,\"<>0\")-COUNTBLANK(I125:AU125))<>0,1,0)),0)","v":0},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU135),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F126,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I126:AU126,\"<>0\")-COUNTBLANK(I126:AU126))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I136),0)","v":782891},{"$f":"IFERROR(SUM('1:Direct_charges'!J136),0)","v":809312},{"$f":"IFERROR(SUM('1:Direct_charges'!K136),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!L136),0)","v":902969},{"$f":"IFERROR(SUM('1:Direct_charges'!M136),0)","v":1413686},{"$f":"IFERROR(SUM('1:Direct_charges'!N136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P136),0)","v":130000},{"$f":"IFERROR(SUM('1:Direct_charges'!Q136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R136),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!S136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T136),0)","v":1543686},{"$f":"IFERROR(SUM('1:Direct_charges'!U136),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!V136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y136),0)","v":1732960},{"$f":"IFERROR(SUM('1:Direct_charges'!Z136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA136),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AB136),0)","v":3032960},{"$f":"IFERROR(SUM('1:Direct_charges'!AC136),0)","v":1300000},{"$f":"IFERROR(SUM('1:Direct_charges'!AD136),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AE136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH136),0)","v":1571278},{"$f":"IFERROR(SUM('1:Direct_charges'!AI136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ136),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AK136),0)","v":2852278},{"$f":"IFERROR(SUM('1:Direct_charges'!AL136),0)","v":1281000},{"$f":"IFERROR(SUM('1:Direct_charges'!AM136),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AN136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ136),0)","v":907177},{"$f":"IFERROR(SUM('1:Direct_charges'!AR136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS136),0)","v":1165000},{"$f":"IFERROR(SUM('1:Direct_charges'!AT136),0)","v":2072177},{"$f":"IFERROR(SUM('1:Direct_charges'!AU136),0)","v":1165000}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F127,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I127:AU127,\"<>0\")-COUNTBLANK(I127:AU127))<>0,1,0)),0)","v":0},null,null,null,null,"Private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU137),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F128,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I128:AU128,\"<>0\")-COUNTBLANK(I128:AU128))<>0,1,0)),0)","v":0},null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU138),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F129,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I129:AU129,\"<>0\")-COUNTBLANK(I129:AU129))<>0,1,0)),0)","v":0},null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU139),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F130,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I130:AU130,\"<>0\")-COUNTBLANK(I130:AU130))<>0,1,0))","v":1},null,null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I140),0)","v":2635},{"$f":"IFERROR(SUM('1:Direct_charges'!J140),0)","v":834},{"$f":"IFERROR(SUM('1:Direct_charges'!K140),0)","v":1322},{"$f":"IFERROR(SUM('1:Direct_charges'!L140),0)","v":1322},{"$f":"IFERROR(SUM('1:Direct_charges'!M140),0)","v":1142},{"$f":"IFERROR(SUM('1:Direct_charges'!N140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P140),0)","v":450},{"$f":"IFERROR(SUM('1:Direct_charges'!Q140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R140),0)","v":1592},{"$f":"IFERROR(SUM('1:Direct_charges'!S140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T140),0)","v":1592},{"$f":"IFERROR(SUM('1:Direct_charges'!U140),0)","v":1316},{"$f":"IFERROR(SUM('1:Direct_charges'!V140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y140),0)","v":1316},{"$f":"IFERROR(SUM('1:Direct_charges'!Z140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB140),0)","v":1316},{"$f":"IFERROR(SUM('1:Direct_charges'!AC140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD140),0)","v":1376},{"$f":"IFERROR(SUM('1:Direct_charges'!AE140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF140),0)","v":159},{"$f":"IFERROR(SUM('1:Direct_charges'!AG140),0)","v":159},{"$f":"IFERROR(SUM('1:Direct_charges'!AH140),0)","v":1535},{"$f":"IFERROR(SUM('1:Direct_charges'!AI140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK140),0)","v":1535},{"$f":"IFERROR(SUM('1:Direct_charges'!AL140),0)","v":159},{"$f":"IFERROR(SUM('1:Direct_charges'!AM140),0)","v":1438},{"$f":"IFERROR(SUM('1:Direct_charges'!AN140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ140),0)","v":1438},{"$f":"IFERROR(SUM('1:Direct_charges'!AR140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT140),0)","v":1438},{"$f":"IFERROR(SUM('1:Direct_charges'!AU140),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F131,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I131:AU131,\"<>0\")-COUNTBLANK(I131:AU131))<>0,1,0))","v":1},null,null,null,null,"Households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I141),0)","v":35419},{"$f":"IFERROR(SUM('1:Direct_charges'!J141),0)","v":47001},{"$f":"IFERROR(SUM('1:Direct_charges'!K141),0)","v":27902},{"$f":"IFERROR(SUM('1:Direct_charges'!L141),0)","v":27902},{"$f":"IFERROR(SUM('1:Direct_charges'!M141),0)","v":26785},{"$f":"IFERROR(SUM('1:Direct_charges'!N141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P141),0)","v":6780},{"$f":"IFERROR(SUM('1:Direct_charges'!Q141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R141),0)","v":33565},{"$f":"IFERROR(SUM('1:Direct_charges'!S141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T141),0)","v":33565},{"$f":"IFERROR(SUM('1:Direct_charges'!U141),0)","v":27711},{"$f":"IFERROR(SUM('1:Direct_charges'!V141),0)","v":-502},{"$f":"IFERROR(SUM('1:Direct_charges'!W141),0)","v":756},{"$f":"IFERROR(SUM('1:Direct_charges'!X141),0)","v":254},{"$f":"IFERROR(SUM('1:Direct_charges'!Y141),0)","v":27965},{"$f":"IFERROR(SUM('1:Direct_charges'!Z141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB141),0)","v":27965},{"$f":"IFERROR(SUM('1:Direct_charges'!AC141),0)","v":254},{"$f":"IFERROR(SUM('1:Direct_charges'!AD141),0)","v":28331},{"$f":"IFERROR(SUM('1:Direct_charges'!AE141),0)","v":-392},{"$f":"IFERROR(SUM('1:Direct_charges'!AF141),0)","v":844},{"$f":"IFERROR(SUM('1:Direct_charges'!AG141),0)","v":452},{"$f":"IFERROR(SUM('1:Direct_charges'!AH141),0)","v":28783},{"$f":"IFERROR(SUM('1:Direct_charges'!AI141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK141),0)","v":28783},{"$f":"IFERROR(SUM('1:Direct_charges'!AL141),0)","v":452},{"$f":"IFERROR(SUM('1:Direct_charges'!AM141),0)","v":29599},{"$f":"IFERROR(SUM('1:Direct_charges'!AN141),0)","v":-10},{"$f":"IFERROR(SUM('1:Direct_charges'!AO141),0)","v":425},{"$f":"IFERROR(SUM('1:Direct_charges'!AP141),0)","v":415},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ141),0)","v":30014},{"$f":"IFERROR(SUM('1:Direct_charges'!AR141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT141),0)","v":30014},{"$f":"IFERROR(SUM('1:Direct_charges'!AU141),0)","v":415}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F132,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I132:AU132,\"<>0\")-COUNTBLANK(I132:AU132))<>0,1,0)),0)","v":1},null,null,null,null,"Social benefits",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I142),0)","v":15552},{"$f":"IFERROR(SUM('1:Direct_charges'!J142),0)","v":11370},{"$f":"IFERROR(SUM('1:Direct_charges'!K142),0)","v":6145},{"$f":"IFERROR(SUM('1:Direct_charges'!L142),0)","v":6145},{"$f":"IFERROR(SUM('1:Direct_charges'!M142),0)","v":4663},{"$f":"IFERROR(SUM('1:Direct_charges'!N142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P142),0)","v":6780},{"$f":"IFERROR(SUM('1:Direct_charges'!Q142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R142),0)","v":11443},{"$f":"IFERROR(SUM('1:Direct_charges'!S142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T142),0)","v":11443},{"$f":"IFERROR(SUM('1:Direct_charges'!U142),0)","v":5059},{"$f":"IFERROR(SUM('1:Direct_charges'!V142),0)","v":-502},{"$f":"IFERROR(SUM('1:Direct_charges'!W142),0)","v":151},{"$f":"IFERROR(SUM('1:Direct_charges'!X142),0)","v":-351},{"$f":"IFERROR(SUM('1:Direct_charges'!Y142),0)","v":4708},{"$f":"IFERROR(SUM('1:Direct_charges'!Z142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB142),0)","v":4708},{"$f":"IFERROR(SUM('1:Direct_charges'!AC142),0)","v":-351},{"$f":"IFERROR(SUM('1:Direct_charges'!AD142),0)","v":4652},{"$f":"IFERROR(SUM('1:Direct_charges'!AE142),0)","v":-392},{"$f":"IFERROR(SUM('1:Direct_charges'!AF142),0)","v":239},{"$f":"IFERROR(SUM('1:Direct_charges'!AG142),0)","v":-153},{"$f":"IFERROR(SUM('1:Direct_charges'!AH142),0)","v":4499},{"$f":"IFERROR(SUM('1:Direct_charges'!AI142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK142),0)","v":4499},{"$f":"IFERROR(SUM('1:Direct_charges'!AL142),0)","v":-153},{"$f":"IFERROR(SUM('1:Direct_charges'!AM142),0)","v":4859},{"$f":"IFERROR(SUM('1:Direct_charges'!AN142),0)","v":-10},{"$f":"IFERROR(SUM('1:Direct_charges'!AO142),0)","v":152},{"$f":"IFERROR(SUM('1:Direct_charges'!AP142),0)","v":142},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ142),0)","v":5001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT142),0)","v":5001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU142),0)","v":142}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F133,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I133:AU133,\"<>0\")-COUNTBLANK(I133:AU133))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I143),0)","v":19867},{"$f":"IFERROR(SUM('1:Direct_charges'!J143),0)","v":35631},{"$f":"IFERROR(SUM('1:Direct_charges'!K143),0)","v":21757},{"$f":"IFERROR(SUM('1:Direct_charges'!L143),0)","v":21757},{"$f":"IFERROR(SUM('1:Direct_charges'!M143),0)","v":22122},{"$f":"IFERROR(SUM('1:Direct_charges'!N143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R143),0)","v":22122},{"$f":"IFERROR(SUM('1:Direct_charges'!S143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T143),0)","v":22122},{"$f":"IFERROR(SUM('1:Direct_charges'!U143),0)","v":22652},{"$f":"IFERROR(SUM('1:Direct_charges'!V143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!X143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!Y143),0)","v":23257},{"$f":"IFERROR(SUM('1:Direct_charges'!Z143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB143),0)","v":23257},{"$f":"IFERROR(SUM('1:Direct_charges'!AC143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!AD143),0)","v":23679},{"$f":"IFERROR(SUM('1:Direct_charges'!AE143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!AG143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!AH143),0)","v":24284},{"$f":"IFERROR(SUM('1:Direct_charges'!AI143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK143),0)","v":24284},{"$f":"IFERROR(SUM('1:Direct_charges'!AL143),0)","v":605},{"$f":"IFERROR(SUM('1:Direct_charges'!AM143),0)","v":24740},{"$f":"IFERROR(SUM('1:Direct_charges'!AN143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO143),0)","v":273},{"$f":"IFERROR(SUM('1:Direct_charges'!AP143),0)","v":273},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ143),0)","v":25013},{"$f":"IFERROR(SUM('1:Direct_charges'!AR143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT143),0)","v":25013},{"$f":"IFERROR(SUM('1:Direct_charges'!AU143),0)","v":273}]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I144),0)","v":2394699},{"$f":"IFERROR(SUM('1:Direct_charges'!J144),0)","v":2192996},{"$f":"IFERROR(SUM('1:Direct_charges'!K144),0)","v":4206063},{"$f":"IFERROR(SUM('1:Direct_charges'!L144),0)","v":4206063},{"$f":"IFERROR(SUM('1:Direct_charges'!M144),0)","v":4404253},{"$f":"IFERROR(SUM('1:Direct_charges'!N144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P144),0)","v":-247312},{"$f":"IFERROR(SUM('1:Direct_charges'!Q144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R144),0)","v":4156941},{"$f":"IFERROR(SUM('1:Direct_charges'!S144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T144),0)","v":4156941},{"$f":"IFERROR(SUM('1:Direct_charges'!U144),0)","v":4592508},{"$f":"IFERROR(SUM('1:Direct_charges'!V144),0)","v":-14497},{"$f":"IFERROR(SUM('1:Direct_charges'!W144),0)","v":35792},{"$f":"IFERROR(SUM('1:Direct_charges'!X144),0)","v":21295},{"$f":"IFERROR(SUM('1:Direct_charges'!Y144),0)","v":4613803},{"$f":"IFERROR(SUM('1:Direct_charges'!Z144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB144),0)","v":4613803},{"$f":"IFERROR(SUM('1:Direct_charges'!AC144),0)","v":21295},{"$f":"IFERROR(SUM('1:Direct_charges'!AD144),0)","v":4791699},{"$f":"IFERROR(SUM('1:Direct_charges'!AE144),0)","v":-7190},{"$f":"IFERROR(SUM('1:Direct_charges'!AF144),0)","v":26473},{"$f":"IFERROR(SUM('1:Direct_charges'!AG144),0)","v":19283},{"$f":"IFERROR(SUM('1:Direct_charges'!AH144),0)","v":4810982},{"$f":"IFERROR(SUM('1:Direct_charges'!AI144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK144),0)","v":4810982},{"$f":"IFERROR(SUM('1:Direct_charges'!AL144),0)","v":19283},{"$f":"IFERROR(SUM('1:Direct_charges'!AM144),0)","v":5006367},{"$f":"IFERROR(SUM('1:Direct_charges'!AN144),0)","v":-4731},{"$f":"IFERROR(SUM('1:Direct_charges'!AO144),0)","v":23763},{"$f":"IFERROR(SUM('1:Direct_charges'!AP144),0)","v":19032},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ144),0)","v":5025399},{"$f":"IFERROR(SUM('1:Direct_charges'!AR144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT144),0)","v":5025399},{"$f":"IFERROR(SUM('1:Direct_charges'!AU144),0)","v":19032}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I135:AU135,\"<>0\")-COUNTBLANK(I135:AU135))<>0,1,0))","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I145),0)","v":2317777},{"$f":"IFERROR(SUM('1:Direct_charges'!J145),0)","v":2063571},{"$f":"IFERROR(SUM('1:Direct_charges'!K145),0)","v":4045522},{"$f":"IFERROR(SUM('1:Direct_charges'!L145),0)","v":4045522},{"$f":"IFERROR(SUM('1:Direct_charges'!M145),0)","v":4258668},{"$f":"IFERROR(SUM('1:Direct_charges'!N145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P145),0)","v":-301739},{"$f":"IFERROR(SUM('1:Direct_charges'!Q145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R145),0)","v":3956929},{"$f":"IFERROR(SUM('1:Direct_charges'!S145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T145),0)","v":3956929},{"$f":"IFERROR(SUM('1:Direct_charges'!U145),0)","v":4445022},{"$f":"IFERROR(SUM('1:Direct_charges'!V145),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!W145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X145),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!Y145),0)","v":4440659},{"$f":"IFERROR(SUM('1:Direct_charges'!Z145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB145),0)","v":4440659},{"$f":"IFERROR(SUM('1:Direct_charges'!AC145),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!AD145),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AE145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH145),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AI145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK145),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AL145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM145),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AN145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ145),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AR145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT145),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AU145),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F136,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I136:AU136,\"<>0\")-COUNTBLANK(I136:AU136))<>0,1,0)),0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I146),0)","v":210424},{"$f":"IFERROR(SUM('1:Direct_charges'!J146),0)","v":38090},{"$f":"IFERROR(SUM('1:Direct_charges'!K146),0)","v":60286},{"$f":"IFERROR(SUM('1:Direct_charges'!L146),0)","v":60286},{"$f":"IFERROR(SUM('1:Direct_charges'!M146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P146),0)","v":392554},{"$f":"IFERROR(SUM('1:Direct_charges'!Q146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R146),0)","v":392554},{"$f":"IFERROR(SUM('1:Direct_charges'!S146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T146),0)","v":392554},{"$f":"IFERROR(SUM('1:Direct_charges'!U146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU146),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F137,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I137:AU137,\"<>0\")-COUNTBLANK(I137:AU137))<>0,1,0)),0)","v":1},null,null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I147),0)","v":2107353},{"$f":"IFERROR(SUM('1:Direct_charges'!J147),0)","v":2025481},{"$f":"IFERROR(SUM('1:Direct_charges'!K147),0)","v":3985236},{"$f":"IFERROR(SUM('1:Direct_charges'!L147),0)","v":3985236},{"$f":"IFERROR(SUM('1:Direct_charges'!M147),0)","v":4258668},{"$f":"IFERROR(SUM('1:Direct_charges'!N147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P147),0)","v":-694293},{"$f":"IFERROR(SUM('1:Direct_charges'!Q147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R147),0)","v":3564375},{"$f":"IFERROR(SUM('1:Direct_charges'!S147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T147),0)","v":3564375},{"$f":"IFERROR(SUM('1:Direct_charges'!U147),0)","v":4445022},{"$f":"IFERROR(SUM('1:Direct_charges'!V147),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!W147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X147),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!Y147),0)","v":4440659},{"$f":"IFERROR(SUM('1:Direct_charges'!Z147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB147),0)","v":4440659},{"$f":"IFERROR(SUM('1:Direct_charges'!AC147),0)","v":-4363},{"$f":"IFERROR(SUM('1:Direct_charges'!AD147),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AE147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH147),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AI147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK147),0)","v":4644645},{"$f":"IFERROR(SUM('1:Direct_charges'!AL147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM147),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AN147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ147),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AR147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT147),0)","v":4852725},{"$f":"IFERROR(SUM('1:Direct_charges'!AU147),0)","v":0}]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I148),0)","v":47583},{"$f":"IFERROR(SUM('1:Direct_charges'!J148),0)","v":91672},{"$f":"IFERROR(SUM('1:Direct_charges'!K148),0)","v":117294},{"$f":"IFERROR(SUM('1:Direct_charges'!L148),0)","v":117294},{"$f":"IFERROR(SUM('1:Direct_charges'!M148),0)","v":99202},{"$f":"IFERROR(SUM('1:Direct_charges'!N148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P148),0)","v":49245},{"$f":"IFERROR(SUM('1:Direct_charges'!Q148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R148),0)","v":148447},{"$f":"IFERROR(SUM('1:Direct_charges'!S148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T148),0)","v":148447},{"$f":"IFERROR(SUM('1:Direct_charges'!U148),0)","v":101042},{"$f":"IFERROR(SUM('1:Direct_charges'!V148),0)","v":-9629},{"$f":"IFERROR(SUM('1:Direct_charges'!W148),0)","v":32731},{"$f":"IFERROR(SUM('1:Direct_charges'!X148),0)","v":23102},{"$f":"IFERROR(SUM('1:Direct_charges'!Y148),0)","v":124144},{"$f":"IFERROR(SUM('1:Direct_charges'!Z148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB148),0)","v":124144},{"$f":"IFERROR(SUM('1:Direct_charges'!AC148),0)","v":23102},{"$f":"IFERROR(SUM('1:Direct_charges'!AD148),0)","v":99601},{"$f":"IFERROR(SUM('1:Direct_charges'!AE148),0)","v":-6649},{"$f":"IFERROR(SUM('1:Direct_charges'!AF148),0)","v":23473},{"$f":"IFERROR(SUM('1:Direct_charges'!AG148),0)","v":16824},{"$f":"IFERROR(SUM('1:Direct_charges'!AH148),0)","v":116425},{"$f":"IFERROR(SUM('1:Direct_charges'!AI148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK148),0)","v":116425},{"$f":"IFERROR(SUM('1:Direct_charges'!AL148),0)","v":16824},{"$f":"IFERROR(SUM('1:Direct_charges'!AM148),0)","v":104063},{"$f":"IFERROR(SUM('1:Direct_charges'!AN148),0)","v":-4166},{"$f":"IFERROR(SUM('1:Direct_charges'!AO148),0)","v":22763},{"$f":"IFERROR(SUM('1:Direct_charges'!AP148),0)","v":18597},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ148),0)","v":122660},{"$f":"IFERROR(SUM('1:Direct_charges'!AR148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT148),0)","v":122660},{"$f":"IFERROR(SUM('1:Direct_charges'!AU148),0)","v":18597}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0)),0)","v":1},null,null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I149),0)","v":14545},{"$f":"IFERROR(SUM('1:Direct_charges'!J149),0)","v":61064},{"$f":"IFERROR(SUM('1:Direct_charges'!K149),0)","v":15376},{"$f":"IFERROR(SUM('1:Direct_charges'!L149),0)","v":15376},{"$f":"IFERROR(SUM('1:Direct_charges'!M149),0)","v":15637},{"$f":"IFERROR(SUM('1:Direct_charges'!N149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P149),0)","v":-9781},{"$f":"IFERROR(SUM('1:Direct_charges'!Q149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R149),0)","v":5856},{"$f":"IFERROR(SUM('1:Direct_charges'!S149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T149),0)","v":5856},{"$f":"IFERROR(SUM('1:Direct_charges'!U149),0)","v":19675},{"$f":"IFERROR(SUM('1:Direct_charges'!V149),0)","v":-8952},{"$f":"IFERROR(SUM('1:Direct_charges'!W149),0)","v":2},{"$f":"IFERROR(SUM('1:Direct_charges'!X149),0)","v":-8950},{"$f":"IFERROR(SUM('1:Direct_charges'!Y149),0)","v":10725},{"$f":"IFERROR(SUM('1:Direct_charges'!Z149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB149),0)","v":10725},{"$f":"IFERROR(SUM('1:Direct_charges'!AC149),0)","v":-8950},{"$f":"IFERROR(SUM('1:Direct_charges'!AD149),0)","v":22492},{"$f":"IFERROR(SUM('1:Direct_charges'!AE149),0)","v":-4914},{"$f":"IFERROR(SUM('1:Direct_charges'!AF149),0)","v":280},{"$f":"IFERROR(SUM('1:Direct_charges'!AG149),0)","v":-4634},{"$f":"IFERROR(SUM('1:Direct_charges'!AH149),0)","v":17858},{"$f":"IFERROR(SUM('1:Direct_charges'!AI149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK149),0)","v":17858},{"$f":"IFERROR(SUM('1:Direct_charges'!AL149),0)","v":-4634},{"$f":"IFERROR(SUM('1:Direct_charges'!AM149),0)","v":23499},{"$f":"IFERROR(SUM('1:Direct_charges'!AN149),0)","v":-3935},{"$f":"IFERROR(SUM('1:Direct_charges'!AO149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP149),0)","v":-3935},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ149),0)","v":19564},{"$f":"IFERROR(SUM('1:Direct_charges'!AR149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT149),0)","v":19564},{"$f":"IFERROR(SUM('1:Direct_charges'!AU149),0)","v":-3935}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F140,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I140:AU140,\"<>0\")-COUNTBLANK(I140:AU140))<>0,1,0)),0)","v":1},null,null,null,null,"Other machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I150),0)","v":33038},{"$f":"IFERROR(SUM('1:Direct_charges'!J150),0)","v":30608},{"$f":"IFERROR(SUM('1:Direct_charges'!K150),0)","v":101918},{"$f":"IFERROR(SUM('1:Direct_charges'!L150),0)","v":101918},{"$f":"IFERROR(SUM('1:Direct_charges'!M150),0)","v":83565},{"$f":"IFERROR(SUM('1:Direct_charges'!N150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P150),0)","v":59026},{"$f":"IFERROR(SUM('1:Direct_charges'!Q150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R150),0)","v":142591},{"$f":"IFERROR(SUM('1:Direct_charges'!S150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T150),0)","v":142591},{"$f":"IFERROR(SUM('1:Direct_charges'!U150),0)","v":81367},{"$f":"IFERROR(SUM('1:Direct_charges'!V150),0)","v":-677},{"$f":"IFERROR(SUM('1:Direct_charges'!W150),0)","v":32729},{"$f":"IFERROR(SUM('1:Direct_charges'!X150),0)","v":32052},{"$f":"IFERROR(SUM('1:Direct_charges'!Y150),0)","v":113419},{"$f":"IFERROR(SUM('1:Direct_charges'!Z150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB150),0)","v":113419},{"$f":"IFERROR(SUM('1:Direct_charges'!AC150),0)","v":32052},{"$f":"IFERROR(SUM('1:Direct_charges'!AD150),0)","v":77109},{"$f":"IFERROR(SUM('1:Direct_charges'!AE150),0)","v":-1735},{"$f":"IFERROR(SUM('1:Direct_charges'!AF150),0)","v":23193},{"$f":"IFERROR(SUM('1:Direct_charges'!AG150),0)","v":21458},{"$f":"IFERROR(SUM('1:Direct_charges'!AH150),0)","v":98567},{"$f":"IFERROR(SUM('1:Direct_charges'!AI150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK150),0)","v":98567},{"$f":"IFERROR(SUM('1:Direct_charges'!AL150),0)","v":21458},{"$f":"IFERROR(SUM('1:Direct_charges'!AM150),0)","v":80564},{"$f":"IFERROR(SUM('1:Direct_charges'!AN150),0)","v":-231},{"$f":"IFERROR(SUM('1:Direct_charges'!AO150),0)","v":22763},{"$f":"IFERROR(SUM('1:Direct_charges'!AP150),0)","v":22532},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ150),0)","v":103096},{"$f":"IFERROR(SUM('1:Direct_charges'!AR150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT150),0)","v":103096},{"$f":"IFERROR(SUM('1:Direct_charges'!AU150),0)","v":22532}]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU151),0)","v":0}]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU152),0)","v":0}]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU153),0)","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU154),0)","v":0}]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I155),0)","v":29339},{"$f":"IFERROR(SUM('1:Direct_charges'!J155),0)","v":37753},{"$f":"IFERROR(SUM('1:Direct_charges'!K155),0)","v":43247},{"$f":"IFERROR(SUM('1:Direct_charges'!L155),0)","v":43247},{"$f":"IFERROR(SUM('1:Direct_charges'!M155),0)","v":46383},{"$f":"IFERROR(SUM('1:Direct_charges'!N155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P155),0)","v":5182},{"$f":"IFERROR(SUM('1:Direct_charges'!Q155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R155),0)","v":51565},{"$f":"IFERROR(SUM('1:Direct_charges'!S155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T155),0)","v":51565},{"$f":"IFERROR(SUM('1:Direct_charges'!U155),0)","v":46444},{"$f":"IFERROR(SUM('1:Direct_charges'!V155),0)","v":-505},{"$f":"IFERROR(SUM('1:Direct_charges'!W155),0)","v":3061},{"$f":"IFERROR(SUM('1:Direct_charges'!X155),0)","v":2556},{"$f":"IFERROR(SUM('1:Direct_charges'!Y155),0)","v":49000},{"$f":"IFERROR(SUM('1:Direct_charges'!Z155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB155),0)","v":49000},{"$f":"IFERROR(SUM('1:Direct_charges'!AC155),0)","v":2556},{"$f":"IFERROR(SUM('1:Direct_charges'!AD155),0)","v":47453},{"$f":"IFERROR(SUM('1:Direct_charges'!AE155),0)","v":-541},{"$f":"IFERROR(SUM('1:Direct_charges'!AF155),0)","v":3000},{"$f":"IFERROR(SUM('1:Direct_charges'!AG155),0)","v":2459},{"$f":"IFERROR(SUM('1:Direct_charges'!AH155),0)","v":49912},{"$f":"IFERROR(SUM('1:Direct_charges'!AI155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK155),0)","v":49912},{"$f":"IFERROR(SUM('1:Direct_charges'!AL155),0)","v":2459},{"$f":"IFERROR(SUM('1:Direct_charges'!AM155),0)","v":49579},{"$f":"IFERROR(SUM('1:Direct_charges'!AN155),0)","v":-565},{"$f":"IFERROR(SUM('1:Direct_charges'!AO155),0)","v":1000},{"$f":"IFERROR(SUM('1:Direct_charges'!AP155),0)","v":435},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ155),0)","v":50014},{"$f":"IFERROR(SUM('1:Direct_charges'!AR155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT155),0)","v":50014},{"$f":"IFERROR(SUM('1:Direct_charges'!AU155),0)","v":435}]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I156),0)","v":738},{"$f":"IFERROR(SUM('1:Direct_charges'!J156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU156),0)","v":0}]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I158),0)","v":15217606},{"$f":"IFERROR(SUM('1:Direct_charges'!J158),0)","v":14502613},{"$f":"IFERROR(SUM('1:Direct_charges'!K158),0)","v":17735057},{"$f":"IFERROR(SUM('1:Direct_charges'!L158),0)","v":17735057},{"$f":"IFERROR(SUM('1:Direct_charges'!M158),0)","v":18539669},{"$f":"IFERROR(SUM('1:Direct_charges'!N158),0)","v":15341},{"$f":"IFERROR(SUM('1:Direct_charges'!O158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R158),0)","v":18555010},{"$f":"IFERROR(SUM('1:Direct_charges'!S158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T158),0)","v":18555010},{"$f":"IFERROR(SUM('1:Direct_charges'!U158),0)","v":20155237},{"$f":"IFERROR(SUM('1:Direct_charges'!V158),0)","v":-188721},{"$f":"IFERROR(SUM('1:Direct_charges'!W158),0)","v":188721},{"$f":"IFERROR(SUM('1:Direct_charges'!X158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y158),0)","v":20155237},{"$f":"IFERROR(SUM('1:Direct_charges'!Z158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA158),0)","v":2870759},{"$f":"IFERROR(SUM('1:Direct_charges'!AB158),0)","v":23025996},{"$f":"IFERROR(SUM('1:Direct_charges'!AC158),0)","v":2870759},{"$f":"IFERROR(SUM('1:Direct_charges'!AD158),0)","v":20913287},{"$f":"IFERROR(SUM('1:Direct_charges'!AE158),0)","v":-180696},{"$f":"IFERROR(SUM('1:Direct_charges'!AF158),0)","v":180696},{"$f":"IFERROR(SUM('1:Direct_charges'!AG158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH158),0)","v":20913287},{"$f":"IFERROR(SUM('1:Direct_charges'!AI158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ158),0)","v":3273586},{"$f":"IFERROR(SUM('1:Direct_charges'!AK158),0)","v":24186873},{"$f":"IFERROR(SUM('1:Direct_charges'!AL158),0)","v":3273586},{"$f":"IFERROR(SUM('1:Direct_charges'!AM158),0)","v":19624487},{"$f":"IFERROR(SUM('1:Direct_charges'!AN158),0)","v":-156058},{"$f":"IFERROR(SUM('1:Direct_charges'!AO158),0)","v":156058},{"$f":"IFERROR(SUM('1:Direct_charges'!AP158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ158),0)","v":19624487},{"$f":"IFERROR(SUM('1:Direct_charges'!AR158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS158),0)","v":6268923},{"$f":"IFERROR(SUM('1:Direct_charges'!AT158),0)","v":25893410},{"$f":"IFERROR(SUM('1:Direct_charges'!AU158),0)","v":6268923}]
[]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I135","v":2317777},2063571,4045522,4045522,4258668,0,0,-301739,0,{"$f":"SUM(M150:Q150)","v":3956929},{"$f":"+S135","v":0},{"$f":"SUM(T151:T152)","v":0},{"$f":"+U135","v":4445022},{"$f":"+V135","v":-4363},{"$f":"+W135","v":0},{"$f":"SUM(X151:X152)","v":0},0,0,0,0,0,{"$f":"+AD135","v":4644645},{"$f":"+AE135","v":0},{"$f":"+AF135","v":0},{"$f":"SUM(AG151:AG152)","v":0},0,0,0,0,0,{"$f":"+AM135","v":4852725},{"$f":"+AN135","v":0},{"$f":"+AO135","v":0},{"$f":"SUM(AP151:AP152)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU162),0)","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU163),0)","v":0}]
[1]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT167),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU167),0)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I148-I59","v":0},{"$f":"J148-J59","v":0},0,0,0,0,0,0,{"$f":"Q148-Q59","v":0},0,0,0,0,{"$f":"V148-V59","v":0},{"$f":"W148-W59","v":0},{"$f":"X148-X59","v":0},{"$f":"Y148-Y59","v":0},0,0,{"$f":"AB148-AB59","v":0},{"$f":"AC148-AC59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Programmes Checks",null,null,{"$f":"SUM('1:Direct_charges'!I169:I171)","v":0},{"$f":"SUM('1:Direct_charges'!J169:J171)","v":0},{"$f":"SUM('1:Direct_charges'!K169:K171)","v":0},{"$f":"SUM('1:Direct_charges'!L169:L171)","v":0},{"$f":"SUM('1:Direct_charges'!M169:M171)","v":0},{"$f":"SUM('1:Direct_charges'!N169:N171)","v":0},{"$f":"SUM('1:Direct_charges'!O169:O171)","v":0},{"$f":"SUM('1:Direct_charges'!P169:P171)","v":0},{"$f":"SUM('1:Direct_charges'!Q169:Q171)","v":0},{"$f":"SUM('1:Direct_charges'!R169:R171)","v":0},{"$f":"SUM('1:Direct_charges'!S169:S171)","v":0},{"$f":"SUM('1:Direct_charges'!T169:T171)","v":0},{"$f":"SUM('1:Direct_charges'!U169:U171)","v":0},{"$f":"SUM('1:Direct_charges'!V169:V171)","v":0},{"$f":"SUM('1:Direct_charges'!W169:W171)","v":0},{"$f":"SUM('1:Direct_charges'!X169:X171)","v":0},{"$f":"SUM('1:Direct_charges'!AB169:AX171)","v":-9.3132257461547852E-10},{"$f":"SUM('1:Direct_charges'!Z169:Z171)","v":0},{"$f":"SUM('1:Direct_charges'!AA169:AA171)","v":0},{"$f":"SUM('1:Direct_charges'!AB169:AB171)","v":0},{"$f":"SUM('1:Direct_charges'!AC169:AC171)","v":0},{"$f":"SUM('1:Direct_charges'!AD169:AD171)","v":0},{"$f":"SUM('1:Direct_charges'!AE169:AE171)","v":0},{"$f":"SUM('1:Direct_charges'!AF169:AF171)","v":0},{"$f":"SUM('1:Direct_charges'!AG169:AG171)","v":0},{"$f":"SUM('1:Direct_charges'!AH169:AK171)","v":-9.3132257461547852E-10},{"$f":"SUM('1:Direct_charges'!AI169:AI171)","v":0},{"$f":"SUM('1:Direct_charges'!AJ169:AJ171)","v":0},{"$f":"SUM('1:Direct_charges'!AK169:AK171)","v":-9.3132257461547852E-10},{"$f":"SUM('1:Direct_charges'!AL169:AL171)","v":0},{"$f":"SUM('1:Direct_charges'!AM169:AM171)","v":0},{"$f":"SUM('1:Direct_charges'!AN169:AN171)","v":0},{"$f":"SUM('1:Direct_charges'!AO169:AO171)","v":0},{"$f":"SUM('1:Direct_charges'!AP169:AP171)","v":0},{"$f":"SUM('1:Direct_charges'!AQ169:AT171)","v":0},{"$f":"SUM('1:Direct_charges'!AR169:AR171)","v":0},{"$f":"SUM('1:Direct_charges'!AS169:AS171)","v":0},{"$f":"SUM('1:Direct_charges'!AT169:AT171)","v":0},{"$f":"SUM('1:Direct_charges'!AU169:AU171)","v":0}]
[]
[null,null,null,null,null,"Check: Buildings and other fixed structures",null,null,{"$f":"+I135-('InfraS Summary'!H13+'InfraS Summary'!H15+'InfraS Summary'!H16)","v":658347},{"$f":"+J135-('InfraS Summary'!I13+'InfraS Summary'!I15+'InfraS Summary'!I16)","v":828188},{"$f":"+K135-('InfraS Summary'!J13+'InfraS Summary'!J15+'InfraS Summary'!J16)","v":-541300},{"$f":"+L135-('InfraS Summary'!K13+'InfraS Summary'!K15+'InfraS Summary'!K16)","v":-541300},null,null,null,null,null,{"$f":"+R135-('InfraS Summary'!L13+'InfraS Summary'!L15+'InfraS Summary'!L16)","v":-269457},null,{"$f":"+T135-('InfraS Summary'!N13+'InfraS Summary'!N15+'InfraS Summary'!N16)","v":-269457},{"$f":"+U135-('InfraS Summary'!O13+'InfraS Summary'!O15+'InfraS Summary'!O16)","v":32363},null,null,null,{"$f":"+Y135-('InfraS Summary'!Q13+'InfraS Summary'!Q15+'InfraS Summary'!Q16)","v":28000},null,null,{"$f":"+AB135-('InfraS Summary'!S13+'InfraS Summary'!S15+'InfraS Summary'!S16)","v":28000},null,{"$f":"+AD135-('InfraS Summary'!T13+'InfraS Summary'!T15+'InfraS Summary'!T16)","v":33816},null,null,null,{"$f":"+AH135-('InfraS Summary'!V13+'InfraS Summary'!V15+'InfraS Summary'!V16)","v":33816},null,null,{"$f":"+AK135-('InfraS Summary'!X13+'InfraS Summary'!X15+'InfraS Summary'!X16)","v":33816},null,{"$f":"+AM135-('InfraS Summary'!Y13+'InfraS Summary'!Y15+'InfraS Summary'!Y16)","v":4852725},null,null,null,{"$f":"+AQ135-('InfraS Summary'!AA13+'InfraS Summary'!AA15+'InfraS Summary'!AA16)","v":4852725},null,null,{"$f":"+AT135-('InfraS Summary'!AC13+'InfraS Summary'!AC15+'InfraS Summary'!AC16)","v":4852725}]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,"Division of Revenue",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline realignment"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"National",null,null,{"$f":"I59-(I173+I176)","v":9519771},{"$f":"J59-(J173+J176)","v":9129451},11877360,11877360,12317230,15341,0,0,{"$f":"Q59-(Q173+Q176)","v":0},12332571,0,12332571,13398968,-188721,188721,0,13398968,0,1498459,14897427,1498459,14112751,-180696,180696,0,14112751,0,1930186,16042937,1930186.0000000005,12805850,-156058,156058,0,12805850,0,4814923,17620773,4814923]
[1,null,null,null,null,"Provincial",null,null,{"$f":"SUM(I174:I175)","v":0},0,0,0,0,0,0,{"$f":"SUM(P174:P175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Y174:Y175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Provincial conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F175,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Local",null,null,{"$f":"SUM(I177:I179)","v":5697835},5373162,5857697,5857697,6222439,0,{"$f":"SUM(O177:O179)","v":0},0,0,6222439,0,6222439,6756269,0,0,0,{"$f":"SUM(Y177:Y179)","v":6756269},0,1372300,8128569,1372300,6800536,0,0,0,6800536,0,1343400,8143936,1343400,6818637,0,0,0,6818637,0,1454000,8272637,1454000]
[1,null,null,null,null,"Local government equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F177,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Local government conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":5697835},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":5373162},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":5857697},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":5857697},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":6222439},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":6222439},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":6222439},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":6756269},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":6756269},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":1372300},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":8128569},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":1372300},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":6800536},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":6800536},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":1343400},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":8143936},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":1343400},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":6818637},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":6818637},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":1454000},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":8272637},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F178,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":1454000}]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$BA$276:$BA$289\"),$F179,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I172,I173,I176)","v":15217606},14502613,17735057,17735057,18539669,15341,{"$f":"SUM(O172,O173,O176)","v":0},0,0,18555010,0,18555010,20155237,-188721,188721,0,{"$f":"SUM(Y172,Y173,Y176)","v":20155237},0,2870759,23025996,2870759,20913287,-180696,180696,0,20913287,0,3273586,24186873,3273586.0000000005,19624487,-156058,156058,0,19624487,0,6268923,25893410,6268923]
[1]
[1,null,null,null,null,"Percentage shares:"]
[1,null,null,null,null,"National",null,null,{"$f":"IFERROR(I172/I$180,0)","v":0.62557612544312158},{"$f":"IFERROR(J172/J$180,0)","v":0.62950386940615455},0.66971084445908458,0.66971084445908458,0.66437162389468762,1,0,0,0,0.66464911633030643,0,0.66464911633030643,0.66478841206382244,1,1,0,0.66478841206382244,0,0.52197310885379089,0.64698295787074744,0.52197310885379089,0.67482223143592879,1,1,0,0.67482223143592879,0,0.58962434467889346,0.6632910752869956,0.58962434467889346,0.65254444612998042,1,1,0,0.65254444612998042,0,0.76806223333736912,0.68051187541540492,0.76806223333736912]
[1,null,null,null,null,"Provincial",null,null,{"$f":"IFERROR(I173/I$180,0)","v":0},{"$f":"IFERROR(J173/J$180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,0,{"$f":"IFERROR(J174/J$180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial conditional allocations (Direct)",null,null,0,{"$f":"IFERROR(J175/J$180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local",null,null,0.37442387455687842,{"$f":"IFERROR(J176/J$180,0)","v":0.3704961305938454},0.33028915554091537,0.33028915554091537,0.33562837610531232,0,0,0,0,0.33535088366969351,0,0.33535088366969351,0.33521158793617756,0,0,0,0.33521158793617756,0,0.47802689114620905,0.3530170421292525,0.47802689114620905,0.32517776856407127,0,0,0,0.32517776856407127,0,0.41037565532110659,0.33670892471300445,0.41037565532110654,0.34745555387001964,0,0,0,0.34745555387001964,0,0.23193776666263088,0.31948812458459508,0.23193776666263088]
[1,null,null,null,null,"Local government equitable share",null,null,0,{"$f":"IFERROR(J177/J$180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government conditional allocations (Direct)",null,null,0.37442387455687842,{"$f":"IFERROR(J178/J$180,0)","v":0.3704961305938454},0.33028915554091537,0.33028915554091537,0.33562837610531232,0,0,0,0,0.33535088366969351,0,0.33535088366969351,0.33521158793617756,0,0,0,0.33521158793617756,0,0.47802689114620905,0.3530170421292525,0.47802689114620905,0.32517776856407127,0,0,0,0.32517776856407127,0,0.41037565532110659,0.33670892471300445,0.41037565532110654,0.34745555387001964,0,0,0,0.34745555387001964,0,0.23193776666263088,0.31948812458459508,0.23193776666263088]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,0,{"$f":"IFERROR(J179/J$180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I183,I184,I187)","v":1},{"$f":"SUM(J183,J184,J187)","v":1},1,1,1,1,0,0,0,1,0,1,1,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1]
[1]
[]
[1]
[1]
[1,null,null,null,null,"I, ……………………………………………………..………………………………………., certify that the information in this template is complete, true and accurate, and has been compiled in line with "]
[1,null,null,null,null,"the requirements in the Estimates of National Expenditure Guidelines, 2023. "]
[1]
[1]
[1]
[1,null,null,null,null,"……………….………………………….."]
[1,null,null,null,null,{"$f":"\"Chief Financial Officer\"","v":"Chief Financial Officer"}]
[]
[1,null,null,null,null,"…………......./……........….../……...….....…..."]

{"sheet":"1","index":4,"n_rows":1212,"n_cols":75,"rows_kept":1212,"cut":false,"hidden":false,"merged":[[351,42,353,42],[351,43,353,43],[351,44,353,44],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[262,5,262,6],[263,5,263,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[295,23,296,23],[279,5,279,6],[280,5,280,6],[281,5,281,6],[294,45,296,45],[294,46,296,46],[313,5,313,6],[314,12,315,12],[314,13,315,13],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[295,21,295,22],[294,47,296,47],[309,48,309,49],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[294,42,296,42],[294,43,296,43],[294,44,296,44],[249,5,249,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[277,5,277,6],[278,5,278,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[248,5,248,6],[282,5,282,6],[250,5,250,6],[251,5,251,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[252,5,252,6],[253,5,253,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[270,5,270,6],[271,5,271,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[237,5,237,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[213,5,213,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[220,5,220,6],[221,5,221,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[42,26,44,26],[42,27,44,27],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[184,5,184,6],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[181,26,183,26],[181,27,183,27],[181,28,183,28],[36,17,37,17],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[42,20,44,20],[42,24,44,24],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,21,42,23],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,25,44,25],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[29,17,29,20],[29,22,29,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[331,10,331,12],[334,5,334,19],[337,5,338,5],[337,6,338,6],[337,10,337,11],[338,16,338,18],[338,25,338,27],[338,34,338,36],[345,16,345,18],[345,25,345,27],[345,34,345,36],[339,16,339,18],[339,25,339,27],[339,34,339,36],[340,16,340,18],[340,25,340,27],[340,34,340,36],[341,16,341,18],[341,25,341,27],[341,34,341,36],[346,16,346,18],[346,25,346,27],[346,34,346,36],[347,16,347,18],[347,25,347,27],[347,34,347,36],[342,16,342,18],[342,25,342,27],[342,34,342,36],[343,16,343,18],[343,25,343,27],[343,34,343,36],[344,16,344,18],[344,25,344,27],[344,34,344,36],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,21,351,23],[351,24,353,24],[351,25,353,25],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[348,16,348,18],[348,25,348,27],[348,34,348,36],[351,36,353,36],[351,37,353,37],[351,38,353,38],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,45,353,45],[351,39,351,41],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,10,487,11],[488,16,488,18],[488,25,488,27],[488,34,488,36],[495,16,495,18],[495,25,495,27],[495,34,495,36],[489,16,489,18],[489,25,489,27],[489,34,489,36],[490,16,490,18],[490,25,490,27],[490,34,490,36],[491,16,491,18],[491,25,491,27],[491,34,491,36],[496,16,496,18],[496,25,496,27],[496,34,496,36],[497,16,497,18],[497,25,497,27],[497,34,497,36],[492,16,492,18],[492,25,492,27],[492,34,492,36],[493,16,493,18],[493,25,493,27],[493,34,493,36],[494,16,494,18],[494,25,494,27],[494,34,494,36],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,21,501,23],[501,24,503,24],[501,25,503,25],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,26,503,26],[501,27,503,27],[501,28,503,28],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,39,501,41],[498,16,498,18],[498,25,498,27],[498,34,498,36],[501,36,503,36],[501,37,503,37],[501,38,503,38],[639,16,639,18],[639,25,639,27],[639,34,639,36],[640,16,640,18],[640,25,640,27],[640,34,640,36],[641,16,641,18],[641,25,641,27],[641,34,641,36],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,10,637,11],[638,16,638,18],[638,25,638,27],[638,34,638,36],[645,16,645,18],[645,25,645,27],[645,34,645,36],[646,16,646,18],[646,25,646,27],[646,34,646,36],[647,16,647,18],[647,25,647,27],[647,34,647,36],[642,16,642,18],[642,25,642,27],[642,34,642,36],[643,16,643,18],[643,25,643,27],[643,34,643,36],[644,16,644,18],[644,25,644,27],[644,34,644,36],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,21,651,23],[651,24,653,24],[651,25,653,25],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,26,653,26],[651,27,653,27],[651,28,653,28],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,39,651,41],[648,16,648,18],[648,25,648,27],[648,34,648,36],[651,36,653,36],[651,37,653,37],[651,38,653,38],[789,16,789,18],[789,25,789,27],[789,34,789,36],[790,16,790,18],[790,25,790,27],[790,34,790,36],[791,16,791,18],[791,25,791,27],[791,34,791,36],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,10,787,11],[788,16,788,18],[788,25,788,27],[788,34,788,36],[795,16,795,18],[795,25,795,27],[795,34,795,36],[796,16,796,18],[796,25,796,27],[796,34,796,36],[797,16,797,18],[797,25,797,27],[797,34,797,36],[792,16,792,18],[792,25,792,27],[792,34,792,36],[793,16,793,18],[793,25,793,27],[793,34,793,36],[794,16,794,18],[794,25,794,27],[794,34,794,36],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,21,801,23],[801,24,803,24],[801,25,803,25],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,26,803,26],[801,27,803,27],[801,28,803,28],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,39,801,41],[798,16,798,18],[798,25,798,27],[798,34,798,36],[801,36,803,36],[801,37,803,37],[801,38,803,38],[939,16,939,18],[939,25,939,27],[939,34,939,36],[940,16,940,18],[940,25,940,27],[940,34,940,36],[941,16,941,18],[941,25,941,27],[941,34,941,36],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,10,937,11],[938,16,938,18],[938,25,938,27],[938,34,938,36],[945,16,945,18],[945,25,945,27],[945,34,945,36],[946,16,946,18],[946,25,946,27],[946,34,946,36],[947,16,947,18],[947,25,947,27],[947,34,947,36],[942,16,942,18],[942,25,942,27],[942,34,942,36],[943,16,943,18],[943,25,943,27],[943,34,943,36],[944,16,944,18],[944,25,944,27],[944,34,944,36],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,21,951,23],[951,24,953,24],[951,25,953,25],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,26,953,26],[951,27,953,27],[951,28,953,28],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,39,951,41],[948,16,948,18],[948,25,948,27],[948,34,948,36],[951,36,953,36],[951,37,953,37],[951,38,953,38],[1089,16,1089,18],[1089,25,1089,27],[1089,34,1089,36],[1090,16,1090,18],[1090,25,1090,27],[1090,34,1090,36],[1091,16,1091,18],[1091,25,1091,27],[1091,34,1091,36],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,10,1087,11],[1088,16,1088,18],[1088,25,1088,27],[1088,34,1088,36],[1095,16,1095,18],[1095,25,1095,27],[1095,34,1095,36],[1096,16,1096,18],[1096,25,1096,27],[1096,34,1096,36],[1097,16,1097,18],[1097,25,1097,27],[1097,34,1097,36],[1092,16,1092,18],[1092,25,1092,27],[1092,34,1092,36],[1093,16,1093,18],[1093,25,1093,27],[1093,34,1093,36],[1094,16,1094,18],[1094,25,1094,27],[1094,34,1094,36],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,39,1101,41],[1098,16,1098,18],[1098,25,1098,27],[1098,34,1098,36],[1101,36,1103,36],[1101,37,1103,37],[1101,38,1103,38],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":6}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":6}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager","Mr S Mahlangu",null,null,"Post:","DDG-CS"]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,{"$f":"+'[8]1'!$F$12:$T$12","v":"Provide strategic leadership, management and support services to the department. Develop and promote international relations on water resources with neighbouring countries."}]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1& \" AENE Target\"","v":"2021/22 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2021/22 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2022/23 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited \"","v":"2022/23 \nQuarter 1 Audited "},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Percentage of targeted procurement budget spent on qualifying small enterprises (QSE) ","Priority 2: Economic Transformation and Job Creation",null,0.32,0.17,0.3,0.62,0.3,null,0.3,0.3,null,{"$f":"+'[7]1'!R16","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V16","v":"No"},0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Percentage of targeted procurement budget spent on exempted micro enterprises (EME)","Priority 2: Economic Transformation and Job Creation",null,0.5,0.8,0.3,0.66,0.3,null,0.3,0.3,null,{"$f":"+'[7]1'!R17","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V17","v":"No"},0]
[1,null,null,null,null,"Percentage compliance with MPAT standards at the minimum targeted level 3","Departmental mandate",null,0.63,"-",0,"-","-",null,"-","-",null,{"$f":"+'[7]1'!R18","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V18","v":"No"},0]
[1,null,null,null,null,"Percentage expenditure on annual budget","Departmental mandate",null,0.92,0.85,1,0.13,1,null,1,1,null,{"$f":"+'[7]1'!R19","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V19","v":"No"},0]
[1,null,null,null,null,"Percentage vacancy rate for engineers and scientists","Departmental mandate",null,0.112,1.1999999999999999E-3,"≤10%",1.1383000000000001,"≤10%",null,"≤10%","≤10%",null,{"$f":"+'[7]1'!R20","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V20","v":"No"},0]
[1,null,null,null,null,"Percentage of SMS employees attending interventions identified through the DPSA competency assessment","Departmental mandate",null,0,"-","-","-","-",null,"-","-",null,{"$f":"+'[7]1'!R21","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V21","v":"No"},0]
[1,null,null,null,null,"Percentage of the Water and Sanitation Sector Occupations (skills) registered with OFO","Departmental mandate",null,0,"-","-","-","-",null,"-","-",null,{"$f":"+'[7]1'!R22","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V22","v":"No"},0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,"Number of reports on progress analysed against the approved annual international relations implementation plan per year ","Priority 7: A Better Africa and World",null,"Quarterly analysis compiled ","-","-","-","-",null,"-","-",null,{"$f":"+'[7]1'!R23","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V23","v":"No"},0]
[1,null,null,null,null,"Percentage implementation of 2022/23 annual stakeholder management and partnership programme implemented","Departmental mandate",null,"-",1.33,"-","-",0.95,null,0.96,0.97,null,{"$f":"+'[7]1'!R24","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V24","v":"No"},0]
[1,null,null,null,null,"Percentage implementation of the 2022/23 Annual Communication and Public Participation Programme","Departmental mandate",null,"-",1.41,0.97,"-",0.98,null,0.98,0.98,null,{"$f":"+'[7]1'!R25","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V25","v":"No"},0]
[1,null,null,null,null,"Assessment of impact of mediated interactions that will deliver meaningful engagements with communities ","Departmental mandate",null,"-","-","-","-","-",null,"-","-",null,{"$f":"+'[7]1'!R26","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V26","v":"No"},0]
[1,null,null,null,null,"Percentage compliance with approved audit plan","Departmental mandate",null,"-",1.1299999999999999,0.8,0.2,0.8,null,0.8,0.8,null,{"$f":"+'[7]1'!R27","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V27","v":"No"},0]
[1,null,null,null,null,"Percentage compliance with the implementation of risk management plan","Departmental mandate",null,"-",1,1,0.5,1,null,1,1,null,{"$f":"+'[7]1'!R28","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V28","v":"No"},0]
[1,null,null,null,null,"Percentage of training interventions implemented in the department","Departmental mandate",null,"-","Draft ToR for coaching and mentorship ",0.5,0.03,0.5,null,0.5,0.5,null,{"$f":"+'[7]1'!R29","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V29","v":"No"},0]
[1,null,null,null,null,"Number of safety and security assessments for facilities and installations conducted ","Departmental mandate",null,"-",82,64,25,64,null,64,64,null,{"$f":"+'[7]1'!R30","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V30","v":"No"},0]
[1,null,null,null,null,"Percentage of information technology systems availability","Departmental mandate",null,"-",0.96,0.9,0.98,0.9,null,0.9,0.9,null,{"$f":"+'[7]1'!R31","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V31","v":"No"},0]
[1,null,null,null,null,"Percentage implementation of the 2021/22 Annual Communications, Stakeholder Management and Partnership Programme","Departmental mandate",null,"-",0.96,0.97,0.41,"-",null,"-","-",null,{"$f":"+'[7]1'!R32","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V32","v":"No"},0]
[1,null,null,null,null,"Percentage implementation of the financial recovery and turnaround plan","Departmental mandate",null,"-",0.69,0.9,0.48,0.9,null,1,0.9,null,{"$f":"+'[7]1'!R33","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V33","v":"No"},0]
[1,null,null,null,null,"Number of debtor days","Departmental mandate",null,"207 days ","227 days ","120 days ","315 days ","150 days ",null,"100 days ","80 days ",null,{"$f":"+'[7]1'!R34","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V34","v":"No"},0]
[1,null,null,null,null,"Percentage implementation of 2022/23 annual International Relations programme","Priority 7: A Better Africa and World",null,"-",0.67,0.75,0.71,0.75,null,0.75,0.75,null,{"$f":"+'[7]1'!R35","v":"Administration"},null,null,null,{"$f":"+'[7]1'!V35","v":"Yes"},0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2021/22 Annual Performance Plans and those in the 2022 ENE."]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline realignment."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Ministry",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":41781},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":43716},85030,85030,48213,0,0,4600,0,52813,0,52813,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(U$1,($B$2*$E47)+$B$2+65,0),0)","v":46039},0,0,{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":46039},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},739,46778,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":739},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":47871},0,0,{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":47871},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},749,48620,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":749},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":50023},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":50023},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},761,50784,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":761}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Departmental Management",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":121858},138392,159234,159234,169122,0,0,5066,0,174188,0,174188,175638,-4297,4517,220,175858,0,3125,178983,3345,183062,-3233,3070,-163,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":182899},0,3171,186070,3008,191263,-3523,3353,-170,191093,0,3219,194312,3049]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Corporate Services",null,null,670235,634263,832612,832612,839543,0,0,22707,0,862250,0,862250,825741,-16349,33392,17043,842784,0,10935,853719,27978,864431,-11835,30141,18306,882737,0,11140,893877,29446,903157,-10427,28740,18313,921470,0,11306,932776,29619]
[1,4,1,null,4,"Financial Management",null,null,243069,245480,263510,263510,279316.99999999994,0,0,-10237,0,269080,0,269080,271143.00000000006,-2449,2285,-164,270979.00000000006,0,5229,276208.00000000006,5065,283006,-1781,1638,-143,282863,0,5298,288161,5155,295688,-1859,1716,-143,295545,0,5378,300923,5235]
[1,5,1,null,5,"Office Accommodation",null,null,457066,503228,514446,514446,561128,0,0,-7971,0,553157,0,553157,574431,-18000,0,-18000,556431,0,0,556431,-18000,600228,-18000,0,-18000,582228,0,0,582228,-18000,627118,-18000,0,-18000,609118,0,0,609118,-18000]
[1,6,1,null,6,"Provincial and International Coordination",null,null,90272,80952,105185,105185,115186,0,0,-6741,0,108445,0,108445,113737,-640,640,0,113737,0,2109,115846,2109,119373,-640,640,0,119373,0,2140,121513,2140,124722,-640,640,0,124722,0,2173,126895,2173]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":1624281},{"$f":"SUM(J47:J71)","v":1646031},1960017,1960017,2012509,0,0,7424,0,2019933,0,{"$f":"SUM(T47:T71)","v":2019933},2006729,-41735,40834,-901,2005828,{"$f":"SUM(Z47:Z71)","v":0},22137,2027965,{"$f":"SUM(AC47:AC71)","v":21236},2097971,-35489,35489,{"$f":"SUM(AE72:AF72)","v":0},2097971,{"$f":"SUM(AI47:AI71)","v":0},22498,2120469,22498,2191971,{"$f":"SUM(AN47:AN71)","v":-34449},34449,{"$f":"SUM(AN72:AO72)","v":0},2191971,0,22837,2214808,22837]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$3903,$F74,I$330:I$3903)","v":1540945},1547811,1831969,1831969,1895431,0,0,-30603,0,1864828,0,1864828,1892491,{"$f":"+V75+V78+V117","v":-39051},{"$f":"+W75+W78+W117","v":31014},{"$f":"SUM(V74:W74)","v":-8037},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":1884454},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},22137,1906591,14100,1982808,{"$f":"+AE75+AE78+AE117","v":-35119},{"$f":"+AF75+AF78+AF117","v":28252},{"$f":"SUM(AE74:AF74)","v":-6867},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":1975941},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},22498,1998439,15631,2071643,{"$f":"+AN75+AN78+AN117","v":-34195},{"$f":"+AO75+AO78+AO117","v":29197},{"$f":"SUM(AN74:AO74)","v":-4998},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":2066645},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},22837,2089482,17839]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,765194,765141,830824,830824,832309,0,0,7423,0,839732,0,839732,795605,{"$f":"SUMIF($F$356:$F$3903,$F75,V$356:V$3903)","v":0},0,0,795605,0,22137,817742,22137,832542,{"$f":"SUMIF($F$356:$F$3903,$F75,AE$356:AE$3903)","v":0},0,0,832542,0,22498,855040,22498,869841,{"$f":"SUMIF($F$356:$F$3903,$F75,AN$356:AN$3903)","v":0},0,0,869841,0,22837,892678,22837]
[1,null,null,null,null,"Salaries and wages",null,null,666702,661671,712481,712481,720309.99911807606,0,0,17277,0,737586.99911807606,0,737586.99911807606,689803,0,0,0,689803,0,19192,708995,19192,721856,0,0,0,721856,0,19507,741363,19507,754196,0,0,0,754196,0,19801,773997,19801]
[1,null,null,null,null,"Social contributions",null,null,98492,103470,118343,118343,111999.00088192394,0,0,-9854,0,102145.00088192394,0,102145.00088192394,105802,0,0,0,105802,0,2945,108747,2945,110686,{"$f":"SUMIF($F$356:$F$3903,$F77,AE$356:AE$3903)","v":0},0,0,110686,0,2991,113677,2991,115645,0,0,0,115645,0,3036,118681,3036]
[1,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,775751,782666,1001099,1001099,1063122,0,0,-38029,0,1025093,0,1025093,1096886,-39051,31014,-8037,1088849,0,0,1088849,-8037,1150266,-35119,28252,-6867,1143399,0,0,1143399,-6867,1201802,-34195,29197,-4998,1196804,0,0,1196804,-4998]
[1,null,null,null,null,"Administrative fees",null,null,2876,1032,6633,6633,8353.4060577633154,0,0,-3309,0,5044.4060577633163,0,5044.4060577633163,8952,-345,0,-345,8607,0,0,8607,-345,9447,-161,0,-161,9286,0,0,9286,-161,9870,-100,0,-100,9770,0,0,9770,-100]
[1,null,null,null,null,"Advertising",null,null,15413,18370,14094,14094,19915.985468545401,0,0,495,0,20410.985468545401,0,20410.985468545401,20987,-878,92,-786,20201,0,0,20201,-786,22185,-381,93,-288,21897,0,0,21897,-288,23179,-285,94,-191,22988,0,0,22988,-191]
[1,null,null,null,null,"Minor assets",null,null,994,702,6523,6523,5613.2306169690555,0,0,-79,0,5534.2306169690555,0,5534.2306169690555,5893,-100,234,134,6027,0,0,6027,134,6154,-30,231,201,6355,0,0,6355,201,6429,-30,285,255,6684,0,0,6684,255]
[1,null,null,null,null,"Audit costs: External",null,null,35206,24113,39469,39469,44922.1775147929,0,0,14698,0,59620.1775147929,0,59620.1775147929,46034,0,0,0,46034,0,0,46034,0,48080,0,0,0,48080,0,0,48080,0,50234,0,0,0,50234,0,0,50234,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,2380,2301,5402,5402,6337.9975020263491,0,0,216,0,6553.9975020263491,0,6553.9975020263491,6267,-75,700,625,6892,0,0,6892,625,6591,0,200,200,6791,0,0,6791,200,6886,0,200,200,7086,0,0,7086,200]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$3903,$F84,I$330:I$3903)","v":814},245,2557,2557,2556.1424857843299,0,0,459,0,3015.1424857843303,0,3015.1424857843303,2700,0,259,259,2959,{"$f":"SUMIF($F$330:$F$3903,$F84,Z$330:Z$3903)","v":0},0,2959,259,2882,0,100,100,2982,{"$f":"SUMIF($F$330:$F$3903,$F84,AI$330:AI$3903)","v":0},0,2982,100,3012,0,100,100,3112,0,0,3112,100]
[1,null,null,null,null,"Communication (G&S)",null,null,19972,20324,20884,20884,26650.688019165787,0,0,-879,0,25771.688019165787,0,25771.688019165787,28566,-1070,0,-1070,27496,0,0,27496,-1070,30152,-1492,0,-1492,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":28660},0,0,28660,-1492,31503,-1757,0,-1757,29746,0,0,29746,-1757]
[1,null,null,null,null,"Computer services",null,null,64368,66914,95264,95264,112809.01082663417,0,0,-15892,0,96917.01082663417,0,96917.01082663417,118697,-1693,0,-1693,117004,0,0,117004,-1693,126411,-6711,0,-6711,119700,0,0,119700,-6711,132075,-4715,0,-4715,127360,0,0,127360,-4715]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,10853,46660,48214,48214,22467.304301205306,0,0,-10841,0,11626.304301205306,0,11626.304301205306,23968,-3234,0,-3234,20734,0,0,20734,-3234,25392,-1996,50,-1946,23446,0,0,23446,-1946,26529,-2444,0,-2444,24085,0,0,24085,-2444]
[1,null,null,null,null,"Infrastructure and planning services",null,null,4888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,31131,6799,35711,35711,8667.0610663062835,0,0,19997,0,28664.061066306283,0,28664.061066306283,8980,-8,0,-8,8972,0,0,8972,-8,9448,-8,0,-8,9440,0,0,9440,-8,9871,-8,0,-8,9863,0,0,9863,-8]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,6793,6527,15426,15426,19115.221865279171,0,0,-4027,0,15088.221865279171,0,15088.221865279171,20573,-3157,52,-3105,17468,0,0,17468,-3105,21850,-3233,25,-3208,18642,0,0,18642,-3208,22829,-3318,26,-3292,19537,0,0,19537,-3292]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,3925,1039,1528,1528,10407.340394216744,0,0,-7767,0,2640.3403942167442,0,2640.3403942167442,10782,-7022,0,-7022,3760,0,0,3760,-7022,11343,-962,0,-962,10381,0,0,10381,-962,11851,-1005,0,-1005,10846,0,0,10846,-1005]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$3903,$F94,I$330:I$3903)","v":92},15,257,257,252.24725350594767,0,0,12,0,264.24725350594764,0,264.24725350594764,257,-53,0,-53,204,{"$f":"SUMIF($F$330:$F$3903,$F94,Z$330:Z$3903)","v":0},0,204,-53,284,-9,0,-9,275,{"$f":"SUMIF($F$330:$F$3903,$F94,AI$330:AI$3903)","v":0},0,275,-9,297,-10,0,-10,287,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,287,-10]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,6311,1535,2648,2648,6663.3291449528251,0,0,-5751,0,912.32914495282614,0,912.32914495282614,7579,{"$f":"SUMIF($F$356:$F$3903,$F95,V$356:V$3903)","v":-1551},0,-1551,6028,0,0,6028,-1551,8011,{"$f":"SUMIF($F$356:$F$3903,$F95,AE$356:AE$3903)","v":-638},0,-638,7373,0,0,7373,-638,8370,{"$f":"SUMIF($F$356:$F$3903,$F95,AN$356:AN$3903)","v":-590},0,-590,7780,0,0,7780,-590]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$3903,$F104,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F104,Z$330:Z$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$3903,$F104,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,4825,6905,11635,11635,10937.759591144755,0,0,1711,0,12648.759591144755,0,12648.759591144755,10917,-176,849,673,11590,0,0,11590,673,11334,-176,625,449,11783,0,0,11783,449,11843,-176,685,509,12352,0,0,12352,509]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,6583,5294,15377,15377,17132.95542106326,0,0,-4676,0,12456.95542106326,0,12456.95542106326,17828,0,1010,1010,18838,0,0,18838,1010,18662,0,686,686,19348,0,0,19348,686,19499,0,904,904,20403,0,0,20403,904]
[1,null,null,null,null,"Operating leases",null,null,402768,457941,443460,443460,488295.41907541896,0,0,4602,0,492897.41907541896,0,492897.41907541896,499888,0,100,100,499988,0,0,499988,100,522355,0,100,100,522455,0,0,522455,100,545757,0,100,100,545857,0,0,545857,100]
[1,null,null,null,null,"Rental and hiring",null,null,584,407,558,558,1623.250012469372,0,0,-569,0,1054.250012469372,0,1054.250012469372,1726,-259,74,-185,1541,0,0,1541,-185,1815,-6,341,335,2150,0,0,2150,335,1896,-415,0,-415,1481,0,0,1481,-415]
[1,null,null,null,null,"Property payments",null,null,88791,78744,124745,124745,120561.36553762566,0,0,-8408,0,112153.36553762566,0,112153.36553762566,126491,-18126,17434,-692,125799,0,0,125799,-692,132747,-18147,18000,-147,132600,0,0,132600,-147,138694,-18178,18750,572,139266,0,0,139266,572]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,6,0,113,113,621.12264472646063,0,0,-219,0,402.12264472646063,0,402.12264472646063,125,-124,0,-124,1,0,0,1,-124,132,-129,0,-129,3,0,0,3,-129,138,-124,0,-124,14,0,0,14,-124]
[1,null,null,null,null,"Travel and subsistence",null,null,51801,31458,79799,79799,88889.941478651934,0,0,-17384,0,71505.941478651934,0,71505.941478651934,87687,-640,2794,2154,89841,0,0,89841,2154,91110,-640,2580,1940,93050,0,0,93050,1940,95191,-640,3042,2402,97593,0,0,97593,2402]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$3903,$F114,I$330:I$3903)","v":5531},1709,11944,11944,23000.382292230857,0,0,-8514,0,14486.382292230857,0,14486.382292230857,24180,-540,1101,561,24741,{"$f":"SUMIF($F$330:$F$3903,$F114,Z$330:Z$3903)","v":0},0,24741,561,25451,-400,0,-400,25051,{"$f":"SUMIF($F$330:$F$3903,$F114,AI$330:AI$3903)","v":0},0,25051,-400,26592,-400,0,-400,26192,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,26192,-400]
[1,null,null,null,null,"Operating payments",null,null,4504,3388,13327,13327,11914.550421397531,0,0,2460,0,14374.550421397531,0,14374.550421397531,12162,{"$f":"SUMIF($F$356:$F$3903,$F115,V$356:V$3903)","v":0},4883,4883,17045,0,0,17045,4883,12675,{"$f":"SUMIF($F$356:$F$3903,$F115,AE$356:AE$3903)","v":0},4494,4494,17169,0,0,17169,4494,13244,{"$f":"SUMIF($F$356:$F$3903,$F115,AN$356:AN$3903)","v":0},4586,4586,17830,0,0,17830,4586]
[1,null,null,null,null,"Venues and facilities",null,null,4342,244,5531,5531,5414.1110081236639,0,0,5636,0,11050.111008123666,0,11050.111008123666,5647,0,1432,1432,7079,0,0,7079,1432,5755,0,727,727,6482,0,0,6482,727,6013,0,425,425,6438,0,0,6438,425]
[1,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,0,4,46,46,0,0,0,3,0,3,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,46,46,0,0,0,3,0,3,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Rent on land",null,null,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,38752,48322,30899,30899,30390,0,0,1360,0,31750,0,31750,31154,0,51,51,31205,0,0,31205,51,32560,0,0,0,32560,0,0,32560,0,34019,0,0,0,34019,0,0,34019,0]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,75,6,129,129,182,0,0,1,0,183,0,183,186,0,0,0,186,0,0,186,0,192,0,0,0,192,0,0,192,0,200,0,0,0,200,0,0,200,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$3903,$F124,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F124,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F124,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,75,6,129,129,182,0,0,1,0,183,0,183,186,0,0,0,186,0,0,186,0,192,0,0,0,192,0,0,192,0,200,0,0,0,200,0,0,200,0]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,75,6,129,129,182,0,0,1,0,183,0,183,186,0,0,0,186,0,0,186,0,192,0,0,0,192,0,0,192,0,200,0,0,0,200,0,0,200,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,2986,3086,3190,3190,3350,0,0,0,0,3350,0,3350,3429,0,0,0,3429,0,0,3429,0,3583,0,0,0,3583,0,0,3583,0,3744,0,0,0,3744,0,0,3744,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,2986,3086,3190,3190,3350,0,0,0,0,3350,0,3350,3429,0,0,0,3429,0,0,3429,0,3583,0,0,0,3583,0,0,3583,0,3744,0,0,0,3744,0,0,3744,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Foreign governments and international organisations",1,{"$f":"$G$8&F132","v":"AdministrationForeign governments and international organisations"},null,"Foreign governments and international organisations",null,null,7151,4365,2550,2550,2700,0,0,0,0,2700,0,2700,2820,0,0,0,2820,0,0,2820,0,2946,0,0,0,2946,0,0,2946,0,3078,0,0,0,3078,0,0,3078,0]
[0,"Public corporations and private enterprises",1,{"$f":"$G$8&F133","v":"AdministrationPublic corporations and private enterprises"},null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$3903,$F134,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F140,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I140:AU140,\"<>0\")-COUNTBLANK(I140:AU140))<>0,1,0))","v":1},"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,1000,500,500,500,550,0,0,0,0,550,0,550,547,0,0,0,547,0,0,547,0,572,0,0,0,572,0,0,572,0,598,0,0,0,598,0,0,598,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F141,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I141:AU141,\"<>0\")-COUNTBLANK(I141:AU141))<>0,1,0))","v":1},"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,27540,40365,24530,24530,23608,0,0,1359,0,24967,0,24967,24172,0,51,51,24223,0,0,24223,51,25267,0,0,0,25267,0,0,25267,0,26399,0,0,0,26399,0,0,26399,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F142,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I142:AU142,\"<>0\")-COUNTBLANK(I142:AU142))<>0,1,0))","v":1},"Social benefits",1,null,null,"Social benefits",null,null,8074,4773,3405,3405,1710,0,0,1359,0,3069,0,3069,1751,0,51,51,1802,0,0,1802,51,1829,0,0,0,1829,0,0,1829,0,1911,0,0,0,1911,0,0,1911,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F143,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I143:AU143,\"<>0\")-COUNTBLANK(I143:AU143))<>0,1,0))","v":1},"Other transfers to households",1,null,null,"Other transfers to households",null,null,19466,35592,21125,21125,21898,0,0,0,0,21898,0,21898,22421,0,0,0,22421,0,0,22421,0,23438,0,0,0,23438,0,0,23438,0,24488,0,0,0,24488,0,0,24488,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$3903,$F144,I$330:I$3903)","v":43863},49898,97149,97149,86688,0,0,36667,0,123355,0,123355,83080,-2684,9769,7085,90165,{"$f":"SUMIF($F$330:$F$3903,$F144,Z$330:Z$3903)","v":0},0,90165,7085,82608,-370,7237,6867,89475,{"$f":"SUMIF($F$330:$F$3903,$F144,AI$330:AI$3903)","v":0},0,89475,6867,86309,-254,5252,4998,91307,0,0,91307,4998]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,14649,12145,54522,54522,40815,0,0,31565,0,72380,0,72380,37141,-2684,6708,4024,41165,0,0,41165,4024,35696,-370,4237,3867,39563,0,0,39563,3867,37295,-254,4252,3998,41293,0,0,41293,3998]
[1,null,null,null,null,"Transport equipment",null,null,3803,0,5896,5896,5301,0,0,-1975,0,3326,0,3326,6803,-2684,0,-2684,4119,0,0,4119,-2684,6613,-370,0,-370,6243,0,0,6243,-370,6909,-254,0,-254,6655,0,0,6655,-254]
[1,null,null,null,null,"Other machinery and equipment",null,null,10846,12145,48626,48626,35514,0,0,33540,0,69054,0,69054,30338,0,6708,6708,37046,0,0,37046,6708,29083,0,4237,4237,33320,0,0,33320,4237,30386,0,4252,4252,34638,0,0,34638,4252]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,29214,37753,42627,42627,45873,0,0,5102,0,50975,0,50975,45939,0,3061,3061,49000,0,0,49000,3061,46912,0,3000,3000,49912,0,0,49912,3000,49014,0,1000,1000,50014,0,0,50014,1000]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":1624281},1646031,1960017,1960017,2012509,0,0,7424,0,2019933,0,2019933,2006725,{"$f":"SUM(V74,V120,V144,V156)","v":-41735},{"$f":"SUM(W74,W120,W144,W156)","v":40834},{"$f":"SUM(V158:W158)","v":-901},2005824,0,22137,2027961,21236,2097976,-35489,35489,0,2097976,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},22498,2120474,22498,2191971,-34449,34449,0,2191971,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},22837,2214808,22837]
[1]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},0,0,0,0,0,{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$3903,$F162,I$335:I$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,S$335:S$3903)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,U$335:U$3903)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,Z$335:Z$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AA$335:AA$3903)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AD$335:AD$3903)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AI$335:AI$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AJ$335:AJ$3903)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AM$335:AM$3903)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AR$335:AR$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AS$335:AS$3903)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,S$335:S$3903)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,Z$335:Z$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AA$335:AA$3903)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AI$335:AI$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AJ$335:AJ$3903)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AR$335:AR$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AS$335:AS$3903)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AB$322:AB$3899)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AK$322:AK$3899)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AT$322:AT$3899)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,-4,0,0,0,-4,0,0,-4,0,5,0,0,0,5,0,0,5,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"AE290-AE120","v":0},0,0,0,{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"AN290-AN120","v":0},0,0,0,0,{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AW185=Cover!$BC$8,$AW185=Cover!$BC$12),(OFFSET(Cover!$AA$233,1,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0),OFFSET(Cover!$AA$233,35,MATCH(Summary!$G$7,Cover!$AB$233:$BV$233,0),1))),\"\")","v":""}]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Transfer Name ","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW185,Cover!$BC$3:$BC$17,0)),0)","v":124},"EconClass",null,1,"Bursaries for non-employees",null,null,{"$f":"+'[7]1'!J185","v":19466},{"$f":"+'[7]1'!L185","v":30596},{"$f":"+'[7]1'!R185","v":21125},21125,{"$f":"+'[7]1'!AB185","v":21898},{"$f":"+'[8]1'!L177","v":0},{"$f":"+'[8]1'!M177","v":0},{"$f":"+'[8]1'!N177","v":0},{"$f":"+SUM('[8]1'!O177:V177)","v":0},{"$f":"SUM(M185:Q185)","v":21898},null,{"$f":"R185-S185","v":21898},22421,0,0,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":22421},0,0,{"$f":"Y185+Z185+AA185","v":22421},{"$f":"AB185-U185","v":0},23438,0,0,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":23438},0,0,{"$f":"AH185+AI185+AJ185","v":23438},{"$f":"AK185-AD185","v":0},24488,0,0,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":24488},0,0,{"$f":"AQ185+AR185+AS185","v":24488},{"$f":"AT185-AM185","v":0},null,"Other transfers to households","Current",{"$f":"+'[7]1'!AY185","v":"H/H:Bursaries(Non-Employee)"},"Corporate Services",0,"Other","Water and Forestry Learning Academy studies","Studies at the Water and forestry learning academy",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BC185=\"\",$BD185=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"Water and Sanitation|Administration|Corporate Services|Other transfers to households|Current|Bursaries for non-employees"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"Water and Sanitation|Administration|Corporate Services|Other transfers to households|Current|Bursaries for non-employees"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F186:BC186,\"<>0\")-COUNTBLANK(F186:BC186))<>0,1,0)","v":1},{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW186,Cover!$BC$3:$BC$17,0)),0)","v":116},"Provincial Revenue Funds",null,2,"Energy and Water Sector Education and Training Authority",null,null,{"$f":"+'[7]1'!J186","v":2986},{"$f":"+'[7]1'!L186","v":3086},{"$f":"+'[7]1'!R186","v":3190},3190,{"$f":"+'[7]1'!AB186","v":3350},{"$f":"+'[8]1'!L178","v":0},{"$f":"+'[8]1'!M178","v":0},{"$f":"+'[8]1'!N178","v":0},{"$f":"+SUM('[8]1'!O178:V178)","v":0},3350,null,{"$f":"R186-S186","v":3350},3429,0,0,0,3429,0,0,3429,0,3583,0,0,0,3583,0,0,{"$f":"AH186+AI186+AJ186","v":3583},0,3744,0,0,0,3744,0,0,{"$f":"AQ186+AR186+AS186","v":3744},0,null,"Departmental agencies (non-business entities)","Current",{"$f":"+'[7]1'!AY186","v":"Energy and Water Services Sector Education and Training Authority"},"Corporate Services",0,"Other","Operations","Skills levy","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":"Water and Sanitation|Administration|Corporate Services|Departmental agencies (non-business entities)|Current|Energy and Water Sector Education and Training Authority"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"Water and Sanitation|Administration|Corporate Services|Departmental agencies (non-business entities)|Current|Energy and Water Sector Education and Training Authority"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW187,Cover!$BC$3:$BC$17,0)),0)","v":124},"Provincial agencies and funds",null,3,"Employee social benefits",null,null,{"$f":"+'[7]1'!J187","v":341},{"$f":"+'[7]1'!L187","v":141},{"$f":"+'[7]1'!R187","v":215},215,{"$f":"+'[7]1'!AB187","v":223},{"$f":"+'[8]1'!L179","v":0},{"$f":"+'[8]1'!M179","v":0},{"$f":"+'[8]1'!N179","v":624},{"$f":"+SUM('[8]1'!O179:V179)","v":0},847,null,847,228,0,51,51,279,0,0,279,51,238,0,0,0,238,0,0,238,0,249,0,0,0,249,0,0,249,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY187","v":"H/H Empl S/Ben:Leave Gratuity"},"Departmental Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Departmental Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW188,Cover!$BC$3:$BC$17,0)),0)","v":124},"Municipal bank accounts",null,4,"Employee social benefits",null,null,{"$f":"+'[7]1'!J188","v":2700},{"$f":"+'[7]1'!L188","v":2932},{"$f":"+'[7]1'!R188","v":2057},2057,{"$f":"+'[7]1'!AB188","v":793},{"$f":"+'[8]1'!L180","v":0},{"$f":"+'[8]1'!M180","v":0},{"$f":"+'[8]1'!N180","v":665},{"$f":"+SUM('[8]1'!O180:V180)","v":0},1458,null,1458,812,0,0,0,812,0,0,812,0,848,0,0,0,848,0,0,848,0,886,0,0,0,886,0,0,886,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY188","v":"H/H Empl S/Ben:Leave Gratuity"},"Corporate Services",0,"Other","Leave gratuities","Leave Gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Corporate Services|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW189,Cover!$BC$3:$BC$17,0)),0)","v":124},"Municipal agencies and funds",null,5,"Employee social benefits",null,null,{"$f":"+'[7]1'!J189","v":1965},{"$f":"+'[7]1'!L189","v":1255},{"$f":"+'[7]1'!R189","v":1004},1004,{"$f":"+'[7]1'!AB189","v":594},{"$f":"+'[8]1'!L181","v":0},{"$f":"+'[8]1'!M181","v":0},{"$f":"+'[8]1'!N181","v":47},{"$f":"+SUM('[8]1'!O181:V181)","v":0},641,null,641,608,0,0,0,608,0,0,608,0,635,0,0,0,635,0,0,635,0,663,0,0,0,663,0,0,663,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current",{"$f":"+'[7]1'!AY189","v":"H/H Empl S/Ben:Leave Gratuity"},"Financial Management",0,"Other","Leave gratuities","Leave Gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Financial Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW190,Cover!$BC$3:$BC$17,0)),0)","v":118},"Social security funds",null,6,"Orange-Senqu River Commission",null,null,{"$f":"+'[7]1'!J190","v":6233},{"$f":"+'[7]1'!L190","v":3258},{"$f":"+'[7]1'!R190","v":1404},1404,{"$f":"+'[7]1'!AB190","v":1550},{"$f":"+'[8]1'!L182","v":0},{"$f":"+'[8]1'!M182","v":0},{"$f":"+'[8]1'!N182","v":0},{"$f":"+SUM('[8]1'!O182:V182)","v":0},1550,null,1550,1550,0,0,0,1550,0,0,1550,0,1550,0,0,0,1550,0,0,1550,0,1619,0,0,0,1619,0,0,1619,0,null,"Foreign governments and international organisations","Current",{"$f":"+'[7]1'!AY190","v":"Orange-Senqu River Basin Commission"},"Provincial and International Coordination",0,"Other","Operations","Membership fees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|Orange-Senqu River Commission","Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|Orange-Senqu River Commission",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW191,Cover!$BC$3:$BC$17,0)),0)","v":124},"Departmental agencies (non-business entities)",null,7,"Employee social benefits",null,null,{"$f":"+'[7]1'!J191","v":0},{"$f":"+'[7]1'!L191","v":0},{"$f":"+'[7]1'!R191","v":0},0,{"$f":"+'[7]1'!AB191","v":0},{"$f":"+'[8]1'!L183","v":0},{"$f":"+'[8]1'!M183","v":0},{"$f":"+'[8]1'!N183","v":0},{"$f":"+SUM('[8]1'!O183:V183)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY191","v":"H/H Empl S/Ben:Leave Gratuity"},"Departmental Management",0,"Other","Leave gratuities","Leave Gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Departmental Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW192,Cover!$BC$3:$BC$17,0)),0)","v":118},"Higher education institutions",null,8,"African Ministers Council on Water",null,null,{"$f":"+'[7]1'!J192","v":118},{"$f":"+'[7]1'!L192","v":200},{"$f":"+'[7]1'!R192","v":220},220,{"$f":"+'[7]1'!AB192","v":200},{"$f":"+'[8]1'!L184","v":0},{"$f":"+'[8]1'!M184","v":0},{"$f":"+'[8]1'!N184","v":0},{"$f":"+SUM('[8]1'!O184:V184)","v":0},200,null,200,200,0,0,0,200,0,0,200,0,200,0,0,0,200,0,0,200,0,209,0,0,0,209,0,0,209,0,null,"Foreign governments and international organisations","Current",{"$f":"+'[7]1'!AY192","v":"African Ministers’ Council on Water"},"Provincial and International Coordination",0,"Other","Membership fees","Membership fees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|African Ministers Council on Water","Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|African Ministers Council on Water",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW193,Cover!$BC$3:$BC$17,0)),0)","v":124},"Foreign governments and international organisations",null,9,"Employee social benefits",null,null,{"$f":"+'[7]1'!J193","v":0},{"$f":"+'[7]1'!L193","v":4996},{"$f":"+'[7]1'!R193","v":0},0,{"$f":"+'[7]1'!AB193","v":0},{"$f":"+'[8]1'!L185","v":0},{"$f":"+'[8]1'!M185","v":0},{"$f":"+'[8]1'!N185","v":0},{"$f":"+SUM('[8]1'!O185:V185)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to households","Current",{"$f":"+'[7]1'!AY193","v":"H/H Empl S/Ben:Leave Gratuity"},"Departmental Management",0,"Other","Licence fees paid to municipalities","Licences paid to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Other transfers to households|Current|Employee social benefits","Water and Sanitation|Administration|Departmental Management|Other transfers to households|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW194,Cover!$BC$3:$BC$17,0)),0)","v":113},"Subsidies on products and production (pc)",null,10,"Vehicle licences",null,null,{"$f":"+'[7]1'!J194","v":11},{"$f":"+'[7]1'!L194","v":0},{"$f":"+'[7]1'!R194","v":24},24,{"$f":"+'[7]1'!AB194","v":25},{"$f":"+'[8]1'!L186","v":0},{"$f":"+'[8]1'!M186","v":0},{"$f":"+'[8]1'!N186","v":0},{"$f":"+SUM('[8]1'!O186:V186)","v":0},25,null,25,26,0,0,0,26,0,0,26,0,27,0,0,0,27,0,0,27,0,28,0,0,0,28,0,0,28,0,null,"Municipal bank accounts","Current",{"$f":"+'[7]1'!AY194","v":"Vehicle lcence"},"Departmental Management",0,"Other","Licence fees paid to municipalities","Licences paid to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Departmental Management|Municipal bank accounts|Current|Vehicle licences","Water and Sanitation|Administration|Departmental Management|Municipal bank accounts|Current|Vehicle licences",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW195,Cover!$BC$3:$BC$17,0)),0)","v":113},"Other transfers to public corporations",null,11,"Vehicle licences",null,null,{"$f":"+'[7]1'!J195","v":38},{"$f":"+'[7]1'!L195","v":1},{"$f":"+'[7]1'!R195","v":42},42,{"$f":"+'[7]1'!AB195","v":94},{"$f":"+'[8]1'!L187","v":0},{"$f":"+'[8]1'!M187","v":0},{"$f":"+'[8]1'!N187","v":1},{"$f":"+SUM('[8]1'!O187:V187)","v":0},95,null,95,95,0,0,0,95,0,0,95,0,97,0,0,0,97,0,0,97,0,101,0,0,0,101,0,0,101,0,null,"Municipal bank accounts","Current",{"$f":"+'[7]1'!AY195","v":"Vehicle Licence"},"Corporate Services",0,"Other","Licence fees paid to municipalities","Licences paid to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Municipal bank accounts|Current|Vehicle licences","Water and Sanitation|Administration|Corporate Services|Municipal bank accounts|Current|Vehicle licences",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW196,Cover!$BC$3:$BC$17,0)),0)","v":124},"Subsidies on products and production (pe)",null,12,"Employee social benefits",null,null,{"$f":"+'[7]1'!J196","v":2703},{"$f":"+'[7]1'!L196","v":0},{"$f":"+'[7]1'!R196","v":96},96,{"$f":"+'[7]1'!AB196","v":100},{"$f":"+'[8]1'!L188","v":0},{"$f":"+'[8]1'!M188","v":0},{"$f":"+'[8]1'!N188","v":0},{"$f":"+SUM('[8]1'!O188:V188)","v":0},100,null,100,103,0,0,0,103,0,0,103,0,108,0,0,0,108,0,0,108,0,113,0,0,0,113,0,0,113,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY196","v":"H/H Empl S/Ben:Leave Gratuity"},"Ministry",0,"Other","Leave gratuities","Leave gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Ministry|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW197,Cover!$BC$3:$BC$17,0)),0)","v":124},"Other transfers to private enterprises",null,13,"Other transfers to households",null,null,{"$f":"+'[7]1'!J197","v":0},{"$f":"+'[7]1'!L197","v":0},{"$f":"+'[7]1'!R197","v":0},0,{"$f":"+'[7]1'!AB197","v":0},{"$f":"+'[8]1'!L189","v":0},{"$f":"+'[8]1'!M189","v":0},{"$f":"+'[8]1'!N189","v":0},{"$f":"+SUM('[8]1'!O189:V189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY197","v":"H/H Empl S/Ben:Leave Gratuity"},"Provincial and International Coordination",0,"Other","Leave gratuities","Leave gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Other transfers to households","Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Other transfers to households",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW198,Cover!$BC$3:$BC$17,0)),0)","v":124},"Non-profit institutions",null,14,"Social benefit",null,null,{"$f":"+'[7]1'!J198","v":87},{"$f":"+'[7]1'!L198","v":0},{"$f":"+'[7]1'!R198","v":0},0,{"$f":"+'[7]1'!AB198","v":0},{"$f":"+'[8]1'!L190","v":0},{"$f":"+'[8]1'!M190","v":0},{"$f":"+'[8]1'!N190","v":0},{"$f":"+SUM('[8]1'!O190:V190)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY198","v":"H/H Empl S/Ben:Leave Gratuity"},"Provincial and International Coordination",0,"Other","Leave gratuity","Leave gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Social benefit","Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Social benefit",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW199,Cover!$BC$3:$BC$17,0)),0)","v":123},"Social benefits",null,15,"Strategic Water Partners Network",null,null,{"$f":"+'[7]1'!J199","v":1000},{"$f":"+'[7]1'!L199","v":500},{"$f":"+'[7]1'!R199","v":500},500,{"$f":"+'[7]1'!AB199","v":550},{"$f":"+'[8]1'!L191","v":0},{"$f":"+'[8]1'!M191","v":0},{"$f":"+'[8]1'!N191","v":0},{"$f":"+SUM('[8]1'!O191:V191)","v":0},550,null,550,547,0,0,0,547,0,0,547,0,572,0,0,0,572,0,0,572,0,598,0,0,0,598,0,0,598,0,null,"Non-profit institutions","Current",{"$f":"+'[7]1'!AY199","v":"Strategic Water Partners Network"},"Provincial and International Coordination",0,"Other","Membership fees","Membership fees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Non-profit institutions|Current|Strategic Water Partners Network","Water and Sanitation|Administration|Provincial and International Coordination|Non-profit institutions|Current|Strategic Water Partners Network",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW200,Cover!$BC$3:$BC$17,0)),0)","v":0},"Other transfers to households",null,16,"Women in Water Awards",null,null,{"$f":"+'[7]1'!J200","v":0},{"$f":"+'[7]1'!L200","v":0},{"$f":"+'[7]1'!R200","v":0},0,{"$f":"+'[7]1'!AB200","v":0},{"$f":"+'[8]1'!L192","v":0},{"$f":"+'[8]1'!M192","v":0},{"$f":"+'[8]1'!N192","v":0},{"$f":"+SUM('[8]1'!O192:V192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY200","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration||0|0|Women in Water Awards","Water and Sanitation|Administration||0|0|Women in Water Awards",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW201,Cover!$BC$3:$BC$17,0)),0)","v":118},null,null,17,"Limpopo Watercourse Commission",null,null,{"$f":"+'[7]1'!J201","v":800},{"$f":"+'[7]1'!L201","v":907},{"$f":"+'[7]1'!R201","v":926},926,{"$f":"+'[7]1'!AB201","v":950},{"$f":"+'[8]1'!L193","v":0},{"$f":"+'[8]1'!M193","v":0},{"$f":"+'[8]1'!N193","v":0},{"$f":"+SUM('[8]1'!O193:V193)","v":0},950,null,950,1070,0,0,0,1070,0,0,1070,0,1196,0,0,0,1196,0,0,1196,0,1250,0,0,0,1250,0,0,1250,0,null,"Foreign governments and international organisations","Current",{"$f":"+'[7]1'!AY201","v":"Limpopo Watercourse Commission"},"Provincial and International Coordination",0,"Other","Operations","Membership fees","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|Limpopo Watercourse Commission","Water and Sanitation|Administration|Provincial and International Coordination|Foreign governments and international organisations|Current|Limpopo Watercourse Commission",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW202,Cover!$BC$3:$BC$17,0)),0)","v":124},null,null,18,"Employee social benefits",null,null,{"$f":"+'[7]1'!J202","v":0},{"$f":"+'[7]1'!L202","v":0},{"$f":"+'[7]1'!R202","v":33},33,{"$f":"+'[7]1'!AB202","v":0},{"$f":"+'[8]1'!L194","v":0},{"$f":"+'[8]1'!M194","v":0},{"$f":"+'[8]1'!N194","v":23},{"$f":"+SUM('[8]1'!O194:V194)","v":0},23,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY202","v":"H/H Empl S/Ben:Leave Gratuity"},"Provincial and International Coordination",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Employee social benefits","Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW203,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,19,"Women in Water Awards",null,null,{"$f":"+'[7]1'!J203","v":0},{"$f":"+'[7]1'!L203","v":0},{"$f":"+'[7]1'!R203","v":0},0,{"$f":"+'[7]1'!AB203","v":0},{"$f":"+'[8]1'!L195","v":0},{"$f":"+'[8]1'!M195","v":0},{"$f":"+'[8]1'!N195","v":0},{"$f":"+SUM('[8]1'!O195:V195)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY203","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration||0|0|Women in Water Awards","Water and Sanitation|Administration||0|0|Women in Water Awards",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW204,Cover!$BC$3:$BC$17,0)),0)","v":113},null,null,20,"Vehicle licences",null,null,{"$f":"+'[7]1'!J204","v":6},{"$f":"+'[7]1'!L204","v":5},{"$f":"+'[7]1'!R204","v":63},63,{"$f":"+'[7]1'!AB204","v":63},{"$f":"+'[8]1'!L196","v":0},{"$f":"+'[8]1'!M196","v":0},{"$f":"+'[8]1'!N196","v":0},{"$f":"+SUM('[8]1'!O196:V196)","v":0},63,null,63,65,0,0,0,65,0,0,65,0,68,0,0,0,68,0,0,68,0,71,0,0,0,71,0,0,71,0,null,"Municipal bank accounts","Current",{"$f":"+'[7]1'!AY204","v":"Vehicle Licence"},"Ministry",0,"Other","Licence fees paid to municipalities","Transfer to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Ministry|Municipal bank accounts|Current|Vehicle licences","Water and Sanitation|Administration|Ministry|Municipal bank accounts|Current|Vehicle licences",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW205,Cover!$BC$3:$BC$17,0)),0)","v":124},null,null,21,"Social benefit",null,null,{"$f":"+'[7]1'!J205","v":278},{"$f":"+'[7]1'!L205","v":445},{"$f":"+'[7]1'!R205","v":0},0,{"$f":"+'[7]1'!AB205","v":0},{"$f":"+'[8]1'!L197","v":0},{"$f":"+'[8]1'!M197","v":0},{"$f":"+'[8]1'!N197","v":0},{"$f":"+SUM('[8]1'!O197:V197)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]1'!AY205","v":"H/H Empl S/Ben:Leave Gratuity"},"Provincial and International Coordination",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Social benefit","Water and Sanitation|Administration|Provincial and International Coordination|Social benefits|Current|Social benefit",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW206,Cover!$BC$3:$BC$17,0)),0)","v":113},null,null,22,"Vehicle licences",null,null,{"$f":"+'[7]1'!J206","v":20},{"$f":"+'[7]1'!L206","v":0},{"$f":"+'[7]1'!R206","v":0},0,{"$f":"+'[7]1'!AB206","v":0},{"$f":"+'[8]1'!L198","v":0},{"$f":"+'[8]1'!M198","v":0},{"$f":"+'[8]1'!N198","v":0},{"$f":"+SUM('[8]1'!O198:V198)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Municipal bank accounts","Current",{"$f":"+'[7]1'!AY206","v":"Vehicle Licence"},"Financial Management",0,"Other","Licence fees paid to municipalities","Transfer to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Financial Management|Municipal bank accounts|Current|Vehicle licences","Water and Sanitation|Administration|Financial Management|Municipal bank accounts|Current|Vehicle licences",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW207,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,23,0,null,null,{"$f":"+'[7]1'!J207","v":0},{"$f":"+'[7]1'!L207","v":0},{"$f":"+'[7]1'!R207","v":0},0,{"$f":"+'[7]1'!AB207","v":0},{"$f":"+'[8]1'!L199","v":0},{"$f":"+'[8]1'!M199","v":0},{"$f":"+'[8]1'!N199","v":0},{"$f":"+SUM('[8]1'!O199:V199)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY207","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|0|0|0|0","Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW208,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,24,0,null,null,{"$f":"+'[7]1'!J208","v":0},{"$f":"+'[7]1'!L208","v":0},{"$f":"+'[7]1'!R208","v":0},0,{"$f":"+'[7]1'!AB208","v":0},{"$f":"+'[8]1'!L200","v":0},{"$f":"+'[8]1'!M200","v":0},{"$f":"+'[8]1'!N200","v":0},{"$f":"+SUM('[8]1'!O200:V200)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY208","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":2}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW209,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,25,0,null,null,{"$f":"+'[7]1'!J209","v":0},{"$f":"+'[7]1'!L209","v":0},{"$f":"+'[7]1'!R209","v":0},0,{"$f":"+'[7]1'!AB209","v":0},{"$f":"+'[8]1'!L201","v":0},{"$f":"+'[8]1'!M201","v":0},{"$f":"+'[8]1'!N201","v":0},{"$f":"+SUM('[8]1'!O201:V201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY209","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":3}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW210,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,26,0,null,null,{"$f":"+'[7]1'!J210","v":0},{"$f":"+'[7]1'!L210","v":0},{"$f":"+'[7]1'!R210","v":0},0,{"$f":"+'[7]1'!AB210","v":0},{"$f":"+'[8]1'!L202","v":0},{"$f":"+'[8]1'!M202","v":0},{"$f":"+'[8]1'!N202","v":0},{"$f":"+SUM('[8]1'!O202:V202)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY210","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":4}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW211,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,27,0,null,null,{"$f":"+'[7]1'!J211","v":0},{"$f":"+'[7]1'!L211","v":0},{"$f":"+'[7]1'!R211","v":0},0,{"$f":"+'[7]1'!AB211","v":0},{"$f":"+'[8]1'!L203","v":0},{"$f":"+'[8]1'!M203","v":0},{"$f":"+'[8]1'!N203","v":0},{"$f":"+SUM('[8]1'!O203:V203)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY211","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":5}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW212,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,28,0,null,null,{"$f":"+'[7]1'!J212","v":0},{"$f":"+'[7]1'!L212","v":0},{"$f":"+'[7]1'!R212","v":0},0,{"$f":"+'[7]1'!AB212","v":0},{"$f":"+'[8]1'!L204","v":0},{"$f":"+'[8]1'!M204","v":0},{"$f":"+'[8]1'!N204","v":0},{"$f":"+SUM('[8]1'!O204:V204)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY212","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":6}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW213,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,29,0,null,null,{"$f":"+'[7]1'!J213","v":0},{"$f":"+'[7]1'!L213","v":0},{"$f":"+'[7]1'!R213","v":0},0,{"$f":"+'[7]1'!AB213","v":0},{"$f":"+'[8]1'!L205","v":0},{"$f":"+'[8]1'!M205","v":0},{"$f":"+'[8]1'!N205","v":0},{"$f":"+SUM('[8]1'!O205:V205)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY213","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":7}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW214,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,30,0,null,null,{"$f":"+'[7]1'!J214","v":0},{"$f":"+'[7]1'!L214","v":0},{"$f":"+'[7]1'!R214","v":0},0,{"$f":"+'[7]1'!AB214","v":0},{"$f":"+'[8]1'!L206","v":0},{"$f":"+'[8]1'!M206","v":0},{"$f":"+'[8]1'!N206","v":0},{"$f":"+SUM('[8]1'!O206:V206)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY214","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":8}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW215,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,31,0,null,null,{"$f":"+'[7]1'!J215","v":0},{"$f":"+'[7]1'!L215","v":0},{"$f":"+'[7]1'!R215","v":0},0,{"$f":"+'[7]1'!AB215","v":0},{"$f":"+'[8]1'!L207","v":0},{"$f":"+'[8]1'!M207","v":0},{"$f":"+'[8]1'!N207","v":0},{"$f":"+SUM('[8]1'!O207:V207)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY215","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":9}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW216,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,32,0,null,null,{"$f":"+'[7]1'!J216","v":0},{"$f":"+'[7]1'!L216","v":0},{"$f":"+'[7]1'!R216","v":0},0,{"$f":"+'[7]1'!AB216","v":0},{"$f":"+'[8]1'!L208","v":0},{"$f":"+'[8]1'!M208","v":0},{"$f":"+'[8]1'!N208","v":0},{"$f":"+SUM('[8]1'!O208:V208)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY216","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":10}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW217,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,33,0,null,null,{"$f":"+'[7]1'!J217","v":0},{"$f":"+'[7]1'!L217","v":0},{"$f":"+'[7]1'!R217","v":0},0,{"$f":"+'[7]1'!AB217","v":0},{"$f":"+'[8]1'!L209","v":0},{"$f":"+'[8]1'!M209","v":0},{"$f":"+'[8]1'!N209","v":0},{"$f":"+SUM('[8]1'!O209:V209)","v":0},{"$f":"SUM(M217:Q217)","v":0},null,0,0,0,0,{"$f":"SUM(V217:W217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY217","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":11}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW218,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,34,0,null,null,{"$f":"+'[7]1'!J218","v":0},{"$f":"+'[7]1'!L218","v":0},{"$f":"+'[7]1'!R218","v":0},0,{"$f":"+'[7]1'!AB218","v":0},{"$f":"+'[8]1'!L210","v":0},{"$f":"+'[8]1'!M210","v":0},{"$f":"+'[8]1'!N210","v":0},{"$f":"+SUM('[8]1'!O210:V210)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY218","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":12}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW219,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,35,0,null,null,{"$f":"+'[7]1'!J219","v":0},{"$f":"+'[7]1'!L219","v":0},{"$f":"+'[7]1'!R219","v":0},0,{"$f":"+'[7]1'!AB219","v":0},{"$f":"+'[8]1'!L211","v":0},{"$f":"+'[8]1'!M211","v":0},{"$f":"+'[8]1'!N211","v":0},{"$f":"+SUM('[8]1'!O211:V211)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY219","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":13}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW220,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,36,0,null,null,{"$f":"+'[7]1'!J220","v":0},{"$f":"+'[7]1'!L220","v":0},{"$f":"+'[7]1'!R220","v":0},0,{"$f":"+'[7]1'!AB220","v":0},{"$f":"+'[8]1'!L212","v":0},{"$f":"+'[8]1'!M212","v":0},{"$f":"+'[8]1'!N212","v":0},{"$f":"+SUM('[8]1'!O212:V212)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY220","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":14}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW221,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,37,0,null,null,{"$f":"+'[7]1'!J221","v":0},{"$f":"+'[7]1'!L221","v":0},{"$f":"+'[7]1'!R221","v":0},0,{"$f":"+'[7]1'!AB221","v":0},{"$f":"+'[8]1'!L213","v":0},{"$f":"+'[8]1'!M213","v":0},{"$f":"+'[8]1'!N213","v":0},{"$f":"+SUM('[8]1'!O213:V213)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY221","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":15}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW222,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,38,0,null,null,{"$f":"+'[7]1'!J222","v":0},{"$f":"+'[7]1'!L222","v":0},{"$f":"+'[7]1'!R222","v":0},0,{"$f":"+'[7]1'!AB222","v":0},{"$f":"+'[8]1'!L214","v":0},{"$f":"+'[8]1'!M214","v":0},{"$f":"+'[8]1'!N214","v":0},{"$f":"+SUM('[8]1'!O214:V214)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY222","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":16}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW223,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,39,0,null,null,{"$f":"+'[7]1'!J223","v":0},{"$f":"+'[7]1'!L223","v":0},{"$f":"+'[7]1'!R223","v":0},0,{"$f":"+'[7]1'!AB223","v":0},{"$f":"+'[8]1'!L215","v":0},{"$f":"+'[8]1'!M215","v":0},{"$f":"+'[8]1'!N215","v":0},{"$f":"+SUM('[8]1'!O215:V215)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY223","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":17}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW224,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,40,0,null,null,{"$f":"+'[7]1'!J224","v":0},{"$f":"+'[7]1'!L224","v":0},{"$f":"+'[7]1'!R224","v":0},0,{"$f":"+'[7]1'!AB224","v":0},{"$f":"+'[8]1'!L216","v":0},{"$f":"+'[8]1'!M216","v":0},{"$f":"+'[8]1'!N216","v":0},{"$f":"+SUM('[8]1'!O216:V216)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY224","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":18}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW225,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,41,0,null,null,{"$f":"+'[7]1'!J225","v":0},{"$f":"+'[7]1'!L225","v":0},{"$f":"+'[7]1'!R225","v":0},0,{"$f":"+'[7]1'!AB225","v":0},{"$f":"+'[8]1'!L217","v":0},{"$f":"+'[8]1'!M217","v":0},{"$f":"+'[8]1'!N217","v":0},{"$f":"+SUM('[8]1'!O217:V217)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY225","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":19}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW226,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,42,0,null,null,{"$f":"+'[7]1'!J226","v":0},{"$f":"+'[7]1'!L226","v":0},{"$f":"+'[7]1'!R226","v":0},0,{"$f":"+'[7]1'!AB226","v":0},{"$f":"+'[8]1'!L218","v":0},{"$f":"+'[8]1'!M218","v":0},{"$f":"+'[8]1'!N218","v":0},{"$f":"+SUM('[8]1'!O218:V218)","v":0},0,null,0,0,0,0,{"$f":"SUM(V226:W226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE226:AF226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN226:AO226)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY226","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":20}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW227,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,43,0,null,null,{"$f":"+'[7]1'!J227","v":0},{"$f":"+'[7]1'!L227","v":0},{"$f":"+'[7]1'!R227","v":0},0,{"$f":"+'[7]1'!AB227","v":0},{"$f":"+'[8]1'!L219","v":0},{"$f":"+'[8]1'!M219","v":0},{"$f":"+'[8]1'!N219","v":0},{"$f":"+SUM('[8]1'!O219:V219)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE227:AF227)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN227:AO227)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY227","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":21}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW228,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,44,0,null,null,{"$f":"+'[7]1'!J228","v":0},{"$f":"+'[7]1'!L228","v":0},{"$f":"+'[7]1'!R228","v":0},0,{"$f":"+'[7]1'!AB228","v":0},{"$f":"+'[8]1'!L220","v":0},{"$f":"+'[8]1'!M220","v":0},{"$f":"+'[8]1'!N220","v":0},{"$f":"+SUM('[8]1'!O220:V220)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY228","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":22}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW229,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,45,0,null,null,{"$f":"+'[7]1'!J229","v":0},{"$f":"+'[7]1'!L229","v":0},{"$f":"+'[7]1'!R229","v":0},0,{"$f":"+'[7]1'!AB229","v":0},{"$f":"+'[8]1'!L221","v":0},{"$f":"+'[8]1'!M221","v":0},{"$f":"+'[8]1'!N221","v":0},{"$f":"+SUM('[8]1'!O221:V221)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY229","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":23}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW230,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,46,0,null,null,{"$f":"+'[7]1'!J230","v":0},{"$f":"+'[7]1'!L230","v":0},{"$f":"+'[7]1'!R230","v":0},0,{"$f":"+'[7]1'!AB230","v":0},{"$f":"+'[8]1'!L222","v":0},{"$f":"+'[8]1'!M222","v":0},{"$f":"+'[8]1'!N222","v":0},{"$f":"+SUM('[8]1'!O222:V222)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY230","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":24}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW231,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,47,0,null,null,{"$f":"+'[7]1'!J231","v":0},{"$f":"+'[7]1'!L231","v":0},{"$f":"+'[7]1'!R231","v":0},0,{"$f":"+'[7]1'!AB231","v":0},{"$f":"+'[8]1'!L223","v":0},{"$f":"+'[8]1'!M223","v":0},{"$f":"+'[8]1'!N223","v":0},{"$f":"+SUM('[8]1'!O223:V223)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY231","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":25}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW232,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,48,0,null,null,{"$f":"+'[7]1'!J232","v":0},{"$f":"+'[7]1'!L232","v":0},{"$f":"+'[7]1'!R232","v":0},0,{"$f":"+'[7]1'!AB232","v":0},{"$f":"+'[8]1'!L224","v":0},{"$f":"+'[8]1'!M224","v":0},{"$f":"+'[8]1'!N224","v":0},{"$f":"+SUM('[8]1'!O224:V224)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY232","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":26}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW233,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,49,0,null,null,{"$f":"+'[7]1'!J233","v":0},{"$f":"+'[7]1'!L233","v":0},{"$f":"+'[7]1'!R233","v":0},0,{"$f":"+'[7]1'!AB233","v":0},{"$f":"+'[8]1'!L225","v":0},{"$f":"+'[8]1'!M225","v":0},{"$f":"+'[8]1'!N225","v":0},{"$f":"+SUM('[8]1'!O225:V225)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY233","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":27}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW234,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,50,0,null,null,{"$f":"+'[7]1'!J234","v":0},{"$f":"+'[7]1'!L234","v":0},{"$f":"+'[7]1'!R234","v":0},0,{"$f":"+'[7]1'!AB234","v":0},{"$f":"+'[8]1'!L226","v":0},{"$f":"+'[8]1'!M226","v":0},{"$f":"+'[8]1'!N226","v":0},{"$f":"+SUM('[8]1'!O226:V226)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY234","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":28}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW235,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,51,0,null,null,{"$f":"+'[7]1'!J235","v":0},{"$f":"+'[7]1'!L235","v":0},{"$f":"+'[7]1'!R235","v":0},0,{"$f":"+'[7]1'!AB235","v":0},{"$f":"+'[8]1'!L227","v":0},{"$f":"+'[8]1'!M227","v":0},{"$f":"+'[8]1'!N227","v":0},{"$f":"+SUM('[8]1'!O227:V227)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY235","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":29}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW236,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,52,0,null,null,{"$f":"+'[7]1'!J236","v":0},{"$f":"+'[7]1'!L236","v":0},{"$f":"+'[7]1'!R236","v":0},0,{"$f":"+'[7]1'!AB236","v":0},{"$f":"+'[8]1'!L228","v":0},{"$f":"+'[8]1'!M228","v":0},{"$f":"+'[8]1'!N228","v":0},{"$f":"+SUM('[8]1'!O228:V228)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY236","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":30}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW237,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,53,0,null,null,{"$f":"+'[7]1'!J237","v":0},{"$f":"+'[7]1'!L237","v":0},{"$f":"+'[7]1'!R237","v":0},0,{"$f":"+'[7]1'!AB237","v":0},{"$f":"+'[8]1'!L229","v":0},{"$f":"+'[8]1'!M229","v":0},{"$f":"+'[8]1'!N229","v":0},{"$f":"+SUM('[8]1'!O229:V229)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY237","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":31}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW238,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,54,0,null,null,{"$f":"+'[7]1'!J238","v":0},{"$f":"+'[7]1'!L238","v":0},{"$f":"+'[7]1'!R238","v":0},0,{"$f":"+'[7]1'!AB238","v":0},{"$f":"+'[8]1'!L230","v":0},{"$f":"+'[8]1'!M230","v":0},{"$f":"+'[8]1'!N230","v":0},{"$f":"+SUM('[8]1'!O230:V230)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY238","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":32}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW239,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,55,0,null,null,{"$f":"+'[7]1'!J239","v":0},{"$f":"+'[7]1'!L239","v":0},{"$f":"+'[7]1'!R239","v":0},0,{"$f":"+'[7]1'!AB239","v":0},{"$f":"+'[8]1'!L231","v":0},{"$f":"+'[8]1'!M231","v":0},{"$f":"+'[8]1'!N231","v":0},{"$f":"+SUM('[8]1'!O231:V231)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY239","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":33}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW240,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,56,0,null,null,{"$f":"+'[7]1'!J240","v":0},{"$f":"+'[7]1'!L240","v":0},{"$f":"+'[7]1'!R240","v":0},0,{"$f":"+'[7]1'!AB240","v":0},{"$f":"+'[8]1'!L232","v":0},{"$f":"+'[8]1'!M232","v":0},{"$f":"+'[8]1'!N232","v":0},{"$f":"+SUM('[8]1'!O232:V232)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY240","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":34}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW241,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,57,0,null,null,{"$f":"+'[7]1'!J241","v":0},{"$f":"+'[7]1'!L241","v":0},{"$f":"+'[7]1'!R241","v":0},0,{"$f":"+'[7]1'!AB241","v":0},{"$f":"+'[8]1'!L233","v":0},{"$f":"+'[8]1'!M233","v":0},{"$f":"+'[8]1'!N233","v":0},{"$f":"+SUM('[8]1'!O233:V233)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY241","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":35}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW242,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,58,0,null,null,{"$f":"+'[7]1'!J242","v":0},{"$f":"+'[7]1'!L242","v":0},{"$f":"+'[7]1'!R242","v":0},0,{"$f":"+'[7]1'!AB242","v":0},{"$f":"+'[8]1'!L234","v":0},{"$f":"+'[8]1'!M234","v":0},{"$f":"+'[8]1'!N234","v":0},{"$f":"+SUM('[8]1'!O234:V234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY242","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":36}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW243,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,59,0,null,null,{"$f":"+'[7]1'!J243","v":0},{"$f":"+'[7]1'!L243","v":0},{"$f":"+'[7]1'!R243","v":0},0,{"$f":"+'[7]1'!AB243","v":0},{"$f":"+'[8]1'!L235","v":0},{"$f":"+'[8]1'!M235","v":0},{"$f":"+'[8]1'!N235","v":0},{"$f":"+SUM('[8]1'!O235:V235)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY243","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":37}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW244,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,60,0,null,null,{"$f":"+'[7]1'!J244","v":0},{"$f":"+'[7]1'!L244","v":0},{"$f":"+'[7]1'!R244","v":0},0,{"$f":"+'[7]1'!AB244","v":0},{"$f":"+'[8]1'!L236","v":0},{"$f":"+'[8]1'!M236","v":0},{"$f":"+'[8]1'!N236","v":0},{"$f":"+SUM('[8]1'!O236:V236)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY244","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":38}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW245,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,61,0,null,null,{"$f":"+'[7]1'!J245","v":0},{"$f":"+'[7]1'!L245","v":0},{"$f":"+'[7]1'!R245","v":0},0,{"$f":"+'[7]1'!AB245","v":0},{"$f":"+'[8]1'!L237","v":0},{"$f":"+'[8]1'!M237","v":0},{"$f":"+'[8]1'!N237","v":0},{"$f":"+SUM('[8]1'!O237:V237)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY245","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":39}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW246,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,62,0,null,null,{"$f":"+'[7]1'!J246","v":0},{"$f":"+'[7]1'!L246","v":0},{"$f":"+'[7]1'!R246","v":0},0,{"$f":"+'[7]1'!AB246","v":0},{"$f":"+'[8]1'!L238","v":0},{"$f":"+'[8]1'!M238","v":0},{"$f":"+'[8]1'!N238","v":0},{"$f":"+SUM('[8]1'!O238:V238)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY246","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":40}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW247,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,63,0,null,null,{"$f":"+'[7]1'!J247","v":0},{"$f":"+'[7]1'!L247","v":0},{"$f":"+'[7]1'!R247","v":0},0,{"$f":"+'[7]1'!AB247","v":0},{"$f":"+'[8]1'!L239","v":0},{"$f":"+'[8]1'!M239","v":0},{"$f":"+'[8]1'!N239","v":0},{"$f":"+SUM('[8]1'!O239:V239)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY247","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":41}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW248,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,64,0,null,null,{"$f":"+'[7]1'!J248","v":0},{"$f":"+'[7]1'!L248","v":0},{"$f":"+'[7]1'!R248","v":0},0,{"$f":"+'[7]1'!AB248","v":0},{"$f":"+'[8]1'!L240","v":0},{"$f":"+'[8]1'!M240","v":0},{"$f":"+'[8]1'!N240","v":0},{"$f":"+SUM('[8]1'!O240:V240)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY248","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":42}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW249,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,65,0,null,null,{"$f":"+'[7]1'!J249","v":0},{"$f":"+'[7]1'!L249","v":0},{"$f":"+'[7]1'!R249","v":0},0,{"$f":"+'[7]1'!AB249","v":0},{"$f":"+'[8]1'!L241","v":0},{"$f":"+'[8]1'!M241","v":0},{"$f":"+'[8]1'!N241","v":0},{"$f":"+SUM('[8]1'!O241:V241)","v":0},0,null,0,0,0,0,0,{"$f":"U249+X249","v":0},0,0,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},0,0,0,0,{"$f":"AD249+AG249","v":0},0,0,0,{"$f":"AK249-AD249","v":0},0,0,0,0,{"$f":"AM249+AP249","v":0},0,0,0,{"$f":"AT249-AM249","v":0},null,0,0,{"$f":"+'[7]1'!AY249","v":0},0,0,0,0,null,{"$f":"IF(AND(SUM($I249:$AU249)<>0,OR($F249=\"\",$AW249=\"\",$AX249=\"\",$BC249=\"\",$BD249=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":43}]
[{"$f":"IF(SUM(COUNTIF(F250:BC250,\"<>0\")-COUNTBLANK(F250:BC250))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW250,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,66,0,null,null,{"$f":"+'[7]1'!J250","v":0},{"$f":"+'[7]1'!L250","v":0},{"$f":"+'[7]1'!R250","v":0},0,{"$f":"+'[7]1'!AB250","v":0},{"$f":"+'[8]1'!L242","v":0},{"$f":"+'[8]1'!M242","v":0},{"$f":"+'[8]1'!N242","v":0},{"$f":"+SUM('[8]1'!O242:V242)","v":0},0,null,{"$f":"R250-S250","v":0},0,0,0,0,{"$f":"U250+X250","v":0},0,0,{"$f":"Y250+Z250+AA250","v":0},{"$f":"AB250-U250","v":0},0,0,0,0,{"$f":"AD250+AG250","v":0},0,0,{"$f":"AH250+AI250+AJ250","v":0},{"$f":"AK250-AD250","v":0},0,0,0,0,{"$f":"AM250+AP250","v":0},0,0,{"$f":"AQ250+AR250+AS250","v":0},0,null,0,0,{"$f":"+'[7]1'!AY250","v":0},0,0,0,0,null,{"$f":"IF(AND(SUM($I250:$AU250)<>0,OR($F250=\"\",$AW250=\"\",$AX250=\"\",$BC250=\"\",$BD250=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"Water and Sanitation|Administration|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":44}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW251,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,67,0,null,null,{"$f":"+'[7]1'!J251","v":0},{"$f":"+'[7]1'!L251","v":0},{"$f":"+'[7]1'!R251","v":0},0,{"$f":"+'[7]1'!AB251","v":0},{"$f":"+'[8]1'!L243","v":0},{"$f":"+'[8]1'!M243","v":0},{"$f":"+'[8]1'!N243","v":0},{"$f":"+SUM('[8]1'!O243:V243)","v":0},0,null,0,0,0,0,0,{"$f":"U251+X251","v":0},0,0,{"$f":"Y251+Z251+AA251","v":0},{"$f":"AB251-U251","v":0},0,0,0,0,{"$f":"AD251+AG251","v":0},0,0,{"$f":"AH251+AI251+AJ251","v":0},{"$f":"AK251-AD251","v":0},0,0,0,0,{"$f":"AM251+AP251","v":0},0,0,{"$f":"AQ251+AR251+AS251","v":0},0,null,0,0,{"$f":"+'[7]1'!AY251","v":0},0,0,0,0,null,{"$f":"IF(AND(SUM($I251:$AU251)<>0,OR($F251=\"\",$AW251=\"\",$AX251=\"\",$BC251=\"\",$BD251=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":45}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW252,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,68,0,null,null,{"$f":"+'[7]1'!J252","v":0},{"$f":"+'[7]1'!L252","v":0},{"$f":"+'[7]1'!R252","v":0},0,{"$f":"+'[7]1'!AB252","v":0},{"$f":"+'[8]1'!L244","v":0},{"$f":"+'[8]1'!M244","v":0},{"$f":"+'[8]1'!N244","v":0},{"$f":"+SUM('[8]1'!O244:V244)","v":0},0,null,0,0,0,0,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},0,0,{"$f":"Y252+Z252+AA252","v":0},{"$f":"AB252-U252","v":0},0,0,0,0,{"$f":"AD252+AG252","v":0},0,0,{"$f":"AH252+AI252+AJ252","v":0},{"$f":"AK252-AD252","v":0},0,0,0,0,{"$f":"AM252+AP252","v":0},0,0,{"$f":"AQ252+AR252+AS252","v":0},0,null,0,0,{"$f":"+'[7]1'!AY252","v":0},0,0,0,0,null,{"$f":"IF(AND(SUM($I252:$AU252)<>0,OR($F252=\"\",$AW252=\"\",$AX252=\"\",$BC252=\"\",$BD252=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":46}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW253,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,69,0,null,null,{"$f":"+'[7]1'!J253","v":0},{"$f":"+'[7]1'!L253","v":0},{"$f":"+'[7]1'!R253","v":0},0,{"$f":"+'[7]1'!AB253","v":0},{"$f":"+'[8]1'!L245","v":0},{"$f":"+'[8]1'!M245","v":0},{"$f":"+'[8]1'!N245","v":0},{"$f":"+SUM('[8]1'!O245:V245)","v":0},{"$f":"SUM(M253:Q253)","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Y253+Z253+AA253","v":0},{"$f":"AB253-U253","v":0},0,0,0,0,0,0,0,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},0,0,0,0,0,0,0,{"$f":"AQ253+AR253+AS253","v":0},0,null,0,0,{"$f":"+'[7]1'!AY253","v":0},0,0,0,0,null,{"$f":"IF(AND(SUM($I253:$AU253)<>0,OR($F253=\"\",$AW253=\"\",$AX253=\"\",$BC253=\"\",$BD253=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":47}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW254,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,70,0,null,null,{"$f":"+'[7]1'!J254","v":0},{"$f":"+'[7]1'!L254","v":0},{"$f":"+'[7]1'!R254","v":0},0,{"$f":"+'[7]1'!AB254","v":0},{"$f":"+'[8]1'!L246","v":0},{"$f":"+'[8]1'!M246","v":0},{"$f":"+'[8]1'!N246","v":0},{"$f":"+SUM('[8]1'!O246:V246)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254+AR254+AS254","v":0},0,null,0,0,{"$f":"+'[7]1'!AY254","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":48}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW255,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,71,0,null,null,{"$f":"+'[7]1'!J255","v":0},{"$f":"+'[7]1'!L255","v":0},{"$f":"+'[7]1'!R255","v":0},0,{"$f":"+'[7]1'!AB255","v":0},{"$f":"+'[8]1'!L247","v":0},{"$f":"+'[8]1'!M247","v":0},{"$f":"+'[8]1'!N247","v":0},{"$f":"+SUM('[8]1'!O247:V247)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0},null,0,0,{"$f":"+'[7]1'!AY255","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":49}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW256,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,72,0,null,null,{"$f":"+'[7]1'!J256","v":0},{"$f":"+'[7]1'!L256","v":0},{"$f":"+'[7]1'!R256","v":0},0,{"$f":"+'[7]1'!AB256","v":0},{"$f":"+'[8]1'!L248","v":0},{"$f":"+'[8]1'!M248","v":0},{"$f":"+'[8]1'!N248","v":0},{"$f":"+SUM('[8]1'!O248:V248)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY256","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":50}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW257,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,73,0,null,null,{"$f":"+'[7]1'!J257","v":0},{"$f":"+'[7]1'!L257","v":0},{"$f":"+'[7]1'!R257","v":0},0,{"$f":"+'[7]1'!AB257","v":0},{"$f":"+'[8]1'!L249","v":0},{"$f":"+'[8]1'!M249","v":0},{"$f":"+'[8]1'!N249","v":0},{"$f":"+SUM('[8]1'!O249:V249)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY257","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":51}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW258,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,74,0,null,null,{"$f":"+'[7]1'!J258","v":0},{"$f":"+'[7]1'!L258","v":0},{"$f":"+'[7]1'!R258","v":0},0,{"$f":"+'[7]1'!AB258","v":0},{"$f":"+'[8]1'!L250","v":0},{"$f":"+'[8]1'!M250","v":0},{"$f":"+'[8]1'!N250","v":0},{"$f":"+SUM('[8]1'!O250:V250)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY258","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":52}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW259,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,75,0,null,null,{"$f":"+'[7]1'!J259","v":0},{"$f":"+'[7]1'!L259","v":0},{"$f":"+'[7]1'!R259","v":0},0,{"$f":"+'[7]1'!AB259","v":0},{"$f":"+'[8]1'!L251","v":0},{"$f":"+'[8]1'!M251","v":0},{"$f":"+'[8]1'!N251","v":0},{"$f":"+SUM('[8]1'!O251:V251)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY259","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":53}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW260,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,76,0,null,null,{"$f":"+'[7]1'!J260","v":0},{"$f":"+'[7]1'!L260","v":0},{"$f":"+'[7]1'!R260","v":0},0,{"$f":"+'[7]1'!AB260","v":0},{"$f":"+'[8]1'!L252","v":0},{"$f":"+'[8]1'!M252","v":0},{"$f":"+'[8]1'!N252","v":0},{"$f":"+SUM('[8]1'!O252:V252)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY260","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":54}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW261,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,77,0,null,null,{"$f":"+'[7]1'!J261","v":0},{"$f":"+'[7]1'!L261","v":0},{"$f":"+'[7]1'!R261","v":0},0,{"$f":"+'[7]1'!AB261","v":0},{"$f":"+'[8]1'!L253","v":0},{"$f":"+'[8]1'!M253","v":0},{"$f":"+'[8]1'!N253","v":0},{"$f":"+SUM('[8]1'!O253:V253)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY261","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":55}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW262,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,78,0,null,null,{"$f":"+'[7]1'!J262","v":0},{"$f":"+'[7]1'!L262","v":0},{"$f":"+'[7]1'!R262","v":0},0,{"$f":"+'[7]1'!AB262","v":0},{"$f":"+'[8]1'!L254","v":0},{"$f":"+'[8]1'!M254","v":0},{"$f":"+'[8]1'!N254","v":0},{"$f":"+SUM('[8]1'!O254:V254)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY262","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":56}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW263,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,79,0,null,null,{"$f":"+'[7]1'!J263","v":0},{"$f":"+'[7]1'!L263","v":0},{"$f":"+'[7]1'!R263","v":0},0,{"$f":"+'[7]1'!AB263","v":0},{"$f":"+'[8]1'!L255","v":0},{"$f":"+'[8]1'!M255","v":0},{"$f":"+'[8]1'!N255","v":0},{"$f":"+SUM('[8]1'!O255:V255)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY263","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":57}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW264,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,80,0,null,null,{"$f":"+'[7]1'!J264","v":0},{"$f":"+'[7]1'!L264","v":0},{"$f":"+'[7]1'!R264","v":0},0,{"$f":"+'[7]1'!AB264","v":0},{"$f":"+'[8]1'!L256","v":0},{"$f":"+'[8]1'!M256","v":0},{"$f":"+'[8]1'!N256","v":0},{"$f":"+SUM('[8]1'!O256:V256)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY264","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":58}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW265,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,81,0,null,null,{"$f":"+'[7]1'!J265","v":0},{"$f":"+'[7]1'!L265","v":0},{"$f":"+'[7]1'!R265","v":0},0,{"$f":"+'[7]1'!AB265","v":0},{"$f":"+'[8]1'!L257","v":0},{"$f":"+'[8]1'!M257","v":0},{"$f":"+'[8]1'!N257","v":0},{"$f":"+SUM('[8]1'!O257:V257)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY265","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":59}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW266,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,82,0,null,null,{"$f":"+'[7]1'!J266","v":0},{"$f":"+'[7]1'!L266","v":0},{"$f":"+'[7]1'!R266","v":0},0,{"$f":"+'[7]1'!AB266","v":0},{"$f":"+'[8]1'!L258","v":0},{"$f":"+'[8]1'!M258","v":0},{"$f":"+'[8]1'!N258","v":0},{"$f":"+SUM('[8]1'!O258:V258)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY266","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":60}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW267,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,83,0,null,null,{"$f":"+'[7]1'!J267","v":0},{"$f":"+'[7]1'!L267","v":0},{"$f":"+'[7]1'!R267","v":0},0,{"$f":"+'[7]1'!AB267","v":0},{"$f":"+'[8]1'!L259","v":0},{"$f":"+'[8]1'!M259","v":0},{"$f":"+'[8]1'!N259","v":0},{"$f":"+SUM('[8]1'!O259:V259)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY267","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":61}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW268,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,84,0,null,null,{"$f":"+'[7]1'!J268","v":0},{"$f":"+'[7]1'!L268","v":0},{"$f":"+'[7]1'!R268","v":0},0,{"$f":"+'[7]1'!AB268","v":0},{"$f":"+'[8]1'!L260","v":0},{"$f":"+'[8]1'!M260","v":0},{"$f":"+'[8]1'!N260","v":0},{"$f":"+SUM('[8]1'!O260:V260)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY268","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":62}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW269,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,85,0,null,null,{"$f":"+'[7]1'!J269","v":0},{"$f":"+'[7]1'!L269","v":0},{"$f":"+'[7]1'!R269","v":0},0,{"$f":"+'[7]1'!AB269","v":0},{"$f":"+'[8]1'!L261","v":0},{"$f":"+'[8]1'!M261","v":0},{"$f":"+'[8]1'!N261","v":0},{"$f":"+SUM('[8]1'!O261:V261)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY269","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":63}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW270,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,86,0,null,null,{"$f":"+'[7]1'!J270","v":0},{"$f":"+'[7]1'!L270","v":0},{"$f":"+'[7]1'!R270","v":0},0,{"$f":"+'[7]1'!AB270","v":0},{"$f":"+'[8]1'!L262","v":0},{"$f":"+'[8]1'!M262","v":0},{"$f":"+'[8]1'!N262","v":0},{"$f":"+SUM('[8]1'!O262:V262)","v":0},0,null,0,0,0,0,{"$f":"SUM(V270:W270)","v":0},{"$f":"U270+X270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE270:AF270)","v":0},{"$f":"AD270+AG270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN270:AO270)","v":0},{"$f":"AM270+AP270","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY270","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":64}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW271,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,87,0,null,null,{"$f":"+'[7]1'!J271","v":0},{"$f":"+'[7]1'!L271","v":0},{"$f":"+'[7]1'!R271","v":0},0,{"$f":"+'[7]1'!AB271","v":0},{"$f":"+'[8]1'!L263","v":0},{"$f":"+'[8]1'!M263","v":0},{"$f":"+'[8]1'!N263","v":0},{"$f":"+SUM('[8]1'!O263:V263)","v":0},0,null,0,0,0,0,{"$f":"SUM(V271:W271)","v":0},{"$f":"U271+X271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE271:AF271)","v":0},{"$f":"AD271+AG271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN271:AO271)","v":0},{"$f":"AM271+AP271","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY271","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":65}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW272,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,88,0,null,null,{"$f":"+'[7]1'!J272","v":0},{"$f":"+'[7]1'!L272","v":0},{"$f":"+'[7]1'!R272","v":0},0,{"$f":"+'[7]1'!AB272","v":0},{"$f":"+'[8]1'!L264","v":0},{"$f":"+'[8]1'!M264","v":0},{"$f":"+'[8]1'!N264","v":0},{"$f":"+SUM('[8]1'!O264:V264)","v":0},0,null,0,0,0,0,{"$f":"SUM(V272:W272)","v":0},{"$f":"U272+X272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE272:AF272)","v":0},{"$f":"AD272+AG272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN272:AO272)","v":0},{"$f":"AM272+AP272","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY272","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":66}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW273,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,89,0,null,null,{"$f":"+'[7]1'!J273","v":0},{"$f":"+'[7]1'!L273","v":0},{"$f":"+'[7]1'!R273","v":0},0,{"$f":"+'[7]1'!AB273","v":0},{"$f":"+'[8]1'!L265","v":0},{"$f":"+'[8]1'!M265","v":0},{"$f":"+'[8]1'!N265","v":0},{"$f":"+SUM('[8]1'!O265:V265)","v":0},0,null,0,0,0,0,0,{"$f":"U273+X273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE273:AF273)","v":0},{"$f":"AD273+AG273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN273:AO273)","v":0},{"$f":"AM273+AP273","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]1'!AY273","v":0},0,0,0,0,0,{"$f":"IF(AND(SUM($I273:$AU273)<>0,OR($F273=\"\",$AW273=\"\",$AX273=\"\",$BC273=\"\",$BD273=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":67}]
[0,{"$f":"IFERROR(INDEX((Cover!$BB$3:$BB$17),MATCH(AW274,Cover!$BC$3:$BC$17,0)),0)","v":0},null,null,90,0,null,null,{"$f":"+'[7]1'!J274","v":0},{"$f":"+'[7]1'!L274","v":0},{"$f":"+'[7]1'!R274","v":0},0,{"$f":"+'[7]1'!AB274","v":0},{"$f":"+'[8]1'!L266","v":0},{"$f":"+'[8]1'!M266","v":0},{"$f":"+'[8]1'!N266","v":0},{"$f":"+SUM('[8]1'!O266:V266)","v":0},0,null,0,0,0,0,0,{"$f":"U274+X274","v":0},0,0,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},0,0,0,0,{"$f":"AD274+AG274","v":0},0,0,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},0,0,0,0,{"$f":"AM274+AP274","v":0},0,0,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,0,0,{"$f":"+'[7]1'!AY274","v":0},0,0,0,0,0,{"$f":"IF(AND(SUM($I274:$AU274)<>0,OR($F274=\"\",$AW274=\"\",$AX274=\"\",$BC274=\"\",$BD274=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":68}]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital",null,"Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,{"$f":"+'[7]1'!J276","v":0},{"$f":"+'[7]1'!L276","v":0},{"$f":"+'[7]1'!R276","v":0},0,{"$f":"+'[7]1'!AB276","v":0},{"$f":"+'[8]1'!L268","v":0},{"$f":"+'[8]1'!M268","v":0},{"$f":"+'[8]1'!N268","v":0},{"$f":"+SUM('[8]1'!O268:V268)","v":0},0,null,{"$f":"R276-S276","v":0},0,0,0,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},0,0,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,0,0,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},0,0,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},0,0,0,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},0,0,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,null,0,null,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AZ276=\"\",$BA276=\"\",$BC276=\"\",$BD276=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"Water and Sanitation|Administration|0||0|0"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"Water and Sanitation|Administration|0||0|0"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F277:BC277,\"<>0\")-COUNTBLANK(F277:BC277))<>0,1,0)","v":0},null,null,null,2,0,null,null,{"$f":"+'[7]1'!J277","v":0},{"$f":"+'[7]1'!L277","v":0},{"$f":"+'[7]1'!R277","v":0},0,{"$f":"+'[7]1'!AB277","v":0},{"$f":"+'[8]1'!L269","v":0},{"$f":"+'[8]1'!M269","v":0},{"$f":"+'[8]1'!N269","v":0},{"$f":"+SUM('[8]1'!O269:V269)","v":0},0,null,{"$f":"R277-S277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[{"$f":"IF(SUM(COUNTIF(F278:BC278,\"<>0\")-COUNTBLANK(F278:BC278))<>0,1,0)","v":0},null,null,null,3,0,null,null,{"$f":"+'[7]1'!J278","v":0},{"$f":"+'[7]1'!L278","v":0},{"$f":"+'[7]1'!R278","v":0},0,{"$f":"+'[7]1'!AB278","v":0},{"$f":"+'[8]1'!L270","v":0},{"$f":"+'[8]1'!M270","v":0},{"$f":"+'[8]1'!N270","v":0},{"$f":"+SUM('[8]1'!O270:V270)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[0,null,null,null,4,0,null,null,{"$f":"+'[7]1'!J279","v":0},{"$f":"+'[7]1'!L279","v":0},{"$f":"+'[7]1'!R279","v":0},0,{"$f":"+'[7]1'!AB279","v":0},{"$f":"+'[8]1'!L271","v":0},{"$f":"+'[8]1'!M271","v":0},{"$f":"+'[8]1'!N271","v":0},{"$f":"+SUM('[8]1'!O271:V271)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[0,null,null,null,5,0,null,null,{"$f":"+'[7]1'!J280","v":0},{"$f":"+'[7]1'!L280","v":0},{"$f":"+'[7]1'!R280","v":0},0,{"$f":"+'[7]1'!AB280","v":0},{"$f":"+'[8]1'!L272","v":0},{"$f":"+'[8]1'!M272","v":0},{"$f":"+'[8]1'!N272","v":0},{"$f":"+SUM('[8]1'!O272:V272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[0,null,null,null,6,0,null,null,{"$f":"+'[7]1'!J281","v":0},{"$f":"+'[7]1'!L281","v":0},{"$f":"+'[7]1'!R281","v":0},0,{"$f":"+'[7]1'!AB281","v":0},{"$f":"+'[8]1'!L273","v":0},{"$f":"+'[8]1'!M273","v":0},{"$f":"+'[8]1'!N273","v":0},{"$f":"+SUM('[8]1'!O273:V273)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]1'!J282","v":0},{"$f":"+'[7]1'!L282","v":0},{"$f":"+'[7]1'!R282","v":0},0,{"$f":"+'[7]1'!AB282","v":0},{"$f":"+'[8]1'!L274","v":0},{"$f":"+'[8]1'!M274","v":0},{"$f":"+'[8]1'!N274","v":0},{"$f":"+SUM('[8]1'!O274:V274)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]1'!J283","v":0},{"$f":"+'[7]1'!L283","v":0},{"$f":"+'[7]1'!R283","v":0},0,{"$f":"+'[7]1'!AB283","v":0},{"$f":"+'[8]1'!L275","v":0},{"$f":"+'[8]1'!M275","v":0},{"$f":"+'[8]1'!N275","v":0},{"$f":"+SUM('[8]1'!O275:V275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]1'!J284","v":0},{"$f":"+'[7]1'!L284","v":0},{"$f":"+'[7]1'!R284","v":0},0,{"$f":"+'[7]1'!AB284","v":0},{"$f":"+'[8]1'!L276","v":0},{"$f":"+'[8]1'!M276","v":0},{"$f":"+'[8]1'!N276","v":0},{"$f":"+SUM('[8]1'!O276:V276)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]1'!J285","v":0},{"$f":"+'[7]1'!L285","v":0},{"$f":"+'[7]1'!R285","v":0},0,{"$f":"+'[7]1'!AB285","v":0},{"$f":"+'[8]1'!L277","v":0},{"$f":"+'[8]1'!M277","v":0},{"$f":"+'[8]1'!N277","v":0},{"$f":"+SUM('[8]1'!O277:V277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]1'!J286","v":0},{"$f":"+'[7]1'!L286","v":0},{"$f":"+'[7]1'!R286","v":0},0,{"$f":"+'[7]1'!AB286","v":0},{"$f":"+'[8]1'!L278","v":0},{"$f":"+'[8]1'!M278","v":0},{"$f":"+'[8]1'!N278","v":0},{"$f":"+SUM('[8]1'!O278:V278)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]1'!J287","v":0},{"$f":"+'[7]1'!L287","v":0},{"$f":"+'[7]1'!R287","v":0},0,{"$f":"+'[7]1'!AB287","v":0},{"$f":"+'[8]1'!L279","v":0},{"$f":"+'[8]1'!M279","v":0},{"$f":"+'[8]1'!N279","v":0},{"$f":"+SUM('[8]1'!O279:V279)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]1'!J288","v":0},{"$f":"+'[7]1'!L288","v":0},{"$f":"+'[7]1'!R288","v":0},0,{"$f":"+'[7]1'!AB288","v":0},{"$f":"+'[8]1'!L280","v":0},{"$f":"+'[8]1'!M280","v":0},{"$f":"+'[8]1'!N280","v":0},{"$f":"+SUM('[8]1'!O280:V280)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[0,null,null,null,14,0,null,null,{"$f":"+'[7]1'!J289","v":0},{"$f":"+'[7]1'!L289","v":0},{"$f":"+'[7]1'!R289","v":0},0,{"$f":"+'[7]1'!AB289","v":0},{"$f":"+'[8]1'!L281","v":0},{"$f":"+'[8]1'!M281","v":0},{"$f":"+'[8]1'!N281","v":0},{"$f":"+SUM('[8]1'!O281:V281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0||0|0",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":38752},48322,30899,30899,30390,0,0,1360,0,31750,0,31750,31154,{"$f":"SUM(V185:V289)","v":0},51,{"$f":"SUM(V290:W290)","v":51},{"$f":"U290+X290","v":31205},0,0,31205,51,32560,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":32560},0,0,32560,0,34019,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":34019},0,0,34019,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BB298:BB310)<>13,1,0)","v":0}]
[1,null,null,null,1,"Theft and losses",null,null,{"$f":"+'[7]1'!J298","v":17},{"$f":"+'[7]1'!L298","v":0},{"$f":"+'[7]1'!R298","v":0},0,{"$f":"+'[7]1'!AB298","v":0},{"$f":"+'[8]1'!L289","v":0},{"$f":"+'[8]1'!M289","v":0},{"$f":"+'[8]1'!N289","v":0},{"$f":"+SUM('[8]1'!O289:V289)","v":0},{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,0,0,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},0,0,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,0,0,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},0,0,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},0,0,0,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},0,0,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Financial Management",null,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AZ298=\"\",$BA298=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"Water and Sanitation|Administration|Financial Management|Payments for financial assets|Payments for financial assets|Theft and losses"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"Water and Sanitation|Administration|Financial Management|Payments for financial assets|Payments for financial assets|Theft and losses"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F299:AZ299,\"<>0\")-COUNTBLANK(F299:AZ299))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,{"$f":"+'[7]1'!J299","v":27},{"$f":"+'[7]1'!L299","v":0},{"$f":"+'[7]1'!R299","v":0},0,{"$f":"+'[7]1'!AB299","v":0},{"$f":"+'[8]1'!L290","v":0},{"$f":"+'[8]1'!M290","v":0},{"$f":"+'[8]1'!N290","v":0},{"$f":"+SUM('[8]1'!O290:V290)","v":0},0,null,{"$f":"R299-S299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN299:AO299)","v":0},0,0,0,0,0,null,"Ministry",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":"Water and Sanitation|Administration|Ministry|Payments for financial assets|Payments for financial assets|Thefts and losses"},"Water and Sanitation|Administration|Ministry|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":1}]
[1,null,null,null,3,"Thefts and losses",null,null,{"$f":"+'[7]1'!J300","v":21},{"$f":"+'[7]1'!L300","v":0},{"$f":"+'[7]1'!R300","v":0},0,{"$f":"+'[7]1'!AB300","v":0},{"$f":"+'[8]1'!L291","v":0},{"$f":"+'[8]1'!M291","v":0},{"$f":"+'[8]1'!N291","v":0},{"$f":"+SUM('[8]1'!O291:V291)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Departmental Management",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":"Water and Sanitation|Administration|Departmental Management|Payments for financial assets|Payments for financial assets|Thefts and losses"},"Water and Sanitation|Administration|Departmental Management|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":1}]
[1,null,null,null,4,"Thefts and losses",null,null,{"$f":"+'[7]1'!J301","v":70},{"$f":"+'[7]1'!L301","v":0},{"$f":"+'[7]1'!R301","v":0},0,{"$f":"+'[7]1'!AB301","v":0},{"$f":"+'[8]1'!L292","v":0},{"$f":"+'[8]1'!M292","v":0},{"$f":"+'[8]1'!N292","v":0},{"$f":"+SUM('[8]1'!O292:V292)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Departmental Management",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|Departmental Management|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":2}]
[1,null,null,null,5,"Thefts and losses",null,null,{"$f":"+'[7]1'!J302","v":586},{"$f":"+'[7]1'!L302","v":0},{"$f":"+'[7]1'!R302","v":0},0,{"$f":"+'[7]1'!AB302","v":0},{"$f":"+'[8]1'!L293","v":0},{"$f":"+'[8]1'!M293","v":0},{"$f":"+'[8]1'!N293","v":0},{"$f":"+SUM('[8]1'!O293:V293)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Corporate Services",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|Corporate Services|Payments for financial assets|Payments for financial assets|Thefts and losses","Water and Sanitation|Administration|Corporate Services|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":1}]
[0,null,null,null,6,0,null,null,{"$f":"+'[7]1'!J303","v":0},{"$f":"+'[7]1'!L303","v":0},{"$f":"+'[7]1'!R303","v":0},0,{"$f":"+'[7]1'!AB303","v":0},{"$f":"+'[8]1'!L294","v":0},{"$f":"+'[8]1'!M294","v":0},{"$f":"+'[8]1'!N294","v":0},{"$f":"+SUM('[8]1'!O294:V294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0","Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":1}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]1'!J304","v":0},{"$f":"+'[7]1'!L304","v":0},{"$f":"+'[7]1'!R304","v":0},0,{"$f":"+'[7]1'!AB304","v":0},{"$f":"+'[8]1'!L295","v":0},{"$f":"+'[8]1'!M295","v":0},{"$f":"+'[8]1'!N295","v":0},{"$f":"+SUM('[8]1'!O295:V295)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":2}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]1'!J305","v":0},{"$f":"+'[7]1'!L305","v":0},{"$f":"+'[7]1'!R305","v":0},0,{"$f":"+'[7]1'!AB305","v":0},{"$f":"+'[8]1'!L296","v":0},{"$f":"+'[8]1'!M296","v":0},{"$f":"+'[8]1'!N296","v":0},{"$f":"+SUM('[8]1'!O296:V296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":3}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]1'!J306","v":0},{"$f":"+'[7]1'!L306","v":0},{"$f":"+'[7]1'!R306","v":0},0,{"$f":"+'[7]1'!AB306","v":0},{"$f":"+'[8]1'!L297","v":0},{"$f":"+'[8]1'!M297","v":0},{"$f":"+'[8]1'!N297","v":0},{"$f":"+SUM('[8]1'!O297:V297)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":4}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]1'!J307","v":0},{"$f":"+'[7]1'!L307","v":0},{"$f":"+'[7]1'!R307","v":0},0,{"$f":"+'[7]1'!AB307","v":0},{"$f":"+'[8]1'!L298","v":0},{"$f":"+'[8]1'!M298","v":0},{"$f":"+'[8]1'!N298","v":0},{"$f":"+SUM('[8]1'!O298:V298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":5}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]1'!J308","v":0},{"$f":"+'[7]1'!L308","v":0},{"$f":"+'[7]1'!R308","v":0},0,{"$f":"+'[7]1'!AB308","v":0},{"$f":"+'[8]1'!L299","v":0},{"$f":"+'[8]1'!M299","v":0},{"$f":"+'[8]1'!N299","v":0},{"$f":"+SUM('[8]1'!O299:V299)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":6}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]1'!J309","v":0},{"$f":"+'[7]1'!L309","v":0},{"$f":"+'[7]1'!R309","v":0},0,{"$f":"+'[7]1'!AB309","v":0},{"$f":"+'[8]1'!L300","v":0},{"$f":"+'[8]1'!M300","v":0},{"$f":"+'[8]1'!N300","v":0},{"$f":"+SUM('[8]1'!O300:V300)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":7}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]1'!J310","v":0},{"$f":"+'[7]1'!L310","v":0},{"$f":"+'[7]1'!R310","v":0},0,{"$f":"+'[7]1'!AB310","v":0},{"$f":"+'[8]1'!L301","v":0},{"$f":"+'[8]1'!M301","v":0},{"$f":"+'[8]1'!N301","v":0},{"$f":"+SUM('[8]1'!O301:V301)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Administration|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":8}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (excl. transfers and subsidies)",null,null,{"$f":"MyYearP1","v":"2023/24"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"SUM(J318:N318)","v":0},0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Ministry"}]
[1,null,null,null,null,"Subprogramme manager","Dr Sean Phillips",null,null,"Post:","(Act ) Director General "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F305","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AC341,\"<>0\")-COUNTBLANK(F341:AC341))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"041001001"},null,null,1,"Minister",0,null,{"$f":"+'[7]1'!J356","v":3299},{"$f":"+'[7]1'!L356","v":3579},{"$f":"+'[7]1'!R356","v":3380.1063056514627},3380.1063056514627,{"$f":"+'[7]1'!AB356","v":3443.5117208795205},{"$f":"+'[8]1'!L346","v":0},{"$f":"+'[8]1'!M346","v":0},{"$f":"+'[8]1'!N346","v":-977},{"$f":"+SUM('[8]1'!O346:V346)","v":0},{"$f":"SUM(M356:Q356)","v":2466.5117208795205},null,{"$f":"R356-S356","v":2466.5117208795205},3357.758495366164,0,0,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":3357.758495366164},0,739,{"$f":"U356+X356+Z356+AA356","v":4096.7584953661644},{"$f":"AB356-U356","v":739.00000000000045},3508.6062147919324,0,0,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":3508.6062147919324},0,749,{"$f":"AD356+AG356+AI356+AJ356","v":4257.6062147919329},{"$f":"AK356-AD356","v":749.00000000000045},3573,0,0,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":3573},0,761,{"$f":"AM356+AP356+AR356+AS356","v":4334},{"$f":"AT356-AM356","v":761}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":1},null,null,null,2,"Office of Minister",0,null,{"$f":"+'[7]1'!J357","v":18920},{"$f":"+'[7]1'!L357","v":20809},{"$f":"+'[7]1'!R357","v":59247.604942758495},59247.604942758495,{"$f":"+'[7]1'!AB357","v":29018.930801381062},{"$f":"+'[8]1'!L347","v":0},{"$f":"+'[8]1'!M347","v":0},{"$f":"+'[8]1'!N347","v":-5901},{"$f":"+SUM('[8]1'!O347:V347)","v":0},{"$f":"SUM(M357:Q357)","v":23117.930801381062},null,{"$f":"R357-S357","v":23117.930801381062},21074.2769761948,null,null,{"$f":"SUM(V357:W357)","v":0},{"$f":"U357+X357","v":21074.2769761948},null,null,{"$f":"U357+X357+Z357+AA357","v":21074.2769761948},{"$f":"AB357-U357","v":0},22021.490750499732,null,null,0,22021.490750499732,null,null,22021.490750499732,0,30108,null,null,0,30108,null,null,{"$f":"AM357+AP357+AR357+AS357","v":30108},0]
[1,null,null,null,3,"Deputy Minister",0,null,{"$f":"+'[7]1'!J358","v":2420},{"$f":"+'[7]1'!L358","v":2690},{"$f":"+'[7]1'!R358","v":2543.352716699982},2543.352716699982,{"$f":"+'[7]1'!AB358","v":2591.0619662002546},{"$f":"+'[8]1'!L348","v":0},{"$f":"+'[8]1'!M348","v":0},{"$f":"+'[8]1'!N348","v":1829},{"$f":"+SUM('[8]1'!O348:V348)","v":0},4420.0619662002546,null,4420.0619662002546,2526.5371615482463,null,null,0,2526.5371615482463,null,null,2526.5371615482463,0,2640.0421588224608,null,null,0,2640.0421588224608,null,null,2640.0421588224608,0,2688,null,null,0,2688,null,null,2688,0]
[1,null,null,null,4,"Office of the Deputy Minister",0,null,{"$f":"+'[7]1'!J359","v":17142},{"$f":"+'[7]1'!L359","v":16638},{"$f":"+'[7]1'!R359","v":19858.936034890059},19858.936034890059,{"$f":"+'[7]1'!AB359","v":13159.49551153916},{"$f":"+'[8]1'!L349","v":0},{"$f":"+'[8]1'!M349","v":0},{"$f":"+'[8]1'!N349","v":9649},{"$f":"+SUM('[8]1'!O349:V349)","v":0},22808.49551153916,null,22808.49551153916,19080.427366890784,null,null,0,19080.427366890784,null,null,19080.427366890784,0,19700.860875885879,null,null,0,19700.860875885879,null,null,19700.860875885879,0,13653,null,null,0,13653,null,null,13653,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]1'!J360","v":0},{"$f":"+'[7]1'!L360","v":0},{"$f":"+'[7]1'!R360","v":0},0,{"$f":"+'[7]1'!AB360","v":0},{"$f":"+'[8]1'!L350","v":0},{"$f":"+'[8]1'!M350","v":0},{"$f":"+'[8]1'!N350","v":0},{"$f":"+SUM('[8]1'!O350:V350)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]1'!J361","v":0},{"$f":"+'[7]1'!L361","v":0},{"$f":"+'[7]1'!R361","v":0},0,{"$f":"+'[7]1'!AB361","v":0},{"$f":"+'[8]1'!L351","v":0},{"$f":"+'[8]1'!M351","v":0},{"$f":"+'[8]1'!N351","v":0},{"$f":"+SUM('[8]1'!O351:V351)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]1'!J362","v":0},{"$f":"+'[7]1'!L362","v":0},{"$f":"+'[7]1'!R362","v":0},0,{"$f":"+'[7]1'!AB362","v":0},{"$f":"+'[8]1'!L352","v":0},{"$f":"+'[8]1'!M352","v":0},{"$f":"+'[8]1'!N352","v":0},{"$f":"+SUM('[8]1'!O352:V352)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]1'!J363","v":0},{"$f":"+'[7]1'!L363","v":0},{"$f":"+'[7]1'!R363","v":0},0,{"$f":"+'[7]1'!AB363","v":0},{"$f":"+'[8]1'!L353","v":0},{"$f":"+'[8]1'!M353","v":0},{"$f":"+'[8]1'!N353","v":0},{"$f":"+SUM('[8]1'!O353:V353)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]1'!J364","v":0},{"$f":"+'[7]1'!L364","v":0},{"$f":"+'[7]1'!R364","v":0},0,{"$f":"+'[7]1'!AB364","v":0},{"$f":"+'[8]1'!L354","v":0},{"$f":"+'[8]1'!M354","v":0},{"$f":"+'[8]1'!N354","v":0},{"$f":"+SUM('[8]1'!O354:V354)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,{"$f":"+'[7]1'!F365","v":"Other"},{"$f":"+'[7]1'!G365","v":0},null,{"$f":"+'[7]1'!J365","v":0},{"$f":"+'[7]1'!L365","v":0},{"$f":"+'[7]1'!R365","v":0},0,{"$f":"+'[7]1'!AB365","v":0},{"$f":"+'[8]1'!L355","v":0},{"$f":"+'[8]1'!M355","v":0},{"$f":"+'[8]1'!N355","v":0},{"$f":"+SUM('[8]1'!O355:V355)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,1,null,null,0,1,null,null,1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":41781},43716,85030,85030,48213,0,{"$f":"SUM(O356:O365)","v":0},{"$f":"SUM(P356:P365)","v":4600},0,52813,0,52813,{"$f":"SUM(U356:U365)","v":46039},{"$f":"SUM(V356:V365)","v":0},0,{"$f":"SUM(X356:X365)","v":0},{"$f":"SUM(Y356:Y365)","v":46039},0,739,{"$f":"SUM(AB356:AB365)","v":46778},739.00000000000045,{"$f":"SUM(AD356:AD365)","v":47871},0,0,{"$f":"SUM(AG356:AG365)","v":0},47871,0,749,{"$f":"SUM(AK356:AK365)","v":48620},749.00000000000045,50023,0,0,{"$f":"SUM(AP356:AP365)","v":0},50023,{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":761},{"$f":"SUM(AT356:AT365)","v":50784},761]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":38138},43545,80809,80809,46798,0,{"$f":"SUM(O369,O372,O411)","v":0},{"$f":"SUM(P369,P372,P411)","v":3208},0,50006,0,50006,{"$f":"SUM(U369,U372,U411)","v":44551},0,0,0,{"$f":"U368+X368","v":44551},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":739},{"$f":"U368+X368+Z368+AA368","v":45290},739,46123,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":46123},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":749},{"$f":"AD368+AG368+AI368+AJ368","v":46872},{"$f":"SUM(AL369,AL372,AL411)","v":749},{"$f":"SUM(AM369,AM372,AM411)","v":48190},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":48190},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":761},{"$f":"AM368+AP368+AR368+AS368","v":48951},{"$f":"SUM(AU369,AU372,AU411)","v":761}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":19610},12628,35139,35139,28222,0,{"$f":"SUM(O370:O371)","v":0},{"$f":"SUM(P370:P371)","v":4600},0,32822,0,32822,{"$f":"SUM(U370:U371)","v":26577},0,0,0,{"$f":"U369+X369","v":26577},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":739},{"$f":"U369+X369+Z369+AA369","v":27316},739,27771,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":27771},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":749},{"$f":"AD369+AG369+AI369+AJ369","v":28520},{"$f":"SUM(AL370:AL371)","v":749},{"$f":"SUM(AM370:AM371)","v":29015},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":29015},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":761},{"$f":"AM369+AP369+AR369+AS369","v":29776},{"$f":"SUM(AU370:AU371)","v":761}]
[1,{"$f":"B369","v":"041001001001"},null,null,null,"Salaries and wages",null,null,18181,11782,29874,29874,{"$f":"+'[7]1'!AB370","v":22894.069922308547},{"$f":"+'[8]1'!L360","v":0},{"$f":"+'[8]1'!M360","v":0},{"$f":"+'[8]1'!N360","v":7757},{"$f":"+SUM('[8]1'!O360:V360)","v":0},{"$f":"SUM(M370:Q370)","v":30651.069922308547},null,{"$f":"R370-S370","v":30651.069922308547},21513,0,0,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":21513},0,598,{"$f":"U370+X370+Z370+AA370","v":22111},{"$f":"AB370-U370","v":598},22479,0,0,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":22479},0,606,{"$f":"AD370+AG370+AI370+AJ370","v":23085},{"$f":"AK370-AD370","v":606},23486,0,0,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":23486},0,616,{"$f":"AM370+AP370+AR370+AS370","v":24102},{"$f":"AT370-AM370","v":616}]
[1,{"$f":"B370","v":"041001001001"},null,null,null,"Social contributions",null,null,1429,846,5265,5265,{"$f":"+'[7]1'!AB371","v":5327.9300776914542},{"$f":"+'[8]1'!L361","v":0},{"$f":"+'[8]1'!M361","v":0},{"$f":"+'[8]1'!N361","v":-3157},{"$f":"+SUM('[8]1'!O361:V361)","v":0},{"$f":"SUM(M371:Q371)","v":2170.9300776914542},null,{"$f":"R371-S371","v":2170.9300776914542},5064,0,0,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":5064},0,141,{"$f":"U371+X371+Z371+AA371","v":5205},{"$f":"AB371-U371","v":141},5292,0,0,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":5292},0,143,{"$f":"AD371+AG371+AI371+AJ371","v":5435},{"$f":"AK371-AD371","v":143},5529,0,0,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":5529},0,145,{"$f":"AM371+AP371+AR371+AS371","v":5674},{"$f":"AT371-AM371","v":145}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":18528},30917,45670,45670,18576,0,{"$f":"SUM(O373:O410)","v":0},{"$f":"SUM(P373:P410)","v":-1392},0,17184,0,17184,17974,0,0,0,{"$f":"SUM(Y373:Y410)","v":17974},{"$f":"SUM(Z373:Z410)","v":0},0,{"$f":"SUM(AB373:AB410)","v":17974},{"$f":"SUM(AC373:AC410)","v":0},{"$f":"SUM(AD373:AD410)","v":18352},0,0,0,{"$f":"SUM(AH373:AH410)","v":18352},0,0,{"$f":"SUM(AK373:AK410)","v":18352},0,19175,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":19175},0,0,{"$f":"SUM(AT373:AT410)","v":19175},0]
[1,{"$f":"B372","v":"041001001000"},null,null,null,"Administrative fees",null,null,728,214,747,747,{"$f":"+'[7]1'!AB373","v":770.69234205488203},{"$f":"+'[8]1'!L363","v":0},{"$f":"+'[8]1'!M363","v":0},{"$f":"+'[8]1'!N363","v":0},{"$f":"+SUM('[8]1'!O363:V363)","v":0},{"$f":"SUM(M373:Q373)","v":770.69234205488203},null,{"$f":"R373-S373","v":770.69234205488203},784,0,0,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":784},0,0,{"$f":"U373+X373+Z373+AA373","v":784},{"$f":"AB373-U373","v":0},832,0,0,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":832},0,0,{"$f":"AD373+AG373+AI373+AJ373","v":832},{"$f":"AK373-AD373","v":0},869,0,0,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":869},0,0,{"$f":"AM373+AP373+AR373+AS373","v":869},{"$f":"AT373-AM373","v":0}]
[0,"041001001000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]1'!AB374","v":0},{"$f":"+'[8]1'!L364","v":0},{"$f":"+'[8]1'!M364","v":0},{"$f":"+'[8]1'!N364","v":0},{"$f":"+SUM('[8]1'!O364:V364)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Minor assets",null,null,17,0,70,70,{"$f":"+'[7]1'!AB375","v":72.220165922144218},{"$f":"+'[8]1'!L365","v":0},{"$f":"+'[8]1'!M365","v":0},{"$f":"+'[8]1'!N365","v":0},{"$f":"+SUM('[8]1'!O365:V365)","v":0},72.220165922144218,null,72.220165922144218,74,0,0,0,74,0,0,74,0,77,0,0,0,77,0,0,77,0,80,0,0,0,80,0,0,80,0]
[0,"041001001000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]1'!AB376","v":0},{"$f":"+'[8]1'!L366","v":0},{"$f":"+'[8]1'!M366","v":0},{"$f":"+'[8]1'!N366","v":0},{"$f":"+SUM('[8]1'!O366:V366)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB377","v":0},{"$f":"+'[8]1'!L367","v":0},{"$f":"+'[8]1'!M367","v":0},{"$f":"+'[8]1'!N367","v":0},{"$f":"+SUM('[8]1'!O367:V367)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Catering: Departmental activities",null,null,2,0,177,177,{"$f":"+'[7]1'!AB378","v":182.61384811742181},{"$f":"+'[8]1'!L368","v":0},{"$f":"+'[8]1'!M368","v":0},{"$f":"+'[8]1'!N368","v":-50},{"$f":"+SUM('[8]1'!O368:V368)","v":0},132.61384811742181,null,132.61384811742181,187,0,0,0,187,0,0,187,0,195,0,0,0,195,0,0,195,0,204,0,0,0,204,0,0,204,0]
[1,"041001001000",null,null,null,"Communication (G&S)",null,null,831,636,889,889,{"$f":"+'[7]1'!AB379","v":917.19610721123161},{"$f":"+'[8]1'!L369","v":0},{"$f":"+'[8]1'!M369","v":0},{"$f":"+'[8]1'!N369","v":0},{"$f":"+SUM('[8]1'!O369:V369)","v":0},917.19610721123161,null,917.19610721123161,939,0,0,0,939,0,0,939,0,981,0,0,0,981,0,0,981,0,1025,0,0,0,1025,0,0,1025,0]
[0,"041001001000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB380","v":0},{"$f":"+'[8]1'!L370","v":0},{"$f":"+'[8]1'!M370","v":0},{"$f":"+'[8]1'!N370","v":0},{"$f":"+SUM('[8]1'!O370:V370)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Consultants: Business and advisory services",null,null,1832,22186,25000,25000,{"$f":"+'[7]1'!AB381","v":0},{"$f":"+'[8]1'!L371","v":0},{"$f":"+'[8]1'!M371","v":0},{"$f":"+'[8]1'!N371","v":200},{"$f":"+SUM('[8]1'!O371:V371)","v":0},200,null,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB382","v":0},{"$f":"+'[8]1'!L372","v":0},{"$f":"+'[8]1'!M372","v":0},{"$f":"+'[8]1'!N372","v":0},{"$f":"+SUM('[8]1'!O372:V372)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB383","v":0},{"$f":"+'[8]1'!L373","v":0},{"$f":"+'[8]1'!M373","v":0},{"$f":"+'[8]1'!N373","v":0},{"$f":"+SUM('[8]1'!O373:V373)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB384","v":0},{"$f":"+'[8]1'!L374","v":0},{"$f":"+'[8]1'!M374","v":0},{"$f":"+'[8]1'!N374","v":0},{"$f":"+SUM('[8]1'!O374:V374)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB385","v":0},{"$f":"+'[8]1'!L375","v":0},{"$f":"+'[8]1'!M375","v":0},{"$f":"+'[8]1'!N375","v":0},{"$f":"+SUM('[8]1'!O375:V375)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Contractors",null,null,19,0,69,69,{"$f":"+'[7]1'!AB386","v":71.188449266113594},{"$f":"+'[8]1'!L376","v":0},{"$f":"+'[8]1'!M376","v":0},{"$f":"+'[8]1'!N376","v":0},{"$f":"+SUM('[8]1'!O376:V376)","v":0},71.188449266113594,null,71.188449266113594,73,0,0,0,73,0,0,73,0,76,0,0,0,76,0,0,76,0,79,0,0,0,79,0,0,79,0]
[0,"041001001000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB387","v":0},{"$f":"+'[8]1'!L377","v":0},{"$f":"+'[8]1'!M377","v":0},{"$f":"+'[8]1'!N377","v":0},{"$f":"+SUM('[8]1'!O377:V377)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Entertainment",null,null,3,1,35,35,{"$f":"+'[7]1'!AB388","v":36.110082961072109},{"$f":"+'[8]1'!L378","v":0},{"$f":"+'[8]1'!M378","v":0},{"$f":"+'[8]1'!N378","v":0},{"$f":"+SUM('[8]1'!O378:V378)","v":0},36.110082961072109,null,36.110082961072109,37,0,0,0,37,0,0,37,0,39,0,0,0,39,0,0,39,0,41,0,0,0,41,0,0,41,0]
[1,"041001001000",null,null,null,"Fleet services (including government motor transport)",null,null,715,473,663,663,{"$f":"+'[7]1'!AB389","v":684.02814294830887},{"$f":"+'[8]1'!L379","v":0},{"$f":"+'[8]1'!M379","v":0},{"$f":"+'[8]1'!N379","v":50},{"$f":"+SUM('[8]1'!O379:V379)","v":0},734.02814294830887,null,734.02814294830887,700,0,0,0,700,0,0,700,0,732,0,0,0,732,0,0,732,0,765,0,0,0,765,0,0,765,0]
[0,"041001001000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB390","v":0},{"$f":"+'[8]1'!L380","v":0},{"$f":"+'[8]1'!M380","v":0},{"$f":"+'[8]1'!N380","v":0},{"$f":"+SUM('[8]1'!O380:V380)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB391","v":0},{"$f":"+'[8]1'!L381","v":0},{"$f":"+'[8]1'!M381","v":0},{"$f":"+'[8]1'!N381","v":0},{"$f":"+SUM('[8]1'!O381:V381)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB392","v":0},{"$f":"+'[8]1'!L382","v":0},{"$f":"+'[8]1'!M382","v":0},{"$f":"+'[8]1'!N382","v":0},{"$f":"+SUM('[8]1'!O382:V382)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB393","v":0},{"$f":"+'[8]1'!L383","v":0},{"$f":"+'[8]1'!M383","v":0},{"$f":"+'[8]1'!N383","v":0},{"$f":"+SUM('[8]1'!O383:V383)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB394","v":0},{"$f":"+'[8]1'!L384","v":0},{"$f":"+'[8]1'!M384","v":0},{"$f":"+'[8]1'!N384","v":0},{"$f":"+SUM('[8]1'!O384:V384)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB395","v":0},{"$f":"+'[8]1'!L385","v":0},{"$f":"+'[8]1'!M385","v":0},{"$f":"+'[8]1'!N385","v":0},{"$f":"+SUM('[8]1'!O385:V385)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB396","v":0},{"$f":"+'[8]1'!L386","v":0},{"$f":"+'[8]1'!M386","v":0},{"$f":"+'[8]1'!N386","v":0},{"$f":"+SUM('[8]1'!O386:V386)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB397","v":0},{"$f":"+'[8]1'!L387","v":0},{"$f":"+'[8]1'!M387","v":0},{"$f":"+'[8]1'!N387","v":0},{"$f":"+SUM('[8]1'!O387:V387)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB398","v":0},{"$f":"+'[8]1'!L388","v":0},{"$f":"+'[8]1'!M388","v":0},{"$f":"+'[8]1'!N388","v":0},{"$f":"+SUM('[8]1'!O388:V388)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB399","v":0},{"$f":"+'[8]1'!L389","v":0},{"$f":"+'[8]1'!M389","v":0},{"$f":"+'[8]1'!N389","v":0},{"$f":"+SUM('[8]1'!O389:V389)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB400","v":0},{"$f":"+'[8]1'!L390","v":0},{"$f":"+'[8]1'!M390","v":0},{"$f":"+'[8]1'!N390","v":0},{"$f":"+SUM('[8]1'!O390:V390)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Consumable supplies",null,null,47,23,99,99,{"$f":"+'[7]1'!AB401","v":102.13994894703255},{"$f":"+'[8]1'!L391","v":0},{"$f":"+'[8]1'!M391","v":0},{"$f":"+'[8]1'!N391","v":30},{"$f":"+SUM('[8]1'!O391:V391)","v":0},132.13994894703256,null,132.13994894703256,105,0,0,0,105,0,0,105,0,109,0,0,0,109,0,0,109,0,114,0,0,0,114,0,0,114,0]
[1,"041001001000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,24,41,525,525,{"$f":"+'[7]1'!AB402","v":541.65124441608168},{"$f":"+'[8]1'!L392","v":0},{"$f":"+'[8]1'!M392","v":0},{"$f":"+'[8]1'!N392","v":-120},{"$f":"+SUM('[8]1'!O392:V392)","v":0},421.65124441608168,null,421.65124441608168,555,0,0,0,555,0,0,555,0,579,0,0,0,579,0,0,579,0,605,0,0,0,605,0,0,605,0]
[0,"041001001000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]1'!AB403","v":0},{"$f":"+'[8]1'!L393","v":0},{"$f":"+'[8]1'!M393","v":0},{"$f":"+'[8]1'!N393","v":0},{"$f":"+SUM('[8]1'!O393:V393)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]1'!AB404","v":0},{"$f":"+'[8]1'!L394","v":0},{"$f":"+'[8]1'!M394","v":0},{"$f":"+'[8]1'!N394","v":0},{"$f":"+SUM('[8]1'!O394:V394)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]1'!AB405","v":0},{"$f":"+'[8]1'!L395","v":0},{"$f":"+'[8]1'!M395","v":0},{"$f":"+'[8]1'!N395","v":0},{"$f":"+SUM('[8]1'!O395:V395)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001001000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]1'!AB406","v":0},{"$f":"+'[8]1'!L396","v":0},{"$f":"+'[8]1'!M396","v":0},{"$f":"+'[8]1'!N396","v":0},{"$f":"+SUM('[8]1'!O396:V396)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001001000",null,null,null,"Travel and subsistence",null,null,13735,7113,16611,16611,{"$f":"+'[7]1'!AB407","v":14388.262093171665},{"$f":"+'[8]1'!L397","v":0},{"$f":"+'[8]1'!M397","v":0},{"$f":"+'[8]1'!N397","v":-1400},{"$f":"+SUM('[8]1'!O397:V397)","v":0},12988.262093171665,null,12988.262093171665,13691,0,0,0,13691,0,0,13691,0,13865,0,0,0,13865,0,0,13865,0,14486,0,0,0,14486,0,0,14486,0]
[1,"041001001000",null,null,null,"Training and development",null,null,0,0,398,398,{"$f":"+'[7]1'!AB408","v":410.62322910019145},{"$f":"+'[8]1'!L398","v":0},{"$f":"+'[8]1'!M398","v":0},{"$f":"+'[8]1'!N398","v":-152},{"$f":"+SUM('[8]1'!O398:V398)","v":0},258.62322910019145,null,258.62322910019145,420,0,0,0,420,0,0,420,0,439,0,0,0,439,0,0,439,0,459,0,0,0,459,0,0,459,0]
[1,"041001001000",null,null,null,"Operating payments",null,null,172,53,276,276,{"$f":"+'[7]1'!AB409","v":284.75379706445437},{"$f":"+'[8]1'!L399","v":0},{"$f":"+'[8]1'!M399","v":0},{"$f":"+'[8]1'!N399","v":0},{"$f":"+SUM('[8]1'!O399:V399)","v":0},284.75379706445437,null,284.75379706445437,292,0,0,0,292,0,0,292,0,305,0,0,0,305,0,0,305,0,319,0,0,0,319,0,0,319,0]
[1,"041001001000",null,null,null,"Venues and facilities",null,null,403,177,111,111,{"$f":"+'[7]1'!AB410","v":114.52054881940012},{"$f":"+'[8]1'!L400","v":0},{"$f":"+'[8]1'!M400","v":0},{"$f":"+'[8]1'!N400","v":50},{"$f":"+SUM('[8]1'!O400:V400)","v":0},164.52054881940012,null,164.52054881940012,117,0,0,0,117,0,0,117,0,123,0,0,0,123,0,0,123,0,129,0,0,0,129,0,0,129,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,{"$f":"SUM(O412:O413)","v":0},{"$f":"SUM(P412:P413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD412:AD413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"041001001000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]1'!AB412","v":0},{"$f":"+'[8]1'!L402","v":0},{"$f":"+'[8]1'!M402","v":0},{"$f":"+'[8]1'!N402","v":0},{"$f":"+SUM('[8]1'!O402:V402)","v":0},{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,0,0,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},0,0,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,0,0,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},0,0,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},0,0,0,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},0,0,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,{"$f":"B412","v":"041001001000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]1'!AB413","v":0},{"$f":"+'[8]1'!L403","v":0},{"$f":"+'[8]1'!M403","v":0},{"$f":"+'[8]1'!N403","v":0},{"$f":"+SUM('[8]1'!O403:V403)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":2709},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":5},159,159,163,0,0,0,0,{"$f":"SUM(M414:Q414)","v":163},{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},163,168,0,0,0,168,0,0,168,0,{"$f":"SUM(AD415,AD422,AD425,AD426,AD427,AD434,AD435)","v":176},0,0,0,176,0,0,176,0,184,0,0,0,184,0,0,184,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":6},5,63,63,63,0,0,0,0,{"$f":"SUM(M415:Q415)","v":63},{"$f":"SUM(S416,S419)","v":0},63,65,0,0,0,65,0,0,65,0,68,0,0,0,68,0,0,68,0,71,0,0,0,71,0,0,71,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Ministry"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":6},5,63,63,63,0,0,0,0,63,{"$f":"SUM(S420:S421)","v":0},63,65,0,0,0,65,0,0,65,0,68,0,0,0,68,0,0,68,0,71,0,0,0,71,0,0,71,0]
[1,null,{"$f":"C416","v":"Ministry"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C419:$D420)","v":6},5,63,63,63,0,0,0,0,63,{"$f":"DSUM($I$180:$BB$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C419:$D420)","v":63},{"$f":"DSUM($I$180:$BB$289,U$180,$C419:$D420)","v":65},{"$f":"DSUM($I$180:$BB$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":65},{"$f":"DSUM($I$180:$BB$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C419:$D420)","v":65},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C419:$D420)","v":68},{"$f":"DSUM($I$180:$BB$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":68},{"$f":"DSUM($I$180:$BB$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C419:$D420)","v":68},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C419:$D420)","v":71},{"$f":"DSUM($I$180:$BB$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":71},{"$f":"DSUM($I$180:$BB$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C419:$D420)","v":71},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C425:$D426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Ministry"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Ministry"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Ministry"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":2703},0,96,96,100,0,0,0,0,100,{"$f":"SUM(S436:S437)","v":0},100,103,0,0,0,103,0,0,103,0,108,0,0,0,108,0,0,108,0,113,0,0,0,113,0,0,113,0]
[1,null,{"$f":"C416","v":"Ministry"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C441:$D442)","v":2703},0,96,96,100,0,0,0,0,100,{"$f":"DSUM($I$180:$BB$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C441:$D442)","v":100},{"$f":"DSUM($I$180:$BB$289,U$180,$C441:$D442)","v":103},{"$f":"DSUM($I$180:$BB$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":103},{"$f":"DSUM($I$180:$BB$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C441:$D442)","v":103},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C441:$D442)","v":108},{"$f":"DSUM($I$180:$BB$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":108},{"$f":"DSUM($I$180:$BB$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C441:$D442)","v":108},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C441:$D442)","v":113},{"$f":"DSUM($I$180:$BB$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":113},{"$f":"DSUM($I$180:$BB$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C441:$D442)","v":113},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Ministry"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":907},166,4062,4062,1252,0,0,1392,0,2644,{"$f":"SUM(S439,S442,S445:S449)","v":0},2644,{"$f":"SUM(U439,U442,U445:U449)","v":1316},0,0,0,1316,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},1316,0,1579,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},1579,0,0,1579,0,1649,0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},1649,0,0,1649,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,{"$f":"SUM(U440:U441)","v":0},0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,{"$f":"SUM(AD440:AD441)","v":0},0,0,{"$f":"SUM(AG440:AG441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP440:AP441)","v":0},0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},{"$f":"C416","v":"Ministry"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB440","v":0},{"$f":"+'[8]1'!L430","v":0},{"$f":"+'[8]1'!M430","v":0},{"$f":"+'[8]1'!N430","v":0},{"$f":"+SUM('[8]1'!O430:V430)","v":0},0,null,{"$f":"R440-S440","v":0},0,0,0,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},0,0,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,0,0,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},0,0,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},0,0,0,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},0,0,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB441","v":0},{"$f":"+'[8]1'!L431","v":0},{"$f":"+'[8]1'!M431","v":0},{"$f":"+'[8]1'!N431","v":0},{"$f":"+SUM('[8]1'!O431:V431)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C416","v":"Ministry"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":907},166,4062,4062,1252,{"$f":"SUM(N443:N444)","v":0},{"$f":"SUM(O443:O444)","v":0},{"$f":"SUM(P443:P444)","v":1392},{"$f":"SUM(Q443:Q444)","v":0},{"$f":"SUM(M442:Q442)","v":2644},{"$f":"SUM(S443:S444)","v":0},2644,{"$f":"SUM(U443:U444)","v":1316},0,0,0,1316,{"$f":"SUM(Z443:Z444)","v":0},0,1316,0,{"$f":"SUM(AD443:AD444)","v":1579},0,0,{"$f":"SUM(AG443:AG444)","v":0},1579,0,0,1579,0,1649,0,0,{"$f":"SUM(AP443:AP444)","v":0},1649,0,0,1649,0]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},43,41,null,"Transport equipment",null,null,320,0,2940,2940,{"$f":"+'[7]1'!AB443","v":353},{"$f":"+'[8]1'!L433","v":0},{"$f":"+'[8]1'!M433","v":0},{"$f":"+'[8]1'!N433","v":1392},{"$f":"+SUM('[8]1'!O433:V433)","v":0},{"$f":"SUM(M443:Q443)","v":1745},null,{"$f":"R443-S443","v":1745},369,0,0,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":369},0,0,{"$f":"U443+X443+Z443+AA443","v":369},{"$f":"AB443-U443","v":0},386,0,0,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":386},0,0,{"$f":"AD443+AG443+AI443+AJ443","v":386},{"$f":"AK443-AD443","v":0},403,0,0,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":403},0,0,{"$f":"AM443+AP443+AR443+AS443","v":403},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},{"$f":"C416","v":"Ministry"},"Other transfers to households",null,"Other machinery and equipment",null,null,587,166,1122,1122,{"$f":"+'[7]1'!AB444","v":899},{"$f":"+'[8]1'!L434","v":0},{"$f":"+'[8]1'!M434","v":0},{"$f":"+'[8]1'!N434","v":0},{"$f":"+SUM('[8]1'!O434:V434)","v":0},899,null,899,947,0,0,0,947,0,0,947,0,1193,0,0,0,1193,0,0,1193,0,1246,0,0,0,1246,0,0,1246,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB445","v":0},{"$f":"+'[8]1'!L435","v":0},{"$f":"+'[8]1'!M435","v":0},{"$f":"+'[8]1'!N435","v":0},{"$f":"+SUM('[8]1'!O435:V435)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB446","v":0},{"$f":"+'[8]1'!L436","v":0},{"$f":"+'[8]1'!M436","v":0},{"$f":"+'[8]1'!N436","v":0},{"$f":"+SUM('[8]1'!O436:V436)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB447","v":0},{"$f":"+'[8]1'!L437","v":0},{"$f":"+'[8]1'!M437","v":0},{"$f":"+'[8]1'!N437","v":0},{"$f":"+SUM('[8]1'!O437:V437)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB448","v":0},{"$f":"+'[8]1'!L438","v":0},{"$f":"+'[8]1'!M438","v":0},{"$f":"+'[8]1'!N438","v":0},{"$f":"+SUM('[8]1'!O438:V438)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)","v":"041001001000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB449","v":0},{"$f":"+'[8]1'!L439","v":0},{"$f":"+'[8]1'!M439","v":0},{"$f":"+'[8]1'!N439","v":0},{"$f":"+SUM('[8]1'!O439:V439)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":27},0,0,0,0,0,0,0,0,{"$f":"SUM(M450:Q450)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},{"$f":"R450-S450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},{"$f":"SUM(V450:W450)","v":0},{"$f":"U450+X450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AA$298:AA$310)","v":0},{"$f":"U450+X450+Z450+AA450","v":0},{"$f":"AB450-U450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},{"$f":"SUM(AE450:AF450)","v":0},{"$f":"AD450+AG450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AJ$298:AJ$310)","v":0},{"$f":"AD450+AG450+AI450+AJ450","v":0},{"$f":"AK450-AD450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},{"$f":"SUM(AN450:AO450)","v":0},{"$f":"AM450+AP450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AS$298:AS$310)","v":0},{"$f":"AM450+AP450+AR450+AS450","v":0},{"$f":"AT450-AM450","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":41781},{"$f":"SUM(J368,J414,J438,J450)","v":43716},{"$f":"SUM(K368,K414,K438,K450)","v":85030},85030,48213,0,0,4600,0,52813,0,52813,46035,0,0,0,46035,0,739,46774,739,47878,0,0,0,47878,0,749,48627,749,50023,0,0,0,50023,0,761,50784,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":761}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,-4,0,0,0,-4,0,0,-4,0,7,0,0,0,7,0,0,7,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(I340:I349,\"=0\")+COUNTBLANK(I340:I349))=10))),1,0)","v":1},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(J340:J349,\"=0\")+COUNTBLANK(J340:J349))=10))),1,0)","v":1},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(K340:K349,\"=0\")+COUNTBLANK(K340:K349))=10))),1,0)","v":1},{"$f":"IF(AND(L366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":1},{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},0,0,0,0,0,{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},0,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},0,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},0,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},0,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Departmental Management"}]
[1,null,null,null,null,"Subprogramme manager","Mr M Malindisa and Ms E Nezar",null,null,"Post:","CD: Internal Audit and Risk Management"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F455","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage compliance with MPAT standards",null,null,0,"-","-",null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AC491,\"<>0\")-COUNTBLANK(F491:AC491))<>0,1,0)","v":1},null,null,null,2,"Percentage compliance with approved audit plan",null,null,0.8,0.8,0.8,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Percentage compliance with the implementation of risk management plan",null,null,1,1,1,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"041001002"},null,null,1,"Executive Support",0,null,{"$f":"+'[7]1'!J506","v":39738},{"$f":"+'[7]1'!L506","v":42368},{"$f":"+'[7]1'!R506","v":28988},28988,{"$f":"+'[7]1'!AB506","v":33230.912067110621},{"$f":"+'[8]1'!L496","v":0},{"$f":"+'[8]1'!M496","v":0},{"$f":"+'[8]1'!N496","v":-14153},{"$f":"+SUM('[8]1'!O496:V496)","v":0},{"$f":"SUM(M506:Q506)","v":19077.912067110621},null,{"$f":"R506-S506","v":19077.912067110621},35049.253435197665,-4297,4517,{"$f":"SUM(V506:W506)","v":220},{"$f":"U506+X506","v":35269.253435197665},0,3125,{"$f":"U506+X506+Z506+AA506","v":38394.253435197665},{"$f":"AB506-U506","v":3345},37201.015170704472,-3233,3070,{"$f":"SUM(AE506:AF506)","v":-163},{"$f":"AD506+AG506","v":37038.015170704472},0,3171,{"$f":"AD506+AG506+AI506+AJ506","v":40209.015170704472},{"$f":"AK506-AD506","v":3008},37581,-3523,3353,{"$f":"SUM(AN506:AO506)","v":-170},{"$f":"AM506+AP506","v":37411},0,3219,{"$f":"AM506+AP506+AR506+AS506","v":40630},{"$f":"AT506-AM506","v":3049}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"Office of the COO",0,null,{"$f":"+'[7]1'!J507","v":0},{"$f":"+'[7]1'!L507","v":0},{"$f":"+'[7]1'!R507","v":0},0,{"$f":"+'[7]1'!AB507","v":0},{"$f":"+'[8]1'!L497","v":0},{"$f":"+'[8]1'!M497","v":0},{"$f":"+'[8]1'!N497","v":0},{"$f":"+SUM('[8]1'!O497:V497)","v":0},{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,{"$f":"SUM(V507:W507)","v":0},{"$f":"U507+X507","v":0},null,null,{"$f":"U507+X507+Z507+AA507","v":0},{"$f":"AB507-U507","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},{"$f":"AT507-AM507","v":0}]
[1,null,null,null,3,"Management Regions",0,null,{"$f":"+'[7]1'!J508","v":40678},{"$f":"+'[7]1'!L508","v":56746},{"$f":"+'[7]1'!R508","v":63349},63349,{"$f":"+'[7]1'!AB508","v":64163.735261674221},{"$f":"+'[8]1'!L498","v":0},{"$f":"+'[8]1'!M498","v":0},{"$f":"+'[8]1'!N498","v":4219},{"$f":"+SUM('[8]1'!O498:V498)","v":0},68382.735261674214,null,68382.735261674214,68279.741022184084,null,null,0,68279.741022184084,null,null,68279.741022184084,0,68700.414266454216,null,null,0,68700.414266454216,null,null,68700.414266454216,0,72564,null,null,0,72564,null,null,72564,0]
[1,null,null,null,4,"Risk Management",0,null,{"$f":"+'[7]1'!J509","v":13742},{"$f":"+'[7]1'!L509","v":12240},{"$f":"+'[7]1'!R509","v":19158},19158,{"$f":"+'[7]1'!AB509","v":16121.326639974941},{"$f":"+'[8]1'!L499","v":0},{"$f":"+'[8]1'!M499","v":0},{"$f":"+'[8]1'!N499","v":0},{"$f":"+SUM('[8]1'!O499:V499)","v":0},16121.326639974941,null,16121.326639974941,15642.391626152441,null,null,0,15642.391626152441,null,null,15642.391626152441,0,21147.713663166782,null,null,0,21147.713663166782,null,null,21147.713663166782,0,18233,null,null,0,18233,null,null,18233,0]
[1,null,null,null,5,"Directorate: Internal Audit",0,null,{"$f":"+'[7]1'!J510","v":27700},{"$f":"+'[7]1'!L510","v":27038},{"$f":"+'[7]1'!R510","v":47739},47739,{"$f":"+'[7]1'!AB510","v":55606.026031240217},{"$f":"+'[8]1'!L500","v":0},{"$f":"+'[8]1'!M500","v":0},{"$f":"+'[8]1'!N500","v":15000},{"$f":"+SUM('[8]1'!O500:V500)","v":0},70606.02603124021,null,70606.02603124021,56666.613916465802,null,null,0,56666.613916465802,null,null,56666.613916465802,0,56012.856899674531,null,null,0,{"$f":"AD510+AG510","v":56012.856899674531},null,null,56012.856899674531,0,62885,null,null,0,62885,null,null,62885,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]1'!J511","v":0},{"$f":"+'[7]1'!L511","v":0},{"$f":"+'[7]1'!R511","v":0},0,{"$f":"+'[7]1'!AB511","v":0},{"$f":"+'[8]1'!L501","v":0},{"$f":"+'[8]1'!M501","v":0},{"$f":"+'[8]1'!N501","v":0},{"$f":"+SUM('[8]1'!O501:V501)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]1'!J512","v":0},{"$f":"+'[7]1'!L512","v":0},{"$f":"+'[7]1'!R512","v":0},0,{"$f":"+'[7]1'!AB512","v":0},{"$f":"+'[8]1'!L502","v":0},{"$f":"+'[8]1'!M502","v":0},{"$f":"+'[8]1'!N502","v":0},{"$f":"+SUM('[8]1'!O502:V502)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]1'!J513","v":0},{"$f":"+'[7]1'!L513","v":0},{"$f":"+'[7]1'!R513","v":0},0,{"$f":"+'[7]1'!AB513","v":0},{"$f":"+'[8]1'!L503","v":0},{"$f":"+'[8]1'!M503","v":0},{"$f":"+'[8]1'!N503","v":0},{"$f":"+SUM('[8]1'!O503:V503)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]1'!J514","v":0},{"$f":"+'[7]1'!L514","v":0},{"$f":"+'[7]1'!R514","v":0},0,{"$f":"+'[7]1'!AB514","v":0},{"$f":"+'[8]1'!L504","v":0},{"$f":"+'[8]1'!M504","v":0},{"$f":"+'[8]1'!N504","v":0},{"$f":"+SUM('[8]1'!O504:V504)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]1'!J515","v":0},{"$f":"+'[7]1'!L515","v":0},{"$f":"+'[7]1'!R515","v":0},0,{"$f":"+'[7]1'!AB515","v":0},{"$f":"+'[8]1'!L505","v":0},{"$f":"+'[8]1'!M505","v":0},{"$f":"+'[8]1'!N505","v":0},{"$f":"+SUM('[8]1'!O505:V505)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":121858},138392,159234,159234,169122,{"$f":"SUM(N506:N515)","v":0},{"$f":"SUM(O506:O515)","v":0},{"$f":"SUM(P506:P515)","v":5066},{"$f":"SUM(Q506:Q515)","v":0},174188,0,174188,{"$f":"SUM(U506:U515)","v":175638},-4297,4517,{"$f":"SUM(X506:X515)","v":220},{"$f":"SUM(Y506:Y515)","v":175858},0,3125,{"$f":"SUM(AB506:AB515)","v":178983},3345,{"$f":"SUM(AD506:AD515)","v":183062},-3233,3070,{"$f":"SUM(AG506:AG515)","v":-163},{"$f":"SUM(AH506:AH515)","v":182899},0,3171,{"$f":"SUM(AK506:AK515)","v":186070},3008,191263,-3523,3353,{"$f":"SUM(AP506:AP515)","v":-170},{"$f":"SUM(AQ506:AQ515)","v":191093},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":3219},{"$f":"SUM(AT506:AT515)","v":194312},3049]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":119373},131655,154287,154287,164554,0,0,2816,0,167370,0,167370,170745,-4096,3056,-1040,{"$f":"U518+X518","v":169705},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":3125},{"$f":"U518+X518+Z518+AA518","v":172830},{"$f":"SUM(AC519,AC522,AC561)","v":2085},178031,-3082,2920,{"$f":"SUM(AG519,AG522,AG561)","v":-162},{"$f":"AD518+AG518","v":177869},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":3171},{"$f":"AD518+AG518+AI518+AJ518","v":181040},{"$f":"SUM(AL519,AL522,AL561)","v":3009},{"$f":"SUM(AM519,AM522,AM561)","v":186006},{"$f":"SUM(AN519,AN522,AN561)","v":-3401},{"$f":"SUM(AO519,AO522,AO561)","v":3203},{"$f":"SUM(AP519,AP522,AP561)","v":-198},{"$f":"AM518+AP518","v":185808},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":3219},{"$f":"AM518+AP518+AR518+AS518","v":189027},{"$f":"SUM(AU519,AU522,AU561)","v":3021}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":90793},95928,107536,107536,106429,0,0,0,0,106429,0,106429,{"$f":"SUM(U520:U521)","v":112304},{"$f":"SUM(V520:V521)","v":0},0,0,{"$f":"U519+X519","v":112304},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":3125},{"$f":"U519+X519+Z519+AA519","v":115429},{"$f":"SUM(AC520:AC521)","v":3125},117348,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":117348},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":3171},{"$f":"AD519+AG519+AI519+AJ519","v":120519},{"$f":"SUM(AL520:AL521)","v":3171},{"$f":"SUM(AM520:AM521)","v":122605},{"$f":"SUM(AN520:AN521)","v":0},{"$f":"SUM(AO520:AO521)","v":0},{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":122605},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":3219},{"$f":"AM519+AP519+AR519+AS519","v":125824},{"$f":"SUM(AU520:AU521)","v":3219}]
[1,{"$f":"B519","v":"041001002001"},null,null,null,"Salaries and wages",null,null,79805,84119,93083,93083,{"$f":"+'[7]1'!AB520","v":92007.44747262515},{"$f":"+'[8]1'!L510","v":0},{"$f":"+'[8]1'!M510","v":0},{"$f":"+'[8]1'!N510","v":-307},{"$f":"+SUM('[8]1'!O510:V510)","v":0},{"$f":"SUM(M520:Q520)","v":91700.44747262515},null,{"$f":"R520-S520","v":91700.44747262515},99054,0,0,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":99054},0,2756,{"$f":"U520+X520+Z520+AA520","v":101810},{"$f":"AB520-U520","v":2756},103503,0,0,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":103503},0,2797,{"$f":"AD520+AG520+AI520+AJ520","v":106300},{"$f":"AK520-AD520","v":2797},108140,0,0,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":108140},0,2839,{"$f":"AM520+AP520+AR520+AS520","v":110979},{"$f":"AT520-AM520","v":2839}]
[1,{"$f":"B520","v":"041001002001"},null,null,null,"Social contributions",null,null,10988,11809,14453,14453,{"$f":"+'[7]1'!AB521","v":14421.552527374844},{"$f":"+'[8]1'!L511","v":0},{"$f":"+'[8]1'!M511","v":0},{"$f":"+'[8]1'!N511","v":307},{"$f":"+SUM('[8]1'!O511:V511)","v":0},{"$f":"SUM(M521:Q521)","v":14728.552527374844},null,{"$f":"R521-S521","v":14728.552527374844},13250,0,0,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":13250},0,369,{"$f":"U521+X521+Z521+AA521","v":13619},{"$f":"AB521-U521","v":369},13845,0,0,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":13845},0,374,{"$f":"AD521+AG521+AI521+AJ521","v":14219},{"$f":"AK521-AD521","v":374},14465,0,0,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":14465},0,380,{"$f":"AM521+AP521+AR521+AS521","v":14845},{"$f":"AT521-AM521","v":380}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":28580},35727,46751,46751,58124.999999999993,0,{"$f":"SUM(O523:O560)","v":0},{"$f":"SUM(P523:P560)","v":2816},{"$f":"SUM(Q523:Q560)","v":0},60941,0,60941,58441,-4096,3056,-1040,{"$f":"SUM(Y523:Y560)","v":57401},{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},{"$f":"SUM(AB523:AB560)","v":57401},{"$f":"SUM(AC523:AC560)","v":-1040},{"$f":"SUM(AD523:AD560)","v":60683},{"$f":"SUM(AE523:AE560)","v":-3082},2920,-162,{"$f":"SUM(AH523:AH560)","v":60521},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":60521},{"$f":"SUM(AL523:AL560)","v":-162},63401,-3401,3203,-198,{"$f":"SUM(AQ523:AQ560)","v":63203},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":63203},{"$f":"SUM(AU523:AU560)","v":-198}]
[1,{"$f":"B522","v":"041001002000"},null,null,null,"Administrative fees",null,null,457,183,1126,1126,{"$f":"+'[7]1'!AB523","v":1879.5898305084743},{"$f":"+'[8]1'!L513","v":0},{"$f":"+'[8]1'!M513","v":0},{"$f":"+'[8]1'!N513","v":-998},{"$f":"+SUM('[8]1'!O513:V513)","v":0},{"$f":"SUM(M523:Q523)","v":881.58983050847428},null,{"$f":"R523-S523","v":881.58983050847428},2133,-165,0,{"$f":"SUM(V523:W523)","v":-165},{"$f":"U523+X523","v":1968},0,0,{"$f":"U523+X523+Z523+AA523","v":1968},{"$f":"AB523-U523","v":-165},2265,-161,0,{"$f":"SUM(AE523:AF523)","v":-161},{"$f":"AD523+AG523","v":2104},0,0,{"$f":"AD523+AG523+AI523+AJ523","v":2104},{"$f":"AK523-AD523","v":-161},2366,-100,0,{"$f":"SUM(AN523:AO523)","v":-100},{"$f":"AM523+AP523","v":2266},0,0,{"$f":"AM523+AP523+AR523+AS523","v":2266},{"$f":"AT523-AM523","v":-100}]
[1,"041001002000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]1'!AB524","v":0.12535407476201499},{"$f":"+'[8]1'!L514","v":0},{"$f":"+'[8]1'!M514","v":0},{"$f":"+'[8]1'!N514","v":141},{"$f":"+SUM('[8]1'!O514:V514)","v":0},141.12535407476201,null,141.12535407476201,78,-78,0,-78,0,0,0,0,-78,81,-81,0,-81,0,0,0,0,-81,85,-85,0,-85,0,0,0,0,-85]
[1,"041001002000",null,null,null,"Minor assets",null,null,328,41,796,796,{"$f":"+'[7]1'!AB525","v":832.49275597863937},{"$f":"+'[8]1'!L515","v":0},{"$f":"+'[8]1'!M515","v":0},{"$f":"+'[8]1'!N515","v":66},{"$f":"+SUM('[8]1'!O515:V515)","v":0},898.49275597863937,null,898.49275597863937,859,0,134,134,993,0,0,993,134,890,0,131,131,1021,0,0,1021,131,930,0,185,185,1115,0,0,1115,185]
[1,"041001002000",null,null,null,"Audit costs: External",null,null,121,74,0,0,{"$f":"+'[7]1'!AB526","v":0},{"$f":"+'[8]1'!L516","v":0},{"$f":"+'[8]1'!M516","v":0},{"$f":"+'[8]1'!N516","v":15000},{"$f":"+SUM('[8]1'!O516:V516)","v":0},15000,null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001002000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB527","v":74.419201300208954},{"$f":"+'[8]1'!L517","v":0},{"$f":"+'[8]1'!M517","v":0},{"$f":"+'[8]1'!N517","v":-66},{"$f":"+SUM('[8]1'!O517:V517)","v":0},8.4192013002089539,null,8.4192013002089539,75,-75,0,-75,0,0,0,0,-75,78,0,0,0,78,0,0,78,0,81,0,0,0,81,0,0,81,0]
[1,"041001002000",null,null,null,"Catering: Departmental activities",null,null,153,245,470,470,{"$f":"+'[7]1'!AB528","v":636.53359647086143},{"$f":"+'[8]1'!L518","v":0},{"$f":"+'[8]1'!M518","v":0},{"$f":"+'[8]1'!N518","v":430},{"$f":"+SUM('[8]1'!O518:V518)","v":0},1066.5335964708615,null,1066.5335964708615,620,0,259,259,879,0,0,879,259,644,0,100,100,744,0,0,744,100,673,0,100,100,773,0,0,773,100]
[1,"041001002000",null,null,null,"Communication (G&S)",null,null,866,1471,1706,1706,{"$f":"+'[7]1'!AB529","v":2286.4052472718827},{"$f":"+'[8]1'!L519","v":0},{"$f":"+'[8]1'!M519","v":0},{"$f":"+'[8]1'!N519","v":-178},{"$f":"+SUM('[8]1'!O519:V519)","v":0},2108.4052472718827,null,2108.4052472718827,2299,-34,0,-34,2265,0,0,2265,-34,2367,-242,0,-242,2125,0,0,2125,-242,2473,-207,0,-207,2266,0,0,2266,-207]
[1,"041001002000",null,null,null,"Computer services",null,null,1259,810,522,522,{"$f":"+'[7]1'!AB530","v":1499.1626654283725},{"$f":"+'[8]1'!L520","v":0},{"$f":"+'[8]1'!M520","v":0},{"$f":"+'[8]1'!N520","v":-858},{"$f":"+SUM('[8]1'!O520:V520)","v":0},641.16266542837252,null,641.16266542837252,1526,-482,0,-482,1044,0,0,1044,-482,1552,-100,0,-100,1452,0,0,1452,-100,1622,-104,0,-104,1518,0,0,1518,-104]
[1,"041001002000",null,null,null,"Consultants: Business and advisory services",null,null,8406,24284,17066,17066,{"$f":"+'[7]1'!AB531","v":16257.595751102857},{"$f":"+'[8]1'!L521","v":0},{"$f":"+'[8]1'!M521","v":0},{"$f":"+'[8]1'!N521","v":-6250},{"$f":"+SUM('[8]1'!O521:V521)","v":0},10007.595751102857,null,10007.595751102857,16648,-2534,0,-2534,14114,0,0,14114,-2534,17287,-1996,0,-1996,15291,0,0,15291,-1996,18061,-2444,0,-2444,15617,0,0,15617,-2444]
[1,"041001002000",null,null,null,"Infrastructure and planning services",null,null,1715,0,0,0,{"$f":"+'[7]1'!AB532","v":0},{"$f":"+'[8]1'!L522","v":0},{"$f":"+'[8]1'!M522","v":0},{"$f":"+'[8]1'!N522","v":0},{"$f":"+SUM('[8]1'!O522:V522)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB533","v":0},{"$f":"+'[8]1'!L523","v":0},{"$f":"+'[8]1'!M523","v":0},{"$f":"+'[8]1'!N523","v":0},{"$f":"+SUM('[8]1'!O523:V523)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB534","v":0},{"$f":"+'[8]1'!L524","v":0},{"$f":"+'[8]1'!M524","v":0},{"$f":"+'[8]1'!N524","v":0},{"$f":"+SUM('[8]1'!O524:V524)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB535","v":0},{"$f":"+'[8]1'!L525","v":0},{"$f":"+'[8]1'!M525","v":0},{"$f":"+'[8]1'!N525","v":0},{"$f":"+SUM('[8]1'!O525:V525)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001002000",null,null,null,"Contractors",null,null,0,0,230,230,{"$f":"+'[7]1'!AB536","v":844.79579753889027},{"$f":"+'[8]1'!L526","v":0},{"$f":"+'[8]1'!M526","v":0},{"$f":"+'[8]1'!N526","v":-803},{"$f":"+SUM('[8]1'!O526:V526)","v":0},41.79579753889027,null,41.79579753889027,853,0,52,52,905,0,0,905,52,886,0,25,25,911,0,0,911,25,926,0,26,26,952,0,0,952,26]
[1,"041001002000",null,null,null,"Agency and support/outsourced services",null,null,0,-1,0,0,{"$f":"+'[7]1'!AB537","v":17.589993034594844},{"$f":"+'[8]1'!L527","v":0},{"$f":"+'[8]1'!M527","v":0},{"$f":"+'[8]1'!N527","v":-18},{"$f":"+SUM('[8]1'!O527:V527)","v":0},-0.41000696540515591,null,-0.41000696540515591,18,-18,0,-18,0,0,0,0,-18,18,-18,0,-18,0,0,0,0,-18,19,-19,0,-19,0,0,0,0,-19]
[1,"041001002000",null,null,null,"Entertainment",null,null,46,6,37,37,{"$f":"+'[7]1'!AB538","v":96.246110982122133},{"$f":"+'[8]1'!L528","v":0},{"$f":"+'[8]1'!M528","v":0},{"$f":"+'[8]1'!N528","v":32},{"$f":"+SUM('[8]1'!O528:V528)","v":0},128.24611098212213,null,128.24611098212213,97,-44,0,-44,53,0,0,53,-44,116,0,0,0,116,0,0,116,0,121,0,0,0,121,0,0,121,0]
[1,"041001002000",null,null,null,"Fleet services (including government motor transport)",null,null,208,74,0,0,{"$f":"+'[7]1'!AB539","v":367.14833991177153},{"$f":"+'[8]1'!L529","v":0},{"$f":"+'[8]1'!M529","v":0},{"$f":"+'[8]1'!N529","v":-341},{"$f":"+SUM('[8]1'!O529:V529)","v":0},26.148339911771529,null,26.148339911771529,369,-169,0,-169,200,0,0,200,-169,381,-315,0,-315,66,0,0,66,-315,398,-266,0,-266,132,0,0,132,-266]
[0,"041001002000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB540","v":0},{"$f":"+'[8]1'!L530","v":0},{"$f":"+'[8]1'!M530","v":0},{"$f":"+'[8]1'!N530","v":0},{"$f":"+SUM('[8]1'!O530:V530)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB541","v":0},{"$f":"+'[8]1'!L531","v":0},{"$f":"+'[8]1'!M531","v":0},{"$f":"+'[8]1'!N531","v":0},{"$f":"+SUM('[8]1'!O531:V531)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB542","v":0},{"$f":"+'[8]1'!L532","v":0},{"$f":"+'[8]1'!M532","v":0},{"$f":"+'[8]1'!N532","v":0},{"$f":"+SUM('[8]1'!O532:V532)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB543","v":0},{"$f":"+'[8]1'!L533","v":0},{"$f":"+'[8]1'!M533","v":0},{"$f":"+'[8]1'!N533","v":0},{"$f":"+SUM('[8]1'!O533:V533)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB544","v":0},{"$f":"+'[8]1'!L534","v":0},{"$f":"+'[8]1'!M534","v":0},{"$f":"+'[8]1'!N534","v":0},{"$f":"+SUM('[8]1'!O534:V534)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB545","v":0},{"$f":"+'[8]1'!L535","v":0},{"$f":"+'[8]1'!M535","v":0},{"$f":"+'[8]1'!N535","v":0},{"$f":"+SUM('[8]1'!O535:V535)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB546","v":0},{"$f":"+'[8]1'!L536","v":0},{"$f":"+'[8]1'!M536","v":0},{"$f":"+'[8]1'!N536","v":0},{"$f":"+SUM('[8]1'!O536:V536)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB547","v":0},{"$f":"+'[8]1'!L537","v":0},{"$f":"+'[8]1'!M537","v":0},{"$f":"+'[8]1'!N537","v":0},{"$f":"+SUM('[8]1'!O537:V537)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB548","v":0},{"$f":"+'[8]1'!L538","v":0},{"$f":"+'[8]1'!M538","v":0},{"$f":"+'[8]1'!N538","v":0},{"$f":"+SUM('[8]1'!O538:V538)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB549","v":0},{"$f":"+'[8]1'!L539","v":0},{"$f":"+'[8]1'!M539","v":0},{"$f":"+'[8]1'!N539","v":0},{"$f":"+SUM('[8]1'!O539:V539)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB550","v":0},{"$f":"+'[8]1'!L540","v":0},{"$f":"+'[8]1'!M540","v":0},{"$f":"+'[8]1'!N540","v":0},{"$f":"+SUM('[8]1'!O540:V540)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001002000",null,null,null,"Consumable supplies",null,null,279,385,611,611,{"$f":"+'[7]1'!AB551","v":275.49452054794517},{"$f":"+'[8]1'!L541","v":0},{"$f":"+'[8]1'!M541","v":0},{"$f":"+'[8]1'!N541","v":1923},{"$f":"+SUM('[8]1'!O541:V541)","v":0},2198.4945205479453,null,2198.4945205479453,267,0,245,245,512,0,0,512,245,261,0,141,141,402,0,0,402,141,273,0,147,147,420,0,0,420,147]
[1,"041001002000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1691,1130,2923,2923,{"$f":"+'[7]1'!AB552","v":2873.1941490596705},{"$f":"+'[8]1'!L542","v":0},{"$f":"+'[8]1'!M542","v":0},{"$f":"+'[8]1'!N542","v":-243},{"$f":"+SUM('[8]1'!O542:V542)","v":0},2630.1941490596705,null,2630.1941490596705,2888,0,148,148,3036,0,0,3036,148,3004,0,0,0,3004,0,0,3004,0,3139,0,76,76,3215,0,0,3215,76]
[1,"041001002000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]1'!AB553","v":0},{"$f":"+'[8]1'!L543","v":0},{"$f":"+'[8]1'!M543","v":0},{"$f":"+'[8]1'!N543","v":27},{"$f":"+SUM('[8]1'!O543:V543)","v":0},27,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001002000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]1'!AB554","v":28.41460413280706},{"$f":"+'[8]1'!L544","v":0},{"$f":"+'[8]1'!M544","v":0},{"$f":"+'[8]1'!N544","v":187},{"$f":"+SUM('[8]1'!O544:V544)","v":0},215.41460413280706,null,215.41460413280706,29,0,74,74,103,0,0,103,74,30,-6,0,-6,24,0,0,24,-6,31,-6,0,-6,25,0,0,25,-6]
[1,"041001002000",null,null,null,"Property payments",null,null,0,22,0,0,{"$f":"+'[7]1'!AB555","v":0},{"$f":"+'[8]1'!L545","v":0},{"$f":"+'[8]1'!M545","v":0},{"$f":"+'[8]1'!N545","v":73},{"$f":"+SUM('[8]1'!O545:V545)","v":0},73,null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001002000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]1'!AB556","v":0},{"$f":"+'[8]1'!L546","v":0},{"$f":"+'[8]1'!M546","v":0},{"$f":"+'[8]1'!N546","v":0},{"$f":"+SUM('[8]1'!O546:V546)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001002000",null,null,null,"Travel and subsistence",null,null,11588,6517,17666,17666,{"$f":"+'[7]1'!AB557","v":25213.345623403759},{"$f":"+'[8]1'!L547","v":0},{"$f":"+'[8]1'!M547","v":0},{"$f":"+'[8]1'!N547","v":-9474},{"$f":"+SUM('[8]1'!O547:V547)","v":0},15739.345623403759,null,15739.345623403759,24747,0,1251,1251,25998,0,0,25998,1251,25700,0,1796,1796,27496,0,0,27496,1796,26851,0,2244,2244,29095,0,0,29095,2244]
[1,"041001002000",null,null,null,"Training and development",null,null,383,89,1933,1933,{"$f":"+'[7]1'!AB558","v":3499.550058045043},{"$f":"+'[8]1'!L548","v":0},{"$f":"+'[8]1'!M548","v":0},{"$f":"+'[8]1'!N548","v":-588},{"$f":"+SUM('[8]1'!O548:V548)","v":0},2911.550058045043,null,2911.550058045043,3489,-497,0,-497,2992,0,0,2992,-497,3622,-163,0,-163,3459,0,0,3459,-163,3784,-170,0,-170,3614,0,0,3614,-170]
[1,"041001002000",null,null,null,"Operating payments",null,null,503,339,1347,1347,{"$f":"+'[7]1'!AB559","v":911.13738100766193},{"$f":"+'[8]1'!L549","v":0},{"$f":"+'[8]1'!M549","v":0},{"$f":"+'[8]1'!N549","v":1544},{"$f":"+SUM('[8]1'!O549:V549)","v":0},2455.137381007662,null,2455.137381007662,911,0,61,61,972,0,0,972,61,946,0,0,0,946,0,0,946,0,988,0,0,0,988,0,0,988,0]
[1,"041001002000",null,null,null,"Venues and facilities",null,null,577,58,318,318,{"$f":"+'[7]1'!AB560","v":531.75902019967486},{"$f":"+'[8]1'!L550","v":0},{"$f":"+'[8]1'!M550","v":0},{"$f":"+'[8]1'!N550","v":3210},{"$f":"+SUM('[8]1'!O550:V550)","v":0},3741.759020199675,null,3741.759020199675,535,0,832,832,1367,0,0,1367,832,555,0,727,727,1282,0,0,1282,727,580,0,425,425,1005,0,0,1005,425]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,{"$f":"SUM(O562:O563)","v":0},{"$f":"SUM(P562:P563)","v":0},{"$f":"SUM(Q562:Q563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD562:AD563)","v":0},{"$f":"SUM(AE562:AE563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"041001002000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]1'!AB562","v":0},{"$f":"+'[8]1'!L552","v":0},{"$f":"+'[8]1'!M552","v":0},{"$f":"+'[8]1'!N552","v":0},{"$f":"+SUM('[8]1'!O552:V552)","v":0},{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,0,0,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},0,0,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,0,0,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},0,0,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},0,0,0,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},0,0,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,{"$f":"B562","v":"041001002000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]1'!AB563","v":0},{"$f":"+'[8]1'!L553","v":0},{"$f":"+'[8]1'!M553","v":0},{"$f":"+'[8]1'!N553","v":0},{"$f":"+SUM('[8]1'!O553:V553)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":352},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":5137},239,239,248,0,0,624,0,{"$f":"SUM(M564:Q564)","v":872},{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},{"$f":"SUM(T565,T572,T575,T576,T577,T584,T585)","v":872},254,0,51,51,305,0,0,305,51,265,0,0,0,265,0,0,265,0,277,0,0,0,277,0,0,277,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":11},0,24,24,25,0,0,0,0,{"$f":"SUM(M565:Q565)","v":25},{"$f":"SUM(S566,S569)","v":0},25,26,0,0,0,26,0,0,26,0,27,0,0,0,27,0,0,27,0,28,0,0,0,28,0,0,28,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Departmental Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":11},0,24,24,25,0,0,0,0,25,{"$f":"SUM(S570:S571)","v":0},25,26,0,0,0,26,0,0,26,0,27,0,0,0,27,0,0,27,0,28,0,0,0,28,0,0,28,0]
[1,null,{"$f":"C566","v":"Departmental Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C569:$D570)","v":11},0,24,24,25,0,0,0,0,25,{"$f":"DSUM($I$180:$BB$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C569:$D570)","v":25},{"$f":"DSUM($I$180:$BB$289,U$180,$C569:$D570)","v":26},{"$f":"DSUM($I$180:$BB$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":26},{"$f":"DSUM($I$180:$BB$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C569:$D570)","v":26},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C569:$D570)","v":27},{"$f":"DSUM($I$180:$BB$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":27},{"$f":"DSUM($I$180:$BB$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C569:$D570)","v":27},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C569:$D570)","v":28},{"$f":"DSUM($I$180:$BB$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":28},{"$f":"DSUM($I$180:$BB$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C569:$D570)","v":28},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Departmental Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Departmental Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Departmental Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":341},5137,215,215,223,0,0,624,0,847,{"$f":"SUM(S586:S587)","v":0},847,228,0,51,51,279,0,0,279,51,238,0,0,0,238,0,0,238,0,249,0,0,0,249,0,0,249,0]
[1,null,{"$f":"C566","v":"Departmental Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C591:$D592)","v":341},141,215,215,223,0,0,624,0,847,{"$f":"DSUM($I$180:$BB$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C591:$D592)","v":847},{"$f":"DSUM($I$180:$BB$289,U$180,$C591:$D592)","v":228},{"$f":"DSUM($I$180:$BB$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C591:$D592)","v":51},{"$f":"SUM(V586:W586)","v":51},{"$f":"U586+X586","v":279},{"$f":"DSUM($I$180:$BB$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C591:$D592)","v":279},{"$f":"AB586-U586","v":51},{"$f":"DSUM($I$180:$BB$289,AD$180,$C591:$D592)","v":238},{"$f":"DSUM($I$180:$BB$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":238},{"$f":"DSUM($I$180:$BB$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C591:$D592)","v":238},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C591:$D592)","v":249},{"$f":"DSUM($I$180:$BB$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":249},{"$f":"DSUM($I$180:$BB$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C591:$D592)","v":249},{"$f":"AT586-AM586","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C593:$D594)","v":0},4996,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Departmental Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":2042},1600,4708,4708,4320,0,0,1626,0,5946,{"$f":"SUM(S589,S592,S595:S599)","v":0},{"$f":"SUM(T589,T592,T595:T599)","v":5946},4641,-201,1410,1209,5850,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":5850},1209,4766,-151,150,-1,4765,0,0,4765,-1,4980,-122,150,28,5008,0,0,5008,28]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},{"$f":"SUM(T590:T591)","v":0},{"$f":"SUM(U590:U591)","v":0},{"$f":"SUM(V590:V591)","v":0},0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,{"$f":"SUM(AD590:AD591)","v":0},{"$f":"SUM(AE590:AE591)","v":0},0,{"$f":"SUM(AG590:AG591)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},{"$f":"C566","v":"Departmental Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB590","v":0},{"$f":"+'[8]1'!L580","v":0},{"$f":"+'[8]1'!M580","v":0},{"$f":"+'[8]1'!N580","v":0},{"$f":"+SUM('[8]1'!O580:V580)","v":0},0,null,{"$f":"R590-S590","v":0},0,0,0,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},0,0,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,0,0,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},0,0,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},0,0,0,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},0,0,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB591","v":0},{"$f":"+'[8]1'!L581","v":0},{"$f":"+'[8]1'!M581","v":0},{"$f":"+'[8]1'!N581","v":0},{"$f":"+SUM('[8]1'!O581:V581)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C566","v":"Departmental Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":2042},1600,4708,4708,4320,{"$f":"SUM(N593:N594)","v":0},{"$f":"SUM(O593:O594)","v":0},{"$f":"SUM(P593:P594)","v":1624},{"$f":"SUM(Q593:Q594)","v":0},{"$f":"SUM(M592:Q592)","v":5944},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":5944},{"$f":"SUM(U593:U594)","v":4641},{"$f":"SUM(V593:V594)","v":-201},1410,1209,5850,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},5850,1209,{"$f":"SUM(AD593:AD594)","v":4766},{"$f":"SUM(AE593:AE594)","v":-151},150,{"$f":"SUM(AG593:AG594)","v":-1},4765,0,0,4765,-1,4980,{"$f":"SUM(AN593:AN594)","v":-122},150,{"$f":"SUM(AP593:AP594)","v":28},5008,0,0,5008,28]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},43,41,null,"Transport equipment",null,null,117,0,376,376,{"$f":"+'[7]1'!AB593","v":180},{"$f":"+'[8]1'!L583","v":0},{"$f":"+'[8]1'!M583","v":0},{"$f":"+'[8]1'!N583","v":-479},{"$f":"+SUM('[8]1'!O583:V583)","v":0},{"$f":"SUM(M593:Q593)","v":-299},null,{"$f":"R593-S593","v":-299},201,-201,0,{"$f":"SUM(V593:W593)","v":-201},{"$f":"U593+X593","v":0},0,0,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":-201},223,-151,0,{"$f":"SUM(AE593:AF593)","v":-151},{"$f":"AD593+AG593","v":72},0,0,{"$f":"AD593+AG593+AI593+AJ593","v":72},{"$f":"AK593-AD593","v":-151},233,-122,0,{"$f":"SUM(AN593:AO593)","v":-122},{"$f":"AM593+AP593","v":111},0,0,{"$f":"AM593+AP593+AR593+AS593","v":111},{"$f":"AT593-AM593","v":-122}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},{"$f":"C566","v":"Departmental Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,1925,1600,4332,4332,{"$f":"+'[7]1'!AB594","v":4140},{"$f":"+'[8]1'!L584","v":0},{"$f":"+'[8]1'!M584","v":0},{"$f":"+'[8]1'!N584","v":2103},{"$f":"+SUM('[8]1'!O584:V584)","v":0},6243,null,6243,4440,0,1410,1410,5850,0,0,5850,1410,4543,0,150,150,4693,0,0,4693,150,4747,0,150,150,4897,0,0,4897,150]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB595","v":0},{"$f":"+'[8]1'!L585","v":0},{"$f":"+'[8]1'!M585","v":0},{"$f":"+'[8]1'!N585","v":0},{"$f":"+SUM('[8]1'!O585:V585)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB596","v":0},{"$f":"+'[8]1'!L586","v":0},{"$f":"+'[8]1'!M586","v":0},{"$f":"+'[8]1'!N586","v":0},{"$f":"+SUM('[8]1'!O586:V586)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB597","v":0},{"$f":"+'[8]1'!L587","v":0},{"$f":"+'[8]1'!M587","v":0},{"$f":"+'[8]1'!N587","v":0},{"$f":"+SUM('[8]1'!O587:V587)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB598","v":0},{"$f":"+'[8]1'!L588","v":0},{"$f":"+'[8]1'!M588","v":0},{"$f":"+'[8]1'!N588","v":0},{"$f":"+SUM('[8]1'!O588:V588)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)","v":"041001002000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB599","v":0},{"$f":"+'[8]1'!L589","v":0},{"$f":"+'[8]1'!M589","v":0},{"$f":"+'[8]1'!N589","v":2},{"$f":"+SUM('[8]1'!O589:V589)","v":0},2,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":91},0,0,0,0,0,0,0,0,{"$f":"SUM(M600:Q600)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},{"$f":"R600-S600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},{"$f":"SUM(V600:W600)","v":0},{"$f":"U600+X600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AA$298:AA$310)","v":0},{"$f":"U600+X600+Z600+AA600","v":0},{"$f":"AB600-U600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},{"$f":"SUM(AE600:AF600)","v":0},{"$f":"AD600+AG600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AJ$298:AJ$310)","v":0},{"$f":"AD600+AG600+AI600+AJ600","v":0},{"$f":"AK600-AD600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},{"$f":"SUM(AN600:AO600)","v":0},{"$f":"AM600+AP600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AS$298:AS$310)","v":0},{"$f":"AM600+AP600+AR600+AS600","v":0},{"$f":"AT600-AM600","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":121858},{"$f":"SUM(J518,J564,J588,J600)","v":138392},{"$f":"SUM(K518,K564,K588,K600)","v":159234},159234,169122,0,0,5066,0,174188,0,174188,175640,-4297,4517,220,175860,0,3125,178985,3345,183062,-3233,3070,-163,182899,0,3171,186070,3008,191263,-3523,3353,-170,191093,0,3219,194312,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":3049}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,2,0,0,0,2,0,0,2,0,0,0,0,0,0,0,0,0,0,{"$f":"AM602-AM516","v":0},0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(I490:I499,\"=0\")+COUNTBLANK(I490:I499))=10))),1,0)","v":1},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(J490:J499,\"=0\")+COUNTBLANK(J490:J499))=10))),1,0)","v":1},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(K490:K499,\"=0\")+COUNTBLANK(K490:K499))=10))),1,0)","v":1},{"$f":"IF(AND(L516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":1},{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AQ490:AQ499,\"=0\")+COUNTBLANK(AQ490:AQ499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},0,0,0,0,0,{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},0,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},0,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},0,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},0,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Corporate Services"}]
[1,null,null,null,null,"Subprogramme manager","Ms Nthabiseng Fundakubi",null,null,"Post:","DDG: CS"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F605","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage of information technology systems availability",null,null,0.9,0.9,0.9,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AC641,\"<>0\")-COUNTBLANK(F641:AC641))<>0,1,0)","v":1},null,null,null,2,"Percentage implementation of the 2022/23 Annual Communications and Public Partnership Programme",null,null,0.97,0.98,0.98,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Percentage vacancy rate for engineers and scientists",null,null,"≤10%","≤10%","≤10%",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Percentage of training interventions implemented in the Department ",null,null,0.5,0.5,0.5,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"041001003"},null,null,1,"DDG: Corporate Services",0,null,{"$f":"+'[7]1'!J656","v":6469},{"$f":"+'[7]1'!L656","v":7412},{"$f":"+'[7]1'!R656","v":8135},8135,{"$f":"+'[7]1'!AB656","v":8230.1653998763431},{"$f":"+'[8]1'!L646","v":0},{"$f":"+'[8]1'!M646","v":0},{"$f":"+'[8]1'!N646","v":0},{"$f":"+SUM('[8]1'!O646:V646)","v":0},{"$f":"SUM(M656:Q656)","v":8230.1653998763431},null,{"$f":"R656-S656","v":8230.1653998763431},8160.8642707501685,-16349,33392,{"$f":"SUM(V656:W656)","v":17043},{"$f":"U656+X656","v":25203.864270750168},0,10935,{"$f":"U656+X656+Z656+AA656","v":36138.864270750171},{"$f":"AB656-U656","v":27978.000000000004},8528.5086638373468,-11835,30141,{"$f":"SUM(AE656:AF656)","v":18306},{"$f":"AD656+AG656","v":26834.508663837347},0,11140,{"$f":"AD656+AG656+AI656+AJ656","v":37974.508663837347},{"$f":"AK656-AD656","v":29446},8854,-10427,28740,{"$f":"SUM(AN656:AO656)","v":18313},{"$f":"AM656+AP656","v":27167},0,11306,{"$f":"AM656+AP656+AR656+AS656","v":38473},{"$f":"AT656-AM656","v":29619}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":1},null,null,null,2,"Human Resources",0,null,{"$f":"+'[7]1'!J657","v":82482},{"$f":"+'[7]1'!L657","v":66527},{"$f":"+'[7]1'!R657","v":108046},108046,{"$f":"+'[7]1'!AB657","v":94329.50059127553},{"$f":"+'[8]1'!L647","v":0},{"$f":"+'[8]1'!M647","v":0},{"$f":"+'[8]1'!N647","v":-20257},{"$f":"+SUM('[8]1'!O647:V647)","v":0},{"$f":"SUM(M657:Q657)","v":74072.50059127553},null,{"$f":"R657-S657","v":74072.50059127553},91208.210247975541,null,null,{"$f":"SUM(V657:W657)","v":0},{"$f":"U657+X657","v":91208.210247975541},null,null,{"$f":"U657+X657+Z657+AA657","v":91208.210247975541},{"$f":"AB657-U657","v":0},97748.942331126294,null,null,0,97748.942331126294,null,null,97748.942331126294,0,101477,null,null,0,101477,null,null,{"$f":"AM657+AP657+AR657+AS657","v":101477},0]
[1,null,null,null,3,"Learning Academy",0,null,{"$f":"+'[7]1'!J658","v":88698},{"$f":"+'[7]1'!L658","v":85860},{"$f":"+'[7]1'!R658","v":78131},78131,{"$f":"+'[7]1'!AB658","v":104326.38251505201},{"$f":"+'[8]1'!L648","v":0},{"$f":"+'[8]1'!M648","v":0},{"$f":"+'[8]1'!N648","v":2451},{"$f":"+SUM('[8]1'!O648:V648)","v":0},106777.38251505201,null,106777.38251505201,103604.91461621114,null,null,0,103604.91461621114,null,null,103604.91461621114,0,108108.21094309948,null,null,0,108108.21094309948,null,null,108108.21094309948,0,112231,null,null,0,112231,null,null,112231,0]
[1,null,null,null,4,"Administration ",0,null,{"$f":"+'[7]1'!J659","v":70756},{"$f":"+'[7]1'!L659","v":62687},{"$f":"+'[7]1'!R659","v":116664},116664,{"$f":"+'[7]1'!AB659","v":89580.433865381274},{"$f":"+'[8]1'!L649","v":0},{"$f":"+'[8]1'!M649","v":0},{"$f":"+'[8]1'!N649","v":21000},{"$f":"+SUM('[8]1'!O649:V649)","v":0},110580.43386538127,null,110580.43386538127,90534.67649724771,null,null,0,90534.67649724771,null,null,90534.67649724771,0,93047.804622153912,null,null,0,93047.804622153912,null,null,93047.804622153912,0,96368,null,null,0,96368,null,null,96368,0]
[1,null,null,null,5,"Legal Services",0,null,{"$f":"+'[7]1'!J660","v":19512},{"$f":"+'[7]1'!L660","v":15018},{"$f":"+'[7]1'!R660","v":49338},49338,{"$f":"+'[7]1'!AB660","v":25635.107384040966},{"$f":"+'[8]1'!L650","v":0},{"$f":"+'[8]1'!M650","v":0},{"$f":"+'[8]1'!N650","v":20059},{"$f":"+SUM('[8]1'!O650:V650)","v":0},45694.107384040966,null,45694.107384040966,25419.250010504897,null,null,0,25419.250010504897,null,null,25419.250010504897,0,26564.379304756018,null,null,0,{"$f":"AD660+AG660","v":26564.379304756018},null,null,26564.379304756018,0,27578,null,null,0,27578,null,null,27578,0]
[1,null,null,null,6,"Communication Services",0,null,{"$f":"+'[7]1'!J661","v":54904},{"$f":"+'[7]1'!L661","v":49198},{"$f":"+'[7]1'!R661","v":49029},49029,{"$f":"+'[7]1'!AB661","v":63745.56205031545},{"$f":"+'[8]1'!L651","v":0},{"$f":"+'[8]1'!M651","v":0},{"$f":"+'[8]1'!N651","v":69},{"$f":"+SUM('[8]1'!O651:V651)","v":0},63814.56205031545,null,63814.56205031545,60708.800124858179,null,null,0,60708.800124858179,null,null,60708.800124858179,0,66056.336879385781,null,null,0,{"$f":"AD661+AG661","v":66056.336879385781},null,null,66056.336879385781,0,68577,null,null,0,68577,null,null,68577,0]
[1,null,null,null,7,"Information Services",0,null,{"$f":"+'[7]1'!J662","v":118027},{"$f":"+'[7]1'!L662","v":123825},{"$f":"+'[7]1'!R662","v":152487},152487,{"$f":"+'[7]1'!AB662","v":155667.46843308982},{"$f":"+'[8]1'!L652","v":0},{"$f":"+'[8]1'!M652","v":0},{"$f":"+'[8]1'!N652","v":173},{"$f":"+SUM('[8]1'!O652:V652)","v":0},155840.46843308982,null,155840.46843308982,151856.68902508568,null,null,0,151856.68902508568,null,null,151856.68902508568,0,161310.40977975738,null,null,0,161310.40977975738,null,null,161310.40977975738,0,167463,null,null,0,167463,null,null,167463,0]
[1,null,null,null,8,"Corporate Planning",0,null,{"$f":"+'[7]1'!J663","v":0},{"$f":"+'[7]1'!L663","v":0},{"$f":"+'[7]1'!R663","v":12823},12823,{"$f":"+'[7]1'!AB663","v":13827.661035242423},{"$f":"+'[8]1'!L653","v":0},{"$f":"+'[8]1'!M653","v":0},{"$f":"+'[8]1'!N653","v":-344},{"$f":"+SUM('[8]1'!O653:V653)","v":0},13483.661035242423,null,13483.661035242423,10991.682836201668,null,null,0,10991.682836201668,null,null,10991.682836201668,0,14108.830806355758,null,null,0,14108.830806355758,null,null,14108.830806355758,0,14875,null,null,0,14875,null,null,14875,0]
[1,null,null,null,9,"RS Regions",0,null,{"$f":"+'[7]1'!J664","v":229387},{"$f":"+'[7]1'!L664","v":223736},{"$f":"+'[7]1'!R664","v":257959},257959,{"$f":"+'[7]1'!AB664","v":284200.71872572618},{"$f":"+'[8]1'!L654","v":0},{"$f":"+'[8]1'!M654","v":0},{"$f":"+'[8]1'!N654","v":-444},{"$f":"+SUM('[8]1'!O654:V654)","v":0},283756.71872572618,null,283756.71872572618,283255.91237116494,null,null,0,283255.91237116494,null,null,283255.91237116494,0,288957.57666952797,null,null,0,288957.57666952797,null,null,288957.57666952797,0,305735,null,null,0,305735,null,null,305735,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]1'!J665","v":0},{"$f":"+'[7]1'!L665","v":0},{"$f":"+'[7]1'!R665","v":0},0,{"$f":"+'[7]1'!AB665","v":0},{"$f":"+'[8]1'!L655","v":0},{"$f":"+'[8]1'!M655","v":0},{"$f":"+'[8]1'!N655","v":0},{"$f":"+SUM('[8]1'!O655:V655)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":670235},634263,832612,832612,839543,{"$f":"SUM(N656:N665)","v":0},{"$f":"SUM(O656:O665)","v":0},{"$f":"SUM(P656:P665)","v":22707},{"$f":"SUM(Q656:Q665)","v":0},862250,0,862250,{"$f":"SUM(U656:U665)","v":825741},-16349,33392,{"$f":"SUM(X656:X665)","v":17043},{"$f":"SUM(Y656:Y665)","v":842784},0,10935,{"$f":"SUM(AB656:AB665)","v":853719},27978.000000000004,{"$f":"SUM(AD656:AD665)","v":864431},-11835,30141,{"$f":"SUM(AG656:AG665)","v":18306},{"$f":"SUM(AH656:AH665)","v":882737},0,11140,{"$f":"SUM(AK656:AK665)","v":893877},29446,903157,-10427,28740,{"$f":"SUM(AP656:AP665)","v":18313},{"$f":"SUM(AQ656:AQ665)","v":921470},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":11306},{"$f":"SUM(AT656:AT665)","v":932776},29619]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":607236},553526,728440,728440,741261,0,0,-8789,0,732472,0,732472,731243,-14486,26253,11767,{"$f":"U668+X668","v":743010},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":10935},{"$f":"U668+X668+Z668+AA668","v":753945},{"$f":"SUM(AC669,AC672,AC711)","v":22702},769858,-11692,23814,{"$f":"SUM(AG669,AG672,AG711)","v":12122},{"$f":"AD668+AG668","v":781980},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":11140},{"$f":"AD668+AG668+AI668+AJ668","v":793120},{"$f":"SUM(AL669,AL672,AL711)","v":23262},{"$f":"SUM(AM669,AM672,AM711)","v":804348},{"$f":"SUM(AN669,AN672,AN711)","v":-10381},{"$f":"SUM(AO669,AO672,AO711)","v":24410},{"$f":"SUM(AP669,AP672,AP711)","v":14029},{"$f":"AM668+AP668","v":818377},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":11306},{"$f":"AM668+AP668+AR668+AS668","v":829683},{"$f":"SUM(AU669,AU672,AU711)","v":25335}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":394927},378793,434632,434632,418857,0,0,5162,0,424019,0,424019,{"$f":"SUM(U670:U671)","v":392999},{"$f":"SUM(V670:V671)","v":0},0,0,{"$f":"U669+X669","v":392999},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":10935},{"$f":"U669+X669+Z669+AA669","v":403934},{"$f":"SUM(AC670:AC671)","v":10935},412158,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":412158},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":11140},{"$f":"AD669+AG669+AI669+AJ669","v":423298},{"$f":"SUM(AL670:AL671)","v":11140},{"$f":"SUM(AM670:AM671)","v":430623},{"$f":"SUM(AN670:AN671)","v":0},{"$f":"SUM(AO670:AO671)","v":0},{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":430623},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":11306},{"$f":"AM669+AP669+AR669+AS669","v":441929},{"$f":"SUM(AU670:AU671)","v":11306}]
[1,{"$f":"B669","v":"041001003001"},null,null,null,"Salaries and wages",null,null,345176,328806,373821,373821,{"$f":"+'[7]1'!AB670","v":361025.69203921111},{"$f":"+'[8]1'!L660","v":0},{"$f":"+'[8]1'!M660","v":0},{"$f":"+'[8]1'!N660","v":10867},{"$f":"+SUM('[8]1'!O660:V660)","v":0},{"$f":"SUM(M670:Q670)","v":371892.69203921111},null,{"$f":"R670-S670","v":371892.69203921111},337591,0,0,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":337591},0,9393,{"$f":"U670+X670+Z670+AA670","v":346984},{"$f":"AB670-U670","v":9393},354120,0,0,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":354120},0,9571,{"$f":"AD670+AG670+AI670+AJ670","v":363691},{"$f":"AK670-AD670","v":9571},369985,0,0,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":369985},0,9714,{"$f":"AM670+AP670+AR670+AS670","v":379699},{"$f":"AT670-AM670","v":9714}]
[1,{"$f":"B670","v":"041001003001"},null,null,null,"Social contributions",null,null,49751,49987,60811,60811,{"$f":"+'[7]1'!AB671","v":57831.307960788894},{"$f":"+'[8]1'!L661","v":0},{"$f":"+'[8]1'!M661","v":0},{"$f":"+'[8]1'!N661","v":-5705},{"$f":"+SUM('[8]1'!O661:V661)","v":0},{"$f":"SUM(M671:Q671)","v":52126.307960788894},null,{"$f":"R671-S671","v":52126.307960788894},55408,0,0,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":55408},0,1542,{"$f":"U671+X671+Z671+AA671","v":56950},{"$f":"AB671-U671","v":1542},58038,0,0,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":58038},0,1569,{"$f":"AD671+AG671+AI671+AJ671","v":59607},{"$f":"AK671-AD671","v":1569},60638,0,0,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":60638},0,1592,{"$f":"AM671+AP671+AR671+AS671","v":62230},{"$f":"AT671-AM671","v":1592}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":212309},174729,293762,293762,322404.00000000006,0,{"$f":"SUM(O673:O710)","v":0},{"$f":"SUM(P673:P710)","v":-13954},{"$f":"SUM(Q673:Q710)","v":0},308450.00000000006,0,308450.00000000006,338244,-14486,26253,11767,{"$f":"SUM(Y673:Y710)","v":350011},{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},{"$f":"SUM(AB673:AB710)","v":350011},{"$f":"SUM(AC673:AC710)","v":11767},{"$f":"SUM(AD673:AD710)","v":357700},{"$f":"SUM(AE673:AE710)","v":-11692},23814,12122,{"$f":"SUM(AH673:AH710)","v":369822},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":369822},{"$f":"SUM(AL673:AL710)","v":12122},373725,-10381,24410,14029,{"$f":"SUM(AQ673:AQ710)","v":387754},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":387754},{"$f":"SUM(AU673:AU710)","v":14029}]
[1,{"$f":"B672","v":"041001003000"},null,null,null,"Administrative fees",null,null,742,266,1736,1736,{"$f":"+'[7]1'!AB673","v":2913.2901917650679},{"$f":"+'[8]1'!L663","v":0},{"$f":"+'[8]1'!M663","v":0},{"$f":"+'[8]1'!N663","v":-1339},{"$f":"+SUM('[8]1'!O663:V663)","v":0},{"$f":"SUM(M673:Q673)","v":1574.2901917650679},null,{"$f":"R673-S673","v":1574.2901917650679},2796,-150,0,{"$f":"SUM(V673:W673)","v":-150},{"$f":"U673+X673","v":2646},0,0,{"$f":"U673+X673+Z673+AA673","v":2646},{"$f":"AB673-U673","v":-150},2950,0,0,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":2950},0,0,{"$f":"AD673+AG673+AI673+AJ673","v":2950},{"$f":"AK673-AD673","v":0},3082,0,0,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":3082},0,0,{"$f":"AM673+AP673+AR673+AS673","v":3082},{"$f":"AT673-AM673","v":0}]
[1,"041001003000",null,null,null,"Advertising",null,null,15411,18166,14045,14045,{"$f":"+'[7]1'!AB674","v":19915.860114470641},{"$f":"+'[8]1'!L664","v":0},{"$f":"+'[8]1'!M664","v":0},{"$f":"+'[8]1'!N664","v":340},{"$f":"+SUM('[8]1'!O664:V664)","v":0},20255.860114470641,null,20255.860114470641,20909,-800,0,-800,20109,0,0,20109,-800,22104,-300,0,-300,21804,0,0,21804,-300,23094,-200,0,-200,22894,0,0,22894,-200]
[1,"041001003000",null,null,null,"Minor assets",null,null,323,440,3230,3230,{"$f":"+'[7]1'!AB675","v":2291.3556312601131},{"$f":"+'[8]1'!L665","v":0},{"$f":"+'[8]1'!M665","v":0},{"$f":"+'[8]1'!N665","v":551},{"$f":"+SUM('[8]1'!O665:V665)","v":0},2842.3556312601131,null,2842.3556312601131,2446,0,100,100,2546,0,0,2546,100,2574,0,100,100,2674,0,0,2674,100,2689,0,100,100,2789,0,0,2789,100]
[0,"041001003000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]1'!AB676","v":0},{"$f":"+'[8]1'!L666","v":0},{"$f":"+'[8]1'!M666","v":0},{"$f":"+'[8]1'!N666","v":0},{"$f":"+SUM('[8]1'!O666:V666)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001003000",null,null,null,"Bursaries: Employees",null,null,2380,2301,5402,5402,{"$f":"+'[7]1'!AB677","v":6263.5783007261398},{"$f":"+'[8]1'!L667","v":0},{"$f":"+'[8]1'!M667","v":0},{"$f":"+'[8]1'!N667","v":218},{"$f":"+SUM('[8]1'!O667:V667)","v":0},6481.5783007261398,null,6481.5783007261398,6192,0,600,600,6792,0,0,6792,600,6513,0,100,100,6613,0,0,6613,100,6805,0,100,100,6905,0,0,6905,100]
[1,"041001003000",null,null,null,"Catering: Departmental activities",null,null,568,0,794,794,{"$f":"+'[7]1'!AB678","v":1130.3638655237432},{"$f":"+'[8]1'!L668","v":0},{"$f":"+'[8]1'!M668","v":0},{"$f":"+'[8]1'!N668","v":-45},{"$f":"+SUM('[8]1'!O668:V668)","v":0},1085.3638655237432,null,1085.3638655237432,1242,0,0,0,1242,0,0,1242,0,1306,0,0,0,1306,0,0,1306,0,1365,0,0,0,1365,0,0,1365,0]
[1,"041001003000",null,null,null,"Communication (G&S)",null,null,15829,15396,15071,15071,{"$f":"+'[7]1'!AB679","v":20489.617392583481},{"$f":"+'[8]1'!L669","v":0},{"$f":"+'[8]1'!M669","v":0},{"$f":"+'[8]1'!N669","v":-645},{"$f":"+SUM('[8]1'!O669:V669)","v":0},19844.617392583481,null,19844.617392583481,21985,-836,0,-836,21149,0,0,21149,-836,23193,-1050,0,-1050,22143,0,0,22143,-1050,24232,-1350,0,-1350,22882,0,0,22882,-1350]
[1,"041001003000",null,null,null,"Computer services",null,null,63081,66077,94726,94726,{"$f":"+'[7]1'!AB680","v":111225.33515759773},{"$f":"+'[8]1'!L670","v":0},{"$f":"+'[8]1'!M670","v":0},{"$f":"+'[8]1'!N670","v":-14985},{"$f":"+SUM('[8]1'!O670:V670)","v":0},96240.335157597729,null,96240.335157597729,117084,-1211,0,-1211,115873,0,0,115873,-1211,124768,-6611,0,-6611,118157,0,0,118157,-6611,130358,-4611,0,-4611,125747,0,0,125747,-4611]
[1,"041001003000",null,null,null,"Consultants: Business and advisory services",null,null,469,190,4648,4648,{"$f":"+'[7]1'!AB681","v":5090.2991046951684},{"$f":"+'[8]1'!L671","v":0},{"$f":"+'[8]1'!M671","v":0},{"$f":"+'[8]1'!N671","v":-4692},{"$f":"+SUM('[8]1'!O671:V671)","v":0},398.29910469516835,null,398.29910469516835,5558,-700,0,-700,4858,0,0,4858,-700,5843,0,50,50,5893,0,0,5893,50,6105,0,0,0,6105,0,0,6105,0]
[1,"041001003000",null,null,null,"Infrastructure and planning services",null,null,3173,0,0,0,{"$f":"+'[7]1'!AB682","v":0},{"$f":"+'[8]1'!L672","v":0},{"$f":"+'[8]1'!M672","v":0},{"$f":"+'[8]1'!N672","v":0},{"$f":"+SUM('[8]1'!O672:V672)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB683","v":0},{"$f":"+'[8]1'!L673","v":0},{"$f":"+'[8]1'!M673","v":0},{"$f":"+'[8]1'!N673","v":0},{"$f":"+SUM('[8]1'!O673:V673)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001003000",null,null,null,"Legal services (G&S)",null,null,31131,6799,35704,35704,{"$f":"+'[7]1'!AB684","v":8659.7331570360657},{"$f":"+'[8]1'!L674","v":0},{"$f":"+'[8]1'!M674","v":0},{"$f":"+'[8]1'!N674","v":20000},{"$f":"+SUM('[8]1'!O674:V674)","v":0},28659.733157036066,null,28659.733157036066,8972,0,0,0,8972,0,0,8972,0,9440,0,0,0,9440,0,0,9440,0,9863,0,0,0,9863,0,0,9863,0]
[0,"041001003000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB685","v":0},{"$f":"+'[8]1'!L675","v":0},{"$f":"+'[8]1'!M675","v":0},{"$f":"+'[8]1'!N675","v":0},{"$f":"+SUM('[8]1'!O675:V675)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001003000",null,null,null,"Contractors",null,null,4749,6419,13730,13730,{"$f":"+'[7]1'!AB686","v":16771.667282927025},{"$f":"+'[8]1'!L676","v":0},{"$f":"+'[8]1'!M676","v":0},{"$f":"+'[8]1'!N676","v":-2203},{"$f":"+SUM('[8]1'!O676:V676)","v":0},14568.667282927025,null,14568.667282927025,17930,-2275,0,-2275,15655,0,0,15655,-2275,19095,-2391,0,-2391,16704,0,0,16704,-2391,19950,-2441,0,-2441,17509,0,0,17509,-2441]
[1,"041001003000",null,null,null,"Agency and support/outsourced services",null,null,3909,668,1528,1528,{"$f":"+'[7]1'!AB687","v":10389.750401182149},{"$f":"+'[8]1'!L677","v":0},{"$f":"+'[8]1'!M677","v":0},{"$f":"+'[8]1'!N677","v":-8051},{"$f":"+SUM('[8]1'!O677:V677)","v":0},2338.7504011821493,null,2338.7504011821493,10764,-7004,0,-7004,3760,0,0,3760,-7004,11325,-944,0,-944,10381,0,0,10381,-944,11832,-986,0,-986,10846,0,0,10846,-986]
[1,"041001003000",null,null,null,"Entertainment",null,null,17,3,63,63,{"$f":"+'[7]1'!AB688","v":61.169145080838206},{"$f":"+'[8]1'!L678","v":0},{"$f":"+'[8]1'!M678","v":0},{"$f":"+'[8]1'!N678","v":-18},{"$f":"+SUM('[8]1'!O678:V678)","v":0},43.169145080838206,null,43.169145080838206,63,0,0,0,63,0,0,63,0,67,0,0,0,67,0,0,67,0,70,0,0,0,70,0,0,70,0]
[1,"041001003000",null,null,null,"Fleet services (including government motor transport)",null,null,4981,972,1843,1843,{"$f":"+'[7]1'!AB689","v":5227.5002674547659},{"$f":"+'[8]1'!L679","v":0},{"$f":"+'[8]1'!M679","v":0},{"$f":"+'[8]1'!N679","v":-5139},{"$f":"+SUM('[8]1'!O679:V679)","v":0},88.50026745476589,null,88.50026745476589,6176,-1127,0,-1127,5049,0,0,5049,-1127,6550,-73,0,-73,6477,0,0,6477,-73,6843,-73,0,-73,6770,0,0,6770,-73]
[0,"041001003000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB690","v":0},{"$f":"+'[8]1'!L680","v":0},{"$f":"+'[8]1'!M680","v":0},{"$f":"+'[8]1'!N680","v":0},{"$f":"+SUM('[8]1'!O680:V680)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB691","v":0},{"$f":"+'[8]1'!L681","v":0},{"$f":"+'[8]1'!M681","v":0},{"$f":"+'[8]1'!N681","v":0},{"$f":"+SUM('[8]1'!O681:V681)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB692","v":0},{"$f":"+'[8]1'!L682","v":0},{"$f":"+'[8]1'!M682","v":0},{"$f":"+'[8]1'!N682","v":0},{"$f":"+SUM('[8]1'!O682:V682)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB693","v":0},{"$f":"+'[8]1'!L683","v":0},{"$f":"+'[8]1'!M683","v":0},{"$f":"+'[8]1'!N683","v":0},{"$f":"+SUM('[8]1'!O683:V683)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB694","v":0},{"$f":"+'[8]1'!L684","v":0},{"$f":"+'[8]1'!M684","v":0},{"$f":"+'[8]1'!N684","v":0},{"$f":"+SUM('[8]1'!O684:V684)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB695","v":0},{"$f":"+'[8]1'!L685","v":0},{"$f":"+'[8]1'!M685","v":0},{"$f":"+'[8]1'!N685","v":0},{"$f":"+SUM('[8]1'!O685:V685)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB696","v":0},{"$f":"+'[8]1'!L686","v":0},{"$f":"+'[8]1'!M686","v":0},{"$f":"+'[8]1'!N686","v":0},{"$f":"+SUM('[8]1'!O686:V686)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB697","v":0},{"$f":"+'[8]1'!L687","v":0},{"$f":"+'[8]1'!M687","v":0},{"$f":"+'[8]1'!N687","v":0},{"$f":"+SUM('[8]1'!O687:V687)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB698","v":0},{"$f":"+'[8]1'!L688","v":0},{"$f":"+'[8]1'!M688","v":0},{"$f":"+'[8]1'!N688","v":0},{"$f":"+SUM('[8]1'!O688:V688)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB699","v":0},{"$f":"+'[8]1'!L689","v":0},{"$f":"+'[8]1'!M689","v":0},{"$f":"+'[8]1'!N689","v":0},{"$f":"+SUM('[8]1'!O689:V689)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001003000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB700","v":0},{"$f":"+'[8]1'!L690","v":0},{"$f":"+'[8]1'!M690","v":0},{"$f":"+'[8]1'!N690","v":0},{"$f":"+SUM('[8]1'!O690:V690)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001003000",null,null,null,"Consumable supplies",null,null,4338,4650,7851,7851,{"$f":"+'[7]1'!AB701","v":8226.7646899530628},{"$f":"+'[8]1'!L691","v":0},{"$f":"+'[8]1'!M691","v":0},{"$f":"+'[8]1'!N691","v":-132},{"$f":"+SUM('[8]1'!O691:V691)","v":0},8094.7646899530628,null,8094.7646899530628,8127,0,604,604,8731,0,0,8731,604,8416,0,484,484,8900,0,0,8900,484,8793,0,538,538,9331,0,0,9331,538]
[1,"041001003000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2876,2766,5174,5174,{"$f":"+'[7]1'!AB702","v":7563.2653920218236},{"$f":"+'[8]1'!L692","v":0},{"$f":"+'[8]1'!M692","v":0},{"$f":"+'[8]1'!N692","v":-1944},{"$f":"+SUM('[8]1'!O692:V692)","v":0},5619.2653920218236,null,5619.2653920218236,8000,0,298,298,8298,0,0,8298,298,8393,0,173,173,8566,0,0,8566,173,8769,0,264,264,9033,0,0,9033,264]
[1,"041001003000",null,null,null,"Operating leases",null,null,4,0,37,37,{"$f":"+'[7]1'!AB703","v":354.9197869722783},{"$f":"+'[8]1'!L693","v":0},{"$f":"+'[8]1'!M693","v":0},{"$f":"+'[8]1'!N693","v":-180},{"$f":"+SUM('[8]1'!O693:V693)","v":0},174.9197869722783,null,174.9197869722783,379,0,100,100,479,0,0,479,100,414,0,100,100,514,0,0,514,100,433,0,100,100,533,0,0,533,100]
[1,"041001003000",null,null,null,"Rental and hiring",null,null,584,404,558,558,{"$f":"+'[7]1'!AB704","v":1594.835408336565},{"$f":"+'[8]1'!L694","v":0},{"$f":"+'[8]1'!M694","v":0},{"$f":"+'[8]1'!N694","v":-790},{"$f":"+SUM('[8]1'!O694:V694)","v":0},804.83540833656502,null,804.83540833656502,1697,-259,0,-259,1438,0,0,1438,-259,1785,0,341,341,2126,0,0,2126,341,1865,-409,0,-409,1456,0,0,1456,-409]
[1,"041001003000",null,null,null,"Property payments",null,null,32420,31769,51348,51348,{"$f":"+'[7]1'!AB705","v":44494.15040653124},{"$f":"+'[8]1'!L695","v":0},{"$f":"+'[8]1'!M695","v":0},{"$f":"+'[8]1'!N695","v":5711},{"$f":"+SUM('[8]1'!O695:V695)","v":0},50205.15040653124,null,50205.15040653124,48620,0,17434,17434,66054,0,0,66054,17434,51383,0,18000,18000,69383,0,0,69383,18000,53685,0,18750,18750,72435,0,0,72435,18750]
[1,"041001003000",null,null,null,"Transport provided: Departmental activity",null,null,6,0,113,113,{"$f":"+'[7]1'!AB706","v":621.12264472646063},{"$f":"+'[8]1'!L696","v":0},{"$f":"+'[8]1'!M696","v":0},{"$f":"+'[8]1'!N696","v":-219},{"$f":"+SUM('[8]1'!O696:V696)","v":0},402.12264472646063,null,402.12264472646063,125,-124,0,-124,1,0,0,1,-124,132,-129,0,-129,3,0,0,3,-129,138,-124,0,-124,14,0,0,14,-124]
[1,"041001003000",null,null,null,"Travel and subsistence",null,null,17017,13277,19982,19982,{"$f":"+'[7]1'!AB707","v":25067.877843378486},{"$f":"+'[8]1'!L697","v":0},{"$f":"+'[8]1'!M697","v":0},{"$f":"+'[8]1'!N697","v":2236},{"$f":"+SUM('[8]1'!O697:V697)","v":0},27303.877843378486,null,27303.877843378486,23965,0,954,954,24919,0,0,24919,954,25011,0,272,272,25283,0,0,25283,272,26131,0,272,272,26403,0,0,26403,272]
[1,"041001003000",null,null,null,"Training and development",null,null,4370,1620,5445,5445,{"$f":"+'[7]1'!AB708","v":14908.051588681315},{"$f":"+'[8]1'!L698","v":0},{"$f":"+'[8]1'!M698","v":0},{"$f":"+'[8]1'!N698","v":-6184},{"$f":"+SUM('[8]1'!O698:V698)","v":0},8724.0515886813155,null,8724.0515886813155,15695,0,1101,1101,16796,0,0,16796,1101,16516,-194,0,-194,16322,0,0,16322,-194,17256,-187,0,-187,17069,0,0,17069,-187]
[1,"041001003000",null,null,null,"Operating payments",null,null,3110,2537,9149,9149,{"$f":"+'[7]1'!AB709","v":8367.449795397104},{"$f":"+'[8]1'!L699","v":0},{"$f":"+'[8]1'!M699","v":0},{"$f":"+'[8]1'!N699","v":1588},{"$f":"+SUM('[8]1'!O699:V699)","v":0},9955.449795397104,null,9955.449795397104,8715,0,4462,4462,13177,0,0,13177,4462,9076,0,4194,4194,13270,0,0,13270,4194,9483,0,4286,4286,13769,0,0,13769,4286]
[1,"041001003000",null,null,null,"Venues and facilities",null,null,821,9,1585,1585,{"$f":"+'[7]1'!AB710","v":776.04243169873894},{"$f":"+'[8]1'!L700","v":0},{"$f":"+'[8]1'!M700","v":0},{"$f":"+'[8]1'!N700","v":1968},{"$f":"+SUM('[8]1'!O700:V700)","v":0},2744.0424316987392,null,2744.0424316987392,804,0,600,600,1404,0,0,1404,600,846,0,0,0,846,0,0,846,0,884,0,0,0,884,0,0,884,0]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},4,46,46,0,0,{"$f":"SUM(O712:O713)","v":0},{"$f":"SUM(P712:P713)","v":3},{"$f":"SUM(Q712:Q713)","v":0},3,0,3,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD712:AD713)","v":0},{"$f":"SUM(AE712:AE713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[1,{"$f":"B711","v":"041001003000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,46,46,{"$f":"+'[7]1'!AB712","v":0},{"$f":"+'[8]1'!L702","v":0},{"$f":"+'[8]1'!M702","v":0},{"$f":"+'[8]1'!N702","v":3},{"$f":"+SUM('[8]1'!O702:V702)","v":0},{"$f":"SUM(M712:Q712)","v":3},null,{"$f":"R712-S712","v":3},0,0,0,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},0,0,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,0,0,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},0,0,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},0,0,0,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},0,0,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[1,{"$f":"B712","v":"041001003000"},null,null,null,"Rent on land",null,null,0,4,0,0,{"$f":"+'[7]1'!AB713","v":0},{"$f":"+'[8]1'!L703","v":0},{"$f":"+'[8]1'!M703","v":0},{"$f":"+'[8]1'!N703","v":0},{"$f":"+SUM('[8]1'!O703:V703)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":25190},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":36615},26414,26414,26135,0,0,666,0,{"$f":"SUM(M714:Q714)","v":26801},{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},{"$f":"SUM(T715,T722,T725,T726,T727,T734,T735)","v":26801},26757,0,0,0,26757,0,0,26757,0,27966,0,0,0,27966,0,0,27966,0,29219,0,0,0,29219,0,0,29219,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":38},1,42,42,94,0,0,1,0,{"$f":"SUM(M715:Q715)","v":95},{"$f":"SUM(S716,S719)","v":0},95,95,0,0,0,95,0,0,95,0,97,0,0,0,97,0,0,97,0,101,0,0,0,101,0,0,101,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Corporate Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Corporate Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":38},1,42,42,94,0,0,1,0,95,{"$f":"SUM(S720:S721)","v":0},95,95,0,0,0,95,0,0,95,0,97,0,0,0,97,0,0,97,0,101,0,0,0,101,0,0,101,0]
[1,null,{"$f":"C716","v":"Corporate Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C719:$D720)","v":38},1,42,42,94,0,0,1,0,95,{"$f":"DSUM($I$180:$BB$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C719:$D720)","v":95},{"$f":"DSUM($I$180:$BB$289,U$180,$C719:$D720)","v":95},{"$f":"DSUM($I$180:$BB$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":95},{"$f":"DSUM($I$180:$BB$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C719:$D720)","v":95},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C719:$D720)","v":97},{"$f":"DSUM($I$180:$BB$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":97},{"$f":"DSUM($I$180:$BB$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C719:$D720)","v":97},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C719:$D720)","v":101},{"$f":"DSUM($I$180:$BB$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":101},{"$f":"DSUM($I$180:$BB$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C719:$D720)","v":101},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[1,null,{"$f":"C716","v":"Corporate Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":2986},3086,3190,3190,3350,0,0,0,0,3350,{"$f":"SUM(S723:S724)","v":0},3350,3429,0,0,0,3429,0,0,3429,0,3583,0,0,0,3583,0,0,3583,0,3744,0,0,0,3744,0,0,3744,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[1,null,{"$f":"C716","v":"Corporate Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C725:$D726)","v":2986},3086,3190,3190,3350,0,0,0,0,3350,{"$f":"DSUM($I$180:$BB$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C725:$D726)","v":3350},{"$f":"DSUM($I$180:$BB$289,U$180,$C725:$D726)","v":3429},{"$f":"DSUM($I$180:$BB$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":3429},{"$f":"DSUM($I$180:$BB$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C725:$D726)","v":3429},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C725:$D726)","v":3583},{"$f":"DSUM($I$180:$BB$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":3583},{"$f":"DSUM($I$180:$BB$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C725:$D726)","v":3583},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C725:$D726)","v":3744},{"$f":"DSUM($I$180:$BB$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":3744},{"$f":"DSUM($I$180:$BB$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C725:$D726)","v":3744},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Corporate Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Corporate Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Corporate Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Corporate Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Corporate Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":22166},33528,23182,23182,22691,0,0,665,0,23356,{"$f":"SUM(S736:S737)","v":0},23356,23233,0,0,0,23233,0,0,23233,0,24286,0,0,0,24286,0,0,24286,0,25374,0,0,0,25374,0,0,25374,0]
[1,null,{"$f":"C716","v":"Corporate Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C741:$D742)","v":2700},2932,2057,2057,793,0,0,665,0,1458,{"$f":"DSUM($I$180:$BB$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C741:$D742)","v":1458},{"$f":"DSUM($I$180:$BB$289,U$180,$C741:$D742)","v":812},{"$f":"DSUM($I$180:$BB$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":812},{"$f":"DSUM($I$180:$BB$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C741:$D742)","v":812},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C741:$D742)","v":848},{"$f":"DSUM($I$180:$BB$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":848},{"$f":"DSUM($I$180:$BB$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C741:$D742)","v":848},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C741:$D742)","v":886},{"$f":"DSUM($I$180:$BB$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":886},{"$f":"DSUM($I$180:$BB$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C741:$D742)","v":886},{"$f":"AT736-AM736","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C743:$D744)","v":19466},30596,21125,21125,21898,0,0,0,0,21898,{"$f":"DSUM($I$180:$BB$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C743:$D744)","v":21898},{"$f":"DSUM($I$180:$BB$289,U$180,$C743:$D744)","v":22421},{"$f":"DSUM($I$180:$BB$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":22421},{"$f":"DSUM($I$180:$BB$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C743:$D744)","v":22421},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C743:$D744)","v":23438},{"$f":"DSUM($I$180:$BB$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":23438},{"$f":"DSUM($I$180:$BB$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C743:$D744)","v":23438},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C743:$D744)","v":24488},{"$f":"DSUM($I$180:$BB$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":24488},{"$f":"DSUM($I$180:$BB$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C743:$D744)","v":24488},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Corporate Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":37223},44122,77758,77758,72147,0,0,30830,0,102977,{"$f":"SUM(S739,S742,S745:S749)","v":0},{"$f":"SUM(T739,T742,T745:T749)","v":102977},67741,-1863,7139,5276,73017,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":73017},5276,66606,-143,6327,6184,72790,0,0,72790,6184,69590,-46,4330,4284,73874,0,0,73874,4284]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},{"$f":"SUM(V740:V741)","v":0},0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,{"$f":"SUM(AD740:AD741)","v":0},{"$f":"SUM(AE740:AE741)","v":0},0,{"$f":"SUM(AG740:AG741)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},{"$f":"C716","v":"Corporate Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB740","v":0},{"$f":"+'[8]1'!L730","v":0},{"$f":"+'[8]1'!M730","v":0},{"$f":"+'[8]1'!N730","v":0},{"$f":"+SUM('[8]1'!O730:V730)","v":0},0,null,{"$f":"R740-S740","v":0},0,0,0,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},0,0,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,0,0,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},0,0,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},0,0,0,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},0,0,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB741","v":0},{"$f":"+'[8]1'!L731","v":0},{"$f":"+'[8]1'!M731","v":0},{"$f":"+'[8]1'!N731","v":0},{"$f":"+SUM('[8]1'!O731:V731)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Corporate Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":8009},6369,35131,35131,26274,{"$f":"SUM(N743:N744)","v":0},{"$f":"SUM(O743:O744)","v":0},{"$f":"SUM(P743:P744)","v":25730},{"$f":"SUM(Q743:Q744)","v":0},{"$f":"SUM(M742:Q742)","v":52004},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":52004},{"$f":"SUM(U743:U744)","v":21802},{"$f":"SUM(V743:V744)","v":-1863},4078,2215,24017,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},24017,2215,{"$f":"SUM(AD743:AD744)","v":19694},{"$f":"SUM(AE743:AE744)","v":-143},3327,{"$f":"SUM(AG743:AG744)","v":3184},22878,0,0,22878,3184,20576,{"$f":"SUM(AN743:AN744)","v":-46},3330,{"$f":"SUM(AP743:AP744)","v":3284},23860,0,0,23860,3284]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},43,41,null,"Transport equipment",null,null,2766,0,2039,2039,{"$f":"+'[7]1'!AB743","v":4362},{"$f":"+'[8]1'!L733","v":0},{"$f":"+'[8]1'!M733","v":0},{"$f":"+'[8]1'!N733","v":-2482},{"$f":"+SUM('[8]1'!O733:V733)","v":0},{"$f":"SUM(M743:Q743)","v":1880},null,{"$f":"R743-S743","v":1880},5153,-1863,0,{"$f":"SUM(V743:W743)","v":-1863},{"$f":"U743+X743","v":3290},0,0,{"$f":"U743+X743+Z743+AA743","v":3290},{"$f":"AB743-U743","v":-1863},5382,-143,0,{"$f":"SUM(AE743:AF743)","v":-143},{"$f":"AD743+AG743","v":5239},0,0,{"$f":"AD743+AG743+AI743+AJ743","v":5239},{"$f":"AK743-AD743","v":-143},5623,-46,0,{"$f":"SUM(AN743:AO743)","v":-46},{"$f":"AM743+AP743","v":5577},0,0,{"$f":"AM743+AP743+AR743+AS743","v":5577},{"$f":"AT743-AM743","v":-46}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},{"$f":"C716","v":"Corporate Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,5243,6369,33092,33092,{"$f":"+'[7]1'!AB744","v":21912},{"$f":"+'[8]1'!L734","v":0},{"$f":"+'[8]1'!M734","v":0},{"$f":"+'[8]1'!N734","v":28212},{"$f":"+SUM('[8]1'!O734:V734)","v":0},50124,null,50124,16649,0,4078,4078,20727,0,0,20727,4078,14312,0,3327,3327,17639,0,0,17639,3327,14953,0,3330,3330,18283,0,0,18283,3330]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB745","v":0},{"$f":"+'[8]1'!L735","v":0},{"$f":"+'[8]1'!M735","v":0},{"$f":"+'[8]1'!N735","v":0},{"$f":"+SUM('[8]1'!O735:V735)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB746","v":0},{"$f":"+'[8]1'!L736","v":0},{"$f":"+'[8]1'!M736","v":0},{"$f":"+'[8]1'!N736","v":0},{"$f":"+SUM('[8]1'!O736:V736)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB747","v":0},{"$f":"+'[8]1'!L737","v":0},{"$f":"+'[8]1'!M737","v":0},{"$f":"+'[8]1'!N737","v":0},{"$f":"+SUM('[8]1'!O737:V737)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB748","v":0},{"$f":"+'[8]1'!L738","v":0},{"$f":"+'[8]1'!M738","v":0},{"$f":"+'[8]1'!N738","v":0},{"$f":"+SUM('[8]1'!O738:V738)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)","v":"041001003000"},null,null,null,"Software and other intangible assets",null,null,29214,37753,42627,42627,{"$f":"+'[7]1'!AB749","v":45873},{"$f":"+'[8]1'!L739","v":0},{"$f":"+'[8]1'!M739","v":0},{"$f":"+'[8]1'!N739","v":5100},{"$f":"+SUM('[8]1'!O739:V739)","v":0},50973,null,50973,45939,0,3061,3061,49000,0,0,49000,3061,46912,0,3000,3000,49912,0,0,49912,3000,49014,0,1000,1000,50014,0,0,50014,1000]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":586},0,0,0,0,0,0,0,0,{"$f":"SUM(M750:Q750)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},{"$f":"R750-S750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},{"$f":"SUM(V750:W750)","v":0},{"$f":"U750+X750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AA$298:AA$310)","v":0},{"$f":"U750+X750+Z750+AA750","v":0},{"$f":"AB750-U750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},{"$f":"SUM(AE750:AF750)","v":0},{"$f":"AD750+AG750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AJ$298:AJ$310)","v":0},{"$f":"AD750+AG750+AI750+AJ750","v":0},{"$f":"AK750-AD750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},{"$f":"SUM(AN750:AO750)","v":0},{"$f":"AM750+AP750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AS$298:AS$310)","v":0},{"$f":"AM750+AP750+AR750+AS750","v":0},{"$f":"AT750-AM750","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":670235},{"$f":"SUM(J668,J714,J738,J750)","v":634263},{"$f":"SUM(K668,K714,K738,K750)","v":832612},832612,839543,0,0,22707,0,862250,0,862250,825741,-16349,33392,17043,842784,0,10935,853719,27978,864430,-11835,30141,18306,882736,0,11140,893876,29446,903157,-10427,28740,18313,921470,0,11306,932776,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":29619}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,0,-1,0,0,-1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(I640:I649,\"=0\")+COUNTBLANK(I640:I649))=10))),1,0)","v":1},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(J640:J649,\"=0\")+COUNTBLANK(J640:J649))=10))),1,0)","v":1},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(K640:K649,\"=0\")+COUNTBLANK(K640:K649))=10))),1,0)","v":1},{"$f":"IF(AND(L666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":1},{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(V640:V649,\"=0\")+COUNTBLANK(V640:V649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(AE640:AE649,\"=0\")+COUNTBLANK(AE640:AE649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,0,0,{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},0,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},0,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},0,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},0,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Financial Management"}]
[1,null,null,null,null,"Subprogramme manager","Mr F Moatshe ",null,null,"Post:","Acting Chief Financial Officer "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F755","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage of targeted procurement budget spent on qualifying small enterprises (QSE)",null,null,0.3,0.3,0.3,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AC791,\"<>0\")-COUNTBLANK(F791:AC791))<>0,1,0)","v":1},null,null,null,2,"Percentage of targeted procurement budget spent on exempted micro enterprises (EME)",null,null,0.3,0.3,0.3,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Percentage implementation of the financial recovery and turnaround plan",null,null,0.9,0.9,0.9,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Percentage expenditure on annual budget",null,null,1,1,1,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of debtor days",null,null,"120 days ","150 days ","150 days ",null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"041001004"},null,null,1,"Chief Financial Officer",0,null,{"$f":"+'[7]1'!J806","v":44629},{"$f":"+'[7]1'!L806","v":40557},{"$f":"+'[7]1'!R806","v":50203},50203,{"$f":"+'[7]1'!AB806","v":47753.329212857388},{"$f":"+'[8]1'!L796","v":0},{"$f":"+'[8]1'!M796","v":0},{"$f":"+'[8]1'!N796","v":-5378},{"$f":"+SUM('[8]1'!O796:V796)","v":0},{"$f":"SUM(M806:Q806)","v":42375.329212857388},null,{"$f":"R806-S806","v":42375.329212857388},46505.827681319766,-2449,2285,{"$f":"SUM(V806:W806)","v":-164},{"$f":"U806+X806","v":46341.827681319766},0,5229,{"$f":"U806+X806+Z806+AA806","v":51570.827681319766},{"$f":"AB806-U806","v":5065},48458.96039074906,-1781,1638,{"$f":"SUM(AE806:AF806)","v":-143},{"$f":"AD806+AG806","v":48315.96039074906},0,5298,{"$f":"AD806+AG806+AI806+AJ806","v":53613.96039074906},{"$f":"AK806-AD806","v":5155},50553,-1859,1716,{"$f":"SUM(AN806:AO806)","v":-143},{"$f":"AM806+AP806","v":50410},0,5378,{"$f":"AM806+AP806+AR806+AS806","v":55788},{"$f":"AT806-AM806","v":5235}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":1},null,null,null,2,"Financial Management Services",0,null,{"$f":"+'[7]1'!J807","v":58491},{"$f":"+'[7]1'!L807","v":61133},{"$f":"+'[7]1'!R807","v":62105},62105,{"$f":"+'[7]1'!AB807","v":60254.168766416049},{"$f":"+'[8]1'!L797","v":0},{"$f":"+'[8]1'!M797","v":0},{"$f":"+'[8]1'!N797","v":-3753},{"$f":"+SUM('[8]1'!O797:V797)","v":0},{"$f":"SUM(M807:Q807)","v":56501.168766416049},null,{"$f":"R807-S807","v":56501.168766416049},59361.47456970191,null,null,{"$f":"SUM(V807:W807)","v":0},{"$f":"U807+X807","v":59361.47456970191},null,null,{"$f":"U807+X807+Z807+AA807","v":59361.47456970191},{"$f":"AB807-U807","v":0},62599.766303161668,null,null,0,62599.766303161668,null,null,62599.766303161668,0,63785,null,null,0,63785,null,null,{"$f":"AM807+AP807+AR807+AS807","v":63785},0]
[1,null,null,null,3,"Chief Director: Supply Chain Management",0,null,{"$f":"+'[7]1'!J808","v":27399},{"$f":"+'[7]1'!L808","v":32998},{"$f":"+'[7]1'!R808","v":41046},41046,{"$f":"+'[7]1'!AB808","v":49848.303639565602},{"$f":"+'[8]1'!L798","v":0},{"$f":"+'[8]1'!M798","v":0},{"$f":"+'[8]1'!N798","v":0},{"$f":"+SUM('[8]1'!O798:V798)","v":0},49848.303639565602,null,49848.303639565602,48196.211476372184,null,null,0,48196.211476372184,null,null,48196.211476372184,0,50226.972703257998,null,null,0,50226.972703257998,null,null,50226.972703257998,0,52769,null,null,0,52769,null,null,52769,0]
[1,null,null,null,4,"Chief Director:  Management  Accounting",0,null,{"$f":"+'[7]1'!J809","v":0},{"$f":"+'[7]1'!L809","v":0},{"$f":"+'[7]1'!R809","v":0},0,{"$f":"+'[7]1'!AB809","v":1736},{"$f":"+'[8]1'!L799","v":0},{"$f":"+'[8]1'!M799","v":0},{"$f":"+'[8]1'!N799","v":0},{"$f":"+SUM('[8]1'!O799:V799)","v":0},1736,null,1736,5000,null,null,0,5000,null,null,5000,0,2500,null,null,0,2500,null,null,2500,0,1838,null,null,0,1838,null,null,1838,0]
[1,null,null,null,5,"RS: Finance",0,null,{"$f":"+'[7]1'!J810","v":107591},{"$f":"+'[7]1'!L810","v":103601},{"$f":"+'[7]1'!R810","v":103580},103580,{"$f":"+'[7]1'!AB810","v":112327.88458151769},{"$f":"+'[8]1'!L800","v":0},{"$f":"+'[8]1'!M800","v":0},{"$f":"+'[8]1'!N800","v":-1106},{"$f":"+SUM('[8]1'!O800:V800)","v":0},111221.88458151769,null,111221.88458151769,102518.39784606356,null,null,0,102518.39784606356,null,null,102518.39784606356,0,111841.94256169425,null,null,0,{"$f":"AD810+AG810","v":111841.94256169425},null,null,111841.94256169425,0,118912,null,null,0,118912,null,null,118912,0]
[1,null,null,null,6,"Internal Control",0,null,{"$f":"+'[7]1'!J811","v":4959},{"$f":"+'[7]1'!L811","v":7191},{"$f":"+'[7]1'!R811","v":6576},6576,{"$f":"+'[7]1'!AB811","v":7397.3137996432688},{"$f":"+'[8]1'!L801","v":0},{"$f":"+'[8]1'!M801","v":0},{"$f":"+'[8]1'!N801","v":0},{"$f":"+SUM('[8]1'!O801:V801)","v":0},7397.3137996432688,null,7397.3137996432688,9561.0884265426394,null,null,0,9561.0884265426394,null,null,9561.0884265426394,0,7378.3580411370258,null,null,0,{"$f":"AD811+AG811","v":7378.3580411370258},null,null,7378.3580411370258,0,7831,null,null,0,7831,null,null,7831,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]1'!J812","v":0},{"$f":"+'[7]1'!L812","v":0},{"$f":"+'[7]1'!R812","v":0},0,{"$f":"+'[7]1'!AB812","v":0},{"$f":"+'[8]1'!L802","v":0},{"$f":"+'[8]1'!M802","v":0},{"$f":"+'[8]1'!N802","v":0},{"$f":"+SUM('[8]1'!O802:V802)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]1'!J813","v":0},{"$f":"+'[7]1'!L813","v":0},{"$f":"+'[7]1'!R813","v":0},0,{"$f":"+'[7]1'!AB813","v":0},{"$f":"+'[8]1'!L803","v":0},{"$f":"+'[8]1'!M803","v":0},{"$f":"+'[8]1'!N803","v":0},{"$f":"+SUM('[8]1'!O803:V803)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]1'!J814","v":0},{"$f":"+'[7]1'!L814","v":0},{"$f":"+'[7]1'!R814","v":0},0,{"$f":"+'[7]1'!AB814","v":0},{"$f":"+'[8]1'!L804","v":0},{"$f":"+'[8]1'!M804","v":0},{"$f":"+'[8]1'!N804","v":0},{"$f":"+SUM('[8]1'!O804:V804)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]1'!J815","v":0},{"$f":"+'[7]1'!L815","v":0},{"$f":"+'[7]1'!R815","v":0},0,{"$f":"+'[7]1'!AB815","v":0},{"$f":"+'[8]1'!L805","v":0},{"$f":"+'[8]1'!M805","v":0},{"$f":"+'[8]1'!N805","v":0},{"$f":"+SUM('[8]1'!O805:V805)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":243069},245480,263510,263510,279316.99999999994,{"$f":"SUM(N806:N815)","v":0},{"$f":"SUM(O806:O815)","v":0},{"$f":"SUM(P806:P815)","v":-10237},{"$f":"SUM(Q806:Q815)","v":0},269080,0,269080,{"$f":"SUM(U806:U815)","v":271143.00000000006},{"$f":"SUM(V806:V815)","v":-2449},2285,{"$f":"SUM(X806:X815)","v":-164},{"$f":"SUM(Y806:Y815)","v":270979.00000000006},0,5229,{"$f":"SUM(AB806:AB815)","v":276208.00000000006},5065,{"$f":"SUM(AD806:AD815)","v":283006},-1781,1638,{"$f":"SUM(AG806:AG815)","v":-143},{"$f":"SUM(AH806:AH815)","v":282863},0,5298,{"$f":"SUM(AK806:AK815)","v":288161},5155,295688,-1859,1716,{"$f":"SUM(AP806:AP815)","v":-143},{"$f":"SUM(AQ806:AQ815)","v":295545},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":5378},{"$f":"SUM(AT806:AT815)","v":300923},5235]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":238384},241240,255212,255212,272258,0,0,-12433,0,259825,0,259825,263795,-1829,1705,-124,{"$f":"U818+X818","v":263671},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":5229},{"$f":"U818+X818+Z818+AA818","v":268900},{"$f":"SUM(AC819,AC822,AC861)","v":5105},275312,-1705,1518,{"$f":"SUM(AG819,AG822,AG861)","v":-187},{"$f":"AD818+AG818","v":275125},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":5298},{"$f":"AD818+AG818+AI818+AJ818","v":280423},{"$f":"SUM(AL819,AL822,AL861)","v":5111},{"$f":"SUM(AM819,AM822,AM861)","v":287649},{"$f":"SUM(AN819,AN822,AN861)","v":-1773},{"$f":"SUM(AO819,AO822,AO861)","v":1584},{"$f":"SUM(AP819,AP822,AP861)","v":-189},{"$f":"AM818+AP818","v":287460},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":5378},{"$f":"AM818+AP818+AR818+AS818","v":292838},{"$f":"SUM(AU819,AU822,AU861)","v":5189}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":190248},205662,187937,187937,198309,0,0,-2339,0,195970,0,195970,{"$f":"SUM(U820:U821)","v":187924},{"$f":"SUM(V820:V821)","v":0},0,0,{"$f":"U819+X819","v":187924},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":5229},{"$f":"U819+X819+Z819+AA819","v":193153},{"$f":"SUM(AC820:AC821)","v":5229},196060,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":196060},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":5298},{"$f":"AD819+AG819+AI819+AJ819","v":201358},{"$f":"SUM(AL820:AL821)","v":5298},{"$f":"SUM(AM820:AM821)","v":204844},{"$f":"SUM(AN820:AN821)","v":0},{"$f":"SUM(AO820:AO821)","v":0},{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":204844},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":5378},{"$f":"AM819+AP819+AR819+AS819","v":210222},{"$f":"SUM(AU820:AU821)","v":5378}]
[1,{"$f":"B819","v":"041001004001"},null,null,null,"Salaries and wages",null,null,162302,173567,158648,158648,{"$f":"+'[7]1'!AB820","v":170869.73977542255},{"$f":"+'[8]1'!L810","v":0},{"$f":"+'[8]1'!M810","v":0},{"$f":"+'[8]1'!N810","v":-1020},{"$f":"+SUM('[8]1'!O810:V810)","v":0},{"$f":"SUM(M820:Q820)","v":169849.73977542255},null,{"$f":"R820-S820","v":169849.73977542255},162478,0,0,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":162478},0,4521,{"$f":"U820+X820+Z820+AA820","v":166999},{"$f":"AB820-U820","v":4521},169481,0,0,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":169481},0,4580,{"$f":"AD820+AG820+AI820+AJ820","v":174061},{"$f":"AK820-AD820","v":4580},177074,0,0,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":177074},0,4649,{"$f":"AM820+AP820+AR820+AS820","v":181723},{"$f":"AT820-AM820","v":4649}]
[1,{"$f":"B820","v":"041001004001"},null,null,null,"Social contributions",null,null,27946,32095,29289,29289,{"$f":"+'[7]1'!AB821","v":27439.260224577451},{"$f":"+'[8]1'!L811","v":0},{"$f":"+'[8]1'!M811","v":0},{"$f":"+'[8]1'!N811","v":-1319},{"$f":"+SUM('[8]1'!O811:V811)","v":0},{"$f":"SUM(M821:Q821)","v":26120.260224577451},null,{"$f":"R821-S821","v":26120.260224577451},25446,0,0,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":25446},0,708,{"$f":"U821+X821+Z821+AA821","v":26154},{"$f":"AB821-U821","v":708},26579,0,0,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":26579},0,718,{"$f":"AD821+AG821+AI821+AJ821","v":27297},{"$f":"AK821-AD821","v":718},27770,0,0,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":27770},0,729,{"$f":"AM821+AP821+AR821+AS821","v":28499},{"$f":"AT821-AM821","v":729}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":48136},35578,67275,67275,73949.000000000015,0,{"$f":"SUM(O823:O860)","v":0},{"$f":"SUM(P823:P860)","v":-10094},{"$f":"SUM(Q823:Q860)","v":0},63855.000000000007,0,63855.000000000007,75871,-1829,1705,-124,{"$f":"SUM(Y823:Y860)","v":75747},{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},{"$f":"SUM(AB823:AB860)","v":75747},{"$f":"SUM(AC823:AC860)","v":-124},{"$f":"SUM(AD823:AD860)","v":79252},{"$f":"SUM(AE823:AE860)","v":-1705},1518,-187,{"$f":"SUM(AH823:AH860)","v":79065},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":79065},{"$f":"SUM(AL823:AL860)","v":-187},82805,-1773,1584,-189,{"$f":"SUM(AQ823:AQ860)","v":82616},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":82616},{"$f":"SUM(AU823:AU860)","v":-189}]
[1,{"$f":"B822","v":"041001004000"},null,null,null,"Administrative fees",null,null,525,336,1754,1754,{"$f":"+'[7]1'!AB823","v":1865.3929980276132},{"$f":"+'[8]1'!L813","v":0},{"$f":"+'[8]1'!M813","v":0},{"$f":"+'[8]1'!N813","v":-863},{"$f":"+SUM('[8]1'!O813:V813)","v":0},{"$f":"SUM(M823:Q823)","v":1002.3929980276132},null,{"$f":"R823-S823","v":1002.3929980276132},2016,-30,0,{"$f":"SUM(V823:W823)","v":-30},{"$f":"U823+X823","v":1986},0,0,{"$f":"U823+X823+Z823+AA823","v":1986},{"$f":"AB823-U823","v":-30},2113,0,0,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":2113},0,0,{"$f":"AD823+AG823+AI823+AJ823","v":2113},{"$f":"AK823-AD823","v":0},2208,0,0,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":2208},0,0,{"$f":"AM823+AP823+AR823+AS823","v":2208},{"$f":"AT823-AM823","v":0}]
[1,"041001004000",null,null,null,"Advertising",null,null,2,204,42,42,{"$f":"+'[7]1'!AB824","v":0},{"$f":"+'[8]1'!L814","v":0},{"$f":"+'[8]1'!M814","v":0},{"$f":"+'[8]1'!N814","v":14},{"$f":"+SUM('[8]1'!O814:V814)","v":0},14,null,14,0,0,92,92,92,0,0,92,92,0,0,93,93,93,0,0,93,93,0,0,94,94,94,0,0,94,94]
[1,"041001004000",null,null,null,"Minor assets",null,null,235,161,1380,1380,{"$f":"+'[7]1'!AB825","v":1908.2115384615383},{"$f":"+'[8]1'!L815","v":0},{"$f":"+'[8]1'!M815","v":0},{"$f":"+'[8]1'!N815","v":-658},{"$f":"+SUM('[8]1'!O815:V815)","v":0},1250.2115384615383,null,1250.2115384615383,1920,-100,0,-100,1820,0,0,1820,-100,1996,-30,0,-30,1966,0,0,1966,-30,2085,-30,0,-30,2055,0,0,2055,-30]
[1,"041001004000",null,null,null,"Audit costs: External",null,null,35085,24039,39469,39469,{"$f":"+'[7]1'!AB826","v":44922.1775147929},{"$f":"+'[8]1'!L816","v":0},{"$f":"+'[8]1'!M816","v":0},{"$f":"+'[8]1'!N816","v":-302},{"$f":"+SUM('[8]1'!O816:V816)","v":0},44620.1775147929,null,44620.1775147929,46034,0,0,0,46034,0,0,46034,0,48080,0,0,0,48080,0,0,48080,0,50234,0,0,0,50234,0,0,50234,0]
[1,"041001004000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB827","v":0},{"$f":"+'[8]1'!L817","v":0},{"$f":"+'[8]1'!M817","v":0},{"$f":"+'[8]1'!N817","v":64},{"$f":"+SUM('[8]1'!O817:V817)","v":0},64,null,64,0,0,100,100,100,0,0,100,100,0,0,100,100,100,0,0,100,100,0,0,100,100,100,0,0,100,100]
[1,"041001004000",null,null,null,"Catering: Departmental activities",null,null,14,0,86,86,{"$f":"+'[7]1'!AB828","v":103.73126232741618},{"$f":"+'[8]1'!L818","v":0},{"$f":"+'[8]1'!M818","v":0},{"$f":"+'[8]1'!N818","v":-43},{"$f":"+SUM('[8]1'!O818:V818)","v":0},60.731262327416175,null,60.731262327416175,106,0,0,0,106,0,0,106,0,111,0,0,0,111,0,0,111,0,116,0,0,0,116,0,0,116,0]
[1,"041001004000",null,null,null,"Communication (G&S)",null,null,1634,1817,1397,1397,{"$f":"+'[7]1'!AB829","v":1397.7978303747534},{"$f":"+'[8]1'!L819","v":0},{"$f":"+'[8]1'!M819","v":0},{"$f":"+'[8]1'!N819","v":-33},{"$f":"+SUM('[8]1'!O819:V819)","v":0},1364.7978303747534,null,1364.7978303747534,1560,-200,0,-200,1360,0,0,1360,-200,1629,-200,0,-200,1429,0,0,1429,-200,1702,-200,0,-200,1502,0,0,1502,-200]
[1,"041001004000",null,null,null,"Computer services",null,null,28,27,16,16,{"$f":"+'[7]1'!AB830","v":74.325936883629197},{"$f":"+'[8]1'!L820","v":0},{"$f":"+'[8]1'!M820","v":0},{"$f":"+'[8]1'!N820","v":-45},{"$f":"+SUM('[8]1'!O820:V820)","v":0},29.325936883629197,null,29.325936883629197,76,0,0,0,76,0,0,76,0,80,0,0,0,80,0,0,80,0,84,0,0,0,84,0,0,84,0]
[0,"041001004000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB831","v":0},{"$f":"+'[8]1'!L821","v":0},{"$f":"+'[8]1'!M821","v":0},{"$f":"+'[8]1'!N821","v":0},{"$f":"+SUM('[8]1'!O821:V821)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB832","v":0},{"$f":"+'[8]1'!L822","v":0},{"$f":"+'[8]1'!M822","v":0},{"$f":"+'[8]1'!N822","v":0},{"$f":"+SUM('[8]1'!O822:V822)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB833","v":0},{"$f":"+'[8]1'!L823","v":0},{"$f":"+'[8]1'!M823","v":0},{"$f":"+'[8]1'!N823","v":0},{"$f":"+SUM('[8]1'!O823:V823)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Legal services (G&S)",null,null,0,0,7,7,{"$f":"+'[7]1'!AB834","v":7.3279092702169626},{"$f":"+'[8]1'!L824","v":0},{"$f":"+'[8]1'!M824","v":0},{"$f":"+'[8]1'!N824","v":-3},{"$f":"+SUM('[8]1'!O824:V824)","v":0},4.3279092702169626,null,4.3279092702169626,8,-8,0,-8,0,0,0,0,-8,8,-8,0,-8,0,0,0,0,-8,8,-8,0,-8,0,0,0,0,-8]
[0,"041001004000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB835","v":0},{"$f":"+'[8]1'!L825","v":0},{"$f":"+'[8]1'!M825","v":0},{"$f":"+'[8]1'!N825","v":0},{"$f":"+SUM('[8]1'!O825:V825)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Contractors",null,null,2025,108,1174,1174,{"$f":"+'[7]1'!AB836","v":1279.09516765286},{"$f":"+'[8]1'!L826","v":0},{"$f":"+'[8]1'!M826","v":0},{"$f":"+'[8]1'!N826","v":-988},{"$f":"+SUM('[8]1'!O826:V826)","v":0},291.09516765286003,null,291.09516765286003,1532,-882,0,-882,650,0,0,650,-882,1603,-842,0,-842,761,0,0,761,-842,1675,-877,0,-877,798,0,0,798,-877]
[1,"041001004000",null,null,null,"Agency and support/outsourced services",null,null,0,237,0,0,{"$f":"+'[7]1'!AB837","v":0},{"$f":"+'[8]1'!L827","v":0},{"$f":"+'[8]1'!M827","v":0},{"$f":"+'[8]1'!N827","v":302},{"$f":"+SUM('[8]1'!O827:V827)","v":0},302,null,302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Entertainment",null,null,10,4,31,31,{"$f":"+'[7]1'!AB838","v":31.405325443786982},{"$f":"+'[8]1'!L828","v":0},{"$f":"+'[8]1'!M828","v":0},{"$f":"+'[8]1'!N828","v":-10},{"$f":"+SUM('[8]1'!O828:V828)","v":0},21.405325443786982,null,21.405325443786982,32,-9,0,-9,23,0,0,23,-9,34,-9,0,-9,25,0,0,25,-9,36,-10,0,-10,26,0,0,26,-10]
[1,"041001004000",null,null,null,"Fleet services (including government motor transport)",null,null,256,14,99,99,{"$f":"+'[7]1'!AB839","v":309.94723865877711},{"$f":"+'[8]1'!L829","v":0},{"$f":"+'[8]1'!M829","v":0},{"$f":"+'[8]1'!N829","v":-249},{"$f":"+SUM('[8]1'!O829:V829)","v":0},60.94723865877711,null,60.94723865877711,255,-255,0,-255,0,0,0,0,-255,264,-250,0,-250,14,0,0,14,-250,276,-251,0,-251,25,0,0,25,-251]
[0,"041001004000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB840","v":0},{"$f":"+'[8]1'!L830","v":0},{"$f":"+'[8]1'!M830","v":0},{"$f":"+'[8]1'!N830","v":0},{"$f":"+SUM('[8]1'!O830:V830)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB841","v":0},{"$f":"+'[8]1'!L831","v":0},{"$f":"+'[8]1'!M831","v":0},{"$f":"+'[8]1'!N831","v":0},{"$f":"+SUM('[8]1'!O831:V831)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB842","v":0},{"$f":"+'[8]1'!L832","v":0},{"$f":"+'[8]1'!M832","v":0},{"$f":"+'[8]1'!N832","v":0},{"$f":"+SUM('[8]1'!O832:V832)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB843","v":0},{"$f":"+'[8]1'!L833","v":0},{"$f":"+'[8]1'!M833","v":0},{"$f":"+'[8]1'!N833","v":0},{"$f":"+SUM('[8]1'!O833:V833)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB844","v":0},{"$f":"+'[8]1'!L834","v":0},{"$f":"+'[8]1'!M834","v":0},{"$f":"+'[8]1'!N834","v":0},{"$f":"+SUM('[8]1'!O834:V834)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB845","v":0},{"$f":"+'[8]1'!L835","v":0},{"$f":"+'[8]1'!M835","v":0},{"$f":"+'[8]1'!N835","v":0},{"$f":"+SUM('[8]1'!O835:V835)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB846","v":0},{"$f":"+'[8]1'!L836","v":0},{"$f":"+'[8]1'!M836","v":0},{"$f":"+'[8]1'!N836","v":0},{"$f":"+SUM('[8]1'!O836:V836)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB847","v":0},{"$f":"+'[8]1'!L837","v":0},{"$f":"+'[8]1'!M837","v":0},{"$f":"+'[8]1'!N837","v":0},{"$f":"+SUM('[8]1'!O837:V837)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB848","v":0},{"$f":"+'[8]1'!L838","v":0},{"$f":"+'[8]1'!M838","v":0},{"$f":"+'[8]1'!N838","v":0},{"$f":"+SUM('[8]1'!O838:V838)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB849","v":0},{"$f":"+'[8]1'!L839","v":0},{"$f":"+'[8]1'!M839","v":0},{"$f":"+'[8]1'!N839","v":0},{"$f":"+SUM('[8]1'!O839:V839)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001004000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB850","v":0},{"$f":"+'[8]1'!L840","v":0},{"$f":"+'[8]1'!M840","v":0},{"$f":"+'[8]1'!N840","v":0},{"$f":"+SUM('[8]1'!O840:V840)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Consumable supplies",null,null,120,1790,2129,2129,{"$f":"+'[7]1'!AB851","v":2181.4033530571992},{"$f":"+'[8]1'!L841","v":0},{"$f":"+'[8]1'!M841","v":0},{"$f":"+'[8]1'!N841","v":-868},{"$f":"+SUM('[8]1'!O841:V841)","v":0},1313.4033530571992,null,1313.4033530571992,2256,-176,0,-176,2080,0,0,2080,-176,2378,-176,0,-176,2202,0,0,2202,-176,2485,-176,0,-176,2309,0,0,2309,-176]
[1,"041001004000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1258,1341,4169,4169,{"$f":"+'[7]1'!AB852","v":4149.6903353057196},{"$f":"+'[8]1'!L842","v":0},{"$f":"+'[8]1'!M842","v":0},{"$f":"+'[8]1'!N842","v":-1636},{"$f":"+SUM('[8]1'!O842:V842)","v":0},2513.6903353057196,null,2513.6903353057196,4252,0,564,564,4816,0,0,4816,564,4441,0,513,513,4954,0,0,4954,513,4640,0,564,564,5204,0,0,5204,564]
[1,"041001004000",null,null,null,"Operating leases",null,null,0,0,720,720,{"$f":"+'[7]1'!AB853","v":753.72781065088759},{"$f":"+'[8]1'!L843","v":0},{"$f":"+'[8]1'!M843","v":0},{"$f":"+'[8]1'!N843","v":-274},{"$f":"+SUM('[8]1'!O843:V843)","v":0},479.72781065088759,null,479.72781065088759,772,0,0,0,772,0,0,772,0,807,0,0,0,807,0,0,807,0,843,0,0,0,843,0,0,843,0]
[1,"041001004000",null,null,null,"Rental and hiring",null,null,0,3,0,0,{"$f":"+'[7]1'!AB854","v":0},{"$f":"+'[8]1'!L844","v":0},{"$f":"+'[8]1'!M844","v":0},{"$f":"+'[8]1'!N844","v":0},{"$f":"+SUM('[8]1'!O844:V844)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Property payments",null,null,2069,1666,1651,1651,{"$f":"+'[7]1'!AB855","v":2123.439842209073},{"$f":"+'[8]1'!L845","v":0},{"$f":"+'[8]1'!M845","v":0},{"$f":"+'[8]1'!N845","v":-1190},{"$f":"+SUM('[8]1'!O845:V845)","v":0},933.43984220907305,null,933.43984220907305,2174,-126,0,-126,2048,0,0,2048,-126,2267,-147,0,-147,2120,0,0,2120,-147,2369,-178,0,-178,2191,0,0,2191,-178]
[0,"041001004000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]1'!AB856","v":0},{"$f":"+'[8]1'!L846","v":0},{"$f":"+'[8]1'!M846","v":0},{"$f":"+'[8]1'!N846","v":0},{"$f":"+SUM('[8]1'!O846:V846)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001004000",null,null,null,"Travel and subsistence",null,null,3674,3423,9459,9459,{"$f":"+'[7]1'!AB857","v":8931.1937869822486},{"$f":"+'[8]1'!L847","v":0},{"$f":"+'[8]1'!M847","v":0},{"$f":"+'[8]1'!N847","v":-1957},{"$f":"+SUM('[8]1'!O847:V847)","v":0},6974.1937869822486,null,6974.1937869822486,8912,0,589,589,9501,0,0,9501,589,9302,0,512,512,9814,0,0,9814,512,9719,0,526,526,10245,0,0,10245,526]
[1,"041001004000",null,null,null,"Training and development",null,null,548,0,1970,1970,{"$f":"+'[7]1'!AB858","v":2157.4930966469428},{"$f":"+'[8]1'!L848","v":0},{"$f":"+'[8]1'!M848","v":0},{"$f":"+'[8]1'!N848","v":-956},{"$f":"+SUM('[8]1'!O848:V848)","v":0},1201.4930966469428,null,1201.4930966469428,2280,-43,0,-43,2237,0,0,2237,-43,2378,-43,0,-43,2335,0,0,2335,-43,2485,-43,0,-43,2442,0,0,2442,-43]
[1,"041001004000",null,null,null,"Operating payments",null,null,653,408,1592,1592,{"$f":"+'[7]1'!AB859","v":1619.6898422090728},{"$f":"+'[8]1'!L849","v":0},{"$f":"+'[8]1'!M849","v":0},{"$f":"+'[8]1'!N849","v":-351},{"$f":"+SUM('[8]1'!O849:V849)","v":0},1268.6898422090728,null,1268.6898422090728,1550,0,360,360,1910,0,0,1910,360,1619,0,300,300,1919,0,0,1919,300,1692,0,300,300,1992,0,0,1992,300]
[1,"041001004000",null,null,null,"Venues and facilities",null,null,0,0,130,130,{"$f":"+'[7]1'!AB860","v":132.9492110453649},{"$f":"+'[8]1'!L850","v":0},{"$f":"+'[8]1'!M850","v":0},{"$f":"+'[8]1'!N850","v":-48},{"$f":"+SUM('[8]1'!O850:V850)","v":0},84.949211045364905,null,84.949211045364905,136,0,0,0,136,0,0,136,0,142,0,0,0,142,0,0,142,0,148,0,0,0,148,0,0,148,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,{"$f":"SUM(O862:O863)","v":0},{"$f":"SUM(P862:P863)","v":0},{"$f":"SUM(Q862:Q863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD862:AD863)","v":0},{"$f":"SUM(AE862:AE863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"041001004000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]1'!AB862","v":0},{"$f":"+'[8]1'!L852","v":0},{"$f":"+'[8]1'!M852","v":0},{"$f":"+'[8]1'!N852","v":0},{"$f":"+SUM('[8]1'!O852:V852)","v":0},{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,0,0,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},0,0,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,0,0,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},0,0,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},0,0,0,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},0,0,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,{"$f":"B862","v":"041001004000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]1'!AB863","v":0},{"$f":"+'[8]1'!L853","v":0},{"$f":"+'[8]1'!M853","v":0},{"$f":"+'[8]1'!N853","v":0},{"$f":"+SUM('[8]1'!O853:V853)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":1985},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":1255},1004,1004,594,0,0,47,0,{"$f":"SUM(M864:Q864)","v":641},{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},{"$f":"SUM(T865,T872,T875,T876,T877,T884,T885)","v":641},608,0,0,0,608,0,0,608,0,635,0,0,0,635,0,0,635,0,663,0,0,0,663,0,0,663,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":20},0,0,0,0,0,0,0,0,{"$f":"SUM(M865:Q865)","v":0},{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Financial Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":20},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Financial Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C869:$D870)","v":20},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Financial Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Financial Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Financial Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":1965},1255,1004,1004,594,0,0,47,0,641,{"$f":"SUM(S886:S887)","v":0},641,608,0,0,0,608,0,0,608,0,635,0,0,0,635,0,0,635,0,663,0,0,0,663,0,0,663,0]
[1,null,{"$f":"C866","v":"Financial Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C891:$D892)","v":1965},1255,1004,1004,594,0,0,47,0,641,{"$f":"DSUM($I$180:$BB$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C891:$D892)","v":641},{"$f":"DSUM($I$180:$BB$289,U$180,$C891:$D892)","v":608},{"$f":"DSUM($I$180:$BB$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":608},{"$f":"DSUM($I$180:$BB$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C891:$D892)","v":608},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C891:$D892)","v":635},{"$f":"DSUM($I$180:$BB$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":635},{"$f":"DSUM($I$180:$BB$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C891:$D892)","v":635},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C891:$D892)","v":663},{"$f":"DSUM($I$180:$BB$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":663},{"$f":"DSUM($I$180:$BB$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C891:$D892)","v":663},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Financial Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":2683},2985,7294,7294,6465,0,0,2149,0,8614,{"$f":"SUM(S889,S892,S895:S899)","v":0},{"$f":"SUM(T889,T892,T895:T899)","v":8614},6738,-620,580,-40,6698,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":6698},-40,7059,-76,120,44,7103,0,0,7103,44,7376,-86,132,46,7422,0,0,7422,46]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},{"$f":"SUM(T890:T891)","v":0},{"$f":"SUM(U890:U891)","v":0},{"$f":"SUM(V890:V891)","v":0},0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,{"$f":"SUM(AD890:AD891)","v":0},{"$f":"SUM(AE890:AE891)","v":0},0,{"$f":"SUM(AG890:AG891)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},{"$f":"C866","v":"Financial Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB890","v":0},{"$f":"+'[8]1'!L880","v":0},{"$f":"+'[8]1'!M880","v":0},{"$f":"+'[8]1'!N880","v":0},{"$f":"+SUM('[8]1'!O880:V880)","v":0},0,null,{"$f":"R890-S890","v":0},0,0,0,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},0,0,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,0,0,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},0,0,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},0,0,0,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},0,0,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB891","v":0},{"$f":"+'[8]1'!L881","v":0},{"$f":"+'[8]1'!M881","v":0},{"$f":"+'[8]1'!N881","v":0},{"$f":"+SUM('[8]1'!O881:V881)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Financial Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":2683},2985,7294,7294,6465,{"$f":"SUM(N893:N894)","v":0},{"$f":"SUM(O893:O894)","v":0},{"$f":"SUM(P893:P894)","v":2149},{"$f":"SUM(Q893:Q894)","v":0},{"$f":"SUM(M892:Q892)","v":8614},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":8614},{"$f":"SUM(U893:U894)","v":6738},{"$f":"SUM(V893:V894)","v":-620},580,-40,6698,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},6698,-40,{"$f":"SUM(AD893:AD894)","v":7059},{"$f":"SUM(AE893:AE894)","v":-76},120,{"$f":"SUM(AG893:AG894)","v":44},7103,0,0,7103,44,7376,{"$f":"SUM(AN893:AN894)","v":-86},132,{"$f":"SUM(AP893:AP894)","v":46},7422,0,0,7422,46]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},43,41,null,"Transport equipment",null,null,507,0,101,101,{"$f":"+'[7]1'!AB893","v":307},{"$f":"+'[8]1'!L883","v":0},{"$f":"+'[8]1'!M883","v":0},{"$f":"+'[8]1'!N883","v":-307},{"$f":"+SUM('[8]1'!O883:V883)","v":0},{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},961,-620,0,{"$f":"SUM(V893:W893)","v":-620},{"$f":"U893+X893","v":341},0,0,{"$f":"U893+X893+Z893+AA893","v":341},{"$f":"AB893-U893","v":-620},482,-76,0,{"$f":"SUM(AE893:AF893)","v":-76},{"$f":"AD893+AG893","v":406},0,0,{"$f":"AD893+AG893+AI893+AJ893","v":406},{"$f":"AK893-AD893","v":-76},504,-86,0,{"$f":"SUM(AN893:AO893)","v":-86},{"$f":"AM893+AP893","v":418},0,0,{"$f":"AM893+AP893+AR893+AS893","v":418},{"$f":"AT893-AM893","v":-86}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},{"$f":"C866","v":"Financial Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,2176,2985,7193,7193,{"$f":"+'[7]1'!AB894","v":6158},{"$f":"+'[8]1'!L884","v":0},{"$f":"+'[8]1'!M884","v":0},{"$f":"+'[8]1'!N884","v":2456},{"$f":"+SUM('[8]1'!O884:V884)","v":0},8614,null,8614,5777,0,580,580,6357,0,0,6357,580,6577,0,120,120,6697,0,0,6697,120,6872,0,132,132,7004,0,0,7004,132]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB895","v":0},{"$f":"+'[8]1'!L885","v":0},{"$f":"+'[8]1'!M885","v":0},{"$f":"+'[8]1'!N885","v":0},{"$f":"+SUM('[8]1'!O885:V885)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB896","v":0},{"$f":"+'[8]1'!L886","v":0},{"$f":"+'[8]1'!M886","v":0},{"$f":"+'[8]1'!N886","v":0},{"$f":"+SUM('[8]1'!O886:V886)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB897","v":0},{"$f":"+'[8]1'!L887","v":0},{"$f":"+'[8]1'!M887","v":0},{"$f":"+'[8]1'!N887","v":0},{"$f":"+SUM('[8]1'!O887:V887)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB898","v":0},{"$f":"+'[8]1'!L888","v":0},{"$f":"+'[8]1'!M888","v":0},{"$f":"+'[8]1'!N888","v":0},{"$f":"+SUM('[8]1'!O888:V888)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)","v":"041001004000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB899","v":0},{"$f":"+'[8]1'!L889","v":0},{"$f":"+'[8]1'!M889","v":0},{"$f":"+'[8]1'!N889","v":0},{"$f":"+SUM('[8]1'!O889:V889)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":17},0,0,0,0,0,0,0,0,{"$f":"SUM(M900:Q900)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},{"$f":"R900-S900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},{"$f":"SUM(V900:W900)","v":0},{"$f":"U900+X900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AA$298:AA$310)","v":0},{"$f":"U900+X900+Z900+AA900","v":0},{"$f":"AB900-U900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},{"$f":"SUM(AE900:AF900)","v":0},{"$f":"AD900+AG900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AJ$298:AJ$310)","v":0},{"$f":"AD900+AG900+AI900+AJ900","v":0},{"$f":"AK900-AD900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},{"$f":"SUM(AN900:AO900)","v":0},{"$f":"AM900+AP900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AS$298:AS$310)","v":0},{"$f":"AM900+AP900+AR900+AS900","v":0},{"$f":"AT900-AM900","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":243069},{"$f":"SUM(J818,J864,J888,J900)","v":245480},{"$f":"SUM(K818,K864,K888,K900)","v":263510},263510,279317,0,0,-10237,0,269080,0,269080,271141,-2449,2285,-164,270977,0,5229,276206,5065,283006,-1781,1638,-143,282863,0,5298,288161,5155,295688,-1859,1716,-143,295545,0,5378,300923,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":5235}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,-2.0000000000582077,0,0,0,-2.0000000000582077,0,0,-2.0000000000582077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(I790:I799,\"=0\")+COUNTBLANK(I790:I799))=10))),1,0)","v":1},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(J790:J799,\"=0\")+COUNTBLANK(J790:J799))=10))),1,0)","v":1},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(K790:K799,\"=0\")+COUNTBLANK(K790:K799))=10))),1,0)","v":1},{"$f":"IF(AND(L816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":1},{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(V790:V799,\"=0\")+COUNTBLANK(V790:V799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(AE790:AE799,\"=0\")+COUNTBLANK(AE790:AE799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},0,0,0,0,0,{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},0,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},0,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},0,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},0,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Office Accommodation"}]
[1,null,null,null,null,"Subprogramme manager","Mr K Govender ",null,null,"Post:","CD: Auxillary Services "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F905","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of safety and security assessments for facilities and installations conducted ",null,null,64,64,64,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AC941,\"<>0\")-COUNTBLANK(F941:AC941))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"041001005"},null,null,1,"Property Management ",0,null,{"$f":"+'[7]1'!J956","v":457066},{"$f":"+'[7]1'!L956","v":503228},{"$f":"+'[7]1'!R956","v":514446},514446,{"$f":"+'[7]1'!AB956","v":561128},{"$f":"+'[8]1'!L946","v":0},{"$f":"+'[8]1'!M946","v":0},{"$f":"+'[8]1'!N946","v":-7971},{"$f":"+SUM('[8]1'!O946:V946)","v":0},{"$f":"SUM(M956:Q956)","v":553157},null,{"$f":"R956-S956","v":553157},574431,-18000,0,{"$f":"SUM(V956:W956)","v":-18000},{"$f":"U956+X956","v":556431},0,0,{"$f":"U956+X956+Z956+AA956","v":556431},{"$f":"AB956-U956","v":-18000},600228,-18000,0,{"$f":"SUM(AE956:AF956)","v":-18000},{"$f":"AD956+AG956","v":582228},0,0,{"$f":"AD956+AG956+AI956+AJ956","v":582228},{"$f":"AK956-AD956","v":-18000},627118,-18000,0,{"$f":"SUM(AN956:AO956)","v":-18000},{"$f":"AM956+AP956","v":609118},0,0,{"$f":"AM956+AP956+AR956+AS956","v":609118},{"$f":"AT956-AM956","v":-18000}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"+'[7]1'!J957","v":0},{"$f":"+'[7]1'!L957","v":0},{"$f":"+'[7]1'!R957","v":0},0,{"$f":"+'[7]1'!AB957","v":0},{"$f":"+'[8]1'!L947","v":0},{"$f":"+'[8]1'!M947","v":0},{"$f":"+'[8]1'!N947","v":0},{"$f":"+SUM('[8]1'!O947:V947)","v":0},{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,{"$f":"SUM(V957:W957)","v":0},{"$f":"U957+X957","v":0},null,null,{"$f":"U957+X957+Z957+AA957","v":0},{"$f":"AB957-U957","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]1'!J958","v":0},{"$f":"+'[7]1'!L958","v":0},{"$f":"+'[7]1'!R958","v":0},0,{"$f":"+'[7]1'!AB958","v":0},{"$f":"+'[8]1'!L948","v":0},{"$f":"+'[8]1'!M948","v":0},{"$f":"+'[8]1'!N948","v":0},{"$f":"+SUM('[8]1'!O948:V948)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]1'!J959","v":0},{"$f":"+'[7]1'!L959","v":0},{"$f":"+'[7]1'!R959","v":0},0,{"$f":"+'[7]1'!AB959","v":0},{"$f":"+'[8]1'!L949","v":0},{"$f":"+'[8]1'!M949","v":0},{"$f":"+'[8]1'!N949","v":0},{"$f":"+SUM('[8]1'!O949:V949)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]1'!J960","v":0},{"$f":"+'[7]1'!L960","v":0},{"$f":"+'[7]1'!R960","v":0},0,{"$f":"+'[7]1'!AB960","v":0},{"$f":"+'[8]1'!L950","v":0},{"$f":"+'[8]1'!M950","v":0},{"$f":"+'[8]1'!N950","v":0},{"$f":"+SUM('[8]1'!O950:V950)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]1'!J961","v":0},{"$f":"+'[7]1'!L961","v":0},{"$f":"+'[7]1'!R961","v":0},0,{"$f":"+'[7]1'!AB961","v":0},{"$f":"+'[8]1'!L951","v":0},{"$f":"+'[8]1'!M951","v":0},{"$f":"+'[8]1'!N951","v":0},{"$f":"+SUM('[8]1'!O951:V951)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]1'!J962","v":0},{"$f":"+'[7]1'!L962","v":0},{"$f":"+'[7]1'!R962","v":0},0,{"$f":"+'[7]1'!AB962","v":0},{"$f":"+'[8]1'!L952","v":0},{"$f":"+'[8]1'!M952","v":0},{"$f":"+'[8]1'!N952","v":0},{"$f":"+SUM('[8]1'!O952:V952)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]1'!J963","v":0},{"$f":"+'[7]1'!L963","v":0},{"$f":"+'[7]1'!R963","v":0},0,{"$f":"+'[7]1'!AB963","v":0},{"$f":"+'[8]1'!L953","v":0},{"$f":"+'[8]1'!M953","v":0},{"$f":"+'[8]1'!N953","v":0},{"$f":"+SUM('[8]1'!O953:V953)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]1'!J964","v":0},{"$f":"+'[7]1'!L964","v":0},{"$f":"+'[7]1'!R964","v":0},0,{"$f":"+'[7]1'!AB964","v":0},{"$f":"+'[8]1'!L954","v":0},{"$f":"+'[8]1'!M954","v":0},{"$f":"+'[8]1'!N954","v":0},{"$f":"+SUM('[8]1'!O954:V954)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]1'!J965","v":0},{"$f":"+'[7]1'!L965","v":0},{"$f":"+'[7]1'!R965","v":0},0,{"$f":"+'[7]1'!AB965","v":0},{"$f":"+'[8]1'!L955","v":0},{"$f":"+'[8]1'!M955","v":0},{"$f":"+'[8]1'!N955","v":0},{"$f":"+SUM('[8]1'!O955:V955)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":457066},503228,514446,514446,561128,{"$f":"SUM(N956:N965)","v":0},{"$f":"SUM(O956:O965)","v":0},{"$f":"SUM(P956:P965)","v":-7971},{"$f":"SUM(Q956:Q965)","v":0},553157,0,553157,{"$f":"SUM(U956:U965)","v":574431},{"$f":"SUM(V956:V965)","v":-18000},0,{"$f":"SUM(X956:X965)","v":-18000},{"$f":"SUM(Y956:Y965)","v":556431},0,0,{"$f":"SUM(AB956:AB965)","v":556431},-18000,{"$f":"SUM(AD956:AD965)","v":600228},-18000,0,{"$f":"SUM(AG956:AG965)","v":-18000},{"$f":"SUM(AH956:AH965)","v":582228},0,0,{"$f":"SUM(AK956:AK965)","v":582228},-18000,627118,-18000,0,{"$f":"SUM(AP956:AP965)","v":-18000},{"$f":"SUM(AQ956:AQ965)","v":609118},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":0},{"$f":"SUM(AT956:AT965)","v":609118},-18000]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":457066},503228,514446,514446,561128,0,0,-7971,0,553157,0,553157,574431,-18000,0,-18000,{"$f":"U968+X968","v":556431},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":556431},{"$f":"SUM(AC969,AC972,AC1011)","v":-18000},600228,-18000,0,{"$f":"SUM(AG969,AG972,AG1011)","v":-18000},{"$f":"AD968+AG968","v":582228},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":582228},{"$f":"SUM(AL969,AL972,AL1011)","v":-18000},{"$f":"SUM(AM969,AM972,AM1011)","v":627118},{"$f":"SUM(AN969,AN972,AN1011)","v":-18000},{"$f":"SUM(AO969,AO972,AO1011)","v":0},{"$f":"SUM(AP969,AP972,AP1011)","v":-18000},{"$f":"AM968+AP968","v":609118},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":609118},{"$f":"SUM(AU969,AU972,AU1011)","v":-18000}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U970:U971)","v":0},{"$f":"SUM(V970:V971)","v":0},0,0,{"$f":"U969+X969","v":0},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":0},{"$f":"SUM(AC970:AC971)","v":0},0,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":0},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":0},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":0},{"$f":"SUM(AN970:AN971)","v":0},{"$f":"SUM(AO970:AO971)","v":0},{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":0},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":0},{"$f":"SUM(AU970:AU971)","v":0}]
[0,{"$f":"B969","v":"041001005001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,{"$f":"+'[7]1'!AB970","v":0},{"$f":"+'[8]1'!L960","v":0},{"$f":"+'[8]1'!M960","v":0},{"$f":"+'[8]1'!N960","v":0},{"$f":"+SUM('[8]1'!O960:V960)","v":0},{"$f":"SUM(M970:Q970)","v":0},null,{"$f":"R970-S970","v":0},0,0,0,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":0},0,0,{"$f":"U970+X970+Z970+AA970","v":0},{"$f":"AB970-U970","v":0},0,0,0,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":0},0,0,{"$f":"AD970+AG970+AI970+AJ970","v":0},{"$f":"AK970-AD970","v":0},0,0,0,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":0},0,0,{"$f":"AM970+AP970+AR970+AS970","v":0},{"$f":"AT970-AM970","v":0}]
[0,{"$f":"B970","v":"041001005001"},null,null,null,"Social contributions",null,null,0,0,0,0,{"$f":"+'[7]1'!AB971","v":0},{"$f":"+'[8]1'!L961","v":0},{"$f":"+'[8]1'!M961","v":0},{"$f":"+'[8]1'!N961","v":0},{"$f":"+SUM('[8]1'!O961:V961)","v":0},{"$f":"SUM(M971:Q971)","v":0},null,{"$f":"R971-S971","v":0},0,0,0,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":0},0,0,{"$f":"U971+X971+Z971+AA971","v":0},{"$f":"AB971-U971","v":0},0,0,0,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":0},0,0,{"$f":"AD971+AG971+AI971+AJ971","v":0},{"$f":"AK971-AD971","v":0},0,0,0,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":0},0,0,{"$f":"AM971+AP971+AR971+AS971","v":0},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":457066},503228,514446,514446,561128,0,{"$f":"SUM(O973:O1010)","v":0},{"$f":"SUM(P973:P1010)","v":-7971},{"$f":"SUM(Q973:Q1010)","v":0},553157,0,553157,574431,-18000,0,-18000,{"$f":"SUM(Y973:Y1010)","v":556431},{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},{"$f":"SUM(AB973:AB1010)","v":556431},{"$f":"SUM(AC973:AC1010)","v":-18000},{"$f":"SUM(AD973:AD1010)","v":600228},{"$f":"SUM(AE973:AE1010)","v":-18000},0,-18000,{"$f":"SUM(AH973:AH1010)","v":582228},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":582228},{"$f":"SUM(AL973:AL1010)","v":-18000},627118,-18000,0,-18000,{"$f":"SUM(AQ973:AQ1010)","v":609118},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":609118},{"$f":"SUM(AU973:AU1010)","v":-18000}]
[0,{"$f":"B972","v":"041001005000"},null,null,null,"Administrative fees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB973","v":0},{"$f":"+'[8]1'!L963","v":0},{"$f":"+'[8]1'!M963","v":0},{"$f":"+'[8]1'!N963","v":0},{"$f":"+SUM('[8]1'!O963:V963)","v":0},{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,0,0,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},0,0,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,0,0,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},0,0,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},0,0,0,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},0,0,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"041001005000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]1'!AB974","v":0},{"$f":"+'[8]1'!L964","v":0},{"$f":"+'[8]1'!M964","v":0},{"$f":"+'[8]1'!N964","v":0},{"$f":"+SUM('[8]1'!O964:V964)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Minor assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB975","v":0},{"$f":"+'[8]1'!L965","v":0},{"$f":"+'[8]1'!M965","v":0},{"$f":"+'[8]1'!N965","v":0},{"$f":"+SUM('[8]1'!O965:V965)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]1'!AB976","v":0},{"$f":"+'[8]1'!L966","v":0},{"$f":"+'[8]1'!M966","v":0},{"$f":"+'[8]1'!N966","v":0},{"$f":"+SUM('[8]1'!O966:V966)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB977","v":0},{"$f":"+'[8]1'!L967","v":0},{"$f":"+'[8]1'!M967","v":0},{"$f":"+'[8]1'!N967","v":0},{"$f":"+SUM('[8]1'!O967:V967)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,{"$f":"+'[7]1'!AB978","v":0},{"$f":"+'[8]1'!L968","v":0},{"$f":"+'[8]1'!M968","v":0},{"$f":"+'[8]1'!N968","v":0},{"$f":"+SUM('[8]1'!O968:V968)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Communication (G&S)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB979","v":0},{"$f":"+'[8]1'!L969","v":0},{"$f":"+'[8]1'!M969","v":0},{"$f":"+'[8]1'!N969","v":0},{"$f":"+SUM('[8]1'!O969:V969)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB980","v":0},{"$f":"+'[8]1'!L970","v":0},{"$f":"+'[8]1'!M970","v":0},{"$f":"+'[8]1'!N970","v":0},{"$f":"+SUM('[8]1'!O970:V970)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB981","v":0},{"$f":"+'[8]1'!L971","v":0},{"$f":"+'[8]1'!M971","v":0},{"$f":"+'[8]1'!N971","v":0},{"$f":"+SUM('[8]1'!O971:V971)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB982","v":0},{"$f":"+'[8]1'!L972","v":0},{"$f":"+'[8]1'!M972","v":0},{"$f":"+'[8]1'!N972","v":0},{"$f":"+SUM('[8]1'!O972:V972)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB983","v":0},{"$f":"+'[8]1'!L973","v":0},{"$f":"+'[8]1'!M973","v":0},{"$f":"+'[8]1'!N973","v":0},{"$f":"+SUM('[8]1'!O973:V973)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB984","v":0},{"$f":"+'[8]1'!L974","v":0},{"$f":"+'[8]1'!M974","v":0},{"$f":"+'[8]1'!N974","v":0},{"$f":"+SUM('[8]1'!O974:V974)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB985","v":0},{"$f":"+'[8]1'!L975","v":0},{"$f":"+'[8]1'!M975","v":0},{"$f":"+'[8]1'!N975","v":0},{"$f":"+SUM('[8]1'!O975:V975)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]1'!AB986","v":0},{"$f":"+'[8]1'!L976","v":0},{"$f":"+'[8]1'!M976","v":0},{"$f":"+'[8]1'!N976","v":0},{"$f":"+SUM('[8]1'!O976:V976)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB987","v":0},{"$f":"+'[8]1'!L977","v":0},{"$f":"+'[8]1'!M977","v":0},{"$f":"+'[8]1'!N977","v":0},{"$f":"+SUM('[8]1'!O977:V977)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Entertainment",null,null,0,0,0,0,{"$f":"+'[7]1'!AB988","v":0},{"$f":"+'[8]1'!L978","v":0},{"$f":"+'[8]1'!M978","v":0},{"$f":"+'[8]1'!N978","v":0},{"$f":"+SUM('[8]1'!O978:V978)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB989","v":0},{"$f":"+'[8]1'!L979","v":0},{"$f":"+'[8]1'!M979","v":0},{"$f":"+'[8]1'!N979","v":0},{"$f":"+SUM('[8]1'!O979:V979)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB990","v":0},{"$f":"+'[8]1'!L980","v":0},{"$f":"+'[8]1'!M980","v":0},{"$f":"+'[8]1'!N980","v":0},{"$f":"+SUM('[8]1'!O980:V980)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB991","v":0},{"$f":"+'[8]1'!L981","v":0},{"$f":"+'[8]1'!M981","v":0},{"$f":"+'[8]1'!N981","v":0},{"$f":"+SUM('[8]1'!O981:V981)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB992","v":0},{"$f":"+'[8]1'!L982","v":0},{"$f":"+'[8]1'!M982","v":0},{"$f":"+'[8]1'!N982","v":0},{"$f":"+SUM('[8]1'!O982:V982)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB993","v":0},{"$f":"+'[8]1'!L983","v":0},{"$f":"+'[8]1'!M983","v":0},{"$f":"+'[8]1'!N983","v":0},{"$f":"+SUM('[8]1'!O983:V983)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB994","v":0},{"$f":"+'[8]1'!L984","v":0},{"$f":"+'[8]1'!M984","v":0},{"$f":"+'[8]1'!N984","v":0},{"$f":"+SUM('[8]1'!O984:V984)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB995","v":0},{"$f":"+'[8]1'!L985","v":0},{"$f":"+'[8]1'!M985","v":0},{"$f":"+'[8]1'!N985","v":0},{"$f":"+SUM('[8]1'!O985:V985)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB996","v":0},{"$f":"+'[8]1'!L986","v":0},{"$f":"+'[8]1'!M986","v":0},{"$f":"+'[8]1'!N986","v":0},{"$f":"+SUM('[8]1'!O986:V986)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB997","v":0},{"$f":"+'[8]1'!L987","v":0},{"$f":"+'[8]1'!M987","v":0},{"$f":"+'[8]1'!N987","v":0},{"$f":"+SUM('[8]1'!O987:V987)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB998","v":0},{"$f":"+'[8]1'!L988","v":0},{"$f":"+'[8]1'!M988","v":0},{"$f":"+'[8]1'!N988","v":0},{"$f":"+SUM('[8]1'!O988:V988)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB999","v":0},{"$f":"+'[8]1'!L989","v":0},{"$f":"+'[8]1'!M989","v":0},{"$f":"+'[8]1'!N989","v":0},{"$f":"+SUM('[8]1'!O989:V989)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1000","v":0},{"$f":"+'[8]1'!L990","v":0},{"$f":"+'[8]1'!M990","v":0},{"$f":"+'[8]1'!N990","v":0},{"$f":"+SUM('[8]1'!O990:V990)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Consumable supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1001","v":0},{"$f":"+'[8]1'!L991","v":0},{"$f":"+'[8]1'!M991","v":0},{"$f":"+'[8]1'!N991","v":0},{"$f":"+SUM('[8]1'!O991:V991)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1002","v":0},{"$f":"+'[8]1'!L992","v":0},{"$f":"+'[8]1'!M992","v":0},{"$f":"+'[8]1'!N992","v":0},{"$f":"+SUM('[8]1'!O992:V992)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001005000",null,null,null,"Operating leases",null,null,402764,457941,442703,442703,{"$f":"+'[7]1'!AB1003","v":487186.77147779579},{"$f":"+'[8]1'!L993","v":0},{"$f":"+'[8]1'!M993","v":0},{"$f":"+'[8]1'!N993","v":5029},{"$f":"+SUM('[8]1'!O993:V993)","v":0},492215.77147779579,null,492215.77147779579,498737,0,0,0,498737,0,0,498737,0,521134,0,0,0,521134,0,0,521134,0,544481,0,0,0,544481,0,0,544481,0]
[0,"041001005000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1004","v":0},{"$f":"+'[8]1'!L994","v":0},{"$f":"+'[8]1'!M994","v":0},{"$f":"+'[8]1'!N994","v":0},{"$f":"+SUM('[8]1'!O994:V994)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001005000",null,null,null,"Property payments",null,null,54302,45287,71743,71743,{"$f":"+'[7]1'!AB1005","v":73941.228522204226},{"$f":"+'[8]1'!L995","v":0},{"$f":"+'[8]1'!M995","v":0},{"$f":"+'[8]1'!N995","v":-13000},{"$f":"+SUM('[8]1'!O995:V995)","v":0},60941.228522204226,null,60941.228522204226,75694,-18000,0,-18000,57694,0,0,57694,-18000,79094,-18000,0,-18000,61094,0,0,61094,-18000,82637,-18000,0,-18000,64637,0,0,64637,-18000]
[0,"041001005000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1006","v":0},{"$f":"+'[8]1'!L996","v":0},{"$f":"+'[8]1'!M996","v":0},{"$f":"+'[8]1'!N996","v":0},{"$f":"+SUM('[8]1'!O996:V996)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Travel and subsistence",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1007","v":0},{"$f":"+'[8]1'!L997","v":0},{"$f":"+'[8]1'!M997","v":0},{"$f":"+'[8]1'!N997","v":0},{"$f":"+SUM('[8]1'!O997:V997)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Training and development",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1008","v":0},{"$f":"+'[8]1'!L998","v":0},{"$f":"+'[8]1'!M998","v":0},{"$f":"+'[8]1'!N998","v":0},{"$f":"+SUM('[8]1'!O998:V998)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Operating payments",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1009","v":0},{"$f":"+'[8]1'!L999","v":0},{"$f":"+'[8]1'!M999","v":0},{"$f":"+'[8]1'!N999","v":0},{"$f":"+SUM('[8]1'!O999:V999)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001005000",null,null,null,"Venues and facilities",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1010","v":0},{"$f":"+'[8]1'!L1000","v":0},{"$f":"+'[8]1'!M1000","v":0},{"$f":"+'[8]1'!N1000","v":0},{"$f":"+SUM('[8]1'!O1000:V1000)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,{"$f":"SUM(O1012:O1013)","v":0},{"$f":"SUM(P1012:P1013)","v":0},{"$f":"SUM(Q1012:Q1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1012:AD1013)","v":0},{"$f":"SUM(AE1012:AE1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"041001005000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1012","v":0},{"$f":"+'[8]1'!L1002","v":0},{"$f":"+'[8]1'!M1002","v":0},{"$f":"+'[8]1'!N1002","v":0},{"$f":"+SUM('[8]1'!O1002:V1002)","v":0},{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,0,0,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},0,0,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,0,0,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},0,0,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},0,0,0,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},0,0,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,{"$f":"B1012","v":"041001005000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1013","v":0},{"$f":"+'[8]1'!L1003","v":0},{"$f":"+'[8]1'!M1003","v":0},{"$f":"+'[8]1'!N1003","v":0},{"$f":"+SUM('[8]1'!O1003:V1003)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":0},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1014:Q1014)","v":0},{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},{"$f":"SUM(T1015,T1022,T1025,T1026,T1027,T1034,T1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1015:Q1015)","v":0},{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Office Accommodation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1036:S1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1041:$D1042)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Office Accommodation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},{"$f":"SUM(T1039,T1042,T1045:T1049)","v":0},0,0,0,0,0,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},{"$f":"SUM(T1040:T1041)","v":0},{"$f":"SUM(U1040:U1041)","v":0},{"$f":"SUM(V1040:V1041)","v":0},0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,{"$f":"SUM(AD1040:AD1041)","v":0},{"$f":"SUM(AE1040:AE1041)","v":0},0,{"$f":"SUM(AG1040:AG1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},{"$f":"C1016","v":"Office Accommodation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1040","v":0},{"$f":"+'[8]1'!L1030","v":0},{"$f":"+'[8]1'!M1030","v":0},{"$f":"+'[8]1'!N1030","v":0},{"$f":"+SUM('[8]1'!O1030:V1030)","v":0},0,null,{"$f":"R1040-S1040","v":0},0,0,0,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},0,0,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,0,0,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},0,0,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},0,0,0,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},0,0,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1041","v":0},{"$f":"+'[8]1'!L1031","v":0},{"$f":"+'[8]1'!M1031","v":0},{"$f":"+'[8]1'!N1031","v":0},{"$f":"+SUM('[8]1'!O1031:V1031)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Office Accommodation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":0},0,0,0,0,{"$f":"SUM(N1043:N1044)","v":0},{"$f":"SUM(O1043:O1044)","v":0},{"$f":"SUM(P1043:P1044)","v":0},{"$f":"SUM(Q1043:Q1044)","v":0},{"$f":"SUM(M1042:Q1042)","v":0},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":0},{"$f":"SUM(U1043:U1044)","v":0},{"$f":"SUM(V1043:V1044)","v":0},0,0,0,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},0,0,{"$f":"SUM(AD1043:AD1044)","v":0},{"$f":"SUM(AE1043:AE1044)","v":0},0,{"$f":"SUM(AG1043:AG1044)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1043","v":0},{"$f":"+'[8]1'!L1033","v":0},{"$f":"+'[8]1'!M1033","v":0},{"$f":"+'[8]1'!N1033","v":0},{"$f":"+SUM('[8]1'!O1033:V1033)","v":0},{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,0,0,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},0,0,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,0,0,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},0,0,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},0,0,0,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},0,0,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},{"$f":"C1016","v":"Office Accommodation"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1044","v":0},{"$f":"+'[8]1'!L1034","v":0},{"$f":"+'[8]1'!M1034","v":0},{"$f":"+'[8]1'!N1034","v":0},{"$f":"+SUM('[8]1'!O1034:V1034)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1045","v":0},{"$f":"+'[8]1'!L1035","v":0},{"$f":"+'[8]1'!M1035","v":0},{"$f":"+'[8]1'!N1035","v":0},{"$f":"+SUM('[8]1'!O1035:V1035)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1046","v":0},{"$f":"+'[8]1'!L1036","v":0},{"$f":"+'[8]1'!M1036","v":0},{"$f":"+'[8]1'!N1036","v":0},{"$f":"+SUM('[8]1'!O1036:V1036)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1047","v":0},{"$f":"+'[8]1'!L1037","v":0},{"$f":"+'[8]1'!M1037","v":0},{"$f":"+'[8]1'!N1037","v":0},{"$f":"+SUM('[8]1'!O1037:V1037)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1048","v":0},{"$f":"+'[8]1'!L1038","v":0},{"$f":"+'[8]1'!M1038","v":0},{"$f":"+'[8]1'!N1038","v":0},{"$f":"+SUM('[8]1'!O1038:V1038)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)","v":"041001005000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1049","v":0},{"$f":"+'[8]1'!L1039","v":0},{"$f":"+'[8]1'!M1039","v":0},{"$f":"+'[8]1'!N1039","v":0},{"$f":"+SUM('[8]1'!O1039:V1039)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1050:Q1050)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},{"$f":"R1050-S1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},{"$f":"SUM(V1050:W1050)","v":0},{"$f":"U1050+X1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AA$298:AA$310)","v":0},{"$f":"U1050+X1050+Z1050+AA1050","v":0},{"$f":"AB1050-U1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},{"$f":"SUM(AE1050:AF1050)","v":0},{"$f":"AD1050+AG1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AJ$298:AJ$310)","v":0},{"$f":"AD1050+AG1050+AI1050+AJ1050","v":0},{"$f":"AK1050-AD1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},{"$f":"SUM(AN1050:AO1050)","v":0},{"$f":"AM1050+AP1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AS$298:AS$310)","v":0},{"$f":"AM1050+AP1050+AR1050+AS1050","v":0},{"$f":"AT1050-AM1050","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":457066},{"$f":"SUM(J968,J1014,J1038,J1050)","v":503228},{"$f":"SUM(K968,K1014,K1038,K1050)","v":514446},514446,561128,0,0,-7971,0,553157,0,553157,574431,-18000,0,-18000,556431,0,0,556431,-18000,600228,-18000,0,-18000,582228,0,0,582228,-18000,627118,-18000,0,-18000,609118,0,0,609118,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":-18000}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(I940:I949,\"=0\")+COUNTBLANK(I940:I949))=10))),1,0)","v":1},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(J940:J949,\"=0\")+COUNTBLANK(J940:J949))=10))),1,0)","v":1},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(K940:K949,\"=0\")+COUNTBLANK(K940:K949))=10))),1,0)","v":1},{"$f":"IF(AND(L966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":1},{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},0,0,0,0,0,{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},0,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},0,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},0,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},0,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Provincial and International Coordination"}]
[1,null,null,null,null,"Subprogramme manager","Ms L Lusenga ",null,null,"Post:","DDG: Provincial and International Coordination "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]1'!F1055","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage implementation of 2022/23 annual International Relations programme",null,null,0.75,0.75,0.75,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AC1091,\"<>0\")-COUNTBLANK(F1091:AC1091))<>0,1,0)","v":1},null,null,null,2,"Percentage implementation of 2022/23 annual stakeholder management and partnership programme implemented",null,null,0,0.95,0.95,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"041001006"},null,null,1,"DDG: Prov & Int Co-Ord",0,null,{"$f":"+'[7]1'!J1106","v":4710},{"$f":"+'[7]1'!L1106","v":4346},{"$f":"+'[7]1'!R1106","v":7531},7531,{"$f":"+'[7]1'!AB1106","v":16233.774211323873},{"$f":"+'[8]1'!L1096","v":0},{"$f":"+'[8]1'!M1096","v":0},{"$f":"+'[8]1'!N1096","v":-6741},{"$f":"+SUM('[8]1'!O1096:V1096)","v":0},{"$f":"SUM(M1106:Q1106)","v":9492.7742113238728},null,{"$f":"R1106-S1106","v":9492.7742113238728},18575.88632042981,-640,640,{"$f":"SUM(V1106:W1106)","v":0},{"$f":"U1106+X1106","v":18575.88632042981},0,2109,{"$f":"U1106+X1106+Z1106+AA1106","v":20684.88632042981},{"$f":"AB1106-U1106","v":2109},21252.764457914313,-640,640,{"$f":"SUM(AE1106:AF1106)","v":0},{"$f":"AD1106+AG1106","v":21252.764457914313},0,2140,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":23392.764457914313},{"$f":"AK1106-AD1106","v":2140},17578,-640,640,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":17578},0,2173,{"$f":"AM1106+AP1106+AR1106+AS1106","v":19751},{"$f":"AT1106-AM1106","v":2173}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":1},null,null,null,2,"Corporate Planning Strategy",0,null,{"$f":"+'[7]1'!J1107","v":8737},{"$f":"+'[7]1'!L1107","v":8166},{"$f":"+'[7]1'!R1107","v":0},0,{"$f":"+'[7]1'!AB1107","v":0},{"$f":"+'[8]1'!L1097","v":0},{"$f":"+'[8]1'!M1097","v":0},{"$f":"+'[8]1'!N1097","v":0},{"$f":"+SUM('[8]1'!O1097:V1097)","v":0},{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},2500,null,null,{"$f":"SUM(V1107:W1107)","v":0},{"$f":"U1107+X1107","v":2500},null,null,{"$f":"U1107+X1107+Z1107+AA1107","v":2500},{"$f":"AB1107-U1107","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[1,null,null,null,3,"Sector Transf IGR & Prov Co-Ord",0,null,{"$f":"+'[7]1'!J1108","v":18482},{"$f":"+'[7]1'!L1108","v":15632},{"$f":"+'[7]1'!R1108","v":47810},47810,{"$f":"+'[7]1'!AB1108","v":46765.199706111955},{"$f":"+'[8]1'!L1098","v":0},{"$f":"+'[8]1'!M1098","v":0},{"$f":"+'[8]1'!N1098","v":0},{"$f":"+SUM('[8]1'!O1098:V1098)","v":0},46765.199706111955,null,46765.199706111955,38481.652835560453,null,null,0,38481.652835560453,null,null,38481.652835560453,0,39572.120962483357,null,null,0,39572.120962483357,null,null,39572.120962483357,0,50637,null,null,0,50637,null,null,50637,0]
[1,null,null,null,4,"Operational Support",0,null,{"$f":"+'[7]1'!J1109","v":13995},{"$f":"+'[7]1'!L1109","v":13356},{"$f":"+'[7]1'!R1109","v":0},0,{"$f":"+'[7]1'!AB1109","v":0},{"$f":"+'[8]1'!L1099","v":0},{"$f":"+'[8]1'!M1099","v":0},{"$f":"+'[8]1'!N1099","v":0},{"$f":"+SUM('[8]1'!O1099:V1099)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,5,"International Relations",0,null,{"$f":"+'[7]1'!J1110","v":5430},{"$f":"+'[7]1'!L1110","v":5038},{"$f":"+'[7]1'!R1110","v":49844},49844,{"$f":"+'[7]1'!AB1110","v":52187.026082564174},{"$f":"+'[8]1'!L1100","v":0},{"$f":"+'[8]1'!M1100","v":0},{"$f":"+'[8]1'!N1100","v":0},{"$f":"+SUM('[8]1'!O1100:V1100)","v":0},52187.026082564174,null,52187.026082564174,54179.460844009736,null,null,0,54179.460844009736,null,null,54179.460844009736,0,58548.114579602334,null,null,0,{"$f":"AD1110+AG1110","v":58548.114579602334},null,null,58548.114579602334,0,56508,null,null,0,56508,null,null,56508,0]
[1,null,null,null,6,"Africa Cooperation",0,null,{"$f":"+'[7]1'!J1111","v":20537},{"$f":"+'[7]1'!L1111","v":18346},{"$f":"+'[7]1'!R1111","v":0},0,{"$f":"+'[7]1'!AB1111","v":0},{"$f":"+'[8]1'!L1101","v":0},{"$f":"+'[8]1'!M1101","v":0},{"$f":"+'[8]1'!N1101","v":0},{"$f":"+SUM('[8]1'!O1101:V1101)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1111+AG1111","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,7,"Global Cooperation",0,null,{"$f":"+'[7]1'!J1112","v":18381},{"$f":"+'[7]1'!L1112","v":16068},{"$f":"+'[7]1'!R1112","v":0},0,{"$f":"+'[7]1'!AB1112","v":0},{"$f":"+'[8]1'!L1102","v":0},{"$f":"+'[8]1'!M1102","v":0},{"$f":"+'[8]1'!N1102","v":0},{"$f":"+SUM('[8]1'!O1102:V1102)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]1'!J1113","v":0},{"$f":"+'[7]1'!L1113","v":0},{"$f":"+'[7]1'!R1113","v":0},0,{"$f":"+'[7]1'!AB1113","v":0},{"$f":"+'[8]1'!L1103","v":0},{"$f":"+'[8]1'!M1103","v":0},{"$f":"+'[8]1'!N1103","v":0},{"$f":"+SUM('[8]1'!O1103:V1103)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]1'!J1114","v":0},{"$f":"+'[7]1'!L1114","v":0},{"$f":"+'[7]1'!R1114","v":0},0,{"$f":"+'[7]1'!AB1114","v":0},{"$f":"+'[8]1'!L1104","v":0},{"$f":"+'[8]1'!M1104","v":0},{"$f":"+'[8]1'!N1104","v":0},{"$f":"+SUM('[8]1'!O1104:V1104)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]1'!J1115","v":0},{"$f":"+'[7]1'!L1115","v":0},{"$f":"+'[7]1'!R1115","v":0},0,{"$f":"+'[7]1'!AB1115","v":0},{"$f":"+'[8]1'!L1105","v":0},{"$f":"+'[8]1'!M1105","v":0},{"$f":"+'[8]1'!N1105","v":0},{"$f":"+SUM('[8]1'!O1105:V1105)","v":0},{"$f":"SUM(M1115:Q1115)","v":0},null,{"$f":"R1115-S1115","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":90272},80952,105185,105185,115186,{"$f":"SUM(N1106:N1115)","v":0},{"$f":"SUM(O1106:O1115)","v":0},{"$f":"SUM(P1106:P1115)","v":-6741},{"$f":"SUM(Q1106:Q1115)","v":0},108445,0,108445,{"$f":"SUM(U1106:U1115)","v":113737},{"$f":"SUM(V1106:V1115)","v":-640},640,{"$f":"SUM(X1106:X1115)","v":0},{"$f":"SUM(Y1106:Y1115)","v":113737},0,2109,{"$f":"SUM(AB1106:AB1115)","v":115846},2109,{"$f":"SUM(AD1106:AD1115)","v":119373},-640,640,{"$f":"SUM(AG1106:AG1115)","v":0},{"$f":"SUM(AH1106:AH1115)","v":119373},0,2140,{"$f":"SUM(AK1106:AK1115)","v":121513},2140,124722,-640,640,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":124722},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":2173},{"$f":"SUM(AT1106:AT1115)","v":126895},2173]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":80748},74617,98775,98775,109432,0,0,-7434,0,101998,0,101998,107726,-640,0,-640,{"$f":"U1118+X1118","v":107086},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":2109},{"$f":"U1118+X1118+Z1118+AA1118","v":109195},{"$f":"SUM(AC1119,AC1122,AC1161)","v":1469},113256,-640,0,{"$f":"SUM(AG1119,AG1122,AG1161)","v":-640},{"$f":"AD1118+AG1118","v":112616},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":2140},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":114756},{"$f":"SUM(AL1119,AL1122,AL1161)","v":1500},{"$f":"SUM(AM1119,AM1122,AM1161)","v":118332},{"$f":"SUM(AN1119,AN1122,AN1161)","v":-640},{"$f":"SUM(AO1119,AO1122,AO1161)","v":0},{"$f":"SUM(AP1119,AP1122,AP1161)","v":-640},{"$f":"AM1118+AP1118","v":117692},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":2173},{"$f":"AM1118+AP1118+AR1118+AS1118","v":119865},{"$f":"SUM(AU1119,AU1122,AU1161)","v":1533}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":69616},72130,65580,65580,80492,0,0,0,0,80492,0,80492,{"$f":"SUM(U1120:U1121)","v":75801},{"$f":"SUM(V1120:V1121)","v":0},0,0,{"$f":"U1119+X1119","v":75801},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":2109},{"$f":"U1119+X1119+Z1119+AA1119","v":77910},{"$f":"SUM(AC1120:AC1121)","v":2109},79205,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":79205},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":2140},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":81345},{"$f":"SUM(AL1120:AL1121)","v":2140},{"$f":"SUM(AM1120:AM1121)","v":82754},{"$f":"SUM(AN1120:AN1121)","v":0},{"$f":"SUM(AO1120:AO1121)","v":0},{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":82754},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":2173},{"$f":"AM1119+AP1119+AR1119+AS1119","v":84927},{"$f":"SUM(AU1120:AU1121)","v":2173}]
[1,{"$f":"B1119","v":"041001006001"},null,null,null,"Salaries and wages",null,null,61238,63397,57055,57055,{"$f":"+'[7]1'!AB1120","v":73513.049908508692},{"$f":"+'[8]1'!L1110","v":0},{"$f":"+'[8]1'!M1110","v":0},{"$f":"+'[8]1'!N1110","v":-20},{"$f":"+SUM('[8]1'!O1110:V1110)","v":0},{"$f":"SUM(M1120:Q1120)","v":73493.049908508692},null,{"$f":"R1120-S1120","v":73493.049908508692},69167,0,0,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":69167},0,1924,{"$f":"U1120+X1120+Z1120+AA1120","v":71091},{"$f":"AB1120-U1120","v":1924},72273,0,0,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":72273},0,1953,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":74226},{"$f":"AK1120-AD1120","v":1953},75511,0,0,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":75511},0,1983,{"$f":"AM1120+AP1120+AR1120+AS1120","v":77494},{"$f":"AT1120-AM1120","v":1983}]
[1,{"$f":"B1120","v":"041001006001"},null,null,null,"Social contributions",null,null,8378,8733,8525,8525,{"$f":"+'[7]1'!AB1121","v":6978.9500914913078},{"$f":"+'[8]1'!L1111","v":0},{"$f":"+'[8]1'!M1111","v":0},{"$f":"+'[8]1'!N1111","v":20},{"$f":"+SUM('[8]1'!O1111:V1111)","v":0},{"$f":"SUM(M1121:Q1121)","v":6998.9500914913078},null,{"$f":"R1121-S1121","v":6998.9500914913078},6634,0,0,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":6634},0,185,{"$f":"U1121+X1121+Z1121+AA1121","v":6819},{"$f":"AB1121-U1121","v":185},6932,0,0,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":6932},0,187,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":7119},{"$f":"AK1121-AD1121","v":187},7243,0,0,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":7243},0,190,{"$f":"AM1121+AP1121+AR1121+AS1121","v":7433},{"$f":"AT1121-AM1121","v":190}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":11132},2487,33195,33195,28939.999999999996,0,{"$f":"SUM(O1123:O1160)","v":0},{"$f":"SUM(P1123:P1160)","v":-7434},{"$f":"SUM(Q1123:Q1160)","v":0},21506,0,21506,31925,-640,0,-640,{"$f":"SUM(Y1123:Y1160)","v":31285},{"$f":"SUM(Z1123:Z1160)","v":0},{"$f":"SUM(AA1123:AA1160)","v":0},{"$f":"SUM(AB1123:AB1160)","v":31285},{"$f":"SUM(AC1123:AC1160)","v":-640},{"$f":"SUM(AD1123:AD1160)","v":34051},{"$f":"SUM(AE1123:AE1160)","v":-640},0,-640,{"$f":"SUM(AH1123:AH1160)","v":33411},{"$f":"SUM(AI1123:AI1160)","v":0},0,{"$f":"SUM(AK1123:AK1160)","v":33411},{"$f":"SUM(AL1123:AL1160)","v":-640},35578,-640,0,-640,{"$f":"SUM(AQ1123:AQ1160)","v":34938},{"$f":"SUM(AR1123:AR1160)","v":0},0,{"$f":"SUM(AT1123:AT1160)","v":34938},{"$f":"SUM(AU1123:AU1160)","v":-640}]
[1,{"$f":"B1122","v":"041001006000"},null,null,null,"Administrative fees",null,null,424,33,1270,1270,{"$f":"+'[7]1'!AB1123","v":924.44069540727901},{"$f":"+'[8]1'!L1113","v":0},{"$f":"+'[8]1'!M1113","v":0},{"$f":"+'[8]1'!N1113","v":-109},{"$f":"+SUM('[8]1'!O1113:V1113)","v":0},{"$f":"SUM(M1123:Q1123)","v":815.44069540727901},null,{"$f":"R1123-S1123","v":815.44069540727901},1223,0,0,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":1223},0,0,{"$f":"U1123+X1123+Z1123+AA1123","v":1223},{"$f":"AB1123-U1123","v":0},1287,0,0,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":1287},0,0,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":1287},{"$f":"AK1123-AD1123","v":0},1345,0,0,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":1345},0,0,{"$f":"AM1123+AP1123+AR1123+AS1123","v":1345},{"$f":"AT1123-AM1123","v":0}]
[1,"041001006000",null,null,null,"Advertising",null,null,0,0,7,7,{"$f":"+'[7]1'!AB1124","v":0},{"$f":"+'[8]1'!L1114","v":0},{"$f":"+'[8]1'!M1114","v":0},{"$f":"+'[8]1'!N1114","v":0},{"$f":"+SUM('[8]1'!O1114:V1114)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Minor assets",null,null,91,60,1047,1047,{"$f":"+'[7]1'!AB1125","v":508.95052534662045},{"$f":"+'[8]1'!L1115","v":0},{"$f":"+'[8]1'!M1115","v":0},{"$f":"+'[8]1'!N1115","v":-38},{"$f":"+SUM('[8]1'!O1115:V1115)","v":0},470.95052534662045,null,470.95052534662045,594,0,0,0,594,0,0,594,0,617,0,0,0,617,0,0,617,0,645,0,0,0,645,0,0,645,0]
[0,"041001006000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1126","v":0},{"$f":"+'[8]1'!L1116","v":0},{"$f":"+'[8]1'!M1116","v":0},{"$f":"+'[8]1'!N1116","v":0},{"$f":"+SUM('[8]1'!O1116:V1116)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1127","v":0},{"$f":"+'[8]1'!L1117","v":0},{"$f":"+'[8]1'!M1117","v":0},{"$f":"+'[8]1'!N1117","v":0},{"$f":"+SUM('[8]1'!O1117:V1117)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Catering: Departmental activities",null,null,77,0,1030,1030,{"$f":"+'[7]1'!AB1128","v":502.89991334488735},{"$f":"+'[8]1'!L1118","v":0},{"$f":"+'[8]1'!M1118","v":0},{"$f":"+'[8]1'!N1118","v":167},{"$f":"+SUM('[8]1'!O1118:V1118)","v":0},669.89991334488741,null,669.89991334488741,545,0,0,0,545,0,0,545,0,626,0,0,0,626,0,0,626,0,654,0,0,0,654,0,0,654,0]
[1,"041001006000",null,null,null,"Communication (G&S)",null,null,812,1004,1821,1821,{"$f":"+'[7]1'!AB1129","v":1559.6714417244366},{"$f":"+'[8]1'!L1119","v":0},{"$f":"+'[8]1'!M1119","v":0},{"$f":"+'[8]1'!N1119","v":-23},{"$f":"+SUM('[8]1'!O1119:V1119)","v":0},1536.6714417244366,null,1536.6714417244366,1783,0,0,0,1783,0,0,1783,0,1982,0,0,0,1982,0,0,1982,0,2071,0,0,0,2071,0,0,2071,0]
[1,"041001006000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1130","v":10.187066724436743},{"$f":"+'[8]1'!L1120","v":0},{"$f":"+'[8]1'!M1120","v":0},{"$f":"+'[8]1'!N1120","v":-4},{"$f":"+SUM('[8]1'!O1120:V1120)","v":0},6.1870667244367432,null,6.1870667244367432,11,0,0,0,11,0,0,11,0,11,0,0,0,11,0,0,11,0,11,0,0,0,11,0,0,11,0]
[1,"041001006000",null,null,null,"Consultants: Business and advisory services",null,null,146,0,1500,1500,{"$f":"+'[7]1'!AB1131","v":1119.4094454072792},{"$f":"+'[8]1'!L1121","v":0},{"$f":"+'[8]1'!M1121","v":0},{"$f":"+'[8]1'!N1121","v":-99},{"$f":"+SUM('[8]1'!O1121:V1121)","v":0},1020.4094454072792,null,1020.4094454072792,1762,0,0,0,1762,0,0,1762,0,2262,0,0,0,2262,0,0,2262,0,2363,0,0,0,2363,0,0,2363,0]
[0,"041001006000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1132","v":0},{"$f":"+'[8]1'!L1122","v":0},{"$f":"+'[8]1'!M1122","v":0},{"$f":"+'[8]1'!N1122","v":0},{"$f":"+SUM('[8]1'!O1122:V1122)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1133","v":0},{"$f":"+'[8]1'!L1123","v":0},{"$f":"+'[8]1'!M1123","v":0},{"$f":"+'[8]1'!N1123","v":0},{"$f":"+SUM('[8]1'!O1123:V1123)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1134","v":0},{"$f":"+'[8]1'!L1124","v":0},{"$f":"+'[8]1'!M1124","v":0},{"$f":"+'[8]1'!N1124","v":0},{"$f":"+SUM('[8]1'!O1124:V1124)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1135","v":0},{"$f":"+'[8]1'!L1125","v":0},{"$f":"+'[8]1'!M1125","v":0},{"$f":"+'[8]1'!N1125","v":0},{"$f":"+SUM('[8]1'!O1125:V1125)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Contractors",null,null,0,0,223,223,{"$f":"+'[7]1'!AB1136","v":148.47516789428076},{"$f":"+'[8]1'!L1126","v":0},{"$f":"+'[8]1'!M1126","v":0},{"$f":"+'[8]1'!N1126","v":-33},{"$f":"+SUM('[8]1'!O1126:V1126)","v":0},115.47516789428076,null,115.47516789428076,185,0,0,0,185,0,0,185,0,190,0,0,0,190,0,0,190,0,199,0,0,0,199,0,0,199,0]
[1,"041001006000",null,null,null,"Agency and support/outsourced services",null,null,16,135,0,0,{"$f":"+'[7]1'!AB1137","v":0},{"$f":"+'[8]1'!L1127","v":0},{"$f":"+'[8]1'!M1127","v":0},{"$f":"+'[8]1'!N1127","v":0},{"$f":"+SUM('[8]1'!O1127:V1127)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Entertainment",null,null,16,1,91,91,{"$f":"+'[7]1'!AB1138","v":27.316589038128249},{"$f":"+'[8]1'!L1128","v":0},{"$f":"+'[8]1'!M1128","v":0},{"$f":"+'[8]1'!N1128","v":8},{"$f":"+SUM('[8]1'!O1128:V1128)","v":0},35.316589038128249,null,35.316589038128249,28,0,0,0,28,0,0,28,0,28,0,0,0,28,0,0,28,0,29,0,0,0,29,0,0,29,0]
[1,"041001006000",null,null,null,"Fleet services (including government motor transport)",null,null,151,2,43,43,{"$f":"+'[7]1'!AB1139","v":74.705155979202772},{"$f":"+'[8]1'!L1129","v":0},{"$f":"+'[8]1'!M1129","v":0},{"$f":"+'[8]1'!N1129","v":-72},{"$f":"+SUM('[8]1'!O1129:V1129)","v":0},2.7051559792027717,null,2.7051559792027717,79,0,0,0,79,0,0,79,0,84,0,0,0,84,0,0,84,0,88,0,0,0,88,0,0,88,0]
[0,"041001006000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1140","v":0},{"$f":"+'[8]1'!L1130","v":0},{"$f":"+'[8]1'!M1130","v":0},{"$f":"+'[8]1'!N1130","v":0},{"$f":"+SUM('[8]1'!O1130:V1130)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1141","v":0},{"$f":"+'[8]1'!L1131","v":0},{"$f":"+'[8]1'!M1131","v":0},{"$f":"+'[8]1'!N1131","v":0},{"$f":"+SUM('[8]1'!O1131:V1131)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1142","v":0},{"$f":"+'[8]1'!L1132","v":0},{"$f":"+'[8]1'!M1132","v":0},{"$f":"+'[8]1'!N1132","v":0},{"$f":"+SUM('[8]1'!O1132:V1132)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1143","v":0},{"$f":"+'[8]1'!L1133","v":0},{"$f":"+'[8]1'!M1133","v":0},{"$f":"+'[8]1'!N1133","v":0},{"$f":"+SUM('[8]1'!O1133:V1133)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1144","v":0},{"$f":"+'[8]1'!L1134","v":0},{"$f":"+'[8]1'!M1134","v":0},{"$f":"+'[8]1'!N1134","v":0},{"$f":"+SUM('[8]1'!O1134:V1134)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1145","v":0},{"$f":"+'[8]1'!L1135","v":0},{"$f":"+'[8]1'!M1135","v":0},{"$f":"+'[8]1'!N1135","v":0},{"$f":"+SUM('[8]1'!O1135:V1135)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1146","v":0},{"$f":"+'[8]1'!L1136","v":0},{"$f":"+'[8]1'!M1136","v":0},{"$f":"+'[8]1'!N1136","v":0},{"$f":"+SUM('[8]1'!O1136:V1136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1147","v":0},{"$f":"+'[8]1'!L1137","v":0},{"$f":"+'[8]1'!M1137","v":0},{"$f":"+'[8]1'!N1137","v":0},{"$f":"+SUM('[8]1'!O1137:V1137)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1148","v":0},{"$f":"+'[8]1'!L1138","v":0},{"$f":"+'[8]1'!M1138","v":0},{"$f":"+'[8]1'!N1138","v":0},{"$f":"+SUM('[8]1'!O1138:V1138)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1149","v":0},{"$f":"+'[8]1'!L1139","v":0},{"$f":"+'[8]1'!M1139","v":0},{"$f":"+'[8]1'!N1139","v":0},{"$f":"+SUM('[8]1'!O1139:V1139)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041001006000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1150","v":0},{"$f":"+'[8]1'!L1140","v":0},{"$f":"+'[8]1'!M1140","v":0},{"$f":"+'[8]1'!N1140","v":0},{"$f":"+SUM('[8]1'!O1140:V1140)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Consumable supplies",null,null,41,57,945,945,{"$f":"+'[7]1'!AB1151","v":151.95707863951472},{"$f":"+'[8]1'!L1141","v":0},{"$f":"+'[8]1'!M1141","v":0},{"$f":"+'[8]1'!N1141","v":758},{"$f":"+SUM('[8]1'!O1141:V1141)","v":0},909.95707863951475,null,909.95707863951475,162,0,0,0,162,0,0,162,0,170,0,0,0,170,0,0,170,0,178,0,0,0,178,0,0,178,0]
[1,"041001006000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,734,16,2586,2586,{"$f":"+'[7]1'!AB1152","v":2005.1543002599653},{"$f":"+'[8]1'!L1142","v":0},{"$f":"+'[8]1'!M1142","v":0},{"$f":"+'[8]1'!N1142","v":-733},{"$f":"+SUM('[8]1'!O1142:V1142)","v":0},1272.1543002599653,null,1272.1543002599653,2133,0,0,0,2133,0,0,2133,0,2245,0,0,0,2245,0,0,2245,0,2346,0,0,0,2346,0,0,2346,0]
[0,"041001006000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1153","v":0},{"$f":"+'[8]1'!L1143","v":0},{"$f":"+'[8]1'!M1143","v":0},{"$f":"+'[8]1'!N1143","v":0},{"$f":"+SUM('[8]1'!O1143:V1143)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1154","v":0},{"$f":"+'[8]1'!L1144","v":0},{"$f":"+'[8]1'!M1144","v":0},{"$f":"+'[8]1'!N1144","v":34},{"$f":"+SUM('[8]1'!O1144:V1144)","v":0},34,null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Property payments",null,null,0,0,3,3,{"$f":"+'[7]1'!AB1155","v":2.5467666811091858},{"$f":"+'[8]1'!L1145","v":0},{"$f":"+'[8]1'!M1145","v":0},{"$f":"+'[8]1'!N1145","v":-2},{"$f":"+SUM('[8]1'!O1145:V1145)","v":0},0.5467666811091858,null,0.5467666811091858,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[0,"041001006000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1156","v":0},{"$f":"+'[8]1'!L1146","v":0},{"$f":"+'[8]1'!M1146","v":0},{"$f":"+'[8]1'!N1146","v":0},{"$f":"+SUM('[8]1'!O1146:V1146)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041001006000",null,null,null,"Travel and subsistence",null,null,5787,1128,16081,16081,{"$f":"+'[7]1'!AB1157","v":15289.262131715772},{"$f":"+'[8]1'!L1147","v":0},{"$f":"+'[8]1'!M1147","v":0},{"$f":"+'[8]1'!N1147","v":-6789},{"$f":"+SUM('[8]1'!O1147:V1147)","v":0},8500.2621317157718,null,8500.2621317157718,16372,-640,0,-640,15732,0,0,15732,-640,17232,-640,0,-640,16592,0,0,16592,-640,18004,-640,0,-640,17364,0,0,17364,-640]
[1,"041001006000",null,null,null,"Training and development",null,null,230,0,2198,2198,{"$f":"+'[7]1'!AB1158","v":2024.6643197573655},{"$f":"+'[8]1'!L1148","v":0},{"$f":"+'[8]1'!M1148","v":0},{"$f":"+'[8]1'!N1148","v":-634},{"$f":"+SUM('[8]1'!O1148:V1148)","v":0},1390.6643197573655,null,1390.6643197573655,2296,0,0,0,2296,0,0,2296,0,2496,0,0,0,2496,0,0,2496,0,2608,0,0,0,2608,0,0,2608,0]
[1,"041001006000",null,null,null,"Operating payments",null,null,66,51,963,963,{"$f":"+'[7]1'!AB1159","v":731.51960571923746},{"$f":"+'[8]1'!L1149","v":0},{"$f":"+'[8]1'!M1149","v":0},{"$f":"+'[8]1'!N1149","v":-321},{"$f":"+SUM('[8]1'!O1149:V1149)","v":0},410.51960571923746,null,410.51960571923746,694,0,0,0,694,0,0,694,0,729,0,0,0,729,0,0,729,0,762,0,0,0,762,0,0,762,0]
[1,"041001006000",null,null,null,"Venues and facilities",null,null,2541,0,3387,3387,{"$f":"+'[7]1'!AB1160","v":3858.8397963604853},{"$f":"+'[8]1'!L1150","v":0},{"$f":"+'[8]1'!M1150","v":0},{"$f":"+'[8]1'!N1150","v":456},{"$f":"+SUM('[8]1'!O1150:V1150)","v":0},4314.8397963604857,null,4314.8397963604857,4055,0,0,0,4055,0,0,4055,0,4089,0,0,0,4089,0,0,4089,0,4272,0,0,0,4272,0,0,4272,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,{"$f":"SUM(O1162:O1163)","v":0},{"$f":"SUM(P1162:P1163)","v":0},{"$f":"SUM(Q1162:Q1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1162:AD1163)","v":0},{"$f":"SUM(AE1162:AE1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"041001006000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1162","v":0},{"$f":"+'[8]1'!L1152","v":0},{"$f":"+'[8]1'!M1152","v":0},{"$f":"+'[8]1'!N1152","v":0},{"$f":"+SUM('[8]1'!O1152:V1152)","v":0},{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,0,0,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},0,0,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,0,0,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},0,0,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},0,0,0,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},0,0,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,{"$f":"B1162","v":"041001006000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1163","v":0},{"$f":"+'[8]1'!L1153","v":0},{"$f":"+'[8]1'!M1153","v":0},{"$f":"+'[8]1'!N1153","v":0},{"$f":"+SUM('[8]1'!O1153:V1153)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":8516},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":5310},3083,3083,3250,0,0,23,0,{"$f":"SUM(M1164:Q1164)","v":3273},{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},{"$f":"SUM(T1165,T1172,T1175,T1176,T1177,T1184,T1185)","v":3273},3367,0,0,0,3367,0,0,3367,0,3518,0,0,0,3518,0,0,3518,0,3676,0,0,0,3676,0,0,3676,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1165:Q1165)","v":0},{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Provincial and International Coordination"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[1,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1179:$D1180)","v":7151},4365,2550,2550,2700,0,0,0,0,2700,{"$f":"DSUM($I$180:$BB$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1179:$D1180)","v":2700},{"$f":"DSUM($I$180:$BB$289,U$180,$C1179:$D1180)","v":2820},{"$f":"DSUM($I$180:$BB$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":2820},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1179:$D1180)","v":2820},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1179:$D1180)","v":2946},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":2946},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1179:$D1180)","v":2946},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1179:$D1180)","v":3078},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":3078},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1179:$D1180)","v":3078},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[1,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1189:$D1190)","v":1000},500,500,500,550,0,0,0,0,550,{"$f":"DSUM($I$180:$BB$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1189:$D1190)","v":550},{"$f":"DSUM($I$180:$BB$289,U$180,$C1189:$D1190)","v":547},{"$f":"DSUM($I$180:$BB$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":547},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1189:$D1190)","v":547},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1189:$D1190)","v":572},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":572},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1189:$D1190)","v":572},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1189:$D1190)","v":598},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":598},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1189:$D1190)","v":598},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":365},445,33,33,0,0,0,23,0,23,{"$f":"SUM(S1186:S1187)","v":0},23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1191:$D1192)","v":365},445,33,33,0,0,0,23,0,23,{"$f":"DSUM($I$180:$BB$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1191:$D1192)","v":23},{"$f":"DSUM($I$180:$BB$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":1008},1025,3327,3327,2504,0,0,670,0,3174,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},{"$f":"SUM(T1189,T1192,T1195:T1199)","v":3174},2644,0,640,640,3284,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},{"$f":"SUM(AB1189,AB1192,AB1195:AB1199)","v":3284},640,2598,0,640,640,3238,0,0,3238,640,2714,0,640,640,3354,0,0,3354,640]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1190:S1191)","v":0},{"$f":"SUM(T1190:T1191)","v":0},{"$f":"SUM(U1190:U1191)","v":0},{"$f":"SUM(V1190:V1191)","v":0},0,0,0,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},{"$f":"SUM(AB1190:AB1191)","v":0},0,{"$f":"SUM(AD1190:AD1191)","v":0},{"$f":"SUM(AE1190:AE1191)","v":0},0,{"$f":"SUM(AG1190:AG1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN1190:AN1191)","v":0},0,{"$f":"SUM(AP1190:AP1191)","v":0},0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},{"$f":"C1166","v":"Provincial and International Coordination"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1190","v":0},{"$f":"+'[8]1'!L1180","v":0},{"$f":"+'[8]1'!M1180","v":0},{"$f":"+'[8]1'!N1180","v":0},{"$f":"+SUM('[8]1'!O1180:V1180)","v":0},0,null,{"$f":"R1190-S1190","v":0},0,0,0,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},0,0,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,0,0,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},0,0,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},0,0,0,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},0,0,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1191","v":0},{"$f":"+'[8]1'!L1181","v":0},{"$f":"+'[8]1'!M1181","v":0},{"$f":"+'[8]1'!N1181","v":0},{"$f":"+SUM('[8]1'!O1181:V1181)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Provincial and International Coordination"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":1008},1025,3327,3327,2504,{"$f":"SUM(N1193:N1194)","v":0},{"$f":"SUM(O1193:O1194)","v":0},{"$f":"SUM(P1193:P1194)","v":670},{"$f":"SUM(Q1193:Q1194)","v":0},{"$f":"SUM(M1192:Q1192)","v":3174},{"$f":"SUM(S1193:S1194)","v":0},{"$f":"SUM(T1193:T1194)","v":3174},{"$f":"SUM(U1193:U1194)","v":2644},{"$f":"SUM(V1193:V1194)","v":0},640,640,3284,{"$f":"SUM(Z1193:Z1194)","v":0},{"$f":"SUM(AA1193:AA1194)","v":0},3284,640,{"$f":"SUM(AD1193:AD1194)","v":2598},{"$f":"SUM(AE1193:AE1194)","v":0},640,{"$f":"SUM(AG1193:AG1194)","v":640},3238,0,0,3238,640,2714,{"$f":"SUM(AN1193:AN1194)","v":0},640,{"$f":"SUM(AP1193:AP1194)","v":640},3354,0,0,3354,640]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},43,41,null,"Transport equipment",null,null,93,0,440,440,{"$f":"+'[7]1'!AB1193","v":99},{"$f":"+'[8]1'!L1183","v":0},{"$f":"+'[8]1'!M1183","v":0},{"$f":"+'[8]1'!N1183","v":-99},{"$f":"+SUM('[8]1'!O1183:V1183)","v":0},{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},119,0,0,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":119},0,0,{"$f":"U1193+X1193+Z1193+AA1193","v":119},{"$f":"AB1193-U1193","v":0},140,0,0,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":140},0,0,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":140},{"$f":"AK1193-AD1193","v":0},146,0,0,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":146},0,0,{"$f":"AM1193+AP1193+AR1193+AS1193","v":146},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},{"$f":"C1166","v":"Provincial and International Coordination"},"Other transfers to households",null,"Other machinery and equipment",null,null,915,1025,2887,2887,{"$f":"+'[7]1'!AB1194","v":2405},{"$f":"+'[8]1'!L1184","v":0},{"$f":"+'[8]1'!M1184","v":0},{"$f":"+'[8]1'!N1184","v":769},{"$f":"+SUM('[8]1'!O1184:V1184)","v":0},3174,null,3174,2525,0,640,640,3165,0,0,3165,640,2458,0,640,640,3098,0,0,3098,640,2568,0,640,640,3208,0,0,3208,640]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1195","v":0},{"$f":"+'[8]1'!L1185","v":0},{"$f":"+'[8]1'!M1185","v":0},{"$f":"+'[8]1'!N1185","v":0},{"$f":"+SUM('[8]1'!O1185:V1185)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1196","v":0},{"$f":"+'[8]1'!L1186","v":0},{"$f":"+'[8]1'!M1186","v":0},{"$f":"+'[8]1'!N1186","v":0},{"$f":"+SUM('[8]1'!O1186:V1186)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1197","v":0},{"$f":"+'[8]1'!L1187","v":0},{"$f":"+'[8]1'!M1187","v":0},{"$f":"+'[8]1'!N1187","v":0},{"$f":"+SUM('[8]1'!O1187:V1187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1198","v":0},{"$f":"+'[8]1'!L1188","v":0},{"$f":"+'[8]1'!M1188","v":0},{"$f":"+'[8]1'!N1188","v":0},{"$f":"+SUM('[8]1'!O1188:V1188)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)","v":"041001006000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]1'!AB1199","v":0},{"$f":"+'[8]1'!L1189","v":0},{"$f":"+'[8]1'!M1189","v":0},{"$f":"+'[8]1'!N1189","v":0},{"$f":"+SUM('[8]1'!O1189:V1189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1200:Q1200)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},{"$f":"R1200-S1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},{"$f":"SUM(V1200:W1200)","v":0},{"$f":"U1200+X1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AA$298:AA$310)","v":0},{"$f":"U1200+X1200+Z1200+AA1200","v":0},{"$f":"AB1200-U1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},{"$f":"SUM(AE1200:AF1200)","v":0},{"$f":"AD1200+AG1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AJ$298:AJ$310)","v":0},{"$f":"AD1200+AG1200+AI1200+AJ1200","v":0},{"$f":"AK1200-AD1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},{"$f":"SUM(AN1200:AO1200)","v":0},{"$f":"AM1200+AP1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AS$298:AS$310)","v":0},{"$f":"AM1200+AP1200+AR1200+AS1200","v":0},{"$f":"AT1200-AM1200","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":90272},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":80952},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":105185},105185,115186,0,0,-6741,0,108445,0,108445,113737,-640,640,0,113737,0,2109,115846,2109,119372,-640,640,0,119372,0,2140,121512,2140,124722,-640,640,0,124722,0,2173,126895,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":2173}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,0,-1,0,0,-1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(I1090:I1099,\"=0\")+COUNTBLANK(I1090:I1099))=10))),1,0)","v":1},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(J1090:J1099,\"=0\")+COUNTBLANK(J1090:J1099))=10))),1,0)","v":1},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(K1090:K1099,\"=0\")+COUNTBLANK(K1090:K1099))=10))),1,0)","v":1},{"$f":"IF(AND(L1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":1},{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(V1090:V1099,\"=0\")+COUNTBLANK(V1090:V1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(AE1090:AE1099,\"=0\")+COUNTBLANK(AE1090:AE1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1189","v":0},{"$f":"+J1189","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1209:Q1209)","v":0},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":0},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":0},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},0,0,0,0,0,{"$f":"+AM1189","v":0},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},0,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},0,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},0,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},0,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]

{"sheet":"2","index":5,"n_rows":1512,"n_cols":75,"rows_kept":1512,"cut":false,"hidden":false,"merged":[[498,34,498,36],[798,16,798,18],[798,25,798,27],[798,34,798,36],[1098,16,1098,18],[1098,25,1098,27],[1098,34,1098,36],[1398,16,1398,18],[1398,25,1398,27],[1398,34,1398,36],[498,16,498,18],[498,25,498,27],[644,16,644,18],[644,25,644,27],[644,34,644,36],[645,16,645,18],[645,25,645,27],[645,34,645,36],[642,16,642,18],[642,25,642,27],[642,34,642,36],[643,16,643,18],[643,25,643,27],[643,34,643,36],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[36,17,37,17],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[42,46,44,46],[42,20,44,20],[181,45,183,45],[181,46,183,46],[181,28,183,28],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,26,44,26],[42,27,44,27],[42,25,44,25],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[42,44,44,44],[42,45,44,45],[181,25,183,25],[181,26,183,26],[181,27,183,27],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,21,42,23],[42,24,44,24],[193,5,193,6],[194,5,194,6],[195,5,195,6],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[232,5,232,6],[233,5,233,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[262,5,262,6],[263,5,263,6],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,27,296,27],[337,5,338,5],[337,6,338,6],[337,10,337,11],[338,16,338,18],[338,25,338,27],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[343,16,343,18],[343,25,343,27],[343,34,343,36],[338,34,338,36],[339,16,339,18],[339,25,339,27],[339,34,339,36],[340,16,340,18],[340,25,340,27],[340,34,340,36],[344,16,344,18],[344,25,344,27],[344,34,344,36],[341,16,341,18],[341,25,341,27],[341,34,341,36],[342,16,342,18],[342,25,342,27],[342,34,342,36],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[347,16,347,18],[347,25,347,27],[347,34,347,36],[348,16,348,18],[348,25,348,27],[348,34,348,36],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[489,25,489,27],[489,34,489,36],[345,16,345,18],[345,25,345,27],[345,34,345,36],[346,16,346,18],[346,25,346,27],[346,34,346,36],[351,45,353,45],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,10,487,11],[488,16,488,18],[496,16,496,18],[496,25,496,27],[496,34,496,36],[492,16,492,18],[492,25,492,27],[492,34,492,36],[493,16,493,18],[493,25,493,27],[493,34,493,36],[490,16,490,18],[490,25,490,27],[490,34,490,36],[491,16,491,18],[491,25,491,27],[491,34,491,36],[488,25,488,27],[488,34,488,36],[489,16,489,18],[497,16,497,18],[497,25,497,27],[497,34,497,36],[494,16,494,18],[494,25,494,27],[494,34,494,36],[495,16,495,18],[495,25,495,27],[495,34,495,36],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[638,25,638,27],[638,34,638,36],[639,16,639,18],[639,25,639,27],[639,34,639,36],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,10,637,11],[638,16,638,18],[501,26,503,26],[501,27,503,27],[501,28,503,28],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[646,34,646,36],[647,16,647,18],[647,25,647,27],[647,34,647,36],[651,26,653,26],[651,27,653,27],[651,28,653,28],[640,16,640,18],[640,25,640,27],[640,34,640,36],[641,16,641,18],[641,25,641,27],[641,34,641,36],[648,16,648,18],[648,25,648,27],[648,34,648,36],[651,24,653,24],[651,25,653,25],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[646,16,646,18],[646,25,646,27],[789,25,789,27],[789,34,789,36],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,10,787,11],[788,16,788,18],[796,16,796,18],[796,25,796,27],[796,34,796,36],[792,16,792,18],[792,25,792,27],[792,34,792,36],[793,16,793,18],[793,25,793,27],[793,34,793,36],[790,16,790,18],[790,25,790,27],[790,34,790,36],[791,16,791,18],[791,25,791,27],[791,34,791,36],[788,25,788,27],[788,34,788,36],[789,16,789,18],[797,16,797,18],[797,25,797,27],[797,34,797,36],[794,16,794,18],[794,25,794,27],[794,34,794,36],[795,16,795,18],[795,25,795,27],[795,34,795,36],[938,25,938,27],[938,34,938,36],[939,16,939,18],[939,25,939,27],[939,34,939,36],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,10,937,11],[938,16,938,18],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,26,803,26],[801,27,803,27],[801,28,803,28],[942,34,942,36],[943,16,943,18],[943,25,943,27],[943,34,943,36],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[946,34,946,36],[947,16,947,18],[947,25,947,27],[947,34,947,36],[951,26,953,26],[951,27,953,27],[951,28,953,28],[940,16,940,18],[940,25,940,27],[940,34,940,36],[941,16,941,18],[941,25,941,27],[941,34,941,36],[948,16,948,18],[948,25,948,27],[948,34,948,36],[944,16,944,18],[944,25,944,27],[944,34,944,36],[945,16,945,18],[945,25,945,27],[945,34,945,36],[942,16,942,18],[942,25,942,27],[951,24,953,24],[951,25,953,25],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[946,16,946,18],[946,25,946,27],[1089,25,1089,27],[1089,34,1089,36],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,10,1087,11],[1088,16,1088,18],[1096,16,1096,18],[1096,25,1096,27],[1096,34,1096,36],[1092,16,1092,18],[1092,25,1092,27],[1092,34,1092,36],[1093,16,1093,18],[1093,25,1093,27],[1093,34,1093,36],[1090,16,1090,18],[1090,25,1090,27],[1090,34,1090,36],[1091,16,1091,18],[1091,25,1091,27],[1091,34,1091,36],[1088,25,1088,27],[1088,34,1088,36],[1089,16,1089,18],[1097,16,1097,18],[1097,25,1097,27],[1097,34,1097,36],[1094,16,1094,18],[1094,25,1094,27],[1094,34,1094,36],[1095,16,1095,18],[1095,25,1095,27],[1095,34,1095,36],[1238,25,1238,27],[1238,34,1238,36],[1239,16,1239,18],[1239,25,1239,27],[1239,34,1239,36],[1231,10,1231,12],[1234,5,1234,19],[1237,5,1238,5],[1237,6,1238,6],[1237,10,1237,11],[1238,16,1238,18],[1101,36,1103,36],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1242,34,1242,36],[1243,16,1243,18],[1243,25,1243,27],[1243,34,1243,36],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,37,1103,37],[1101,38,1103,38],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1246,34,1246,36],[1247,16,1247,18],[1247,25,1247,27],[1247,34,1247,36],[1251,26,1253,26],[1251,27,1253,27],[1251,28,1253,28],[1240,16,1240,18],[1240,25,1240,27],[1240,34,1240,36],[1241,16,1241,18],[1241,25,1241,27],[1241,34,1241,36],[1248,16,1248,18],[1248,25,1248,27],[1248,34,1248,36],[1244,16,1244,18],[1244,25,1244,27],[1244,34,1244,36],[1245,16,1245,18],[1245,25,1245,27],[1245,34,1245,36],[1242,16,1242,18],[1242,25,1242,27],[1251,24,1253,24],[1251,25,1253,25],[1251,5,1251,6],[1251,13,1251,16],[1251,17,1253,17],[1251,18,1253,18],[1251,19,1253,19],[1251,20,1253,20],[1246,16,1246,18],[1246,25,1246,27],[1389,25,1389,27],[1389,34,1389,36],[1251,45,1253,45],[1251,46,1253,46],[1251,47,1253,47],[1252,21,1252,22],[1252,23,1253,23],[1252,30,1252,31],[1252,32,1253,32],[1252,39,1252,40],[1252,41,1253,41],[1251,37,1253,37],[1251,38,1253,38],[1251,39,1251,41],[1251,42,1253,42],[1251,43,1253,43],[1251,44,1253,44],[1251,29,1253,29],[1251,30,1251,32],[1251,33,1253,33],[1251,34,1253,34],[1251,35,1253,35],[1251,36,1253,36],[1251,21,1251,23],[1381,10,1381,12],[1384,5,1384,19],[1387,5,1388,5],[1387,6,1388,6],[1387,10,1387,11],[1388,16,1388,18],[1396,16,1396,18],[1396,25,1396,27],[1396,34,1396,36],[1392,16,1392,18],[1392,25,1392,27],[1392,34,1392,36],[1393,16,1393,18],[1393,25,1393,27],[1393,34,1393,36],[1390,16,1390,18],[1390,25,1390,27],[1390,34,1390,36],[1391,16,1391,18],[1391,25,1391,27],[1391,34,1391,36],[1388,25,1388,27],[1388,34,1388,36],[1389,16,1389,18],[1397,16,1397,18],[1397,25,1397,27],[1397,34,1397,36],[1394,16,1394,18],[1394,25,1394,27],[1394,34,1394,36],[1395,16,1395,18],[1395,25,1395,27],[1395,34,1395,36],[1401,5,1401,6],[1401,13,1401,16],[1401,17,1403,17],[1401,18,1403,18],[1401,19,1403,19],[1401,20,1403,20],[1401,45,1403,45],[1401,46,1403,46],[1401,47,1403,47],[1402,21,1402,22],[1402,23,1403,23],[1402,30,1402,31],[1402,32,1403,32],[1402,39,1402,40],[1402,41,1403,41],[1401,37,1403,37],[1401,38,1403,38],[1401,39,1401,41],[1401,42,1403,42],[1401,43,1403,43],[1401,44,1403,44],[1401,29,1403,29],[1401,30,1401,32],[1401,33,1403,33],[1401,34,1403,34],[1401,35,1403,35],[1401,36,1403,36],[1401,21,1401,23],[1401,24,1403,24],[1401,25,1403,25],[1401,26,1403,26],[1401,27,1403,27],[1401,28,1403,28]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":8}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":8}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",2,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Water Resources Management"}]
[null,null,null,null,null,"Programme manager","Deborah Mochotlhi",null,null,"Post:","DDG"]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,{"$f":"+'[8]2'!$F$12:$T$12","v":"Ensure that South Africa’s water resources are protected, used, developed, conserved, managed, controlled and planned in an integrated and sustainable manner. "}]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1& \" AENE Target\"","v":"2021/22 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2021/22 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2022/23 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited \"","v":"2022/23 \nQuarter 1 Audited "},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number of bulk raw water projects under construction ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,1,4,4,0,4,null,3,4,null,{"$f":"+'[7]2'!R16","v":"Water Services Management"},null,null,null,{"$f":"+'[7]2'!V16","v":"No"},0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of bulk raw water projects completed ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,0,1,0,0,1,null,0,1,null,{"$f":"+'[7]2'!R17","v":"Water Services Management"},null,null,null,{"$f":"+'[7]2'!V17","v":"No"},0]
[1,null,null,null,null,"Number of river systems with water resources classes and determined resource quality objectives","Priority 5: Spatial Integration, Human Settlements and Local Government",null,0,0,0,"Stakeholder comments on Draft RQOs report addressed and report updated",1,null,0,3,null,{"$f":"+'[7]2'!R18","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V18","v":"Yes"},0]
[1,null,null,null,null,"Number of rivers in which the River Eco-status Monitoring Programme is implemented","Priority 5: Spatial Integration, Human Settlements and Local Government",null,76,77,81,81,70,null,81,78,null,{"$f":"+'[7]2'!R19","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V19","v":"Yes"},0]
[1,null,null,null,null,"Number of updates climate change for Risk and Vulnerability Assessments completed annually for various water supply systems","Priority 5: Spatial Integration, Human Settlements and Local Government",null,2,2,2,2,"Update of climate change projections down scaled",null,"Draft climate change status qua report and strategy","Final reports for climate change status qua report and strategy",null,{"$f":"+'[7]2'!R20","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V20","v":"No"},0]
[1,null,null,null,null,"Number of catchment plans implemented for mine water and wastewater management","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-","-",1,"Draft of Implementation Plan for Upper Vaal WMA (50% draft)",2,null,2,2,null,{"$f":"+'[7]2'!R21","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V21","v":"Yes"},0]
[1,null,null,null,null,"Water and Sanitation master plan updated ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"Updated National Water and Sanitation Master Plan   ","Updated National Water and Sanitation Master Plan ","Annual update of the NWSMP","Work plan for the Annual update of NW&SMP done","Annual progress report on the implementation of the National Water and Sanitation Master Plan (NW&SMP)",null,"5 year review and update of the National Water and Sanitation Master Plan (NW&SMP)","Annual progress report on the implementation of the National Water and Sanitation Master Plan (NW&SMP))",null,{"$f":"+'[7]2'!R22","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V22","v":"No"},0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,"Number of water resource gauging stations / weirs refurbished","Priority 5: Spatial Integration, Human Settlements and Local Government",null,0,1,1,"Lindley was at approximately 56% completion by end June ","-",null,"-","-",null,{"$f":"+'[7]2'!R23","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V23","v":0},0]
[1,null,null,null,null,"Number of WSAs assessed for socio-economic impact ","Departmental mandate",null,"Final Socio-economic impact assessment report compiled","-",0,"-","-",null,"-","-",null,{"$f":"+'[7]2'!R24","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V24","v":"No"},0]
[1,null,null,null,null,"Number of completed Record of Implementation Decisions (RID) for bulk raw water planning projects","Departmental mandate",null,"-","0\n(Annual status report on progress (Xhariep Pipeline)","0  \n(Annual monitoring and evaluation report for Xhariep Pipeline, Clanwilliam Bulk Conveyance Infrastructure\nand Lower Coerney Balancing Dam)\n","-",2,null,1,3,null,{"$f":"+'[7]2'!R25","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V25","v":"No"},0]
[1,null,null,null,null,"Number of river systems monitored for the implementation of resource directed measures ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-","-",2,"Monitoring Framework finalized and approved",4,null,6,8,null,{"$f":"+'[7]2'!R26","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V26","v":"Yes"},0]
[1,null,null,null,null,"Number of  catchment strategies and plans developed for mine water and wastewater treatment works","Priority 5: Spatial Integration, Human Settlements and Local Government",null,1,"-",2,"Assessment of AMD status in the Crocodile-Marico and Upper Vaal WMAs (50% draft)",2,null,2,1,null,{"$f":"+'[7]2'!R27","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V27","v":"No"},0]
[1,null,null,null,null,"National Water Resources Strategy Edition 3 (NWRS-3) developed","Departmental mandate",null,"Version 2.3 of the National Water Resources Strategy Edition 3 ","Draft NWRS-3 and supporting documents were submitted to Cabinet secretariat for tabling for approval to gazette for public consultation)","Final draft NWRS-3 submitted for public consultation","-","National Water Resources Strategy Edition 3 (NWRS-3) submitted to cabinet for approval of implementation",null,"Monitor the Implementation of the NWRS-3 ","Social economic impact assessment (SEIAS) of the Implementation of the NWRS-3",null,{"$f":"+'[7]2'!R28","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V28","v":"No"},0]
[1,null,null,null,null,"Revised water and sanitation norms and standards for all water and sanitation supply and services","Departmental mandate",null,"-","-","-","-","-",null,"-","-",null,{"$f":"+'[7]2'!R29","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V29","v":"No"},0]
[1,null,null,null,null,"National Water Act Amendment Bill developed","Departmental mandate",null,"Internal stakeholder consultation on the Draft Bill ","Approval granted to deviate from the development of one Water and Sanitation Bill to the amendment of the two existing Acts for implementation in the next financial 2021/22 as outlined in the new APP","Draft 1 National Water Amendment Bill submitted to Cabinet for approval for public consultation","Draft 2 National Water Amendment Bill developed","Draft 2 National Water Bill submitted to Top Management for approval",null,"Draft 3 National Water Bill submitted to cabinet for approval to table in Parliament","National Water Amendment Act implementation: by line functions: regulations prescripts developed",null,{"$f":"+'[7]2'!R30","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V30","v":"No"},0]
[1,null,null,null,null,"National Digitised Integrated Water and Sanitation Monitoring System Implemented","Departmental mandate",null,"-","-","Design/ Solution architecture of the National Digitised Integrated Water and Sanitation Monitoring System completed","Assessment report for  National Digitised Integrated  Water and Sanitation Monitoring System done","Annual report for design of the National Digitised Integrated Water and Sanitation Monitoring System completed",null,"Annual Implementation Report for the National Digitised Integrated Water and Sanitation Monitoring System design","Annual Implementation Report for the National Digitised Integrated Water and Sanitation Monitoring System design",null,{"$f":"+'[7]2'!R31","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V31","v":"No"},0]
[1,null,null,null,null,"Number of wastewater systems monitored against the Regulatory Requirements","Priority 5: Spatial Integration, Human Settlements and Local Government",null,383,428,366,170,408,null,260,210,null,{"$f":"+'[7]2'!R32","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V32","v":"Yes"},0]
[1,null,null,null,null,"Percentage of reported non-compliant cases investigated","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"84% (366/435)","101% (284/281)",0.8,"73% (78/84)",0.8,null,0.8,0.8,null,{"$f":"+'[7]2'!R33","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V33","v":"No"},0]
[1,null,null,null,null,"Number of wastewater systems monitored against the Regulatory Requirements","Priority 5: Spatial Integration, Human Settlements and Local Government",null,383,428,0,366,408,null,260,210,null,{"$f":"+'[7]2'!R34","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V34","v":"No"},0]
[1,null,null,null,null,"Number of wastewater systems assessed for compliance with Green Drop  Regulatory Requirements","Priority 5: Spatial Integration, Human Settlements and Local Government",null,0,"Professional Services Provider  has been appointed and SLA drafted",963,"-",0,null,963,0,null,{"$f":"+'[7]2'!R35","v":"Water Resources Management"},null,null,null,{"$f":"+'[7]2'!V35","v":"Yes"},0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2021/22 Annual Performance Plans and those in the 2022 ENE."]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline realignment."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Water Resources Management Support",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":7069},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":6091},6931,6931,6956,0,0,-19,0,6937,0,6937,6679,0,0,{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":6679},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},161,6840,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":161},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":6978},0,0,{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":6978},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},163,7141,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":163},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":7289},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":7289},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},165,7454,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":165}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Integrated Water Resources Planning",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":75394},62144,97786,97786,102985,0,0,-4486,0,98499,0,98499,101611.99999999999,-235,5585,5350,106961.99999999999,0,1393,108354.99999999999,6743,106191.00000000001,-210,4828,4618,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":110809.00000000001},0,1414,112223.00000000001,6032,110948,-210,6281,6071,117019,0,1435,118454,7506]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Water Ecosystems Management",null,null,35513,38907,51328,51328,59383,0,0,5095,0,64478,0,64478,56107,0,9248,9248,65355,0,807,66162.000000000015,10055.000000000015,59325,0,9608,9608,68933,0,819,69752,10427,61981,0,13294,13294,75275,0,831,76106,14125]
[1,4,1,null,4,"Water Resources Information and Management",null,null,540668,423443,562261,562261,570438,0,0,-44338,0,526100,0,526100,539491,-44819,39695,-5124,534367,0,8206,542573,3082,563734,-40231,37231,-3000,560734,0,8345,569079,5345,588987,-41540,35538,-6002,582985,0,8470,591455,2468]
[1,5,1,null,5,"Water Resources Infrastructure Management",null,null,2586936,2612053,2613439,2613439,2857057,0,0,0,0,2857057,0,2857057,3476826,0,0,0,3476826,0,150000,3626826,150000,3984523.0000000005,0,0,0,3984523.0000000005,0,600000,4584523.0000000009,600000.00000000047,2958375,0,0,0,2958375,0,3600000,6558375,3600000]
[1,6,1,null,6,"Water Resources Policy and Strategy",null,null,13622,10094,9609,9609,17142,0,0,-14616,0,2526,0,2526,16545,-1460,3060,1600,18145,0,353,18498,1953,17204,-1460,2960,1500,18704,0,359,19063,1859,17974,-1460,2960,1500,19474,0,364,19838,1864]
[1,7,1,null,7,"Water Resources Regulation",null,null,0,0,202057,202057,92918.999999999985,0,0,125373,0,218292,0,218292,86947,-749,62485,61736,148683,0,2022,150705,63758,90852,-772,59653,58881,149733,0,2053,151786,60934,94922,-816,60961,60145,155067,0,2084,157151,62229]
[1,8,1,null,8,"Water Resources Institutional Oversight",null,null,50845,46249,73189,73189,76044,0,0,-31413,0,44631,0,44631,70823,-5869,1123,-4746,66077,0,1526,67603,-3220,74080,-5395,377,-5018,69062,0,1550,70612,-3468,77399,-5755,269,-5486,71913,0,1572,73485,-3914]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":3310047},3198981,3616600,3616600,3782924,0,0,35596,0,3818520,0,{"$f":"SUM(T47:T71)","v":3818520},4355030,-53132,121196,68064,4423094,{"$f":"SUM(Z47:Z71)","v":0},164468,4587562,{"$f":"SUM(AC47:AC71)","v":232532},4902887,-48068,114657,{"$f":"SUM(AE72:AF72)","v":66589},4969476,{"$f":"SUM(AI47:AI71)","v":0},614703,5584179.0000000009,681292.00000000047,3917875,{"$f":"SUM(AN47:AN71)","v":-49781},119303,{"$f":"SUM(AN72:AO72)","v":69522},3987397,0,3614921,7602318,3684443]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":688525},535782,919373,919373,845577,0,0,34085,0,879662,0,879662,792284,{"$f":"+V75+V78+V117","v":-42889},{"$f":"+W75+W78+W117","v":96426},{"$f":"SUM(V74:W74)","v":53537},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":845821},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},14468,860289,68005,832113,{"$f":"+AE75+AE78+AE117","v":-43689},{"$f":"+AF75+AF78+AF117","v":95892},{"$f":"SUM(AE74:AF74)","v":52203},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":884316},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},14703,899019,66906,869387,{"$f":"+AN75+AN78+AN117","v":-45357},{"$f":"+AO75+AO78+AO117","v":101128},{"$f":"SUM(AN74:AO74)","v":55771},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":925158},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},14921,940079,70692]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Water Resources ManagementCompensation of employees"},null,"Compensation of employees",null,null,462286,421480,648710,648710,573772,0,0,35596,0,609368,0,609368,519995,{"$f":"SUMIF($F$356:$F$3903,$F75,V$356:V$3903)","v":0},0,0,519995,0,14468,534463,14468,543919,{"$f":"SUMIF($F$356:$F$3903,$F75,AE$356:AE$3903)","v":0},0,0,543919,0,14703,558622,14703,568286,{"$f":"SUMIF($F$356:$F$3903,$F75,AN$356:AN$3903)","v":0},0,0,568286,0,14921,583207,14921]
[1,null,null,null,null,"Salaries and wages",null,null,402492,366016,571860,571860,507018.66912667337,0,0,2766,0,509784.66912667337,0,509784.66912667337,457145,0,0,0,457145,0,12719,469864,12719,478247,0,0,0,478247,0,12927,491174,12927,499672,0,0,0,499672,0,13119,512791,13119]
[1,null,null,null,null,"Social contributions",null,null,59794,55464,76850,76850,66753.330873326631,0,0,32830,0,99583.330873326631,0,99583.330873326631,62850,0,0,0,62850,0,1749,64599,1749,65672,{"$f":"SUMIF($F$356:$F$3903,$F77,AE$356:AE$3903)","v":0},0,0,65672,0,1776,67448,1776,68614,0,0,0,68614,0,1802,70416,1802]
[1,null,null,{"$f":"$G$8&F78","v":"Water Resources ManagementGoods and services"},null,"Goods and services",null,null,226239,114302,270663,270663,271805,0,0,-1511,0,270294,0,270294,272289,-42889,96426,53537,325826,0,0,325826,53537,288194,-43689,95892,52203,340397,0,0,340397,52203,301101,-45357,101128,55771,356872,0,0,356872,55771]
[1,null,null,null,null,"Administrative fees",null,null,780,738,3344,3344,2512.3057843313568,0,0,57,0,2569.3057843313568,0,2569.3057843313568,2813,0,507,507,3320,0,0,3320,507,2977,0,311,311,3288,0,0,3288,311,3110,0,307,307,3417,0,0,3417,307]
[1,null,null,null,null,"Advertising",null,null,555,759,1178,1178,799.12973957597126,0,0,-196,0,603.12973957597114,0,603.12973957597114,828,-350,0,-350,478,0,0,478,-350,869,-240,0,-240,629,0,0,629,-240,908,-269,0,-269,639,0,0,639,-269]
[1,null,null,null,null,"Minor assets",null,null,1077,425,4094,4094,3251.1474266252039,0,0,1298,0,4549.1474266252035,0,4549.1474266252035,2962,-200,395,195,3157,0,0,3157,195,3092,-200,550,350,3442,0,0,3442,350,3230,-200,270,70,3300,0,0,3300,70]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,86,98,98,55,0,0,15.1,0,70.099999999999994,0,70.099999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":46},5,689,689,728.7072531788956,0,0,-112,0,616.7072531788956,0,616.7072531788956,631,-240,120,-120,511,0,0,511,-120,665,-79,35,-44,621,0,0,621,-44,694,-90,34,-56,638,0,0,638,-56]
[1,null,null,null,null,"Communication (G&S)",null,null,4107,4896,10204,10204,5244.1335590172139,0,0,3066,0,8310.133559017213,0,8310.133559017213,9976,-641,639,-2,9974,0,0,9974,-2,11011,0,830,830,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":11841},0,0,11841,830,11505,-30,589,559,12064,0,0,12064,559]
[1,null,null,null,null,"Computer services",null,null,30111,31874,44032,44032,40720.672060453151,0,0,-15812,0,24908.672060453155,0,24908.672060453155,42753,-5242,9863,4621,47374,0,0,47374,4621,45109,-5000,756,-4244,40865,0,0,40865,-4244,47130,-6702,720,-5982,41148,0,0,41148,-5982]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,3195,10199,52219,52219,77460.717894955407,0,0,-21539,0,55921.717894955415,0,55921.717894955415,75718,-28548,46981,18433,94151,0,0,94151,18433,80779,-29962,54809,24847,105626,0,0,105626,24847,84398,-30467,61200,30733,115131,0,0,115131,30733]
[1,null,null,null,null,"Infrastructure and planning services",null,null,117491,13880,38245,38245,41396.585850538635,0,0,820,0,42216.585850538635,0,42216.585850538635,42282,0,5626,5626,47908,0,0,47908,5626,44221,0,4869,4869,49090,0,0,49090,4869,46202,0,6322,6322,52524,0,0,52524,6322]
[1,null,null,null,null,"Laboratory services",null,null,708,1298,7057,7057,2500.0158305311334,0,0,1742,0,4242.0158305311334,0,4242.0158305311334,1857,0,4754,4754,6611,0,0,6611,4754,2125,0,8721,8721,10846,0,0,10846,8721,2220,0,7937,7937,10157,0,0,10157,7937]
[1,null,null,null,null,"Legal services (G&S)",null,null,0,0,109,109,207.2995369262149,0,0,-65,0,142.2995369262149,0,142.2995369262149,266,-179,0,-179,87,{"$f":"SUMIF($F$330:$F$3903,$F90,Z$330:Z$3903)","v":0},0,87,-179,280,-189,0,-189,91,{"$f":"SUMIF($F$330:$F$3903,$F90,AI$330:AI$3903)","v":0},0,91,-189,293,-199,0,-199,94,0,0,94,-199]
[1,null,null,null,null,"Science and technological services",null,null,0,0,0,0,3.8990244817559332,0,0,-4,0,-0.10097551824406681,0,-0.10097551824406681,4,-4,0,-4,0,0,0,0,-4,4,-4,0,-4,0,0,0,0,-4,4,-4,0,-4,0,0,0,0,-4]
[1,null,null,null,null,"Contractors",null,null,4379,2829,4785,4785,5291.7929142384628,0,0,-782,0,4509.7929142384628,0,4509.7929142384628,4941,-333,0,-333,4608,0,0,4608,-333,5194,-190,1300,1110,6304,0,0,6304,1110,5426,-330,0,-330,5096,0,0,5096,-330]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,155,2,99,99,620.41388015620635,0,0,1,0,621.41388015620646,0,621.41388015620646,618,0,0,0,618,0,0,618,0,645,0,0,0,645,0,0,645,0,674,0,0,0,674,0,0,674,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":19},3,90,90,118.39356708973727,0,0,278,0,396.39356708973725,0,396.39356708973725,123,-26,9,-17,106,0,0,106,-17,130,-21,5,-16,114,0,0,114,-16,135,-20,1,-19,116,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,116,-19]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,11658,3175,8635,8635,11327.800700800894,0,0,-2880,0,8447.8007008008935,0,8447.8007008008935,11745,{"$f":"SUMIF($F$356:$F$3903,$F95,V$356:V$3903)","v":-731},55,-676,11069,0,0,11069,-676,12493,{"$f":"SUMIF($F$356:$F$3903,$F95,AE$356:AE$3903)","v":-2866},43,-2823,9670,0,0,9670,-2823,13052,{"$f":"SUMIF($F$356:$F$3903,$F95,AN$356:AN$3903)","v":-1840},0,-1840,11212,0,0,11212,-1840]
[1,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,1413,0,1413,0,1413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,70,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,50,0,0,-10,0,40,0,40,50,-50,0,-50,0,0,0,0,-50,50,0,0,0,50,0,0,50,0,52,0,0,0,52,0,0,52,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,37.430635024856954,0,0,-12,0,25.430635024856954,0,25.430635024856954,34,-34,0,-34,0,0,0,0,-34,36,-36,0,-36,0,0,0,0,-36,38,-38,0,-38,0,0,0,0,-38]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,2,0,2,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE104:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,0,0,1722,1722,3663.2538630033168,0,0,-1417,0,2246.2538630033168,0,2246.2538630033168,3678,-3295,0,-3295,383,{"$f":"SUMIF($F$330:$F$3903,$F106,Z$330:Z$3903)","v":0},0,383,-3295,3881,-1935,0,-1935,1946,{"$f":"SUMIF($F$330:$F$3903,$F106,AI$330:AI$3903)","v":0},0,1946,-1935,4054,-2016,0,-2016,2038,0,0,2038,-2016]
[1,null,null,null,null,"Consumable supplies",null,null,7774,7813,14316,14316,11294.490358397419,0,0,7487,0,18781.490358397416,0,18781.490358397416,9855,-25,4439,4414,14269,0,0,14269,4414,11459,0,5498,5498,16957,0,0,16957,5498,11972,0,5201,5201,17173,0,0,17173,5201]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2741,1484,4697,4697,3843.8253902631113,0,0,1432,0,5275.8253902631113,0,5275.8253902631113,4272,-149,326,177,4449,0,0,4449,177,4418,-304,534,230,4648,0,0,4648,230,4616,-347,462,115,4731,0,0,4731,115]
[1,null,null,null,null,"Operating leases",null,null,0,0,368,368,361.69815037362969,0,0,-219,0,142.69815037362969,0,142.69815037362969,372,-210,0,-210,162,0,0,162,-210,390,-294,0,-294,96,0,0,96,-294,407,-307,0,-307,100,0,0,100,-307]
[1,null,null,null,null,"Rental and hiring",null,null,7,6,25,25,378.12583008930619,0,0,-246,0,132.12583008930619,0,132.12583008930619,379,-168,0,-168,211,0,0,211,-168,412,-130,0,-130,282,0,0,282,-130,430,-134,0,-134,296,0,0,296,-134]
[1,null,null,null,null,"Property payments",null,null,3042,3255,5765,5765,3333.6097103917009,0,0,750,0,4083.6097103917009,0,4083.6097103917009,4306,-321,0,-321,3985,0,0,3985,-321,4638,-10,874,864,5502,0,0,5502,864,4846,-10,953,943,5789,0,0,5789,943]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,1,1,52.168040947675138,0,0,-27,0,25.168040947675138,0,25.168040947675138,47,-47,0,-47,0,0,0,0,-47,52,-50,0,-50,2,0,0,2,-50,54,-52,0,-52,2,0,0,2,-52]
[1,null,null,null,null,"Travel and subsistence",null,null,34861,30041,60813,60813,50676.333736759865,0,0,20780,0,71456.333736759872,0,71456.333736759872,45229,-1054,19910,18856,64085,0,0,64085,18856,46548,-980,15721,14741,61289,0,0,61289,14741,48633,-1099,16274,15175,63808,0,0,63808,15175]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":578},91,3112,3112,3036.8589088246949,0,0,1354.4,0,4391.258908824695,0,4391.258908824695,3143,-438,1969,1531,4674,0,0,4674,1531,2961,-475,831,356,3317,0,0,3317,356,3095,-484,740,256,3351,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,3351,256]
[1,null,null,null,null,"Operating payments",null,null,2930,1404,4632,4632,2155.2070067007471,0,0,1212,0,3367.2070067007476,0,3367.2070067007476,2633,{"$f":"SUMIF($F$356:$F$3903,$F115,V$356:V$3903)","v":-260},694,434,3067,0,0,3067,434,2946,{"$f":"SUMIF($F$356:$F$3903,$F115,AE$356:AE$3903)","v":-332},205,-127,2819,0,0,2819,-127,3078,{"$f":"SUMIF($F$356:$F$3903,$F115,AN$356:AN$3903)","v":-337},118,-219,2859,0,0,2859,-219]
[1,null,null,null,null,"Venues and facilities",null,null,25,39,264,264,683.98334632342244,0,0,102.5,0,786.48334632342244,0,786.48334632342244,774,-344,139,-205,569,0,0,569,-205,809,-392,0,-392,417,0,0,417,-392,845,-382,0,-382,463,0,0,463,-382]
[0,null,null,{"$f":"$G$8&F117","v":"Water Resources ManagementInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,2591255,2615623,2615880,2615880,2859381,0,0,929,0,2860310,0,2860310,3479531,-100,100,0,3479531,0,150000,3629531,150000,3986711,-100,239,139,3986850,0,600000,4586850,600139,2960660,-100,0,-100,2960560,0,3600000,6560560,3599900]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Water Resources ManagementProvinces and municipalities"},null,"Provinces and municipalities",null,null,719,527,553,553,773,0,0,22,0,795,0,795,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,719,527,553,553,773,0,0,22,0,795,0,795,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,719,527,553,553,773,0,0,22,0,795,0,795,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Water Resources ManagementDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,2367043,2378961,2372665,2372665,2608780,0,0,0,0,2608780,0,2608780,3222661,0,0,0,3222661,0,150000,3372661,150000,3718944,0,0,0,3718944,0,600000,4318944,600000,2680898,0,0,0,2680898,0,3600000,6280898,3600000]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,2367043,2378961,2372665,2372665,2608780,0,0,0,0,2608780,0,2608780,3222661,0,0,0,3222661,0,150000,3372661,150000,3718944,0,0,0,3718944,0,600000,4318944,600000,2680898,0,0,0,2680898,0,3600000,6280898,3600000]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Water Resources ManagementHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Foreign governments and international organisations",1,{"$f":"$G$8&F132","v":"Water Resources ManagementForeign governments and international organisations"},null,"Foreign governments and international organisations",null,null,219900,233093,240774,240774,248278,0,0,0,0,248278,0,248278,254165,0,0,0,254165,0,0,254165,0,265579,0,0,0,265579,0,0,265579,0,277477,0,0,0,277477,0,0,277477,0]
[0,"Public corporations and private enterprises",1,{"$f":"$G$8&F133","v":"Water Resources ManagementPublic corporations and private enterprises"},null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,Z$330:Z$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,AI$330:AI$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F140,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I140:AU140,\"<>0\")-COUNTBLANK(I140:AU140))<>0,1,0))","v":0},"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Water Resources ManagementNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F141,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I141:AU141,\"<>0\")-COUNTBLANK(I141:AU141))<>0,1,0))","v":1},"Households",1,{"$f":"$G$8&F141","v":"Water Resources ManagementHouseholds"},null,"Households",null,null,3593,3042,1888,1888,1550,0,0,907,0,2457,0,2457,2021,-8,100,92,2113,0,0,2113,92,1478,-9,239,230,1708,0,0,1708,230,1543,-10,0,-10,1533,0,0,1533,-10]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F142,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I142:AU142,\"<>0\")-COUNTBLANK(I142:AU142))<>0,1,0))","v":1},"Social benefits",1,null,null,"Social benefits",null,null,3593,3042,1888,1888,1550,0,0,907,0,2457,0,2457,2021,-8,100,92,2113,0,0,2113,92,1478,-9,239,230,1708,0,0,1708,230,1543,-10,0,-10,1533,0,0,1533,-10]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F143,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I143:AU143,\"<>0\")-COUNTBLANK(I143:AU143))<>0,1,0))","v":0},"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":30257},47576,81347,81347,77966,0,0,582,0,78548,0,78548,83223,-10143,24670,14527,97750,0,0,97750,14527,84062,-4279,18526,14247,98309,0,0,98309,14247,87828,-4324,18175,13851,101679,0,0,101679,13851]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Water Resources ManagementBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,8345,34835,30900,30900,32282,0,0,-12220,0,20062,0,20062,32363,-4363,0,-4363,28000,0,0,28000,-4363,33816,0,0,0,33816,0,0,33816,0,35331,0,0,0,35331,0,0,35331,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other fixed structures",null,null,8345,34835,30900,30900,32282,0,0,-12220,0,20062,0,20062,32363,-4363,0,-4363,28000,0,0,28000,-4363,33816,0,0,0,33816,0,0,33816,0,35331,0,0,0,35331,0,0,35331,0]
[1,null,null,{"$f":"$G$8&F148","v":"Water Resources ManagementMachinery and equipment"},null,"Machinery and equipment",null,null,21787,12741,49827,49827,45174,0,0,12722,0,57896,0,57896,50355,-5275,24670,19395,69750,0,0,69750,19395,49705,-3738,18526,14788,64493,0,0,64493,14788,51932,-3759,18175,14416,66348,0,0,66348,14416]
[1,null,null,null,null,"Transport equipment",null,null,7348,316,7907,7907,8706,0,0,-6848,0,1858,0,1858,10912,-5275,0,-5275,5637,0,0,5637,-5275,12965,-3407,280,-3127,9838,0,0,9838,-3127,13546,-3528,0,-3528,10018,0,0,10018,-3528]
[1,null,null,null,null,"Other machinery and equipment",null,null,14439,12425,41920,41920,36468,0,0,19570,0,56038,0,56038,39443,0,24670,24670,64113,0,0,64113,24670,36740,-331,18246,17915,54655,0,0,54655,17915,38386,-231,18175,17944,56330,0,0,56330,17944]
[0,null,null,{"$f":"$G$8&F151","v":"Water Resources ManagementHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Resources ManagementSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Resources ManagementBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Resources ManagementLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,"Water Resources ManagementSoftware and other intangible assets",null,"Software and other intangible assets",null,null,125,0,620,620,510,0,0,80,0,590,0,590,505,-505,0,-505,0,0,0,0,-505,541,-541,0,-541,0,0,0,0,-541,565,-565,0,-565,0,0,0,0,-565]
[1,null,null,"Water Resources ManagementPayments for financial assets",null,"Payments for financial assets",null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V157:W157)","v":0},{"$f":"IF(ISERROR(U157+X157),0,U157+X157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE157:AF157)","v":0},{"$f":"IF(ISERROR(AD157+AG157),0,AD157+AG157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN157:AO157)","v":0},{"$f":"IF(ISERROR(AM157+AP157),0,AM157+AP157)","v":0}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":3310047},3198981,3616600,3616600,3782924,0,0,35596,0,3818520,0,3818520,4355038,{"$f":"SUM(V74,V120,V144,V156)","v":-53132},{"$f":"SUM(W74,W120,W144,W156)","v":121196},{"$f":"SUM(V158:W158)","v":68064},4423102,0,164468,4587570,232532,4902886,-48068,114657,66589,4969475,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},614703,5584178,681292,3917875,-49781,119303,69522,3987397,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},3614921,7602318,3684443]
[1]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I145","v":8345},34835,30900,30900,32282,0,0,-12220,0,{"$f":"SUM(M160:Q160)","v":20062},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":32363},{"$f":"+V145","v":-4363},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":33816},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},0,0,0,0,0,{"$f":"+AM145","v":35331},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,8,0,0,0,8,0,0,8,0,-1,0,0,0,-1,0,0,-1.0000000009313226,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},{"$f":"J290-J120","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U290-U120","v":0},0,{"$f":"W290-W120","v":0},0,0,{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"AE290-AE120","v":0},0,0,0,{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"AN290-AN120","v":0},0,0,0,0,{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},{"$f":"+J156-SUM(J298:J310)","v":0},0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Transfer Name ","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW185,Cover!$GB$4:$GB$27,0)),0)","v":0},"EconClass",null,1,"Poor farmers",null,null,{"$f":"+'[7]2'!J185","v":0},{"$f":"+'[7]2'!L185","v":0},{"$f":"+'[7]2'!R185","v":0},0,{"$f":"+'[7]2'!AB185","v":0},{"$f":"+'[8]2'!L177","v":0},{"$f":"+'[8]2'!M177","v":0},{"$f":"+'[8]2'!N177","v":0},{"$f":"+SUM('[8]2'!O177:V177)","v":0},{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,0,0,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},0,0,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,0,0,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},0,0,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},0,0,0,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},0,0,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,0,0,{"$f":"+'[7]2'!AY185","v":0},null,0,0,null,null,{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BC185=\"\",$BD185=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"Water and Sanitation|Water Resources Management||0|0|Poor farmers"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"Water and Sanitation|Water Resources Management||0|0|Poor farmers"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F186:BC186,\"<>0\")-COUNTBLANK(F186:BC186))<>0,1,0)","v":1},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW186,Cover!$GB$4:$GB$27,0)),0)","v":0},"Provincial Revenue Funds",null,2,"Vehicle licences",null,null,{"$f":"+'[7]2'!J186","v":0},{"$f":"+'[7]2'!L186","v":0},{"$f":"+'[7]2'!R186","v":0},0,{"$f":"+'[7]2'!AB186","v":0},{"$f":"+'[8]2'!L178","v":0},{"$f":"+'[8]2'!M178","v":0},{"$f":"+'[8]2'!N178","v":22},{"$f":"+SUM('[8]2'!O178:V178)","v":0},22,null,{"$f":"R186-S186","v":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH186+AI186+AJ186","v":0},0,0,0,0,0,0,0,0,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Municipal bank accounts","Current",{"$f":"+'[7]2'!AY186","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Information and Management",0,"Other","Licence fees paid to municipalities","Motor vehicle licences","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Municipal bank accounts|Current|Vehicle licences"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Municipal bank accounts|Current|Vehicle licences"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW187,Cover!$GB$4:$GB$27,0)),0)","v":52},"Provincial agencies and funds",null,3,"Employee social benefits",null,null,{"$f":"+'[7]2'!J187","v":634},{"$f":"+'[7]2'!L187","v":124},{"$f":"+'[7]2'!R187","v":0},0,{"$f":"+'[7]2'!AB187","v":0},{"$f":"+'[8]2'!L179","v":0},{"$f":"+'[8]2'!M179","v":0},{"$f":"+'[8]2'!N179","v":397},{"$f":"+SUM('[8]2'!O179:V179)","v":0},397,null,397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY187","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Information and Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Resources Information and Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW188,Cover!$GB$4:$GB$27,0)),0)","v":46},"Municipal bank accounts",null,4,"Water information management",null,null,{"$f":"+'[7]2'!J188","v":7},{"$f":"+'[7]2'!L188","v":1},{"$f":"+'[7]2'!R188","v":0},0,{"$f":"+'[7]2'!AB188","v":1},{"$f":"+'[8]2'!L180","v":0},{"$f":"+'[8]2'!M180","v":0},{"$f":"+'[8]2'!N180","v":0},{"$f":"+SUM('[8]2'!O180:V180)","v":0},1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Departmental agencies (non-business entities)","Current",{"$f":"+'[7]2'!AY188","v":"Water information management"},"Water Resources Information and Management",0,"Other","Operations and maintenance","Contribution to operations and maintenance","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Departmental agencies (non-business entities)|Current|Water information management","Water and Sanitation|Water Resources Management|Water Resources Information and Management|Departmental agencies (non-business entities)|Current|Water information management",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW189,Cover!$GB$4:$GB$27,0)),0)","v":52},"Municipal agencies and funds",null,5,"Employee social benefits",null,null,{"$f":"+'[7]2'!J189","v":673},{"$f":"+'[7]2'!L189","v":0},{"$f":"+'[7]2'!R189","v":0},0,{"$f":"+'[7]2'!AB189","v":0},{"$f":"+'[8]2'!L181","v":0},{"$f":"+'[8]2'!M181","v":0},{"$f":"+'[8]2'!N181","v":0},{"$f":"+SUM('[8]2'!O181:V181)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current",{"$f":"+'[7]2'!AY189","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Ecosystems Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Ecosystems Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Ecosystems Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW190,Cover!$GB$4:$GB$27,0)),0)","v":52},"Social security funds",null,6,"Employee social benefits",null,null,{"$f":"+'[7]2'!J190","v":254},{"$f":"+'[7]2'!L190","v":153},{"$f":"+'[7]2'!R190","v":126},126,{"$f":"+'[7]2'!AB190","v":132},{"$f":"+'[8]2'!L182","v":0},{"$f":"+'[8]2'!M182","v":0},{"$f":"+'[8]2'!N182","v":0},{"$f":"+SUM('[8]2'!O182:V182)","v":0},132,null,132,135,0,100,100,235,0,0,235,100,141,0,100,100,241,0,0,241,100,147,0,0,0,147,0,0,147,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY190","v":"H/H Empl S/Ben:Leave Gratuity"},"Integrated Water Resources Planning",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW191,Cover!$GB$4:$GB$27,0)),0)","v":52},"Departmental agencies (non-business entities)",null,7,"Employee social benefits",null,null,{"$f":"+'[7]2'!J191","v":119},{"$f":"+'[7]2'!L191","v":0},{"$f":"+'[7]2'!R191","v":126},126,{"$f":"+'[7]2'!AB191","v":132},{"$f":"+'[8]2'!L183","v":0},{"$f":"+'[8]2'!M183","v":0},{"$f":"+'[8]2'!N183","v":0},{"$f":"+SUM('[8]2'!O183:V183)","v":0},132,null,132,135,0,0,0,135,0,0,135,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY191","v":"H/H Empl S/Ben:Injury On Duty"},"Water Ecosystems Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Ecosystems Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Ecosystems Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW192,Cover!$GB$4:$GB$27,0)),0)","v":0},"Higher education institutions",null,8,"Vehicle licences",null,null,{"$f":"+'[7]2'!J192","v":719},{"$f":"+'[7]2'!L192","v":527},{"$f":"+'[7]2'!R192","v":553},553,{"$f":"+'[7]2'!AB192","v":773},{"$f":"+'[8]2'!L184","v":0},{"$f":"+'[8]2'!M184","v":0},{"$f":"+'[8]2'!N184","v":0},{"$f":"+SUM('[8]2'!O184:V184)","v":0},773,null,773,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90,null,"Municipal bank accounts","Current",{"$f":"+'[7]2'!AY192","v":"Vehicle Licence"},"Water Resources Information and Management",0,"Other","Licence fees paid to municipalities","License fees paid to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Municipal bank accounts|Current|Vehicle licences","Water and Sanitation|Water Resources Management|Water Resources Information and Management|Municipal bank accounts|Current|Vehicle licences",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW193,Cover!$GB$4:$GB$27,0)),0)","v":52},"Foreign governments and international organisations",null,9,"Employee social benefits",null,null,{"$f":"+'[7]2'!J193","v":1662},{"$f":"+'[7]2'!L193","v":2270},{"$f":"+'[7]2'!R193","v":1326},1326,{"$f":"+'[7]2'!AB193","v":1136},{"$f":"+'[8]2'!L185","v":0},{"$f":"+'[8]2'!M185","v":0},{"$f":"+'[8]2'!N185","v":0},{"$f":"+SUM('[8]2'!O185:V185)","v":0},1136,null,1136,1610,-8,0,-8,1602,0,0,1602,-8,1055,-9,0,-9,1046,0,0,1046,-9,1102,-10,0,-10,1092,0,0,1092,-10,null,"Social benefits","Current",{"$f":"+'[7]2'!AY193","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Information and Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Resources Information and Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW194,Cover!$GB$4:$GB$27,0)),0)","v":52},"Subsidies on products and production (pc)",null,10,"Employee social benefits",null,null,{"$f":"+'[7]2'!J194","v":0},{"$f":"+'[7]2'!L194","v":305},{"$f":"+'[7]2'!R194","v":0},0,{"$f":"+'[7]2'!AB194","v":0},{"$f":"+'[8]2'!L186","v":0},{"$f":"+'[8]2'!M186","v":0},{"$f":"+'[8]2'!N186","v":0},{"$f":"+SUM('[8]2'!O186:V186)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY194","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Information and Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":3}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW195,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to public corporations",null,11,"South African Youth Water Prize",null,null,{"$f":"+'[7]2'!J195","v":0},{"$f":"+'[7]2'!L195","v":0},{"$f":"+'[7]2'!R195","v":0},0,{"$f":"+'[7]2'!AB195","v":0},{"$f":"+'[8]2'!L187","v":0},{"$f":"+'[8]2'!M187","v":0},{"$f":"+'[8]2'!N187","v":0},{"$f":"+SUM('[8]2'!O187:V187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY195","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management||0|0|South African Youth Water Prize","Water and Sanitation|Water Resources Management||0|0|South African Youth Water Prize",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW196,Cover!$GB$4:$GB$27,0)),0)","v":52},"Subsidies on products and production (pe)",null,12,"Employee social benefits",null,null,{"$f":"+'[7]2'!J196","v":0},{"$f":"+'[7]2'!L196","v":0},{"$f":"+'[7]2'!R196","v":84},84,{"$f":"+'[7]2'!AB196","v":150},{"$f":"+'[8]2'!L188","v":0},{"$f":"+'[8]2'!M188","v":0},{"$f":"+'[8]2'!N188","v":0},{"$f":"+SUM('[8]2'!O188:V188)","v":0},150,null,150,141,0,0,0,141,0,0,141,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY196","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Policy and Strategy",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Policy and Strategy|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Resources Policy and Strategy|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW197,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to private enterprises",null,13,"Employee social benefits",null,null,{"$f":"+'[7]2'!J197","v":0},{"$f":"+'[7]2'!L197","v":0},{"$f":"+'[7]2'!R197","v":0},0,{"$f":"+'[7]2'!AB197","v":0},{"$f":"+'[8]2'!L189","v":0},{"$f":"+'[8]2'!M189","v":0},{"$f":"+'[8]2'!N189","v":0},{"$f":"+SUM('[8]2'!O189:V189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY197","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management||0|0|Employee social benefits","Water and Sanitation|Water Resources Management||0|0|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW198,Cover!$GB$4:$GB$27,0)),0)","v":52},"Non-profit institutions",null,14,"Employee social benefits",null,null,{"$f":"+'[7]2'!J198","v":0},{"$f":"+'[7]2'!L198","v":0},{"$f":"+'[7]2'!R198","v":178},178,{"$f":"+'[7]2'!AB198","v":0},{"$f":"+'[8]2'!L190","v":0},{"$f":"+'[8]2'!M190","v":0},{"$f":"+'[8]2'!N190","v":440},{"$f":"+SUM('[8]2'!O190:V190)","v":0},440,null,440,0,0,0,0,0,0,0,0,0,0,0,139,139,139,0,0,139,139,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY198","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Regulation",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Regulation|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Resources Regulation|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW199,Cover!$GB$4:$GB$27,0)),0)","v":52},"Social benefits",null,15,"Employee social benefits",null,null,{"$f":"+'[7]2'!J199","v":251},{"$f":"+'[7]2'!L199","v":190},{"$f":"+'[7]2'!R199","v":48},48,{"$f":"+'[7]2'!AB199","v":0},{"$f":"+'[8]2'!L191","v":0},{"$f":"+'[8]2'!M191","v":0},{"$f":"+'[8]2'!N191","v":70},{"$f":"+SUM('[8]2'!O191:V191)","v":0},70,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]2'!AY199","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Resources Institutional Oversight",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Resources Management|Water Resources Institutional Oversight|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW200,Cover!$GB$4:$GB$27,0)),0)","v":46},"Other transfers to households",null,16,"Water Trading Entity",null,null,{"$f":"+'[7]2'!J200","v":2173752},{"$f":"+'[7]2'!L200","v":2175045},{"$f":"+'[7]2'!R200","v":2071970},2071970,{"$f":"+'[7]2'!AB200","v":2122638},{"$f":"+'[8]2'!L192","v":0},{"$f":"+'[8]2'!M192","v":0},{"$f":"+'[8]2'!N192","v":0},{"$f":"+SUM('[8]2'!O192:V192)","v":0},2122638,null,2122638,2229276,0,0,0,2229276,0,150000,2379276,150000,2329392,0,0,0,2329392,0,600000,2929392,600000,1229094,0,0,0,1229094,0,3600000,4829094,3600000,null,"Departmental agencies (non-business entities)","Capital",{"$f":"+'[7]2'!AY200","v":"The Water Services Trading Entity"},"Water Resources Infrastructure Management",0,"Other","Acid mine drainage and other capital projects","Acid mine drainage and other capital projects","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Capital|Water Trading Entity","Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Capital|Water Trading Entity",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW201,Cover!$GB$4:$GB$27,0)),0)","v":48},null,null,17,"Komati Basin Water Authority",null,null,{"$f":"+'[7]2'!J201","v":219900},{"$f":"+'[7]2'!L201","v":233093},{"$f":"+'[7]2'!R201","v":240774},240774,{"$f":"+'[7]2'!AB201","v":248278},{"$f":"+'[8]2'!L193","v":0},{"$f":"+'[8]2'!M193","v":0},{"$f":"+'[8]2'!N193","v":0},{"$f":"+SUM('[8]2'!O193:V193)","v":0},248278,null,248278,254165,0,0,0,254165,0,0,254165,0,265579,0,0,0,265579,0,0,265579,0,277477,0,0,0,277477,0,0,277477,0,null,"Foreign governments and international organisations","Current",{"$f":"+'[7]2'!AY201","v":"Komati River Basin Water Auth"},"Water Resources Infrastructure Management",0,"Other","Loan repayment to the Development Bank of Southern Africa","Loan payment to the Development Bank of Southern Africa","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Foreign governments and international organisations|Current|Komati Basin Water Authority","Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Foreign governments and international organisations|Current|Komati Basin Water Authority",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW202,Cover!$GB$4:$GB$27,0)),0)","v":46},null,null,18,"Water Trading Entity",null,null,{"$f":"+'[7]2'!J202","v":193284},{"$f":"+'[7]2'!L202","v":203915},{"$f":"+'[7]2'!R202","v":210695},210695,{"$f":"+'[7]2'!AB202","v":221141},{"$f":"+'[8]2'!L194","v":0},{"$f":"+'[8]2'!M194","v":0},{"$f":"+'[8]2'!N194","v":0},{"$f":"+SUM('[8]2'!O194:V194)","v":0},221141,null,221141,286385,0,0,0,286385,0,0,286385,0,236552,0,0,0,236552,0,0,236552,0,247150,0,0,0,247150,0,0,247150,0,null,"Departmental agencies (non-business entities)","Current",{"$f":"+'[7]2'!AY202","v":"The Water Services Trading Entity"},"Water Resources Infrastructure Management",0,"Other","Operations and maintenance","Contribution to operations and maintenance","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Current|Water Trading Entity","Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Current|Water Trading Entity",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW203,Cover!$GB$4:$GB$27,0)),0)","v":46},null,null,19,"Water Trading Entity",null,null,{"$f":"+'[7]2'!J203","v":0},{"$f":"+'[7]2'!L203","v":0},{"$f":"+'[7]2'!R203","v":90000},90000,{"$f":"+'[7]2'!AB203","v":70000},{"$f":"+'[8]2'!L195","v":0},{"$f":"+'[8]2'!M195","v":0},{"$f":"+'[8]2'!N195","v":0},{"$f":"+SUM('[8]2'!O195:V195)","v":0},70000,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Departmental agencies (non-business entities)","Current",{"$f":"+'[7]2'!AY203","v":"The Water Services Trading Entity"},"Water Resources Infrastructure Management",0,"Other","Establishment of Catchment Management Agencies","Establishment of Catchment Management Agencies","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Current|Water Trading Entity",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW204,Cover!$GB$4:$GB$27,0)),0)","v":46},null,null,20,"Olifants-Doorn river water resource project",null,null,{"$f":"+'[7]2'!J204","v":0},{"$f":"+'[7]2'!L204","v":0},{"$f":"+'[7]2'!R204","v":0},0,{"$f":"+'[7]2'!AB204","v":195000},{"$f":"+'[8]2'!L196","v":0},{"$f":"+'[8]2'!M196","v":0},{"$f":"+'[8]2'!N196","v":0},{"$f":"+SUM('[8]2'!O196:V196)","v":0},195000,null,195000,707000,0,0,0,707000,0,0,707000,0,1153000,0,0,0,1153000,0,0,1153000,0,1204654,0,0,0,1204654,0,0,1204654,0,null,"Departmental agencies (non-business entities)","Current",{"$f":"+'[7]2'!AY204","v":"The Water Services Trading Entity"},"Water Resources Infrastructure Management","S&E","Other","Raising of Clanwilliam dam wall","Raising of Clanwilliam dam wall","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Current|Olifants-Doorn river water resource project","Water and Sanitation|Water Resources Management|Water Resources Infrastructure Management|Departmental agencies (non-business entities)|Current|Olifants-Doorn river water resource project",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW205,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,21,0,null,null,{"$f":"+'[7]2'!J205","v":0},{"$f":"+'[7]2'!L205","v":0},{"$f":"+'[7]2'!R205","v":0},0,{"$f":"+'[7]2'!AB205","v":0},{"$f":"+'[8]2'!L197","v":0},{"$f":"+'[8]2'!M197","v":0},{"$f":"+'[8]2'!N197","v":0},{"$f":"+SUM('[8]2'!O197:V197)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY205","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|0|0|0|0","Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW206,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,22,0,null,null,{"$f":"+'[7]2'!J206","v":0},{"$f":"+'[7]2'!L206","v":0},{"$f":"+'[7]2'!R206","v":0},0,{"$f":"+'[7]2'!AB206","v":0},{"$f":"+'[8]2'!L198","v":0},{"$f":"+'[8]2'!M198","v":0},{"$f":"+'[8]2'!N198","v":0},{"$f":"+SUM('[8]2'!O198:V198)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY206","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":2}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW207,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,23,0,null,null,{"$f":"+'[7]2'!J207","v":0},{"$f":"+'[7]2'!L207","v":0},{"$f":"+'[7]2'!R207","v":0},0,{"$f":"+'[7]2'!AB207","v":0},{"$f":"+'[8]2'!L199","v":0},{"$f":"+'[8]2'!M199","v":0},{"$f":"+'[8]2'!N199","v":0},{"$f":"+SUM('[8]2'!O199:V199)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY207","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":3}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW208,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,24,0,null,null,{"$f":"+'[7]2'!J208","v":0},{"$f":"+'[7]2'!L208","v":0},{"$f":"+'[7]2'!R208","v":0},0,{"$f":"+'[7]2'!AB208","v":0},{"$f":"+'[8]2'!L200","v":0},{"$f":"+'[8]2'!M200","v":0},{"$f":"+'[8]2'!N200","v":0},{"$f":"+SUM('[8]2'!O200:V200)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY208","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":4}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW209,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,25,0,null,null,{"$f":"+'[7]2'!J209","v":0},{"$f":"+'[7]2'!L209","v":0},{"$f":"+'[7]2'!R209","v":0},0,{"$f":"+'[7]2'!AB209","v":0},{"$f":"+'[8]2'!L201","v":0},{"$f":"+'[8]2'!M201","v":0},{"$f":"+'[8]2'!N201","v":0},{"$f":"+SUM('[8]2'!O201:V201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY209","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":5}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW210,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,26,0,null,null,{"$f":"+'[7]2'!J210","v":0},{"$f":"+'[7]2'!L210","v":0},{"$f":"+'[7]2'!R210","v":0},0,{"$f":"+'[7]2'!AB210","v":0},{"$f":"+'[8]2'!L202","v":0},{"$f":"+'[8]2'!M202","v":0},{"$f":"+'[8]2'!N202","v":0},{"$f":"+SUM('[8]2'!O202:V202)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY210","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":6}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW211,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,27,0,null,null,{"$f":"+'[7]2'!J211","v":0},{"$f":"+'[7]2'!L211","v":0},{"$f":"+'[7]2'!R211","v":0},0,{"$f":"+'[7]2'!AB211","v":0},{"$f":"+'[8]2'!L203","v":0},{"$f":"+'[8]2'!M203","v":0},{"$f":"+'[8]2'!N203","v":0},{"$f":"+SUM('[8]2'!O203:V203)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY211","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":7}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW212,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,28,0,null,null,{"$f":"+'[7]2'!J212","v":0},{"$f":"+'[7]2'!L212","v":0},{"$f":"+'[7]2'!R212","v":0},0,{"$f":"+'[7]2'!AB212","v":0},{"$f":"+'[8]2'!L204","v":0},{"$f":"+'[8]2'!M204","v":0},{"$f":"+'[8]2'!N204","v":0},{"$f":"+SUM('[8]2'!O204:V204)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY212","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":8}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW213,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,29,0,null,null,{"$f":"+'[7]2'!J213","v":0},{"$f":"+'[7]2'!L213","v":0},{"$f":"+'[7]2'!R213","v":0},0,{"$f":"+'[7]2'!AB213","v":0},{"$f":"+'[8]2'!L205","v":0},{"$f":"+'[8]2'!M205","v":0},{"$f":"+'[8]2'!N205","v":0},{"$f":"+SUM('[8]2'!O205:V205)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY213","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":9}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW214,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,30,0,null,null,{"$f":"+'[7]2'!J214","v":0},{"$f":"+'[7]2'!L214","v":0},{"$f":"+'[7]2'!R214","v":0},0,{"$f":"+'[7]2'!AB214","v":0},{"$f":"+'[8]2'!L206","v":0},{"$f":"+'[8]2'!M206","v":0},{"$f":"+'[8]2'!N206","v":0},{"$f":"+SUM('[8]2'!O206:V206)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY214","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":10}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW215,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,31,0,null,null,{"$f":"+'[7]2'!J215","v":0},{"$f":"+'[7]2'!L215","v":0},{"$f":"+'[7]2'!R215","v":0},0,{"$f":"+'[7]2'!AB215","v":0},{"$f":"+'[8]2'!L207","v":0},{"$f":"+'[8]2'!M207","v":0},{"$f":"+'[8]2'!N207","v":0},{"$f":"+SUM('[8]2'!O207:V207)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY215","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":11}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW216,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,32,0,null,null,{"$f":"+'[7]2'!J216","v":0},{"$f":"+'[7]2'!L216","v":0},{"$f":"+'[7]2'!R216","v":0},0,{"$f":"+'[7]2'!AB216","v":0},{"$f":"+'[8]2'!L208","v":0},{"$f":"+'[8]2'!M208","v":0},{"$f":"+'[8]2'!N208","v":0},{"$f":"+SUM('[8]2'!O208:V208)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY216","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":12}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW217,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,33,0,null,null,{"$f":"+'[7]2'!J217","v":0},{"$f":"+'[7]2'!L217","v":0},{"$f":"+'[7]2'!R217","v":0},0,{"$f":"+'[7]2'!AB217","v":0},{"$f":"+'[8]2'!L209","v":0},{"$f":"+'[8]2'!M209","v":0},{"$f":"+'[8]2'!N209","v":0},{"$f":"+SUM('[8]2'!O209:V209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY217","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":13}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW218,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,34,0,null,null,{"$f":"+'[7]2'!J218","v":0},{"$f":"+'[7]2'!L218","v":0},{"$f":"+'[7]2'!R218","v":0},0,{"$f":"+'[7]2'!AB218","v":0},{"$f":"+'[8]2'!L210","v":0},{"$f":"+'[8]2'!M210","v":0},{"$f":"+'[8]2'!N210","v":0},{"$f":"+SUM('[8]2'!O210:V210)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY218","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":14}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW219,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,35,0,null,null,{"$f":"+'[7]2'!J219","v":0},{"$f":"+'[7]2'!L219","v":0},{"$f":"+'[7]2'!R219","v":0},0,{"$f":"+'[7]2'!AB219","v":0},{"$f":"+'[8]2'!L211","v":0},{"$f":"+'[8]2'!M211","v":0},{"$f":"+'[8]2'!N211","v":0},{"$f":"+SUM('[8]2'!O211:V211)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY219","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":15}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW220,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,36,0,null,null,{"$f":"+'[7]2'!J220","v":0},{"$f":"+'[7]2'!L220","v":0},{"$f":"+'[7]2'!R220","v":0},0,{"$f":"+'[7]2'!AB220","v":0},{"$f":"+'[8]2'!L212","v":0},{"$f":"+'[8]2'!M212","v":0},{"$f":"+'[8]2'!N212","v":0},{"$f":"+SUM('[8]2'!O212:V212)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY220","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":16}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW221,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,37,0,null,null,{"$f":"+'[7]2'!J221","v":0},{"$f":"+'[7]2'!L221","v":0},{"$f":"+'[7]2'!R221","v":0},0,{"$f":"+'[7]2'!AB221","v":0},{"$f":"+'[8]2'!L213","v":0},{"$f":"+'[8]2'!M213","v":0},{"$f":"+'[8]2'!N213","v":0},{"$f":"+SUM('[8]2'!O213:V213)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY221","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":17}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW222,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,38,0,null,null,{"$f":"+'[7]2'!J222","v":0},{"$f":"+'[7]2'!L222","v":0},{"$f":"+'[7]2'!R222","v":0},0,{"$f":"+'[7]2'!AB222","v":0},{"$f":"+'[8]2'!L214","v":0},{"$f":"+'[8]2'!M214","v":0},{"$f":"+'[8]2'!N214","v":0},{"$f":"+SUM('[8]2'!O214:V214)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY222","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":18}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW223,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,39,0,null,null,{"$f":"+'[7]2'!J223","v":0},{"$f":"+'[7]2'!L223","v":0},{"$f":"+'[7]2'!R223","v":0},0,{"$f":"+'[7]2'!AB223","v":0},{"$f":"+'[8]2'!L215","v":0},{"$f":"+'[8]2'!M215","v":0},{"$f":"+'[8]2'!N215","v":0},{"$f":"+SUM('[8]2'!O215:V215)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY223","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":19}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW224,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,40,0,null,null,{"$f":"+'[7]2'!J224","v":0},{"$f":"+'[7]2'!L224","v":0},{"$f":"+'[7]2'!R224","v":0},0,{"$f":"+'[7]2'!AB224","v":0},{"$f":"+'[8]2'!L216","v":0},{"$f":"+'[8]2'!M216","v":0},{"$f":"+'[8]2'!N216","v":0},{"$f":"+SUM('[8]2'!O216:V216)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY224","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":20}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW225,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,41,0,null,null,{"$f":"+'[7]2'!J225","v":0},{"$f":"+'[7]2'!L225","v":0},{"$f":"+'[7]2'!R225","v":0},0,{"$f":"+'[7]2'!AB225","v":0},{"$f":"+'[8]2'!L217","v":0},{"$f":"+'[8]2'!M217","v":0},{"$f":"+'[8]2'!N217","v":0},{"$f":"+SUM('[8]2'!O217:V217)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY225","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":21}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW226,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,42,0,null,null,{"$f":"+'[7]2'!J226","v":0},{"$f":"+'[7]2'!L226","v":0},{"$f":"+'[7]2'!R226","v":0},0,{"$f":"+'[7]2'!AB226","v":0},{"$f":"+'[8]2'!L218","v":0},{"$f":"+'[8]2'!M218","v":0},{"$f":"+'[8]2'!N218","v":0},{"$f":"+SUM('[8]2'!O218:V218)","v":0},0,null,0,0,0,0,{"$f":"SUM(V226:W226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE226:AF226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN226:AO226)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY226","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":22}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW227,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,43,0,null,null,{"$f":"+'[7]2'!J227","v":0},{"$f":"+'[7]2'!L227","v":0},{"$f":"+'[7]2'!R227","v":0},0,{"$f":"+'[7]2'!AB227","v":0},{"$f":"+'[8]2'!L219","v":0},{"$f":"+'[8]2'!M219","v":0},{"$f":"+'[8]2'!N219","v":0},{"$f":"+SUM('[8]2'!O219:V219)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE227:AF227)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN227:AO227)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY227","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":23}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW228,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,44,0,null,null,{"$f":"+'[7]2'!J228","v":0},{"$f":"+'[7]2'!L228","v":0},{"$f":"+'[7]2'!R228","v":0},0,{"$f":"+'[7]2'!AB228","v":0},{"$f":"+'[8]2'!L220","v":0},{"$f":"+'[8]2'!M220","v":0},{"$f":"+'[8]2'!N220","v":0},{"$f":"+SUM('[8]2'!O220:V220)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY228","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":24}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW229,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,45,0,null,null,{"$f":"+'[7]2'!J229","v":0},{"$f":"+'[7]2'!L229","v":0},{"$f":"+'[7]2'!R229","v":0},0,{"$f":"+'[7]2'!AB229","v":0},{"$f":"+'[8]2'!L221","v":0},{"$f":"+'[8]2'!M221","v":0},{"$f":"+'[8]2'!N221","v":0},{"$f":"+SUM('[8]2'!O221:V221)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY229","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":25}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW230,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,46,0,null,null,{"$f":"+'[7]2'!J230","v":0},{"$f":"+'[7]2'!L230","v":0},{"$f":"+'[7]2'!R230","v":0},0,{"$f":"+'[7]2'!AB230","v":0},{"$f":"+'[8]2'!L222","v":0},{"$f":"+'[8]2'!M222","v":0},{"$f":"+'[8]2'!N222","v":0},{"$f":"+SUM('[8]2'!O222:V222)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY230","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":26}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW231,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,47,0,null,null,{"$f":"+'[7]2'!J231","v":0},{"$f":"+'[7]2'!L231","v":0},{"$f":"+'[7]2'!R231","v":0},0,{"$f":"+'[7]2'!AB231","v":0},{"$f":"+'[8]2'!L223","v":0},{"$f":"+'[8]2'!M223","v":0},{"$f":"+'[8]2'!N223","v":0},{"$f":"+SUM('[8]2'!O223:V223)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY231","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":27}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW232,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,48,0,null,null,{"$f":"+'[7]2'!J232","v":0},{"$f":"+'[7]2'!L232","v":0},{"$f":"+'[7]2'!R232","v":0},0,{"$f":"+'[7]2'!AB232","v":0},{"$f":"+'[8]2'!L224","v":0},{"$f":"+'[8]2'!M224","v":0},{"$f":"+'[8]2'!N224","v":0},{"$f":"+SUM('[8]2'!O224:V224)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY232","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":28}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW233,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,49,0,null,null,{"$f":"+'[7]2'!J233","v":0},{"$f":"+'[7]2'!L233","v":0},{"$f":"+'[7]2'!R233","v":0},0,{"$f":"+'[7]2'!AB233","v":0},{"$f":"+'[8]2'!L225","v":0},{"$f":"+'[8]2'!M225","v":0},{"$f":"+'[8]2'!N225","v":0},{"$f":"+SUM('[8]2'!O225:V225)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY233","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":29}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW234,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,50,0,null,null,{"$f":"+'[7]2'!J234","v":0},{"$f":"+'[7]2'!L234","v":0},{"$f":"+'[7]2'!R234","v":0},0,{"$f":"+'[7]2'!AB234","v":0},{"$f":"+'[8]2'!L226","v":0},{"$f":"+'[8]2'!M226","v":0},{"$f":"+'[8]2'!N226","v":0},{"$f":"+SUM('[8]2'!O226:V226)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY234","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":30}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW235,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,51,0,null,null,{"$f":"+'[7]2'!J235","v":0},{"$f":"+'[7]2'!L235","v":0},{"$f":"+'[7]2'!R235","v":0},0,{"$f":"+'[7]2'!AB235","v":0},{"$f":"+'[8]2'!L227","v":0},{"$f":"+'[8]2'!M227","v":0},{"$f":"+'[8]2'!N227","v":0},{"$f":"+SUM('[8]2'!O227:V227)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY235","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":31}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW236,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,52,0,null,null,{"$f":"+'[7]2'!J236","v":0},{"$f":"+'[7]2'!L236","v":0},{"$f":"+'[7]2'!R236","v":0},0,{"$f":"+'[7]2'!AB236","v":0},{"$f":"+'[8]2'!L228","v":0},{"$f":"+'[8]2'!M228","v":0},{"$f":"+'[8]2'!N228","v":0},{"$f":"+SUM('[8]2'!O228:V228)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY236","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":32}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW237,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,53,0,null,null,{"$f":"+'[7]2'!J237","v":0},{"$f":"+'[7]2'!L237","v":0},{"$f":"+'[7]2'!R237","v":0},0,{"$f":"+'[7]2'!AB237","v":0},{"$f":"+'[8]2'!L229","v":0},{"$f":"+'[8]2'!M229","v":0},{"$f":"+'[8]2'!N229","v":0},{"$f":"+SUM('[8]2'!O229:V229)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY237","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":33}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW238,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,54,0,null,null,{"$f":"+'[7]2'!J238","v":0},{"$f":"+'[7]2'!L238","v":0},{"$f":"+'[7]2'!R238","v":0},0,{"$f":"+'[7]2'!AB238","v":0},{"$f":"+'[8]2'!L230","v":0},{"$f":"+'[8]2'!M230","v":0},{"$f":"+'[8]2'!N230","v":0},{"$f":"+SUM('[8]2'!O230:V230)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY238","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":34}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW239,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,55,0,null,null,{"$f":"+'[7]2'!J239","v":0},{"$f":"+'[7]2'!L239","v":0},{"$f":"+'[7]2'!R239","v":0},0,{"$f":"+'[7]2'!AB239","v":0},{"$f":"+'[8]2'!L231","v":0},{"$f":"+'[8]2'!M231","v":0},{"$f":"+'[8]2'!N231","v":0},{"$f":"+SUM('[8]2'!O231:V231)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY239","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":35}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW240,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,56,0,null,null,{"$f":"+'[7]2'!J240","v":0},{"$f":"+'[7]2'!L240","v":0},{"$f":"+'[7]2'!R240","v":0},0,{"$f":"+'[7]2'!AB240","v":0},{"$f":"+'[8]2'!L232","v":0},{"$f":"+'[8]2'!M232","v":0},{"$f":"+'[8]2'!N232","v":0},{"$f":"+SUM('[8]2'!O232:V232)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY240","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":36}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW241,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,57,0,null,null,{"$f":"+'[7]2'!J241","v":0},{"$f":"+'[7]2'!L241","v":0},{"$f":"+'[7]2'!R241","v":0},0,{"$f":"+'[7]2'!AB241","v":0},{"$f":"+'[8]2'!L233","v":0},{"$f":"+'[8]2'!M233","v":0},{"$f":"+'[8]2'!N233","v":0},{"$f":"+SUM('[8]2'!O233:V233)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY241","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":37}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW242,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,58,0,null,null,{"$f":"+'[7]2'!J242","v":0},{"$f":"+'[7]2'!L242","v":0},{"$f":"+'[7]2'!R242","v":0},0,{"$f":"+'[7]2'!AB242","v":0},{"$f":"+'[8]2'!L234","v":0},{"$f":"+'[8]2'!M234","v":0},{"$f":"+'[8]2'!N234","v":0},{"$f":"+SUM('[8]2'!O234:V234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY242","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":38}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW243,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,59,0,null,null,{"$f":"+'[7]2'!J243","v":0},{"$f":"+'[7]2'!L243","v":0},{"$f":"+'[7]2'!R243","v":0},0,{"$f":"+'[7]2'!AB243","v":0},{"$f":"+'[8]2'!L235","v":0},{"$f":"+'[8]2'!M235","v":0},{"$f":"+'[8]2'!N235","v":0},{"$f":"+SUM('[8]2'!O235:V235)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY243","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":39}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW244,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,60,0,null,null,{"$f":"+'[7]2'!J244","v":0},{"$f":"+'[7]2'!L244","v":0},{"$f":"+'[7]2'!R244","v":0},0,{"$f":"+'[7]2'!AB244","v":0},{"$f":"+'[8]2'!L236","v":0},{"$f":"+'[8]2'!M236","v":0},{"$f":"+'[8]2'!N236","v":0},{"$f":"+SUM('[8]2'!O236:V236)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY244","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":40}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW245,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,61,0,null,null,{"$f":"+'[7]2'!J245","v":0},{"$f":"+'[7]2'!L245","v":0},{"$f":"+'[7]2'!R245","v":0},0,{"$f":"+'[7]2'!AB245","v":0},{"$f":"+'[8]2'!L237","v":0},{"$f":"+'[8]2'!M237","v":0},{"$f":"+'[8]2'!N237","v":0},{"$f":"+SUM('[8]2'!O237:V237)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY245","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":41}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW246,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,62,0,null,null,{"$f":"+'[7]2'!J246","v":0},{"$f":"+'[7]2'!L246","v":0},{"$f":"+'[7]2'!R246","v":0},0,{"$f":"+'[7]2'!AB246","v":0},{"$f":"+'[8]2'!L238","v":0},{"$f":"+'[8]2'!M238","v":0},{"$f":"+'[8]2'!N238","v":0},{"$f":"+SUM('[8]2'!O238:V238)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY246","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":42}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW247,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,63,0,null,null,{"$f":"+'[7]2'!J247","v":0},{"$f":"+'[7]2'!L247","v":0},{"$f":"+'[7]2'!R247","v":0},0,{"$f":"+'[7]2'!AB247","v":0},{"$f":"+'[8]2'!L239","v":0},{"$f":"+'[8]2'!M239","v":0},{"$f":"+'[8]2'!N239","v":0},{"$f":"+SUM('[8]2'!O239:V239)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY247","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":43}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW248,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,64,0,null,null,{"$f":"+'[7]2'!J248","v":0},{"$f":"+'[7]2'!L248","v":0},{"$f":"+'[7]2'!R248","v":0},0,{"$f":"+'[7]2'!AB248","v":0},{"$f":"+'[8]2'!L240","v":0},{"$f":"+'[8]2'!M240","v":0},{"$f":"+'[8]2'!N240","v":0},{"$f":"+SUM('[8]2'!O240:V240)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY248","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":44}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW249,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,65,0,null,null,{"$f":"+'[7]2'!J249","v":0},{"$f":"+'[7]2'!L249","v":0},{"$f":"+'[7]2'!R249","v":0},0,{"$f":"+'[7]2'!AB249","v":0},{"$f":"+'[8]2'!L241","v":0},{"$f":"+'[8]2'!M241","v":0},{"$f":"+'[8]2'!N241","v":0},{"$f":"+SUM('[8]2'!O241:V241)","v":0},{"$f":"SUM(M249:Q249)","v":0},null,0,0,0,0,{"$f":"SUM(V249:W249)","v":0},{"$f":"U249+X249","v":0},0,0,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},0,0,0,0,{"$f":"AD249+AG249","v":0},0,0,0,{"$f":"AK249-AD249","v":0},0,0,0,0,{"$f":"AM249+AP249","v":0},0,0,0,{"$f":"AT249-AM249","v":0},null,0,0,{"$f":"+'[7]2'!AY249","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":45}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW250,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,66,0,null,null,{"$f":"+'[7]2'!J250","v":0},{"$f":"+'[7]2'!L250","v":0},{"$f":"+'[7]2'!R250","v":0},0,{"$f":"+'[7]2'!AB250","v":0},{"$f":"+'[8]2'!L242","v":0},{"$f":"+'[8]2'!M242","v":0},{"$f":"+'[8]2'!N242","v":0},{"$f":"+SUM('[8]2'!O242:V242)","v":0},0,null,{"$f":"R250-S250","v":0},0,0,0,0,{"$f":"U250+X250","v":0},0,0,{"$f":"Y250+Z250+AA250","v":0},{"$f":"AB250-U250","v":0},0,0,0,0,{"$f":"AD250+AG250","v":0},0,0,{"$f":"AH250+AI250+AJ250","v":0},{"$f":"AK250-AD250","v":0},0,0,0,0,{"$f":"AM250+AP250","v":0},0,0,{"$f":"AQ250+AR250+AS250","v":0},0,null,0,0,{"$f":"+'[7]2'!AY250","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"Water and Sanitation|Water Resources Management|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":46}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW251,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,67,0,null,null,{"$f":"+'[7]2'!J251","v":0},{"$f":"+'[7]2'!L251","v":0},{"$f":"+'[7]2'!R251","v":0},0,{"$f":"+'[7]2'!AB251","v":0},{"$f":"+'[8]2'!L243","v":0},{"$f":"+'[8]2'!M243","v":0},{"$f":"+'[8]2'!N243","v":0},{"$f":"+SUM('[8]2'!O243:V243)","v":0},0,null,0,0,0,0,0,{"$f":"U251+X251","v":0},0,0,{"$f":"Y251+Z251+AA251","v":0},{"$f":"AB251-U251","v":0},0,0,0,0,{"$f":"AD251+AG251","v":0},0,0,{"$f":"AH251+AI251+AJ251","v":0},{"$f":"AK251-AD251","v":0},0,0,0,0,{"$f":"AM251+AP251","v":0},0,0,{"$f":"AQ251+AR251+AS251","v":0},0,null,0,0,{"$f":"+'[7]2'!AY251","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":47}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW252,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,68,0,null,null,{"$f":"+'[7]2'!J252","v":0},{"$f":"+'[7]2'!L252","v":0},{"$f":"+'[7]2'!R252","v":0},0,{"$f":"+'[7]2'!AB252","v":0},{"$f":"+'[8]2'!L244","v":0},{"$f":"+'[8]2'!M244","v":0},{"$f":"+'[8]2'!N244","v":0},{"$f":"+SUM('[8]2'!O244:V244)","v":0},0,null,0,0,0,0,0,{"$f":"U252+X252","v":0},0,0,{"$f":"Y252+Z252+AA252","v":0},{"$f":"AB252-U252","v":0},0,0,0,0,{"$f":"AD252+AG252","v":0},0,0,{"$f":"AH252+AI252+AJ252","v":0},{"$f":"AK252-AD252","v":0},0,0,0,0,{"$f":"AM252+AP252","v":0},0,0,{"$f":"AQ252+AR252+AS252","v":0},0,null,0,0,{"$f":"+'[7]2'!AY252","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":48}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW253,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,69,0,null,null,{"$f":"+'[7]2'!J253","v":0},{"$f":"+'[7]2'!L253","v":0},{"$f":"+'[7]2'!R253","v":0},0,{"$f":"+'[7]2'!AB253","v":0},{"$f":"+'[8]2'!L245","v":0},{"$f":"+'[8]2'!M245","v":0},{"$f":"+'[8]2'!N245","v":0},{"$f":"+SUM('[8]2'!O245:V245)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y253+Z253+AA253","v":0},{"$f":"AB253-U253","v":0},0,0,0,0,0,0,0,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},0,0,0,0,0,0,0,{"$f":"AQ253+AR253+AS253","v":0},0,null,0,0,{"$f":"+'[7]2'!AY253","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":49}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW254,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,70,0,null,null,{"$f":"+'[7]2'!J254","v":0},{"$f":"+'[7]2'!L254","v":0},{"$f":"+'[7]2'!R254","v":0},0,{"$f":"+'[7]2'!AB254","v":0},{"$f":"+'[8]2'!L246","v":0},{"$f":"+'[8]2'!M246","v":0},{"$f":"+'[8]2'!N246","v":0},{"$f":"+SUM('[8]2'!O246:V246)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254+AR254+AS254","v":0},0,null,0,0,{"$f":"+'[7]2'!AY254","v":0},0,0,0,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":50}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW255,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,71,0,null,null,{"$f":"+'[7]2'!J255","v":0},{"$f":"+'[7]2'!L255","v":0},{"$f":"+'[7]2'!R255","v":0},0,{"$f":"+'[7]2'!AB255","v":0},{"$f":"+'[8]2'!L247","v":0},{"$f":"+'[8]2'!M247","v":0},{"$f":"+'[8]2'!N247","v":0},{"$f":"+SUM('[8]2'!O247:V247)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255+AR255+AS255","v":0},0,null,0,0,{"$f":"+'[7]2'!AY255","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":51}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW256,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,72,0,null,null,{"$f":"+'[7]2'!J256","v":0},{"$f":"+'[7]2'!L256","v":0},{"$f":"+'[7]2'!R256","v":0},0,{"$f":"+'[7]2'!AB256","v":0},{"$f":"+'[8]2'!L248","v":0},{"$f":"+'[8]2'!M248","v":0},{"$f":"+'[8]2'!N248","v":0},{"$f":"+SUM('[8]2'!O248:V248)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY256","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":52}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW257,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,73,0,null,null,{"$f":"+'[7]2'!J257","v":0},{"$f":"+'[7]2'!L257","v":0},{"$f":"+'[7]2'!R257","v":0},0,{"$f":"+'[7]2'!AB257","v":0},{"$f":"+'[8]2'!L249","v":0},{"$f":"+'[8]2'!M249","v":0},{"$f":"+'[8]2'!N249","v":0},{"$f":"+SUM('[8]2'!O249:V249)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY257","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":53}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW258,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,74,0,null,null,{"$f":"+'[7]2'!J258","v":0},{"$f":"+'[7]2'!L258","v":0},{"$f":"+'[7]2'!R258","v":0},0,{"$f":"+'[7]2'!AB258","v":0},{"$f":"+'[8]2'!L250","v":0},{"$f":"+'[8]2'!M250","v":0},{"$f":"+'[8]2'!N250","v":0},{"$f":"+SUM('[8]2'!O250:V250)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY258","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":54}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW259,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,75,0,null,null,{"$f":"+'[7]2'!J259","v":0},{"$f":"+'[7]2'!L259","v":0},{"$f":"+'[7]2'!R259","v":0},0,{"$f":"+'[7]2'!AB259","v":0},{"$f":"+'[8]2'!L251","v":0},{"$f":"+'[8]2'!M251","v":0},{"$f":"+'[8]2'!N251","v":0},{"$f":"+SUM('[8]2'!O251:V251)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY259","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":55}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW260,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,76,0,null,null,{"$f":"+'[7]2'!J260","v":0},{"$f":"+'[7]2'!L260","v":0},{"$f":"+'[7]2'!R260","v":0},0,{"$f":"+'[7]2'!AB260","v":0},{"$f":"+'[8]2'!L252","v":0},{"$f":"+'[8]2'!M252","v":0},{"$f":"+'[8]2'!N252","v":0},{"$f":"+SUM('[8]2'!O252:V252)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY260","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":56}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW261,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,77,0,null,null,{"$f":"+'[7]2'!J261","v":0},{"$f":"+'[7]2'!L261","v":0},{"$f":"+'[7]2'!R261","v":0},0,{"$f":"+'[7]2'!AB261","v":0},{"$f":"+'[8]2'!L253","v":0},{"$f":"+'[8]2'!M253","v":0},{"$f":"+'[8]2'!N253","v":0},{"$f":"+SUM('[8]2'!O253:V253)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY261","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":57}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW262,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,78,0,null,null,{"$f":"+'[7]2'!J262","v":0},{"$f":"+'[7]2'!L262","v":0},{"$f":"+'[7]2'!R262","v":0},0,{"$f":"+'[7]2'!AB262","v":0},{"$f":"+'[8]2'!L254","v":0},{"$f":"+'[8]2'!M254","v":0},{"$f":"+'[8]2'!N254","v":0},{"$f":"+SUM('[8]2'!O254:V254)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY262","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":58}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW263,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,79,0,null,null,{"$f":"+'[7]2'!J263","v":0},{"$f":"+'[7]2'!L263","v":0},{"$f":"+'[7]2'!R263","v":0},0,{"$f":"+'[7]2'!AB263","v":0},{"$f":"+'[8]2'!L255","v":0},{"$f":"+'[8]2'!M255","v":0},{"$f":"+'[8]2'!N255","v":0},{"$f":"+SUM('[8]2'!O255:V255)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY263","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":59}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW264,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,80,0,null,null,{"$f":"+'[7]2'!J264","v":0},{"$f":"+'[7]2'!L264","v":0},{"$f":"+'[7]2'!R264","v":0},0,{"$f":"+'[7]2'!AB264","v":0},{"$f":"+'[8]2'!L256","v":0},{"$f":"+'[8]2'!M256","v":0},{"$f":"+'[8]2'!N256","v":0},{"$f":"+SUM('[8]2'!O256:V256)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY264","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":60}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW265,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,81,0,null,null,{"$f":"+'[7]2'!J265","v":0},{"$f":"+'[7]2'!L265","v":0},{"$f":"+'[7]2'!R265","v":0},0,{"$f":"+'[7]2'!AB265","v":0},{"$f":"+'[8]2'!L257","v":0},{"$f":"+'[8]2'!M257","v":0},{"$f":"+'[8]2'!N257","v":0},{"$f":"+SUM('[8]2'!O257:V257)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY265","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":61}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW266,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,82,0,null,null,{"$f":"+'[7]2'!J266","v":0},{"$f":"+'[7]2'!L266","v":0},{"$f":"+'[7]2'!R266","v":0},0,{"$f":"+'[7]2'!AB266","v":0},{"$f":"+'[8]2'!L258","v":0},{"$f":"+'[8]2'!M258","v":0},{"$f":"+'[8]2'!N258","v":0},{"$f":"+SUM('[8]2'!O258:V258)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY266","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":62}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW267,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,83,0,null,null,{"$f":"+'[7]2'!J267","v":0},{"$f":"+'[7]2'!L267","v":0},{"$f":"+'[7]2'!R267","v":0},0,{"$f":"+'[7]2'!AB267","v":0},{"$f":"+'[8]2'!L259","v":0},{"$f":"+'[8]2'!M259","v":0},{"$f":"+'[8]2'!N259","v":0},{"$f":"+SUM('[8]2'!O259:V259)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY267","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":63}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW268,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,84,0,null,null,{"$f":"+'[7]2'!J268","v":0},{"$f":"+'[7]2'!L268","v":0},{"$f":"+'[7]2'!R268","v":0},0,{"$f":"+'[7]2'!AB268","v":0},{"$f":"+'[8]2'!L260","v":0},{"$f":"+'[8]2'!M260","v":0},{"$f":"+'[8]2'!N260","v":0},{"$f":"+SUM('[8]2'!O260:V260)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY268","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":64}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW269,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,85,0,null,null,{"$f":"+'[7]2'!J269","v":0},{"$f":"+'[7]2'!L269","v":0},{"$f":"+'[7]2'!R269","v":0},0,{"$f":"+'[7]2'!AB269","v":0},{"$f":"+'[8]2'!L261","v":0},{"$f":"+'[8]2'!M261","v":0},{"$f":"+'[8]2'!N261","v":0},{"$f":"+SUM('[8]2'!O261:V261)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY269","v":0},0,0,0,0,0,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BC269=\"\",$BD269=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":65}]
[{"$f":"IF(SUM(COUNTIF(F270:BC270,\"<>0\")-COUNTBLANK(F270:BC270))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW270,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,86,0,null,null,{"$f":"+'[7]2'!J270","v":0},{"$f":"+'[7]2'!L270","v":0},{"$f":"+'[7]2'!R270","v":0},0,{"$f":"+'[7]2'!AB270","v":0},{"$f":"+'[8]2'!L262","v":0},{"$f":"+'[8]2'!M262","v":0},{"$f":"+'[8]2'!N262","v":0},{"$f":"+SUM('[8]2'!O262:V262)","v":0},0,null,0,0,0,0,{"$f":"SUM(V270:W270)","v":0},{"$f":"U270+X270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE270:AF270)","v":0},{"$f":"AD270+AG270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN270:AO270)","v":0},{"$f":"AM270+AP270","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY270","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":66}]
[{"$f":"IF(SUM(COUNTIF(F271:BC271,\"<>0\")-COUNTBLANK(F271:BC271))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW271,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,87,0,null,null,{"$f":"+'[7]2'!J271","v":0},{"$f":"+'[7]2'!L271","v":0},{"$f":"+'[7]2'!R271","v":0},0,{"$f":"+'[7]2'!AB271","v":0},{"$f":"+'[8]2'!L263","v":0},{"$f":"+'[8]2'!M263","v":0},{"$f":"+'[8]2'!N263","v":0},{"$f":"+SUM('[8]2'!O263:V263)","v":0},0,null,0,0,0,0,{"$f":"SUM(V271:W271)","v":0},{"$f":"U271+X271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE271:AF271)","v":0},{"$f":"AD271+AG271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN271:AO271)","v":0},{"$f":"AM271+AP271","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY271","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":67}]
[{"$f":"IF(SUM(COUNTIF(F272:BC272,\"<>0\")-COUNTBLANK(F272:BC272))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW272,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,88,0,null,null,{"$f":"+'[7]2'!J272","v":0},{"$f":"+'[7]2'!L272","v":0},{"$f":"+'[7]2'!R272","v":0},0,{"$f":"+'[7]2'!AB272","v":0},{"$f":"+'[8]2'!L264","v":0},{"$f":"+'[8]2'!M264","v":0},{"$f":"+'[8]2'!N264","v":0},{"$f":"+SUM('[8]2'!O264:V264)","v":0},0,null,0,0,0,0,{"$f":"SUM(V272:W272)","v":0},{"$f":"U272+X272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE272:AF272)","v":0},{"$f":"AD272+AG272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN272:AO272)","v":0},{"$f":"AM272+AP272","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY272","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":68}]
[{"$f":"IF(SUM(COUNTIF(F273:BC273,\"<>0\")-COUNTBLANK(F273:BC273))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW273,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,89,0,null,null,{"$f":"+'[7]2'!J273","v":0},{"$f":"+'[7]2'!L273","v":0},{"$f":"+'[7]2'!R273","v":0},0,{"$f":"+'[7]2'!AB273","v":0},{"$f":"+'[8]2'!L265","v":0},{"$f":"+'[8]2'!M265","v":0},{"$f":"+'[8]2'!N265","v":0},{"$f":"+SUM('[8]2'!O265:V265)","v":0},0,null,0,0,0,0,0,{"$f":"U273+X273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE273:AF273)","v":0},{"$f":"AD273+AG273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN273:AO273)","v":0},{"$f":"AM273+AP273","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]2'!AY273","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":69}]
[{"$f":"IF(SUM(COUNTIF(F274:BC274,\"<>0\")-COUNTBLANK(F274:BC274))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW274,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,90,0,null,null,{"$f":"+'[7]2'!J274","v":0},{"$f":"+'[7]2'!L274","v":0},{"$f":"+'[7]2'!R274","v":0},0,{"$f":"+'[7]2'!AB274","v":0},{"$f":"+'[8]2'!L266","v":0},{"$f":"+'[8]2'!M266","v":0},{"$f":"+'[8]2'!N266","v":0},{"$f":"+SUM('[8]2'!O266:V266)","v":0},0,null,0,0,0,0,0,{"$f":"U274+X274","v":0},0,0,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},0,0,0,0,{"$f":"AD274+AG274","v":0},0,0,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},0,0,0,0,{"$f":"AM274+AP274","v":0},0,0,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,0,0,{"$f":"+'[7]2'!AY274","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":70}]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital",null,"Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,{"$f":"+'[7]2'!J276","v":0},{"$f":"+'[7]2'!L276","v":0},{"$f":"+'[7]2'!R276","v":0},0,{"$f":"+'[7]2'!AB276","v":0},{"$f":"+'[8]2'!L268","v":0},{"$f":"+'[8]2'!M268","v":0},{"$f":"+'[8]2'!N268","v":0},{"$f":"+SUM('[8]2'!O268:V268)","v":0},0,null,{"$f":"R276-S276","v":0},0,0,0,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},0,0,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,0,0,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},0,0,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},0,0,0,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},0,0,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,null,0,null,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AZ276=\"\",$BA276=\"\",$BC276=\"\",$BD276=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"Water and Sanitation|Water Resources Management|0||0|0"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"Water and Sanitation|Water Resources Management|0||0|0"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F277:BC277,\"<>0\")-COUNTBLANK(F277:BC277))<>0,1,0)","v":0},null,null,null,2,0,null,null,{"$f":"+'[7]2'!J277","v":0},{"$f":"+'[7]2'!L277","v":0},{"$f":"+'[7]2'!R277","v":0},0,{"$f":"+'[7]2'!AB277","v":0},{"$f":"+'[8]2'!L269","v":0},{"$f":"+'[8]2'!M269","v":0},{"$f":"+'[8]2'!N269","v":0},{"$f":"+SUM('[8]2'!O269:V269)","v":0},0,null,{"$f":"R277-S277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[{"$f":"IF(SUM(COUNTIF(F278:BC278,\"<>0\")-COUNTBLANK(F278:BC278))<>0,1,0)","v":0},null,null,null,3,0,null,null,{"$f":"+'[7]2'!J278","v":0},{"$f":"+'[7]2'!L278","v":0},{"$f":"+'[7]2'!R278","v":0},0,{"$f":"+'[7]2'!AB278","v":0},{"$f":"+'[8]2'!L270","v":0},{"$f":"+'[8]2'!M270","v":0},{"$f":"+'[8]2'!N270","v":0},{"$f":"+SUM('[8]2'!O270:V270)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[0,null,null,null,4,0,null,null,{"$f":"+'[7]2'!J279","v":0},{"$f":"+'[7]2'!L279","v":0},{"$f":"+'[7]2'!R279","v":0},0,{"$f":"+'[7]2'!AB279","v":0},{"$f":"+'[8]2'!L271","v":0},{"$f":"+'[8]2'!M271","v":0},{"$f":"+'[8]2'!N271","v":0},{"$f":"+SUM('[8]2'!O271:V271)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[0,null,null,null,5,0,null,null,{"$f":"+'[7]2'!J280","v":0},{"$f":"+'[7]2'!L280","v":0},{"$f":"+'[7]2'!R280","v":0},0,{"$f":"+'[7]2'!AB280","v":0},{"$f":"+'[8]2'!L272","v":0},{"$f":"+'[8]2'!M272","v":0},{"$f":"+'[8]2'!N272","v":0},{"$f":"+SUM('[8]2'!O272:V272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[0,null,null,null,6,0,null,null,{"$f":"+'[7]2'!J281","v":0},{"$f":"+'[7]2'!L281","v":0},{"$f":"+'[7]2'!R281","v":0},0,{"$f":"+'[7]2'!AB281","v":0},{"$f":"+'[8]2'!L273","v":0},{"$f":"+'[8]2'!M273","v":0},{"$f":"+'[8]2'!N273","v":0},{"$f":"+SUM('[8]2'!O273:V273)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]2'!J282","v":0},{"$f":"+'[7]2'!L282","v":0},{"$f":"+'[7]2'!R282","v":0},0,{"$f":"+'[7]2'!AB282","v":0},{"$f":"+'[8]2'!L274","v":0},{"$f":"+'[8]2'!M274","v":0},{"$f":"+'[8]2'!N274","v":0},{"$f":"+SUM('[8]2'!O274:V274)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]2'!J283","v":0},{"$f":"+'[7]2'!L283","v":0},{"$f":"+'[7]2'!R283","v":0},0,{"$f":"+'[7]2'!AB283","v":0},{"$f":"+'[8]2'!L275","v":0},{"$f":"+'[8]2'!M275","v":0},{"$f":"+'[8]2'!N275","v":0},{"$f":"+SUM('[8]2'!O275:V275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]2'!J284","v":0},{"$f":"+'[7]2'!L284","v":0},{"$f":"+'[7]2'!R284","v":0},0,{"$f":"+'[7]2'!AB284","v":0},{"$f":"+'[8]2'!L276","v":0},{"$f":"+'[8]2'!M276","v":0},{"$f":"+'[8]2'!N276","v":0},{"$f":"+SUM('[8]2'!O276:V276)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]2'!J285","v":0},{"$f":"+'[7]2'!L285","v":0},{"$f":"+'[7]2'!R285","v":0},0,{"$f":"+'[7]2'!AB285","v":0},{"$f":"+'[8]2'!L277","v":0},{"$f":"+'[8]2'!M277","v":0},{"$f":"+'[8]2'!N277","v":0},{"$f":"+SUM('[8]2'!O277:V277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]2'!J286","v":0},{"$f":"+'[7]2'!L286","v":0},{"$f":"+'[7]2'!R286","v":0},0,{"$f":"+'[7]2'!AB286","v":0},{"$f":"+'[8]2'!L278","v":0},{"$f":"+'[8]2'!M278","v":0},{"$f":"+'[8]2'!N278","v":0},{"$f":"+SUM('[8]2'!O278:V278)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]2'!J287","v":0},{"$f":"+'[7]2'!L287","v":0},{"$f":"+'[7]2'!R287","v":0},0,{"$f":"+'[7]2'!AB287","v":0},{"$f":"+'[8]2'!L279","v":0},{"$f":"+'[8]2'!M279","v":0},{"$f":"+'[8]2'!N279","v":0},{"$f":"+SUM('[8]2'!O279:V279)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]2'!J288","v":0},{"$f":"+'[7]2'!L288","v":0},{"$f":"+'[7]2'!R288","v":0},0,{"$f":"+'[7]2'!AB288","v":0},{"$f":"+'[8]2'!L280","v":0},{"$f":"+'[8]2'!M280","v":0},{"$f":"+'[8]2'!N280","v":0},{"$f":"+SUM('[8]2'!O280:V280)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[0,null,null,null,14,0,null,null,{"$f":"+'[7]2'!J289","v":0},{"$f":"+'[7]2'!L289","v":0},{"$f":"+'[7]2'!R289","v":0},0,{"$f":"+'[7]2'!AB289","v":0},{"$f":"+'[8]2'!L281","v":0},{"$f":"+'[8]2'!M281","v":0},{"$f":"+'[8]2'!N281","v":0},{"$f":"+SUM('[8]2'!O281:V281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":2591255},2615623,2615880,2615880,2859381,0,0,929,0,2860310,0,2860310,3479531,{"$f":"SUM(V185:V289)","v":-100},100,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":3479531},0,150000,3629531,150000,3986711,-100,239,{"$f":"SUM(AE290:AF290)","v":139},{"$f":"AD290+AG290","v":3986850},0,600000,4586850,600139,2960660,-100,0,{"$f":"SUM(AN290:AO290)","v":-100},{"$f":"AM290+AP290","v":2960560},0,3600000,6560560,3599900]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BB298:BB310)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,{"$f":"+'[7]2'!J298","v":5},{"$f":"+'[7]2'!L298","v":0},{"$f":"+'[7]2'!R298","v":0},0,{"$f":"+'[7]2'!AB298","v":0},{"$f":"+'[8]2'!L289","v":0},{"$f":"+'[8]2'!M289","v":0},{"$f":"+'[8]2'!N289","v":0},{"$f":"+SUM('[8]2'!O289:V289)","v":0},{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,0,0,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},0,0,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,0,0,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},0,0,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},0,0,0,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},0,0,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Integrated Water Resources Planning",null,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AZ298=\"\",$BA298=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Payments for financial assets|Payments for financial assets|Thefts and losses"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"Water and Sanitation|Water Resources Management|Integrated Water Resources Planning|Payments for financial assets|Payments for financial assets|Thefts and losses"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F299:AZ299,\"<>0\")-COUNTBLANK(F299:AZ299))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,{"$f":"+'[7]2'!J299","v":5},{"$f":"+'[7]2'!L299","v":0},{"$f":"+'[7]2'!R299","v":0},0,{"$f":"+'[7]2'!AB299","v":0},{"$f":"+'[8]2'!L290","v":0},{"$f":"+'[8]2'!M290","v":0},{"$f":"+'[8]2'!N290","v":0},{"$f":"+SUM('[8]2'!O290:V290)","v":0},0,null,{"$f":"R299-S299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN299:AO299)","v":0},0,0,0,0,0,null,"Water Resources Information and Management",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Payments for financial assets|Payments for financial assets|Thefts and losses"},"Water and Sanitation|Water Resources Management|Water Resources Information and Management|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":1}]
[0,null,null,null,3,0,null,null,{"$f":"+'[7]2'!J300","v":0},{"$f":"+'[7]2'!L300","v":0},{"$f":"+'[7]2'!R300","v":0},0,{"$f":"+'[7]2'!AB300","v":0},{"$f":"+'[8]2'!L291","v":0},{"$f":"+'[8]2'!M291","v":0},{"$f":"+'[8]2'!N291","v":0},{"$f":"+SUM('[8]2'!O291:V291)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":"Water and Sanitation|Water Resources Management||Payments for financial assets|Payments for financial assets|0"},"Water and Sanitation|Water Resources Management||Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":1}]
[0,null,null,null,4,0,null,null,{"$f":"+'[7]2'!J301","v":0},{"$f":"+'[7]2'!L301","v":0},{"$f":"+'[7]2'!R301","v":0},0,{"$f":"+'[7]2'!AB301","v":0},{"$f":"+'[8]2'!L292","v":0},{"$f":"+'[8]2'!M292","v":0},{"$f":"+'[8]2'!N292","v":0},{"$f":"+SUM('[8]2'!O292:V292)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0","Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":1}]
[0,null,null,null,5,0,null,null,{"$f":"+'[7]2'!J302","v":0},{"$f":"+'[7]2'!L302","v":0},{"$f":"+'[7]2'!R302","v":0},0,{"$f":"+'[7]2'!AB302","v":0},{"$f":"+'[8]2'!L293","v":0},{"$f":"+'[8]2'!M293","v":0},{"$f":"+'[8]2'!N293","v":0},{"$f":"+SUM('[8]2'!O293:V293)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":2}]
[0,null,null,null,6,0,null,null,{"$f":"+'[7]2'!J303","v":0},{"$f":"+'[7]2'!L303","v":0},{"$f":"+'[7]2'!R303","v":0},0,{"$f":"+'[7]2'!AB303","v":0},{"$f":"+'[8]2'!L294","v":0},{"$f":"+'[8]2'!M294","v":0},{"$f":"+'[8]2'!N294","v":0},{"$f":"+SUM('[8]2'!O294:V294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":3}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]2'!J304","v":0},{"$f":"+'[7]2'!L304","v":0},{"$f":"+'[7]2'!R304","v":0},0,{"$f":"+'[7]2'!AB304","v":0},{"$f":"+'[8]2'!L295","v":0},{"$f":"+'[8]2'!M295","v":0},{"$f":"+'[8]2'!N295","v":0},{"$f":"+SUM('[8]2'!O295:V295)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":4}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]2'!J305","v":0},{"$f":"+'[7]2'!L305","v":0},{"$f":"+'[7]2'!R305","v":0},0,{"$f":"+'[7]2'!AB305","v":0},{"$f":"+'[8]2'!L296","v":0},{"$f":"+'[8]2'!M296","v":0},{"$f":"+'[8]2'!N296","v":0},{"$f":"+SUM('[8]2'!O296:V296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":5}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]2'!J306","v":0},{"$f":"+'[7]2'!L306","v":0},{"$f":"+'[7]2'!R306","v":0},0,{"$f":"+'[7]2'!AB306","v":0},{"$f":"+'[8]2'!L297","v":0},{"$f":"+'[8]2'!M297","v":0},{"$f":"+'[8]2'!N297","v":0},{"$f":"+SUM('[8]2'!O297:V297)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":6}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]2'!J307","v":0},{"$f":"+'[7]2'!L307","v":0},{"$f":"+'[7]2'!R307","v":0},0,{"$f":"+'[7]2'!AB307","v":0},{"$f":"+'[8]2'!L298","v":0},{"$f":"+'[8]2'!M298","v":0},{"$f":"+'[8]2'!N298","v":0},{"$f":"+SUM('[8]2'!O298:V298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":7}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]2'!J308","v":0},{"$f":"+'[7]2'!L308","v":0},{"$f":"+'[7]2'!R308","v":0},0,{"$f":"+'[7]2'!AB308","v":0},{"$f":"+'[8]2'!L299","v":0},{"$f":"+'[8]2'!M299","v":0},{"$f":"+'[8]2'!N299","v":0},{"$f":"+SUM('[8]2'!O299:V299)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":8}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]2'!J309","v":0},{"$f":"+'[7]2'!L309","v":0},{"$f":"+'[7]2'!R309","v":0},0,{"$f":"+'[7]2'!AB309","v":0},{"$f":"+'[8]2'!L300","v":0},{"$f":"+'[8]2'!M300","v":0},{"$f":"+'[8]2'!N300","v":0},{"$f":"+SUM('[8]2'!O300:V300)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":9}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]2'!J310","v":0},{"$f":"+'[7]2'!L310","v":0},{"$f":"+'[7]2'!R310","v":0},0,{"$f":"+'[7]2'!AB310","v":0},{"$f":"+'[8]2'!L301","v":0},{"$f":"+'[8]2'!M301","v":0},{"$f":"+'[8]2'!N301","v":0},{"$f":"+SUM('[8]2'!O301:V301)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Resources Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":10}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Water Resources Management"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (excl. transfers and subsidies)",null,null,{"$f":"MyYearP1","v":"2023/24"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Water Resources Management Support"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F305","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"RYY",null,null,1,1,1,null,1,1,1,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AC341,\"<>0\")-COUNTBLANK(F341:AC341))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"041002001"},null,null,1,"DDG:  Water Resources Management Support ",0,null,{"$f":"+'[7]2'!J356","v":7069},{"$f":"+'[7]2'!L356","v":6091},{"$f":"+'[7]2'!R356","v":6931},6931,{"$f":"+'[7]2'!AB356","v":6956},{"$f":"+'[8]2'!L346","v":0},{"$f":"+'[8]2'!M346","v":0},{"$f":"+'[8]2'!N346","v":-19},{"$f":"+SUM('[8]2'!O346:V346)","v":0},{"$f":"SUM(M356:Q356)","v":6937},null,{"$f":"R356-S356","v":6937},6679,0,0,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":6679},0,161,{"$f":"U356+X356+Z356+AA356","v":6840},{"$f":"AB356-U356","v":161},6978,0,0,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":6978},0,163,{"$f":"AD356+AG356+AI356+AJ356","v":7141},{"$f":"AK356-AD356","v":163},7289,0,0,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":7289},0,165,{"$f":"AM356+AP356+AR356+AS356","v":7454},{"$f":"AT356-AM356","v":165}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"+'[7]2'!J357","v":0},{"$f":"+'[7]2'!L357","v":0},{"$f":"+'[7]2'!R357","v":0},0,{"$f":"+'[7]2'!AB357","v":0},{"$f":"+'[8]2'!L347","v":0},{"$f":"+'[8]2'!M347","v":0},{"$f":"+'[8]2'!N347","v":0},{"$f":"+SUM('[8]2'!O347:V347)","v":0},{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,{"$f":"SUM(V357:W357)","v":0},{"$f":"U357+X357","v":0},null,null,{"$f":"U357+X357+Z357+AA357","v":0},{"$f":"AB357-U357","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]2'!J358","v":0},{"$f":"+'[7]2'!L358","v":0},{"$f":"+'[7]2'!R358","v":0},0,{"$f":"+'[7]2'!AB358","v":0},{"$f":"+'[8]2'!L348","v":0},{"$f":"+'[8]2'!M348","v":0},{"$f":"+'[8]2'!N348","v":0},{"$f":"+SUM('[8]2'!O348:V348)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]2'!J359","v":0},{"$f":"+'[7]2'!L359","v":0},{"$f":"+'[7]2'!R359","v":0},0,{"$f":"+'[7]2'!AB359","v":0},{"$f":"+'[8]2'!L349","v":0},{"$f":"+'[8]2'!M349","v":0},{"$f":"+'[8]2'!N349","v":0},{"$f":"+SUM('[8]2'!O349:V349)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]2'!J360","v":0},{"$f":"+'[7]2'!L360","v":0},{"$f":"+'[7]2'!R360","v":0},0,{"$f":"+'[7]2'!AB360","v":0},{"$f":"+'[8]2'!L350","v":0},{"$f":"+'[8]2'!M350","v":0},{"$f":"+'[8]2'!N350","v":0},{"$f":"+SUM('[8]2'!O350:V350)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]2'!J361","v":0},{"$f":"+'[7]2'!L361","v":0},{"$f":"+'[7]2'!R361","v":0},0,{"$f":"+'[7]2'!AB361","v":0},{"$f":"+'[8]2'!L351","v":0},{"$f":"+'[8]2'!M351","v":0},{"$f":"+'[8]2'!N351","v":0},{"$f":"+SUM('[8]2'!O351:V351)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J362","v":0},{"$f":"+'[7]2'!L362","v":0},{"$f":"+'[7]2'!R362","v":0},0,{"$f":"+'[7]2'!AB362","v":0},{"$f":"+'[8]2'!L352","v":0},{"$f":"+'[8]2'!M352","v":0},{"$f":"+'[8]2'!N352","v":0},{"$f":"+SUM('[8]2'!O352:V352)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J363","v":0},{"$f":"+'[7]2'!L363","v":0},{"$f":"+'[7]2'!R363","v":0},0,{"$f":"+'[7]2'!AB363","v":0},{"$f":"+'[8]2'!L353","v":0},{"$f":"+'[8]2'!M353","v":0},{"$f":"+'[8]2'!N353","v":0},{"$f":"+SUM('[8]2'!O353:V353)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J364","v":0},{"$f":"+'[7]2'!L364","v":0},{"$f":"+'[7]2'!R364","v":0},0,{"$f":"+'[7]2'!AB364","v":0},{"$f":"+'[8]2'!L354","v":0},{"$f":"+'[8]2'!M354","v":0},{"$f":"+'[8]2'!N354","v":0},{"$f":"+SUM('[8]2'!O354:V354)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,{"$f":"+'[7]2'!F365","v":"Other"},{"$f":"+'[7]2'!G365","v":0},null,{"$f":"+'[7]2'!J365","v":0},{"$f":"+'[7]2'!L365","v":0},{"$f":"+'[7]2'!R365","v":0},0,{"$f":"+'[7]2'!AB365","v":0},{"$f":"+'[8]2'!L355","v":0},{"$f":"+'[8]2'!M355","v":0},{"$f":"+'[8]2'!N355","v":0},{"$f":"+SUM('[8]2'!O355:V355)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":7069},6091,6931,6931,6956,0,{"$f":"SUM(O356:O365)","v":0},{"$f":"SUM(P356:P365)","v":-19},0,6937,0,6937,{"$f":"SUM(U356:U365)","v":6679},{"$f":"SUM(V356:V365)","v":0},0,{"$f":"SUM(X356:X365)","v":0},{"$f":"SUM(Y356:Y365)","v":6679},0,161,{"$f":"SUM(AB356:AB365)","v":6840},161,{"$f":"SUM(AD356:AD365)","v":6978},0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":6978},0,163,{"$f":"SUM(AK356:AK365)","v":7141},163,7289,0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":7289},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":165},{"$f":"SUM(AT356:AT365)","v":7454},165]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":6966},5825,6739,6739,6839,0,{"$f":"SUM(O369,O372,O411)","v":0},{"$f":"SUM(P369,P372,P411)","v":-19},0,6820,0,6820,6558,0,0,0,{"$f":"U368+X368","v":6558},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":161},{"$f":"U368+X368+Z368+AA368","v":6719},161,6851,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":6851},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":163},{"$f":"AD368+AG368+AI368+AJ368","v":7014},{"$f":"SUM(AL369,AL372,AL411)","v":163},{"$f":"SUM(AM369,AM372,AM411)","v":7156},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":7156},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":165},{"$f":"AM368+AP368+AR368+AS368","v":7321},{"$f":"SUM(AU369,AU372,AU411)","v":165}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":6280},5462,5982,5982,6060,0,{"$f":"SUM(O370:O371)","v":0},{"$f":"SUM(P370:P371)","v":0},0,6060,0,6060,{"$f":"SUM(U370:U371)","v":5760},0,0,0,{"$f":"U369+X369","v":5760},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":161},{"$f":"U369+X369+Z369+AA369","v":5921},161,6019,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":6019},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":163},{"$f":"AD369+AG369+AI369+AJ369","v":6182},{"$f":"SUM(AL370:AL371)","v":163},{"$f":"SUM(AM370:AM371)","v":6288},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":6288},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":165},{"$f":"AM369+AP369+AR369+AS369","v":6453},{"$f":"SUM(AU370:AU371)","v":165}]
[1,{"$f":"B369","v":"041002001001"},null,null,null,"Salaries and wages",null,null,5838,4767,5550,5550,{"$f":"+'[7]2'!AB370","v":5622.367101303912},{"$f":"+'[8]2'!L360","v":0},{"$f":"+'[8]2'!M360","v":0},{"$f":"+'[8]2'!N360","v":0},{"$f":"+SUM('[8]2'!O360:V360)","v":0},{"$f":"SUM(M370:Q370)","v":5622.367101303912},null,{"$f":"R370-S370","v":5622.367101303912},5344,0,0,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":5344},0,149,{"$f":"U370+X370+Z370+AA370","v":5493},{"$f":"AB370-U370","v":149},5584,0,0,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":5584},0,151,{"$f":"AD370+AG370+AI370+AJ370","v":5735},{"$f":"AK370-AD370","v":151},5834,0,0,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":5834},0,153,{"$f":"AM370+AP370+AR370+AS370","v":5987},{"$f":"AT370-AM370","v":153}]
[1,{"$f":"B370","v":"041002001001"},null,null,null,"Social contributions",null,null,442,695,432,432,{"$f":"+'[7]2'!AB371","v":437.63289869608832},{"$f":"+'[8]2'!L361","v":0},{"$f":"+'[8]2'!M361","v":0},{"$f":"+'[8]2'!N361","v":0},{"$f":"+SUM('[8]2'!O361:V361)","v":0},{"$f":"SUM(M371:Q371)","v":437.63289869608832},null,{"$f":"R371-S371","v":437.63289869608832},416,0,0,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":416},0,12,{"$f":"U371+X371+Z371+AA371","v":428},{"$f":"AB371-U371","v":12},435,0,0,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":435},0,12,{"$f":"AD371+AG371+AI371+AJ371","v":447},{"$f":"AK371-AD371","v":12},454,0,0,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":454},0,12,{"$f":"AM371+AP371+AR371+AS371","v":466},{"$f":"AT371-AM371","v":12}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":686},363,757,757,779,0,{"$f":"SUM(O373:O410)","v":0},{"$f":"SUM(P373:P410)","v":-19},0,760,0,760,798,0,0,0,{"$f":"SUM(Y373:Y410)","v":798},{"$f":"SUM(Z373:Z410)","v":0},0,{"$f":"SUM(AB373:AB410)","v":798},{"$f":"SUM(AC373:AC410)","v":0},{"$f":"SUM(AD373:AD410)","v":832},0,0,0,{"$f":"SUM(AH373:AH410)","v":832},0,0,{"$f":"SUM(AK373:AK410)","v":832},0,868,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":868},0,0,{"$f":"SUM(AT373:AT410)","v":868},0]
[1,{"$f":"B372","v":"041002001000"},null,null,null,"Administrative fees",null,null,15,0,17,17,{"$f":"+'[7]2'!AB373","v":17.494055482166448},{"$f":"+'[8]2'!L363","v":0},{"$f":"+'[8]2'!M363","v":0},{"$f":"+'[8]2'!N363","v":0},{"$f":"+SUM('[8]2'!O363:V363)","v":0},{"$f":"SUM(M373:Q373)","v":17.494055482166448},null,{"$f":"R373-S373","v":17.494055482166448},18,0,0,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":18},0,0,{"$f":"U373+X373+Z373+AA373","v":18},{"$f":"AB373-U373","v":0},19,0,0,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":19},0,0,{"$f":"AD373+AG373+AI373+AJ373","v":19},{"$f":"AK373-AD373","v":0},20,0,0,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":20},0,0,{"$f":"AM373+AP373+AR373+AS373","v":20},{"$f":"AT373-AM373","v":0}]
[0,"041002001000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]2'!AB374","v":0},{"$f":"+'[8]2'!L364","v":0},{"$f":"+'[8]2'!M364","v":0},{"$f":"+'[8]2'!N364","v":0},{"$f":"+SUM('[8]2'!O364:V364)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002001000",null,null,null,"Minor assets",null,null,16,3,46,46,{"$f":"+'[7]2'!AB375","v":16.464993394980183},{"$f":"+'[8]2'!L365","v":0},{"$f":"+'[8]2'!M365","v":0},{"$f":"+'[8]2'!N365","v":0},{"$f":"+SUM('[8]2'!O365:V365)","v":0},16.464993394980183,null,16.464993394980183,17,0,0,0,17,0,0,17,0,18,0,0,0,18,0,0,18,0,19,0,0,0,19,0,0,19,0]
[0,"041002001000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB376","v":0},{"$f":"+'[8]2'!L366","v":0},{"$f":"+'[8]2'!M366","v":0},{"$f":"+'[8]2'!N366","v":0},{"$f":"+SUM('[8]2'!O366:V366)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB377","v":0},{"$f":"+'[8]2'!L367","v":0},{"$f":"+'[8]2'!M367","v":0},{"$f":"+'[8]2'!N367","v":0},{"$f":"+SUM('[8]2'!O367:V367)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002001000",null,null,null,"Catering: Departmental activities",null,null,10,0,5,5,{"$f":"+'[7]2'!AB378","v":5.1453104359313082},{"$f":"+'[8]2'!L368","v":0},{"$f":"+'[8]2'!M368","v":0},{"$f":"+'[8]2'!N368","v":0},{"$f":"+SUM('[8]2'!O368:V368)","v":0},5.1453104359313082,null,5.1453104359313082,5,0,0,0,5,0,0,5,0,5,0,0,0,5,0,0,5,0,5,0,0,0,5,0,0,5,0]
[1,"041002001000",null,null,null,"Communication (G&S)",null,null,61,217,128,128,{"$f":"+'[7]2'!AB379","v":100.84808454425364},{"$f":"+'[8]2'!L369","v":0},{"$f":"+'[8]2'!M369","v":0},{"$f":"+'[8]2'!N369","v":-21},{"$f":"+SUM('[8]2'!O369:V369)","v":0},79.848084544253638,null,79.848084544253638,103,0,0,0,103,0,0,103,0,108,0,0,0,108,0,0,108,0,113,0,0,0,113,0,0,113,0]
[0,"041002001000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB380","v":0},{"$f":"+'[8]2'!L370","v":0},{"$f":"+'[8]2'!M370","v":0},{"$f":"+'[8]2'!N370","v":0},{"$f":"+SUM('[8]2'!O370:V370)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB381","v":0},{"$f":"+'[8]2'!L371","v":0},{"$f":"+'[8]2'!M371","v":0},{"$f":"+'[8]2'!N371","v":0},{"$f":"+SUM('[8]2'!O371:V371)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB382","v":0},{"$f":"+'[8]2'!L372","v":0},{"$f":"+'[8]2'!M372","v":0},{"$f":"+'[8]2'!N372","v":0},{"$f":"+SUM('[8]2'!O372:V372)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB383","v":0},{"$f":"+'[8]2'!L373","v":0},{"$f":"+'[8]2'!M373","v":0},{"$f":"+'[8]2'!N373","v":0},{"$f":"+SUM('[8]2'!O373:V373)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB384","v":0},{"$f":"+'[8]2'!L374","v":0},{"$f":"+'[8]2'!M374","v":0},{"$f":"+'[8]2'!N374","v":0},{"$f":"+SUM('[8]2'!O374:V374)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB385","v":0},{"$f":"+'[8]2'!L375","v":0},{"$f":"+'[8]2'!M375","v":0},{"$f":"+'[8]2'!N375","v":0},{"$f":"+SUM('[8]2'!O375:V375)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]2'!AB386","v":0},{"$f":"+'[8]2'!L376","v":0},{"$f":"+'[8]2'!M376","v":0},{"$f":"+'[8]2'!N376","v":0},{"$f":"+SUM('[8]2'!O376:V376)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB387","v":0},{"$f":"+'[8]2'!L377","v":0},{"$f":"+'[8]2'!M377","v":0},{"$f":"+'[8]2'!N377","v":0},{"$f":"+SUM('[8]2'!O377:V377)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002001000",null,null,null,"Entertainment",null,null,6,1,6,6,{"$f":"+'[7]2'!AB388","v":6.1743725231175688},{"$f":"+'[8]2'!L378","v":0},{"$f":"+'[8]2'!M378","v":0},{"$f":"+'[8]2'!N378","v":0},{"$f":"+SUM('[8]2'!O378:V378)","v":0},6.1743725231175688,null,6.1743725231175688,6,0,0,0,6,0,0,6,0,7,0,0,0,7,0,0,7,0,7,0,0,0,7,0,0,7,0]
[0,"041002001000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB389","v":0},{"$f":"+'[8]2'!L379","v":0},{"$f":"+'[8]2'!M379","v":0},{"$f":"+'[8]2'!N379","v":0},{"$f":"+SUM('[8]2'!O379:V379)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB390","v":0},{"$f":"+'[8]2'!L380","v":0},{"$f":"+'[8]2'!M380","v":0},{"$f":"+'[8]2'!N380","v":0},{"$f":"+SUM('[8]2'!O380:V380)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB391","v":0},{"$f":"+'[8]2'!L381","v":0},{"$f":"+'[8]2'!M381","v":0},{"$f":"+'[8]2'!N381","v":0},{"$f":"+SUM('[8]2'!O381:V381)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB392","v":0},{"$f":"+'[8]2'!L382","v":0},{"$f":"+'[8]2'!M382","v":0},{"$f":"+'[8]2'!N382","v":0},{"$f":"+SUM('[8]2'!O382:V382)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB393","v":0},{"$f":"+'[8]2'!L383","v":0},{"$f":"+'[8]2'!M383","v":0},{"$f":"+'[8]2'!N383","v":0},{"$f":"+SUM('[8]2'!O383:V383)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB394","v":0},{"$f":"+'[8]2'!L384","v":0},{"$f":"+'[8]2'!M384","v":0},{"$f":"+'[8]2'!N384","v":0},{"$f":"+SUM('[8]2'!O384:V384)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB395","v":0},{"$f":"+'[8]2'!L385","v":0},{"$f":"+'[8]2'!M385","v":0},{"$f":"+'[8]2'!N385","v":0},{"$f":"+SUM('[8]2'!O385:V385)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB396","v":0},{"$f":"+'[8]2'!L386","v":0},{"$f":"+'[8]2'!M386","v":0},{"$f":"+'[8]2'!N386","v":0},{"$f":"+SUM('[8]2'!O386:V386)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB397","v":0},{"$f":"+'[8]2'!L387","v":0},{"$f":"+'[8]2'!M387","v":0},{"$f":"+'[8]2'!N387","v":0},{"$f":"+SUM('[8]2'!O387:V387)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB398","v":0},{"$f":"+'[8]2'!L388","v":0},{"$f":"+'[8]2'!M388","v":0},{"$f":"+'[8]2'!N388","v":0},{"$f":"+SUM('[8]2'!O388:V388)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB399","v":0},{"$f":"+'[8]2'!L389","v":0},{"$f":"+'[8]2'!M389","v":0},{"$f":"+'[8]2'!N389","v":0},{"$f":"+SUM('[8]2'!O389:V389)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB400","v":0},{"$f":"+'[8]2'!L390","v":0},{"$f":"+'[8]2'!M390","v":0},{"$f":"+'[8]2'!N390","v":0},{"$f":"+SUM('[8]2'!O390:V390)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002001000",null,null,null,"Consumable supplies",null,null,5,3,5,5,{"$f":"+'[7]2'!AB401","v":5.1453104359313082},{"$f":"+'[8]2'!L391","v":0},{"$f":"+'[8]2'!M391","v":0},{"$f":"+'[8]2'!N391","v":20},{"$f":"+SUM('[8]2'!O391:V391)","v":0},25.145310435931307,null,25.145310435931307,5,0,0,0,5,0,0,5,0,5,0,0,0,5,0,0,5,0,5,0,0,0,5,0,0,5,0]
[1,"041002001000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,135,90,106,106,{"$f":"+'[7]2'!AB402","v":73.063408190224578},{"$f":"+'[8]2'!L392","v":0},{"$f":"+'[8]2'!M392","v":0},{"$f":"+'[8]2'!N392","v":-20},{"$f":"+SUM('[8]2'!O392:V392)","v":0},53.063408190224578,null,53.063408190224578,75,0,0,0,75,0,0,75,0,78,0,0,0,78,0,0,78,0,81,0,0,0,81,0,0,81,0]
[1,"041002001000",null,null,null,"Operating leases",null,null,0,0,30,30,{"$f":"+'[7]2'!AB403","v":0},{"$f":"+'[8]2'!L393","v":0},{"$f":"+'[8]2'!M393","v":0},{"$f":"+'[8]2'!N393","v":0},{"$f":"+SUM('[8]2'!O393:V393)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB404","v":0},{"$f":"+'[8]2'!L394","v":0},{"$f":"+'[8]2'!M394","v":0},{"$f":"+'[8]2'!N394","v":0},{"$f":"+SUM('[8]2'!O394:V394)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB405","v":0},{"$f":"+'[8]2'!L395","v":0},{"$f":"+'[8]2'!M395","v":0},{"$f":"+'[8]2'!N395","v":0},{"$f":"+SUM('[8]2'!O395:V395)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002001000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB406","v":0},{"$f":"+'[8]2'!L396","v":0},{"$f":"+'[8]2'!M396","v":0},{"$f":"+'[8]2'!N396","v":0},{"$f":"+SUM('[8]2'!O396:V396)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002001000",null,null,null,"Travel and subsistence",null,null,323,35,325,325,{"$f":"+'[7]2'!AB407","v":457.93262879788642},{"$f":"+'[8]2'!L397","v":0},{"$f":"+'[8]2'!M397","v":0},{"$f":"+'[8]2'!N397","v":0},{"$f":"+SUM('[8]2'!O397:V397)","v":0},457.93262879788642,null,457.93262879788642,469,0,0,0,469,0,0,469,0,489,0,0,0,489,0,0,489,0,511,0,0,0,511,0,0,511,0]
[1,"041002001000",null,null,null,"Training and development",null,null,15,3,15,15,{"$f":"+'[7]2'!AB408","v":25.435931307793922},{"$f":"+'[8]2'!L398","v":0},{"$f":"+'[8]2'!M398","v":0},{"$f":"+'[8]2'!N398","v":0},{"$f":"+SUM('[8]2'!O398:V398)","v":0},25.435931307793922,null,25.435931307793922,26,0,0,0,26,0,0,26,0,26,0,0,0,26,0,0,26,0,27,0,0,0,27,0,0,27,0]
[1,"041002001000",null,null,null,"Operating payments",null,null,90,11,69,69,{"$f":"+'[7]2'!AB409","v":71.005284015852041},{"$f":"+'[8]2'!L399","v":0},{"$f":"+'[8]2'!M399","v":0},{"$f":"+'[8]2'!N399","v":2},{"$f":"+SUM('[8]2'!O399:V399)","v":0},73.005284015852041,null,73.005284015852041,73,0,0,0,73,0,0,73,0,76,0,0,0,76,0,0,76,0,79,0,0,0,79,0,0,79,0]
[1,"041002001000",null,null,null,"Venues and facilities",null,null,10,0,5,5,{"$f":"+'[7]2'!AB410","v":0.29062087186261643},{"$f":"+'[8]2'!L400","v":0},{"$f":"+'[8]2'!M400","v":0},{"$f":"+'[8]2'!N400","v":0},{"$f":"+SUM('[8]2'!O400:V400)","v":0},0.29062087186261643,null,0.29062087186261643,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,{"$f":"SUM(O412:O413)","v":0},{"$f":"SUM(P412:P413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD412:AD413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"041002001000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB412","v":0},{"$f":"+'[8]2'!L402","v":0},{"$f":"+'[8]2'!M402","v":0},{"$f":"+'[8]2'!N402","v":0},{"$f":"+SUM('[8]2'!O402:V402)","v":0},{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,0,0,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},0,0,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,0,0,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},0,0,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},0,0,0,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},0,0,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,{"$f":"B412","v":"041002001000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB413","v":0},{"$f":"+'[8]2'!L403","v":0},{"$f":"+'[8]2'!M403","v":0},{"$f":"+'[8]2'!N403","v":0},{"$f":"+SUM('[8]2'!O403:V403)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M414:Q414)","v":0},{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M415:Q415)","v":0},{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Water Resources Management Support"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C425:$D426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Resources Management Support"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Water Resources Management Support"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":103},266,192,192,117,0,0,0,0,117,{"$f":"SUM(S439,S442,S445:S449)","v":0},117,122,0,0,0,122,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},122,0,127,0,0,0,127,0,0,127,0,133,0,0,0,133,0,0,133,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,{"$f":"SUM(U440:U441)","v":0},0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,{"$f":"SUM(AD440:AD441)","v":0},0,0,{"$f":"SUM(AG440:AG441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP440:AP441)","v":0},0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},{"$f":"C416","v":"Water Resources Management Support"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB440","v":0},{"$f":"+'[8]2'!L430","v":0},{"$f":"+'[8]2'!M430","v":0},{"$f":"+'[8]2'!N430","v":0},{"$f":"+SUM('[8]2'!O430:V430)","v":0},0,null,{"$f":"R440-S440","v":0},0,0,0,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},0,0,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,0,0,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},0,0,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},0,0,0,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},0,0,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB441","v":0},{"$f":"+'[8]2'!L431","v":0},{"$f":"+'[8]2'!M431","v":0},{"$f":"+'[8]2'!N431","v":0},{"$f":"+SUM('[8]2'!O431:V431)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C416","v":"Water Resources Management Support"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":103},266,192,192,117,{"$f":"SUM(N443:N444)","v":0},{"$f":"SUM(O443:O444)","v":0},{"$f":"SUM(P443:P444)","v":0},{"$f":"SUM(Q443:Q444)","v":0},{"$f":"SUM(M442:Q442)","v":117},{"$f":"SUM(S443:S444)","v":0},117,122,0,0,0,122,{"$f":"SUM(Z443:Z444)","v":0},0,122,0,127,0,0,0,127,0,0,127,0,133,0,0,0,133,0,0,133,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB443","v":0},{"$f":"+'[8]2'!L433","v":0},{"$f":"+'[8]2'!M433","v":0},{"$f":"+'[8]2'!N433","v":0},{"$f":"+SUM('[8]2'!O433:V433)","v":0},{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,0,0,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},0,0,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,0,0,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},0,0,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},0,0,0,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},0,0,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},{"$f":"C416","v":"Water Resources Management Support"},"Other transfers to households",null,"Other machinery and equipment",null,null,103,266,192,192,{"$f":"+'[7]2'!AB444","v":117},{"$f":"+'[8]2'!L434","v":0},{"$f":"+'[8]2'!M434","v":0},{"$f":"+'[8]2'!N434","v":0},{"$f":"+SUM('[8]2'!O434:V434)","v":0},117,null,117,122,0,0,0,122,0,0,122,0,127,0,0,0,127,0,0,127,0,133,0,0,0,133,0,0,133,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB445","v":0},{"$f":"+'[8]2'!L435","v":0},{"$f":"+'[8]2'!M435","v":0},{"$f":"+'[8]2'!N435","v":0},{"$f":"+SUM('[8]2'!O435:V435)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB446","v":0},{"$f":"+'[8]2'!L436","v":0},{"$f":"+'[8]2'!M436","v":0},{"$f":"+'[8]2'!N436","v":0},{"$f":"+SUM('[8]2'!O436:V436)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB447","v":0},{"$f":"+'[8]2'!L437","v":0},{"$f":"+'[8]2'!M437","v":0},{"$f":"+'[8]2'!N437","v":0},{"$f":"+SUM('[8]2'!O437:V437)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB448","v":0},{"$f":"+'[8]2'!L438","v":0},{"$f":"+'[8]2'!M438","v":0},{"$f":"+'[8]2'!N438","v":0},{"$f":"+SUM('[8]2'!O438:V438)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)","v":"041002001000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB449","v":0},{"$f":"+'[8]2'!L439","v":0},{"$f":"+'[8]2'!M439","v":0},{"$f":"+'[8]2'!N439","v":0},{"$f":"+SUM('[8]2'!O439:V439)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M450:Q450)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},{"$f":"R450-S450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},{"$f":"SUM(V450:W450)","v":0},{"$f":"U450+X450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AA$298:AA$310)","v":0},{"$f":"U450+X450+Z450+AA450","v":0},{"$f":"AB450-U450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},{"$f":"SUM(AE450:AF450)","v":0},{"$f":"AD450+AG450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AJ$298:AJ$310)","v":0},{"$f":"AD450+AG450+AI450+AJ450","v":0},{"$f":"AK450-AD450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},{"$f":"SUM(AN450:AO450)","v":0},{"$f":"AM450+AP450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AS$298:AS$310)","v":0},{"$f":"AM450+AP450+AR450+AS450","v":0},{"$f":"AT450-AM450","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":7069},{"$f":"SUM(J368,J414,J438,J450)","v":6091},{"$f":"SUM(K368,K414,K438,K450)","v":6931},6931,6956,0,0,-19,0,6937,0,6937,6680,0,0,0,6680,0,161,6841,161,6978,0,0,0,6978,0,163,7141,163,7289,0,0,0,7289,0,165,7454,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":165}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(I340:I349,\"=0\")+COUNTBLANK(I340:I349))=10))),1,0)","v":1},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(J340:J349,\"=0\")+COUNTBLANK(J340:J349))=10))),1,0)","v":1},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(K340:K349,\"=0\")+COUNTBLANK(K340:K349))=10))),1,0)","v":1},{"$f":"IF(AND(L366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":1},{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},0,0,0,0,0,{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},0,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},0,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},0,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},0,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Integrated Water Resources Planning"}]
[1,null,null,null,null,"Subprogramme manager","Mabuda Livhuwani",null,null,"Post:","Chief Director"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F455","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of updates climate change for Risk and Vulnerability Assessments completed annually for various water supply systems",null,null,2,"Update of climate change projections down scaled","Update of climate change projections down scaled",null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AC491,\"<>0\")-COUNTBLANK(F491:AC491))<>0,1,0)","v":1},null,null,null,2,"National Water and Sanitation master plan (NWSMP) updated",null,null,"Annual update of the Water and Sanitation Master Plan (NW&SMP)","Annual progress report on the implementation of National Water and Sanitation Master Plan (NW&SMP)","Annual progress report on the implementation of National Water and Sanitation Master Plan (NW&SMP)",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of reconciliation strategies completed for various systems ",null,null,2,"0\n","0\n ",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Number of operating rules and specialist strategy studies completed annually for various water supply systems ",null,null,"Annual operating rules for 8 large water supply systems ",9,9,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of completed Record of Implementation Decisions (RID) for bulk raw water planning projects",null,null,"0 (Annual monitoring and evaluation report for Xhariep Pipeline, Clanwilliam Bulk Conveyance Infrastructure and Lower Coerney Balancing Dam)",2,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"041002002"},null,null,1,"CD:Integrated Planning",0,null,{"$f":"+'[7]2'!J506","v":6113},{"$f":"+'[7]2'!L506","v":2193},{"$f":"+'[7]2'!R506","v":4149.1351568234086},4149.1351568234086,{"$f":"+'[7]2'!AB506","v":4400.1811420462882},{"$f":"+'[8]2'!L496","v":0},{"$f":"+'[8]2'!M496","v":0},{"$f":"+'[8]2'!N496","v":0},{"$f":"+SUM('[8]2'!O496:V496)","v":0},{"$f":"SUM(M506:Q506)","v":4400.1811420462882},null,{"$f":"R506-S506","v":4400.1811420462882},4341.5177570093447,-235,5585,{"$f":"SUM(V506:W506)","v":5350},{"$f":"U506+X506","v":9691.5177570093438},0,1393,{"$f":"U506+X506+Z506+AA506","v":11084.517757009344},{"$f":"AB506-U506","v":6742.9999999999991},4537.1620687967898,-210,4828,{"$f":"SUM(AE506:AF506)","v":4618},{"$f":"AD506+AG506","v":9155.1620687967898},0,1414,{"$f":"AD506+AG506+AI506+AJ506","v":10569.16206879679},{"$f":"AK506-AD506","v":6032},4741,-210,6281,{"$f":"SUM(AN506:AO506)","v":6071},{"$f":"AM506+AP506","v":10812},0,1435,{"$f":"AM506+AP506+AR506+AS506","v":12247},{"$f":"AT506-AM506","v":7506}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"D:Climate Change",0,null,{"$f":"+'[7]2'!J507","v":7845},{"$f":"+'[7]2'!L507","v":9864},{"$f":"+'[7]2'!R507","v":11674.760816166758},11674.760816166758,{"$f":"+'[7]2'!AB507","v":12264.270343005333},{"$f":"+'[8]2'!L497","v":0},{"$f":"+'[8]2'!M497","v":0},{"$f":"+'[8]2'!N497","v":0},{"$f":"+SUM('[8]2'!O497:V497)","v":0},{"$f":"SUM(M507:Q507)","v":12264.270343005333},null,{"$f":"R507-S507","v":12264.270343005333},12100.762616822429,null,null,{"$f":"SUM(V507:W507)","v":0},{"$f":"U507+X507","v":12100.762616822429},null,null,{"$f":"U507+X507+Z507+AA507","v":12100.762616822429},{"$f":"AB507-U507","v":0},12646.066242599209,null,null,0,12646.066242599209,null,null,12646.066242599209,0,13212,null,null,0,13212,null,null,{"$f":"AM507+AP507+AR507+AS507","v":13212},{"$f":"AT507-AM507","v":0}]
[1,null,null,null,3,"D:Options Analysis",0,null,{"$f":"+'[7]2'!J508","v":10147},{"$f":"+'[7]2'!L508","v":10991},{"$f":"+'[7]2'!R508","v":22179.45839408915},22179.45839408915,{"$f":"+'[7]2'!AB508","v":24990.126339482311},{"$f":"+'[8]2'!L498","v":0},{"$f":"+'[8]2'!M498","v":0},{"$f":"+'[8]2'!N498","v":0},{"$f":"+SUM('[8]2'!O498:V498)","v":0},24990.126339482311,null,24990.126339482311,24656.957009345788,null,null,0,24656.957009345788,null,null,24656.957009345788,0,25768.087644957672,null,null,0,25768.087644957672,null,null,25768.087644957672,0,26922,null,null,0,26922,null,null,26922,0]
[1,null,null,null,4,"D:National Water Resource Planning",0,null,{"$f":"+'[7]2'!J509","v":20026},{"$f":"+'[7]2'!L509","v":19043},{"$f":"+'[7]2'!R509","v":26616.448588344669},26616.448588344669,{"$f":"+'[7]2'!AB509","v":27452.252434310321},{"$f":"+'[8]2'!L499","v":0},{"$f":"+'[8]2'!M499","v":0},{"$f":"+'[8]2'!N499","v":0},{"$f":"+SUM('[8]2'!O499:V499)","v":0},27452.252434310321,null,27452.252434310321,27086.257943925229,null,null,0,27086.257943925229,null,null,27086.257943925229,0,28306.861564808925,null,null,0,28306.861564808925,null,null,28306.861564808925,0,29575,null,null,0,29575,null,null,29575,0]
[1,null,null,null,5,"D:Water Resource Planning Strategy",0,null,{"$f":"+'[7]2'!J510","v":31263},{"$f":"+'[7]2'!L510","v":20053},{"$f":"+'[7]2'!R510","v":33166.197044576016},33166.197044576016,{"$f":"+'[7]2'!AB510","v":33878.169741155747},{"$f":"+'[8]2'!L500","v":0},{"$f":"+'[8]2'!M500","v":0},{"$f":"+'[8]2'!N500","v":-4486},{"$f":"+SUM('[8]2'!O500:V500)","v":0},29392.169741155747,null,29392.169741155747,33426.504672897194,null,null,0,33426.504672897194,null,null,33426.504672897194,0,34932.822478837406,null,null,0,{"$f":"AD510+AG510","v":34932.822478837406},null,null,34932.822478837406,0,36498,null,null,0,36498,null,null,36498,0]
[1,null,null,null,6,"Integrated Water Resource Planning Region",0,null,{"$f":"+'[7]2'!J511","v":0},{"$f":"+'[7]2'!L511","v":0},{"$f":"+'[7]2'!R511","v":0},0,{"$f":"+'[7]2'!AB511","v":0},{"$f":"+'[8]2'!L501","v":0},{"$f":"+'[8]2'!M501","v":0},{"$f":"+'[8]2'!N501","v":0},{"$f":"+SUM('[8]2'!O501:V501)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J512","v":0},{"$f":"+'[7]2'!L512","v":0},{"$f":"+'[7]2'!R512","v":0},0,{"$f":"+'[7]2'!AB512","v":0},{"$f":"+'[8]2'!L502","v":0},{"$f":"+'[8]2'!M502","v":0},{"$f":"+'[8]2'!N502","v":0},{"$f":"+SUM('[8]2'!O502:V502)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J513","v":0},{"$f":"+'[7]2'!L513","v":0},{"$f":"+'[7]2'!R513","v":0},0,{"$f":"+'[7]2'!AB513","v":0},{"$f":"+'[8]2'!L503","v":0},{"$f":"+'[8]2'!M503","v":0},{"$f":"+'[8]2'!N503","v":0},{"$f":"+SUM('[8]2'!O503:V503)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J514","v":0},{"$f":"+'[7]2'!L514","v":0},{"$f":"+'[7]2'!R514","v":0},0,{"$f":"+'[7]2'!AB514","v":0},{"$f":"+'[8]2'!L504","v":0},{"$f":"+'[8]2'!M504","v":0},{"$f":"+'[8]2'!N504","v":0},{"$f":"+SUM('[8]2'!O504:V504)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J515","v":0},{"$f":"+'[7]2'!L515","v":0},{"$f":"+'[7]2'!R515","v":0},0,{"$f":"+'[7]2'!AB515","v":0},{"$f":"+'[8]2'!L505","v":0},{"$f":"+'[8]2'!M505","v":0},{"$f":"+'[8]2'!N505","v":0},{"$f":"+SUM('[8]2'!O505:V505)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":75394},62144,97786,97786,102985,{"$f":"SUM(N506:N515)","v":0},{"$f":"SUM(O506:O515)","v":0},{"$f":"SUM(P506:P515)","v":-4486},{"$f":"SUM(Q506:Q515)","v":0},98499,0,98499,{"$f":"SUM(U506:U515)","v":101611.99999999999},-235,5585,{"$f":"SUM(X506:X515)","v":5350},{"$f":"SUM(Y506:Y515)","v":106961.99999999999},0,1393,{"$f":"SUM(AB506:AB515)","v":108354.99999999999},6742.9999999999991,{"$f":"SUM(AD506:AD515)","v":106191.00000000001},-210,4828,{"$f":"SUM(AG506:AG515)","v":4618},{"$f":"SUM(AH506:AH515)","v":110809.00000000001},0,1414,{"$f":"SUM(AK506:AK515)","v":112223.00000000001},6032,110948,-210,6281,{"$f":"SUM(AP506:AP515)","v":6071},{"$f":"SUM(AQ506:AQ515)","v":117019},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":1435},{"$f":"SUM(AT506:AT515)","v":118454},7506]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":74891},61449,96160,96160,102012,0,{"$f":"SUM(O519,O522,O561)","v":0},{"$f":"SUM(P519,P522,P561)","v":-4486},0,97526,0,97526,100600,-235,5585,5350,{"$f":"U518+X518","v":105950},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":1393},{"$f":"U518+X518+Z518+AA518","v":107343},6743,105132,-210,4828,{"$f":"SUM(AG519,AG522,AG561)","v":4618},{"$f":"AD518+AG518","v":109750},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":1414},{"$f":"AD518+AG518+AI518+AJ518","v":111164},{"$f":"SUM(AL519,AL522,AL561)","v":6032},{"$f":"SUM(AM519,AM522,AM561)","v":109842},-210,6281,{"$f":"SUM(AP519,AP522,AP561)","v":6071},{"$f":"AM518+AP518","v":115913},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":1435},{"$f":"AM518+AP518+AR518+AS518","v":117348},{"$f":"SUM(AU519,AU522,AU561)","v":7506}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":49087},47908,52153,52153,52660,0,{"$f":"SUM(O520:O521)","v":0},{"$f":"SUM(P520:P521)","v":0},0,52660,0,52660,{"$f":"SUM(U520:U521)","v":50058},0,0,0,{"$f":"U519+X519","v":50058},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":1393},{"$f":"U519+X519+Z519+AA519","v":51451},1393,52307,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":52307},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":1414},{"$f":"AD519+AG519+AI519+AJ519","v":53721},{"$f":"SUM(AL520:AL521)","v":1414},{"$f":"SUM(AM520:AM521)","v":54650},0,0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":54650},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":1435},{"$f":"AM519+AP519+AR519+AS519","v":56085},{"$f":"SUM(AU520:AU521)","v":1435}]
[1,{"$f":"B519","v":"041002002001"},null,null,null,"Salaries and wages",null,null,44295,43229,46692,46692,{"$f":"+'[7]2'!AB520","v":47145.911452840679},{"$f":"+'[8]2'!L510","v":0},{"$f":"+'[8]2'!M510","v":0},{"$f":"+'[8]2'!N510","v":-2127},{"$f":"+SUM('[8]2'!O510:V510)","v":0},{"$f":"SUM(M520:Q520)","v":45018.911452840679},null,{"$f":"R520-S520","v":45018.911452840679},44816,0,0,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":44816},0,1247,{"$f":"U520+X520+Z520+AA520","v":46063},{"$f":"AB520-U520","v":1247},46830,0,0,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":46830},0,1266,{"$f":"AD520+AG520+AI520+AJ520","v":48096},{"$f":"AK520-AD520","v":1266},48928,0,0,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":48928},0,1285,{"$f":"AM520+AP520+AR520+AS520","v":50213},{"$f":"AT520-AM520","v":1285}]
[1,{"$f":"B520","v":"041002002001"},null,null,null,"Social contributions",null,null,4792,4679,5461,5461,{"$f":"+'[7]2'!AB521","v":5514.0885471593192},{"$f":"+'[8]2'!L511","v":0},{"$f":"+'[8]2'!M511","v":0},{"$f":"+'[8]2'!N511","v":2127},{"$f":"+SUM('[8]2'!O511:V511)","v":0},{"$f":"SUM(M521:Q521)","v":7641.0885471593192},null,{"$f":"R521-S521","v":7641.0885471593192},5242,0,0,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":5242},0,146,{"$f":"U521+X521+Z521+AA521","v":5388},{"$f":"AB521-U521","v":146},5477,0,0,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":5477},0,148,{"$f":"AD521+AG521+AI521+AJ521","v":5625},{"$f":"AK521-AD521","v":148},5722,0,0,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":5722},0,150,{"$f":"AM521+AP521+AR521+AS521","v":5872},{"$f":"AT521-AM521","v":150}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":25804},13541,44007,44007,49352.000000000007,0,{"$f":"SUM(O523:O560)","v":0},{"$f":"SUM(P523:P560)","v":-4486},0,44866.000000000007,0,44866.000000000007,50542,-235,5585,5350,{"$f":"SUM(Y523:Y560)","v":55892},{"$f":"SUM(Z523:Z560)","v":0},0,{"$f":"SUM(AB523:AB560)","v":55892},{"$f":"SUM(AC523:AC560)","v":5350},{"$f":"SUM(AD523:AD560)","v":52825},-210,4828,4618,{"$f":"SUM(AH523:AH560)","v":57443},0,0,{"$f":"SUM(AK523:AK560)","v":57443},4618,55192,-210,6281,6071,{"$f":"SUM(AQ523:AQ560)","v":61263},0,0,{"$f":"SUM(AT523:AT560)","v":61263},6071]
[1,{"$f":"B522","v":"041002002000"},null,null,null,"Administrative fees",null,null,80,10,132,132,{"$f":"+'[7]2'!AB523","v":178.96444265183521},{"$f":"+'[8]2'!L513","v":0},{"$f":"+'[8]2'!M513","v":0},{"$f":"+'[8]2'!N513","v":-50},{"$f":"+SUM('[8]2'!O513:V513)","v":0},{"$f":"SUM(M523:Q523)","v":128.96444265183521},null,{"$f":"R523-S523","v":128.96444265183521},187,0,0,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":187},0,0,{"$f":"U523+X523+Z523+AA523","v":187},{"$f":"AB523-U523","v":0},202,0,0,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":202},0,0,{"$f":"AD523+AG523+AI523+AJ523","v":202},{"$f":"AK523-AD523","v":0},211,0,0,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":211},0,0,{"$f":"AM523+AP523+AR523+AS523","v":211},{"$f":"AT523-AM523","v":0}]
[0,"041002002000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]2'!AB524","v":0},{"$f":"+'[8]2'!L514","v":0},{"$f":"+'[8]2'!M514","v":0},{"$f":"+'[8]2'!N514","v":0},{"$f":"+SUM('[8]2'!O514:V514)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Minor assets",null,null,2,0,179,179,{"$f":"+'[7]2'!AB525","v":325.53626849512807},{"$f":"+'[8]2'!L515","v":0},{"$f":"+'[8]2'!M515","v":0},{"$f":"+'[8]2'!N515","v":-266},{"$f":"+SUM('[8]2'!O515:V515)","v":0},59.53626849512807,null,59.53626849512807,292,-200,0,-200,92,0,0,92,-200,288,-200,0,-200,88,0,0,88,-200,301,-200,0,-200,101,0,0,101,-200]
[0,"041002002000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB526","v":0},{"$f":"+'[8]2'!L516","v":0},{"$f":"+'[8]2'!M516","v":0},{"$f":"+'[8]2'!N516","v":0},{"$f":"+SUM('[8]2'!O516:V516)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB527","v":0},{"$f":"+'[8]2'!L517","v":0},{"$f":"+'[8]2'!M517","v":0},{"$f":"+'[8]2'!N517","v":0},{"$f":"+SUM('[8]2'!O517:V517)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Catering: Departmental activities",null,null,7,0,23,23,{"$f":"+'[7]2'!AB528","v":11.048464134841957},{"$f":"+'[8]2'!L518","v":0},{"$f":"+'[8]2'!M518","v":0},{"$f":"+'[8]2'!N518","v":-7},{"$f":"+SUM('[8]2'!O518:V518)","v":0},4.0484641348419572,null,4.0484641348419572,12,-10,0,-10,2,0,0,2,-10,14,-10,0,-10,4,0,0,4,-10,15,-10,0,-10,5,0,0,5,-10]
[1,"041002002000",null,null,null,"Communication (G&S)",null,null,244,266,284,284,{"$f":"+'[7]2'!AB529","v":404.96444265183521},{"$f":"+'[8]2'!L519","v":0},{"$f":"+'[8]2'!M519","v":0},{"$f":"+'[8]2'!N519","v":-206},{"$f":"+SUM('[8]2'!O519:V519)","v":0},198.96444265183521,null,198.96444265183521,411,0,0,0,411,0,0,411,0,422,0,0,0,422,0,0,422,0,441,0,0,0,441,0,0,441,0]
[1,"041002002000",null,null,null,"Computer services",null,null,0,0,56,56,{"$f":"+'[7]2'!AB530","v":0.7172819326214892},{"$f":"+'[8]2'!L520","v":0},{"$f":"+'[8]2'!M520","v":0},{"$f":"+'[8]2'!N520","v":-1},{"$f":"+SUM('[8]2'!O520:V520)","v":0},-0.2827180673785108,null,-0.2827180673785108,1,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,3061,3061,{"$f":"+'[7]2'!AB531","v":2997.3479949901289},{"$f":"+'[8]2'!L521","v":0},{"$f":"+'[8]2'!M521","v":0},{"$f":"+'[8]2'!N521","v":-1658},{"$f":"+SUM('[8]2'!O521:V521)","v":0},1339.3479949901289,null,1339.3479949901289,3070,0,0,0,3070,0,0,3070,0,3208,0,0,0,3208,0,0,3208,0,3352,0,0,0,3352,0,0,3352,0]
[1,"041002002000",null,null,null,"Infrastructure and planning services",null,null,23150,12872,37545,37545,{"$f":"+'[7]2'!AB532","v":40551.162905725265},{"$f":"+'[8]2'!L522","v":0},{"$f":"+'[8]2'!M522","v":0},{"$f":"+'[8]2'!N522","v":-771},{"$f":"+SUM('[8]2'!O522:V522)","v":0},39780.162905725265,null,39780.162905725265,41523,0,5585,5585,47108,0,0,47108,5585,43420,0,4828,4828,48248,0,0,48248,4828,45365,0,6281,6281,51646,0,0,51646,6281]
[0,"041002002000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB533","v":0},{"$f":"+'[8]2'!L523","v":0},{"$f":"+'[8]2'!M523","v":0},{"$f":"+'[8]2'!N523","v":0},{"$f":"+SUM('[8]2'!O523:V523)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB534","v":0},{"$f":"+'[8]2'!L524","v":0},{"$f":"+'[8]2'!M524","v":0},{"$f":"+'[8]2'!N524","v":0},{"$f":"+SUM('[8]2'!O524:V524)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB535","v":0},{"$f":"+'[8]2'!L525","v":0},{"$f":"+'[8]2'!M525","v":0},{"$f":"+'[8]2'!N525","v":0},{"$f":"+SUM('[8]2'!O525:V525)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]2'!AB536","v":0},{"$f":"+'[8]2'!L526","v":0},{"$f":"+'[8]2'!M526","v":0},{"$f":"+'[8]2'!N526","v":0},{"$f":"+SUM('[8]2'!O526:V526)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB537","v":0},{"$f":"+'[8]2'!L527","v":0},{"$f":"+'[8]2'!M527","v":0},{"$f":"+'[8]2'!N527","v":0},{"$f":"+SUM('[8]2'!O527:V527)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Entertainment",null,null,3,1,17,17,{"$f":"+'[7]2'!AB538","v":6.0484641348419572},{"$f":"+'[8]2'!L528","v":0},{"$f":"+'[8]2'!M528","v":0},{"$f":"+'[8]2'!N528","v":2},{"$f":"+SUM('[8]2'!O528:V528)","v":0},8.0484641348419572,null,8.0484641348419572,7,0,0,0,7,0,0,7,0,9,0,0,0,9,0,0,9,0,9,0,0,0,9,0,0,9,0]
[0,"041002002000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB539","v":0},{"$f":"+'[8]2'!L529","v":0},{"$f":"+'[8]2'!M529","v":0},{"$f":"+'[8]2'!N529","v":0},{"$f":"+SUM('[8]2'!O529:V529)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB540","v":0},{"$f":"+'[8]2'!L530","v":0},{"$f":"+'[8]2'!M530","v":0},{"$f":"+'[8]2'!N530","v":0},{"$f":"+SUM('[8]2'!O530:V530)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB541","v":0},{"$f":"+'[8]2'!L531","v":0},{"$f":"+'[8]2'!M531","v":0},{"$f":"+'[8]2'!N531","v":0},{"$f":"+SUM('[8]2'!O531:V531)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB542","v":0},{"$f":"+'[8]2'!L532","v":0},{"$f":"+'[8]2'!M532","v":0},{"$f":"+'[8]2'!N532","v":0},{"$f":"+SUM('[8]2'!O532:V532)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB543","v":0},{"$f":"+'[8]2'!L533","v":0},{"$f":"+'[8]2'!M533","v":0},{"$f":"+'[8]2'!N533","v":0},{"$f":"+SUM('[8]2'!O533:V533)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB544","v":0},{"$f":"+'[8]2'!L534","v":0},{"$f":"+'[8]2'!M534","v":0},{"$f":"+'[8]2'!N534","v":0},{"$f":"+SUM('[8]2'!O534:V534)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB545","v":0},{"$f":"+'[8]2'!L535","v":0},{"$f":"+'[8]2'!M535","v":0},{"$f":"+'[8]2'!N535","v":0},{"$f":"+SUM('[8]2'!O535:V535)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB546","v":0},{"$f":"+'[8]2'!L536","v":0},{"$f":"+'[8]2'!M536","v":0},{"$f":"+'[8]2'!N536","v":0},{"$f":"+SUM('[8]2'!O536:V536)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB547","v":0},{"$f":"+'[8]2'!L537","v":0},{"$f":"+'[8]2'!M537","v":0},{"$f":"+'[8]2'!N537","v":0},{"$f":"+SUM('[8]2'!O537:V537)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB548","v":0},{"$f":"+'[8]2'!L538","v":0},{"$f":"+'[8]2'!M538","v":0},{"$f":"+'[8]2'!N538","v":0},{"$f":"+SUM('[8]2'!O538:V538)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB549","v":0},{"$f":"+'[8]2'!L539","v":0},{"$f":"+'[8]2'!M539","v":0},{"$f":"+'[8]2'!N539","v":0},{"$f":"+SUM('[8]2'!O539:V539)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB550","v":0},{"$f":"+'[8]2'!L540","v":0},{"$f":"+'[8]2'!M540","v":0},{"$f":"+'[8]2'!N540","v":0},{"$f":"+SUM('[8]2'!O540:V540)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Consumable supplies",null,null,0,0,59,59,{"$f":"+'[7]2'!AB551","v":52.528265438257577},{"$f":"+'[8]2'!L541","v":0},{"$f":"+'[8]2'!M541","v":0},{"$f":"+'[8]2'!N541","v":-42},{"$f":"+SUM('[8]2'!O541:V541)","v":0},10.528265438257577,null,10.528265438257577,57,-25,0,-25,32,0,0,32,-25,67,0,0,0,67,0,0,67,0,70,0,0,0,70,0,0,70,0]
[1,"041002002000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,110,11,430,430,{"$f":"+'[7]2'!AB552","v":411.93291867450694},{"$f":"+'[8]2'!L542","v":0},{"$f":"+'[8]2'!M542","v":0},{"$f":"+'[8]2'!N542","v":-279},{"$f":"+SUM('[8]2'!O542:V542)","v":0},132.93291867450694,null,132.93291867450694,430,0,0,0,430,0,0,430,0,436,0,0,0,436,0,0,436,0,456,0,0,0,456,0,0,456,0]
[1,"041002002000",null,null,null,"Operating leases",null,null,0,0,33,33,{"$f":"+'[7]2'!AB553","v":1.0484641348419572},{"$f":"+'[8]2'!L543","v":0},{"$f":"+'[8]2'!M543","v":0},{"$f":"+'[8]2'!N543","v":-1},{"$f":"+SUM('[8]2'!O543:V543)","v":0},4.8464134841957218E-2,null,4.8464134841957218E-2,24,0,0,0,24,0,0,24,0,25,0,0,0,25,0,0,25,0,26,0,0,0,26,0,0,26,0]
[0,"041002002000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB554","v":0},{"$f":"+'[8]2'!L544","v":0},{"$f":"+'[8]2'!M544","v":0},{"$f":"+'[8]2'!N544","v":0},{"$f":"+SUM('[8]2'!O544:V544)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB555","v":0},{"$f":"+'[8]2'!L545","v":0},{"$f":"+'[8]2'!M545","v":0},{"$f":"+'[8]2'!N545","v":0},{"$f":"+SUM('[8]2'!O545:V545)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002002000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB556","v":0},{"$f":"+'[8]2'!L546","v":0},{"$f":"+'[8]2'!M546","v":0},{"$f":"+'[8]2'!N546","v":0},{"$f":"+SUM('[8]2'!O546:V546)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002002000",null,null,null,"Travel and subsistence",null,null,2033,336,1706,1706,{"$f":"+'[7]2'!AB557","v":4201.1064173052837},{"$f":"+'[8]2'!L547","v":0},{"$f":"+'[8]2'!M547","v":0},{"$f":"+'[8]2'!N547","v":-1299},{"$f":"+SUM('[8]2'!O547:V547)","v":0},2902.1064173052837,null,2902.1064173052837,4302,0,0,0,4302,0,0,4302,0,4497,0,0,0,4497,0,0,4497,0,4698,0,0,0,4698,0,0,4698,0]
[1,"041002002000",null,null,null,"Training and development",null,null,14,0,192,192,{"$f":"+'[7]2'!AB558","v":152.92081856199718},{"$f":"+'[8]2'!L548","v":0},{"$f":"+'[8]2'!M548","v":0},{"$f":"+'[8]2'!N548","v":-59},{"$f":"+SUM('[8]2'!O548:V548)","v":0},93.92081856199718,null,93.92081856199718,168,0,0,0,168,0,0,168,0,177,0,0,0,177,0,0,177,0,185,0,0,0,185,0,0,185,0]
[1,"041002002000",null,null,null,"Operating payments",null,null,161,45,290,290,{"$f":"+'[7]2'!AB559","v":54.478187955080983},{"$f":"+'[8]2'!L549","v":0},{"$f":"+'[8]2'!M549","v":0},{"$f":"+'[8]2'!N549","v":153},{"$f":"+SUM('[8]2'!O549:V549)","v":0},207.47818795508098,null,207.47818795508098,56,0,0,0,56,0,0,56,0,58,0,0,0,58,0,0,58,0,61,0,0,0,61,0,0,61,0]
[1,"041002002000",null,null,null,"Venues and facilities",null,null,0,0,0,0,{"$f":"+'[7]2'!AB560","v":2.1946632135351365},{"$f":"+'[8]2'!L550","v":0},{"$f":"+'[8]2'!M550","v":0},{"$f":"+'[8]2'!N550","v":-2},{"$f":"+SUM('[8]2'!O550:V550)","v":0},0.19466321353513649,null,0.19466321353513649,2,0,0,0,2,0,0,2,0,2,0,0,0,2,0,0,2,0,2,0,0,0,2,0,0,2,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,{"$f":"SUM(O562:O563)","v":0},{"$f":"SUM(P562:P563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD562:AD563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"041002002000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB562","v":0},{"$f":"+'[8]2'!L552","v":0},{"$f":"+'[8]2'!M552","v":0},{"$f":"+'[8]2'!N552","v":0},{"$f":"+SUM('[8]2'!O552:V552)","v":0},{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,0,0,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},0,0,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,0,0,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},0,0,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},0,0,0,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},0,0,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,{"$f":"B562","v":"041002002000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB563","v":0},{"$f":"+'[8]2'!L553","v":0},{"$f":"+'[8]2'!M553","v":0},{"$f":"+'[8]2'!N553","v":0},{"$f":"+SUM('[8]2'!O553:V553)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":254},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":153},126,126,132,0,0,0,0,{"$f":"SUM(M564:Q564)","v":132},{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},132,135,0,100,100,235,0,0,235,100,141,0,100,100,241,0,0,241,100,147,0,0,0,147,0,0,147,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M565:Q565)","v":0},{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Integrated Water Resources Planning"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":254},153,126,126,132,0,0,0,0,132,{"$f":"SUM(S586:S587)","v":0},132,135,0,100,100,235,0,0,235,100,141,0,100,100,241,0,0,241,100,147,0,0,0,147,0,0,147,0]
[1,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C591:$D592)","v":254},153,126,126,132,0,0,0,0,132,{"$f":"DSUM($I$180:$BB$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C591:$D592)","v":132},{"$f":"DSUM($I$180:$BB$289,U$180,$C591:$D592)","v":135},{"$f":"DSUM($I$180:$BB$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C591:$D592)","v":100},{"$f":"SUM(V586:W586)","v":100},{"$f":"U586+X586","v":235},{"$f":"DSUM($I$180:$BB$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C591:$D592)","v":235},{"$f":"AB586-U586","v":100},{"$f":"DSUM($I$180:$BB$289,AD$180,$C591:$D592)","v":141},{"$f":"DSUM($I$180:$BB$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C591:$D592)","v":100},{"$f":"SUM(AE586:AF586)","v":100},{"$f":"AD586+AG586","v":241},{"$f":"DSUM($I$180:$BB$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C591:$D592)","v":241},{"$f":"AK586-AD586","v":100},{"$f":"DSUM($I$180:$BB$289,AM$180,$C591:$D592)","v":147},{"$f":"DSUM($I$180:$BB$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":147},{"$f":"DSUM($I$180:$BB$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C591:$D592)","v":147},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":244},542,1500,1500,841,0,0,0,0,841,{"$f":"SUM(S589,S592,S595:S599)","v":0},841,878,0,0,0,878,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},878,0,918,0,0,0,918,0,0,918,0,959,0,0,0,959,0,0,959,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,{"$f":"SUM(U590:U591)","v":0},0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},0,0,{"$f":"SUM(AD590:AD591)","v":0},0,0,{"$f":"SUM(AG590:AG591)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP590:AP591)","v":0},0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},{"$f":"C566","v":"Integrated Water Resources Planning"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB590","v":0},{"$f":"+'[8]2'!L580","v":0},{"$f":"+'[8]2'!M580","v":0},{"$f":"+'[8]2'!N580","v":0},{"$f":"+SUM('[8]2'!O580:V580)","v":0},0,null,{"$f":"R590-S590","v":0},0,0,0,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},0,0,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,0,0,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},0,0,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},0,0,0,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},0,0,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB591","v":0},{"$f":"+'[8]2'!L581","v":0},{"$f":"+'[8]2'!M581","v":0},{"$f":"+'[8]2'!N581","v":0},{"$f":"+SUM('[8]2'!O581:V581)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C566","v":"Integrated Water Resources Planning"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":244},542,1200,1200,841,{"$f":"SUM(N593:N594)","v":0},{"$f":"SUM(O593:O594)","v":0},{"$f":"SUM(P593:P594)","v":0},{"$f":"SUM(Q593:Q594)","v":0},{"$f":"SUM(M592:Q592)","v":841},{"$f":"SUM(S593:S594)","v":0},841,878,0,0,0,878,{"$f":"SUM(Z593:Z594)","v":0},0,878,0,918,0,0,0,918,0,0,918,0,959,0,0,0,959,0,0,959,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB593","v":0},{"$f":"+'[8]2'!L583","v":0},{"$f":"+'[8]2'!M583","v":0},{"$f":"+'[8]2'!N583","v":0},{"$f":"+SUM('[8]2'!O583:V583)","v":0},{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,0,0,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},0,0,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,0,0,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},0,0,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},0,0,0,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},0,0,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},{"$f":"C566","v":"Integrated Water Resources Planning"},"Other transfers to households",null,"Other machinery and equipment",null,null,244,542,1200,1200,{"$f":"+'[7]2'!AB594","v":841},{"$f":"+'[8]2'!L584","v":0},{"$f":"+'[8]2'!M584","v":0},{"$f":"+'[8]2'!N584","v":0},{"$f":"+SUM('[8]2'!O584:V584)","v":0},841,null,841,878,0,0,0,878,0,0,878,0,918,0,0,0,918,0,0,918,0,959,0,0,0,959,0,0,959,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB595","v":0},{"$f":"+'[8]2'!L585","v":0},{"$f":"+'[8]2'!M585","v":0},{"$f":"+'[8]2'!N585","v":0},{"$f":"+SUM('[8]2'!O585:V585)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB596","v":0},{"$f":"+'[8]2'!L586","v":0},{"$f":"+'[8]2'!M586","v":0},{"$f":"+'[8]2'!N586","v":0},{"$f":"+SUM('[8]2'!O586:V586)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB597","v":0},{"$f":"+'[8]2'!L587","v":0},{"$f":"+'[8]2'!M587","v":0},{"$f":"+'[8]2'!N587","v":0},{"$f":"+SUM('[8]2'!O587:V587)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB598","v":0},{"$f":"+'[8]2'!L588","v":0},{"$f":"+'[8]2'!M588","v":0},{"$f":"+'[8]2'!N588","v":0},{"$f":"+SUM('[8]2'!O588:V588)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)","v":"041002002000"},null,null,null,"Software and other intangible assets",null,null,0,0,300,300,{"$f":"+'[7]2'!AB599","v":0},{"$f":"+'[8]2'!L589","v":0},{"$f":"+'[8]2'!M589","v":0},{"$f":"+'[8]2'!N589","v":0},{"$f":"+SUM('[8]2'!O589:V589)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":5},0,0,0,0,0,0,0,0,{"$f":"SUM(M600:Q600)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},{"$f":"R600-S600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},{"$f":"SUM(V600:W600)","v":0},{"$f":"U600+X600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AA$298:AA$310)","v":0},{"$f":"U600+X600+Z600+AA600","v":0},{"$f":"AB600-U600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},{"$f":"SUM(AE600:AF600)","v":0},{"$f":"AD600+AG600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AJ$298:AJ$310)","v":0},{"$f":"AD600+AG600+AI600+AJ600","v":0},{"$f":"AK600-AD600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},{"$f":"SUM(AN600:AO600)","v":0},{"$f":"AM600+AP600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AS$298:AS$310)","v":0},{"$f":"AM600+AP600+AR600+AS600","v":0},{"$f":"AT600-AM600","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":75394},{"$f":"SUM(J518,J564,J588,J600)","v":62144},{"$f":"SUM(K518,K564,K588,K600)","v":97786},97786,102985,0,0,-4486,0,98499,0,98499,101613,-235,5685,5450,107063,0,1393,108456,6843,106191,-210,4928,4718,110909,0,1414,112323,6132,110948,-210,6281,6071,117019,0,1435,118454,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":7506}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,1.0000000000145519,0,100,100,101.00000000001455,0,0,101.00000000001455,100.00000000000091,0,0,100,100,99.999999999985448,0,0,99.999999999985448,100,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(I490:I499,\"=0\")+COUNTBLANK(I490:I499))=10))),1,0)","v":1},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(J490:J499,\"=0\")+COUNTBLANK(J490:J499))=10))),1,0)","v":1},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(K490:K499,\"=0\")+COUNTBLANK(K490:K499))=10))),1,0)","v":1},{"$f":"IF(AND(L516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":1},{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AQ490:AQ499,\"=0\")+COUNTBLANK(AQ490:AQ499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},0,0,0,0,0,{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},0,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},0,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},0,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},0,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Water Ecosystems Management"}]
[1,null,null,null,null,"Subprogramme manager","Ndileka Mohapi",null,null,"Post:","Chief Director:Water Ecosystems Management"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F605","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of river systems with water resources classes and resource quality objectives determined",null,null,0,1,1,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AC641,\"<>0\")-COUNTBLANK(F641:AC641))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"041002003"},null,null,1,"CD: Resource Directed Measures",0,null,{"$f":"+'[7]2'!J656","v":5009},{"$f":"+'[7]2'!L656","v":4164},{"$f":"+'[7]2'!R656","v":4195.9231190650107},4195.9231190650107,{"$f":"+'[7]2'!AB656","v":4455.252921840759},{"$f":"+'[8]2'!L646","v":0},{"$f":"+'[8]2'!M646","v":0},{"$f":"+'[8]2'!N646","v":0},{"$f":"+SUM('[8]2'!O646:V646)","v":0},{"$f":"SUM(M656:Q656)","v":4455.252921840759},null,{"$f":"R656-S656","v":4455.252921840759},4178.4751643535419,0,9248,{"$f":"SUM(V656:W656)","v":9248},{"$f":"U656+X656","v":13426.475164353542},0,807,{"$f":"U656+X656+Z656+AA656","v":14233.475164353542},{"$f":"AB656-U656","v":10055},4366.1513878743599,0,9608,{"$f":"SUM(AE656:AF656)","v":9608},{"$f":"AD656+AG656","v":13974.151387874361},0,819,{"$f":"AD656+AG656+AI656+AJ656","v":14793.151387874361},{"$f":"AK656-AD656","v":10427},4650,0,13294,{"$f":"SUM(AN656:AO656)","v":13294},{"$f":"AM656+AP656","v":17944},0,831,{"$f":"AM656+AP656+AR656+AS656","v":18775},{"$f":"AT656-AM656","v":14125}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":1},null,null,null,2,"D:Water Resource Classification",0,null,{"$f":"+'[7]2'!J657","v":10704},{"$f":"+'[7]2'!L657","v":15862},{"$f":"+'[7]2'!R657","v":17003.123132346107},17003.123132346107,{"$f":"+'[7]2'!AB657","v":27344.756872966333},{"$f":"+'[8]2'!L647","v":0},{"$f":"+'[8]2'!M647","v":0},{"$f":"+'[8]2'!N647","v":5095},{"$f":"+SUM('[8]2'!O647:V647)","v":0},{"$f":"SUM(M657:Q657)","v":32439.756872966333},null,{"$f":"R657-S657","v":32439.756872966333},20890.418852513449,null,null,{"$f":"SUM(V657:W657)","v":0},{"$f":"U657+X657","v":20890.418852513449},null,null,{"$f":"U657+X657+Z657+AA657","v":20890.418852513449},{"$f":"AB657-U657","v":0},17779.938491931734,null,null,0,17779.938491931734,null,null,17779.938491931734,0,28540,null,null,0,28540,null,null,{"$f":"AM657+AP657+AR657+AS657","v":28540},0]
[1,null,null,null,3,"D:Reserve Requirements",0,null,{"$f":"+'[7]2'!J658","v":17130},{"$f":"+'[7]2'!L658","v":12071},{"$f":"+'[7]2'!R658","v":24251.515422670829},24251.515422670829,{"$f":"+'[7]2'!AB658","v":21889.213244571354},{"$f":"+'[8]2'!L648","v":0},{"$f":"+'[8]2'!M648","v":0},{"$f":"+'[8]2'!N648","v":0},{"$f":"+SUM('[8]2'!O648:V648)","v":0},21889.213244571354,null,21889.213244571354,25185.107875688958,null,null,0,25185.107875688958,null,null,25185.107875688958,0,31063.024586625939,null,null,0,31063.024586625939,null,null,31063.024586625939,0,22846,null,null,0,22846,null,null,22846,0]
[1,null,null,null,4,"D:RDM Compliance",0,null,{"$f":"+'[7]2'!J659","v":2670},{"$f":"+'[7]2'!L659","v":6810},{"$f":"+'[7]2'!R659","v":5877.4383259180559},5877.4383259180559,{"$f":"+'[7]2'!AB659","v":5693.7769606215552},{"$f":"+'[8]2'!L649","v":0},{"$f":"+'[8]2'!M649","v":0},{"$f":"+'[8]2'!N649","v":0},{"$f":"+SUM('[8]2'!O649:V649)","v":0},5693.7769606215552,null,5693.7769606215552,5852.9981074440539,null,null,0,5852.9981074440539,null,null,5852.9981074440539,0,6115.8855335679664,null,null,0,6115.8855335679664,null,null,6115.8855335679664,0,5943,null,null,0,5943,null,null,5943,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]2'!J660","v":0},{"$f":"+'[7]2'!L660","v":0},{"$f":"+'[7]2'!R660","v":0},0,{"$f":"+'[7]2'!AB660","v":0},{"$f":"+'[8]2'!L650","v":0},{"$f":"+'[8]2'!M650","v":0},{"$f":"+'[8]2'!N650","v":0},{"$f":"+SUM('[8]2'!O650:V650)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]2'!J661","v":0},{"$f":"+'[7]2'!L661","v":0},{"$f":"+'[7]2'!R661","v":0},0,{"$f":"+'[7]2'!AB661","v":0},{"$f":"+'[8]2'!L651","v":0},{"$f":"+'[8]2'!M651","v":0},{"$f":"+'[8]2'!N651","v":0},{"$f":"+SUM('[8]2'!O651:V651)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J662","v":0},{"$f":"+'[7]2'!L662","v":0},{"$f":"+'[7]2'!R662","v":0},0,{"$f":"+'[7]2'!AB662","v":0},{"$f":"+'[8]2'!L652","v":0},{"$f":"+'[8]2'!M652","v":0},{"$f":"+'[8]2'!N652","v":0},{"$f":"+SUM('[8]2'!O652:V652)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J663","v":0},{"$f":"+'[7]2'!L663","v":0},{"$f":"+'[7]2'!R663","v":0},0,{"$f":"+'[7]2'!AB663","v":0},{"$f":"+'[8]2'!L653","v":0},{"$f":"+'[8]2'!M653","v":0},{"$f":"+'[8]2'!N653","v":0},{"$f":"+SUM('[8]2'!O653:V653)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J664","v":0},{"$f":"+'[7]2'!L664","v":0},{"$f":"+'[7]2'!R664","v":0},0,{"$f":"+'[7]2'!AB664","v":0},{"$f":"+'[8]2'!L654","v":0},{"$f":"+'[8]2'!M654","v":0},{"$f":"+'[8]2'!N654","v":0},{"$f":"+SUM('[8]2'!O654:V654)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J665","v":0},{"$f":"+'[7]2'!L665","v":0},{"$f":"+'[7]2'!R665","v":0},0,{"$f":"+'[7]2'!AB665","v":0},{"$f":"+'[8]2'!L655","v":0},{"$f":"+'[8]2'!M655","v":0},{"$f":"+'[8]2'!N655","v":0},{"$f":"+SUM('[8]2'!O655:V655)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,2,null,null,0,2,null,null,2,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":35513},38907,51328,51328,59383,{"$f":"SUM(N656:N665)","v":0},{"$f":"SUM(O656:O665)","v":0},{"$f":"SUM(P656:P665)","v":5095},{"$f":"SUM(Q656:Q665)","v":0},64478,0,64478,{"$f":"SUM(U656:U665)","v":56107},0,9248,{"$f":"SUM(X656:X665)","v":9248},{"$f":"SUM(Y656:Y665)","v":65355.000000000007},0,807,{"$f":"SUM(AB656:AB665)","v":66162.000000000015},10055,{"$f":"SUM(AD656:AD665)","v":59325},0,9608,{"$f":"SUM(AG656:AG665)","v":9608},{"$f":"SUM(AH656:AH665)","v":68933},0,819,{"$f":"SUM(AK656:AK665)","v":69752},10427,61981,0,13294,{"$f":"SUM(AP656:AP665)","v":13294},{"$f":"SUM(AQ656:AQ665)","v":75275},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":831},{"$f":"SUM(AT656:AT665)","v":76106},14125]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":34154},38090,49797,49797,58821,0,{"$f":"SUM(O669,O672,O711)","v":0},{"$f":"SUM(P669,P672,P711)","v":4295},0,63116,0,63116,55525,0,9248,9248,{"$f":"U668+X668","v":64773},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":807},{"$f":"U668+X668+Z668+AA668","v":65580},10055,58714,0,9608,{"$f":"SUM(AG669,AG672,AG711)","v":9608},{"$f":"AD668+AG668","v":68322},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":819},{"$f":"AD668+AG668+AI668+AJ668","v":69141},{"$f":"SUM(AL669,AL672,AL711)","v":10427},{"$f":"SUM(AM669,AM672,AM711)","v":61344},0,13294,{"$f":"SUM(AP669,AP672,AP711)","v":13294},{"$f":"AM668+AP668","v":74638},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":831},{"$f":"AM668+AP668+AR668+AS668","v":75469},{"$f":"SUM(AU669,AU672,AU711)","v":14125}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":29118},29723,30195,30195,30495,0,{"$f":"SUM(O670:O671)","v":0},{"$f":"SUM(P670:P671)","v":786},0,31281,0,31281,{"$f":"SUM(U670:U671)","v":28990},0,0,0,{"$f":"U669+X669","v":28990},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":807},{"$f":"U669+X669+Z669+AA669","v":29797},807,30292,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":30292},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":819},{"$f":"AD669+AG669+AI669+AJ669","v":31111},{"$f":"SUM(AL670:AL671)","v":819},{"$f":"SUM(AM670:AM671)","v":31649},0,0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":31649},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":831},{"$f":"AM669+AP669+AR669+AS669","v":32480},{"$f":"SUM(AU670:AU671)","v":831}]
[1,{"$f":"B669","v":"041002003001"},null,null,null,"Salaries and wages",null,null,26064,26611,28062,28062,{"$f":"+'[7]2'!AB670","v":28340.80774962742},{"$f":"+'[8]2'!L660","v":0},{"$f":"+'[8]2'!M660","v":0},{"$f":"+'[8]2'!N660","v":-101},{"$f":"+SUM('[8]2'!O660:V660)","v":0},{"$f":"SUM(M670:Q670)","v":28239.80774962742},null,{"$f":"R670-S670","v":28239.80774962742},26942,0,0,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":26942},0,750,{"$f":"U670+X670+Z670+AA670","v":27692},{"$f":"AB670-U670","v":750},28152,0,0,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":28152},0,761,{"$f":"AD670+AG670+AI670+AJ670","v":28913},{"$f":"AK670-AD670","v":761},29413,0,0,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":29413},0,772,{"$f":"AM670+AP670+AR670+AS670","v":30185},{"$f":"AT670-AM670","v":772}]
[1,{"$f":"B670","v":"041002003001"},null,null,null,"Social contributions",null,null,3054,3112,2133,2133,{"$f":"+'[7]2'!AB671","v":2154.1922503725782},{"$f":"+'[8]2'!L661","v":0},{"$f":"+'[8]2'!M661","v":0},{"$f":"+'[8]2'!N661","v":887},{"$f":"+SUM('[8]2'!O661:V661)","v":0},{"$f":"SUM(M671:Q671)","v":3041.1922503725782},null,{"$f":"R671-S671","v":3041.1922503725782},2048,0,0,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":2048},0,57,{"$f":"U671+X671+Z671+AA671","v":2105},{"$f":"AB671-U671","v":57},2140,0,0,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":2140},0,58,{"$f":"AD671+AG671+AI671+AJ671","v":2198},{"$f":"AK671-AD671","v":58},2236,0,0,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":2236},0,59,{"$f":"AM671+AP671+AR671+AS671","v":2295},{"$f":"AT671-AM671","v":59}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":5036},8367,19602,19602,28326.000000000004,0,{"$f":"SUM(O673:O710)","v":0},{"$f":"SUM(P673:P710)","v":3509},0,31835.000000000004,0,31835.000000000004,26535,0,9248,9248,{"$f":"SUM(Y673:Y710)","v":35783},{"$f":"SUM(Z673:Z710)","v":0},0,{"$f":"SUM(AB673:AB710)","v":35783},{"$f":"SUM(AC673:AC710)","v":9248},{"$f":"SUM(AD673:AD710)","v":28422},0,9608,9608,{"$f":"SUM(AH673:AH710)","v":38030},0,0,{"$f":"SUM(AK673:AK710)","v":38030},9608,29695,0,13294,13294,{"$f":"SUM(AQ673:AQ710)","v":42989},0,0,{"$f":"SUM(AT673:AT710)","v":42989},13294]
[1,{"$f":"B672","v":"041002003000"},null,null,null,"Administrative fees",null,null,72,21,93,93,{"$f":"+'[7]2'!AB673","v":117.26161609945227},{"$f":"+'[8]2'!L663","v":0},{"$f":"+'[8]2'!M663","v":0},{"$f":"+'[8]2'!N663","v":-77},{"$f":"+SUM('[8]2'!O663:V663)","v":0},{"$f":"SUM(M673:Q673)","v":40.261616099452269},null,{"$f":"R673-S673","v":40.261616099452269},101,0,0,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":101},0,0,{"$f":"U673+X673+Z673+AA673","v":101},{"$f":"AB673-U673","v":0},105,0,0,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":105},0,0,{"$f":"AD673+AG673+AI673+AJ673","v":105},{"$f":"AK673-AD673","v":0},110,0,0,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":110},0,0,{"$f":"AM673+AP673+AR673+AS673","v":110},{"$f":"AT673-AM673","v":0}]
[0,"041002003000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]2'!AB674","v":0},{"$f":"+'[8]2'!L664","v":0},{"$f":"+'[8]2'!M664","v":0},{"$f":"+'[8]2'!N664","v":0},{"$f":"+SUM('[8]2'!O664:V664)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Minor assets",null,null,3,0,55,55,{"$f":"+'[7]2'!AB675","v":39.348267585697585},{"$f":"+'[8]2'!L665","v":0},{"$f":"+'[8]2'!M665","v":0},{"$f":"+'[8]2'!N665","v":30},{"$f":"+SUM('[8]2'!O665:V665)","v":0},69.348267585697585,null,69.348267585697585,60,0,0,0,60,0,0,60,0,62,0,0,0,62,0,0,62,0,65,0,0,0,65,0,0,65,0]
[0,"041002003000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB676","v":0},{"$f":"+'[8]2'!L666","v":0},{"$f":"+'[8]2'!M666","v":0},{"$f":"+'[8]2'!N666","v":0},{"$f":"+SUM('[8]2'!O666:V666)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB677","v":0},{"$f":"+'[8]2'!L667","v":0},{"$f":"+'[8]2'!M667","v":0},{"$f":"+'[8]2'!N667","v":0},{"$f":"+SUM('[8]2'!O667:V667)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Catering: Departmental activities",null,null,0,0,24,24,{"$f":"+'[7]2'!AB678","v":0.26106221921348904},{"$f":"+'[8]2'!L668","v":0},{"$f":"+'[8]2'!M668","v":0},{"$f":"+'[8]2'!N668","v":18},{"$f":"+SUM('[8]2'!O668:V668)","v":0},18.261062219213489,null,18.261062219213489,26,0,0,0,26,0,0,26,0,27,0,0,0,27,0,0,27,0,28,0,0,0,28,0,0,28,0]
[1,"041002003000",null,null,null,"Communication (G&S)",null,null,164,191,213,213,{"$f":"+'[7]2'!AB679","v":30.566927195519725},{"$f":"+'[8]2'!L669","v":0},{"$f":"+'[8]2'!M669","v":0},{"$f":"+'[8]2'!N669","v":94},{"$f":"+SUM('[8]2'!O669:V669)","v":0},124.56692719551972,null,124.56692719551972,231,0,0,0,231,0,0,231,0,241,0,0,0,241,0,0,241,0,252,0,0,0,252,0,0,252,0]
[1,"041002003000",null,null,null,"Computer services",null,null,0,0,127,127,{"$f":"+'[7]2'!AB680","v":160.13145424333806},{"$f":"+'[8]2'!L670","v":0},{"$f":"+'[8]2'!M670","v":0},{"$f":"+'[8]2'!N670","v":-119},{"$f":"+SUM('[8]2'!O670:V670)","v":0},41.131454243338055,null,41.131454243338055,138,0,0,0,138,0,0,138,0,144,0,0,0,144,0,0,144,0,150,0,0,0,150,0,0,150,0]
[1,"041002003000",null,null,null,"Consultants: Business and advisory services",null,null,936,6762,17541,17541,{"$f":"+'[7]2'!AB681","v":25851.716967197983},{"$f":"+'[8]2'!L671","v":0},{"$f":"+'[8]2'!M671","v":0},{"$f":"+'[8]2'!N671","v":3341},{"$f":"+SUM('[8]2'!O671:V671)","v":0},29192.716967197983,null,29192.716967197983,23542,0,9248,9248,32790,0,0,32790,9248,25297,0,9608,9608,34905,0,0,34905,9608,26430,0,13294,13294,39724,0,0,39724,13294]
[1,"041002003000",null,null,null,"Infrastructure and planning services",null,null,1161,0,0,0,{"$f":"+'[7]2'!AB682","v":0},{"$f":"+'[8]2'!L672","v":0},{"$f":"+'[8]2'!M672","v":0},{"$f":"+'[8]2'!N672","v":936},{"$f":"+SUM('[8]2'!O672:V672)","v":0},936,null,936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB683","v":0},{"$f":"+'[8]2'!L673","v":0},{"$f":"+'[8]2'!M673","v":0},{"$f":"+'[8]2'!N673","v":0},{"$f":"+SUM('[8]2'!O673:V673)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB684","v":0},{"$f":"+'[8]2'!L674","v":0},{"$f":"+'[8]2'!M674","v":0},{"$f":"+'[8]2'!N674","v":0},{"$f":"+SUM('[8]2'!O674:V674)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB685","v":0},{"$f":"+'[8]2'!L675","v":0},{"$f":"+'[8]2'!M675","v":0},{"$f":"+'[8]2'!N675","v":0},{"$f":"+SUM('[8]2'!O675:V675)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Contractors",null,null,0,0,49,49,{"$f":"+'[7]2'!AB686","v":21.78300203089421},{"$f":"+'[8]2'!L676","v":0},{"$f":"+'[8]2'!M676","v":0},{"$f":"+'[8]2'!N676","v":34},{"$f":"+SUM('[8]2'!O676:V676)","v":0},55.78300203089421,null,55.78300203089421,53,0,0,0,53,0,0,53,0,55,0,0,0,55,0,0,55,0,57,0,0,0,57,0,0,57,0]
[0,"041002003000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB687","v":0},{"$f":"+'[8]2'!L677","v":0},{"$f":"+'[8]2'!M677","v":0},{"$f":"+'[8]2'!N677","v":0},{"$f":"+SUM('[8]2'!O677:V677)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Entertainment",null,null,1,0,13,13,{"$f":"+'[7]2'!AB688","v":16.391408702073974},{"$f":"+'[8]2'!L678","v":0},{"$f":"+'[8]2'!M678","v":0},{"$f":"+'[8]2'!N678","v":-5},{"$f":"+SUM('[8]2'!O678:V678)","v":0},11.391408702073974,null,11.391408702073974,14,0,0,0,14,0,0,14,0,15,0,0,0,15,0,0,15,0,16,0,0,0,16,0,0,16,0]
[0,"041002003000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB689","v":0},{"$f":"+'[8]2'!L679","v":0},{"$f":"+'[8]2'!M679","v":0},{"$f":"+'[8]2'!N679","v":0},{"$f":"+SUM('[8]2'!O679:V679)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB690","v":0},{"$f":"+'[8]2'!L680","v":0},{"$f":"+'[8]2'!M680","v":0},{"$f":"+'[8]2'!N680","v":0},{"$f":"+SUM('[8]2'!O680:V680)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB691","v":0},{"$f":"+'[8]2'!L681","v":0},{"$f":"+'[8]2'!M681","v":0},{"$f":"+'[8]2'!N681","v":0},{"$f":"+SUM('[8]2'!O681:V681)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB692","v":0},{"$f":"+'[8]2'!L682","v":0},{"$f":"+'[8]2'!M682","v":0},{"$f":"+'[8]2'!N682","v":0},{"$f":"+SUM('[8]2'!O682:V682)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB693","v":0},{"$f":"+'[8]2'!L683","v":0},{"$f":"+'[8]2'!M683","v":0},{"$f":"+'[8]2'!N683","v":0},{"$f":"+SUM('[8]2'!O683:V683)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB694","v":0},{"$f":"+'[8]2'!L684","v":0},{"$f":"+'[8]2'!M684","v":0},{"$f":"+'[8]2'!N684","v":0},{"$f":"+SUM('[8]2'!O684:V684)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB695","v":0},{"$f":"+'[8]2'!L685","v":0},{"$f":"+'[8]2'!M685","v":0},{"$f":"+'[8]2'!N685","v":0},{"$f":"+SUM('[8]2'!O685:V685)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB696","v":0},{"$f":"+'[8]2'!L686","v":0},{"$f":"+'[8]2'!M686","v":0},{"$f":"+'[8]2'!N686","v":0},{"$f":"+SUM('[8]2'!O686:V686)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB697","v":0},{"$f":"+'[8]2'!L687","v":0},{"$f":"+'[8]2'!M687","v":0},{"$f":"+'[8]2'!N687","v":0},{"$f":"+SUM('[8]2'!O687:V687)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB698","v":0},{"$f":"+'[8]2'!L688","v":0},{"$f":"+'[8]2'!M688","v":0},{"$f":"+'[8]2'!N688","v":0},{"$f":"+SUM('[8]2'!O688:V688)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB699","v":0},{"$f":"+'[8]2'!L689","v":0},{"$f":"+'[8]2'!M689","v":0},{"$f":"+'[8]2'!N689","v":0},{"$f":"+SUM('[8]2'!O689:V689)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB700","v":0},{"$f":"+'[8]2'!L690","v":0},{"$f":"+'[8]2'!M690","v":0},{"$f":"+'[8]2'!N690","v":0},{"$f":"+SUM('[8]2'!O690:V690)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Consumable supplies",null,null,259,113,105,105,{"$f":"+'[7]2'!AB701","v":625.39528586374547},{"$f":"+'[8]2'!L691","v":0},{"$f":"+'[8]2'!M691","v":0},{"$f":"+'[8]2'!N691","v":-583},{"$f":"+SUM('[8]2'!O691:V691)","v":0},42.395285863745471,null,42.395285863745471,537,0,0,0,537,0,0,537,0,562,0,0,0,562,0,0,562,0,587,0,0,0,587,0,0,587,0]
[1,"041002003000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,512,149,45,45,{"$f":"+'[7]2'!AB702","v":413.13385439103945},{"$f":"+'[8]2'!L692","v":0},{"$f":"+'[8]2'!M692","v":0},{"$f":"+'[8]2'!N692","v":-308},{"$f":"+SUM('[8]2'!O692:V692)","v":0},105.13385439103945,null,105.13385439103945,462,0,0,0,462,0,0,462,0,482,0,0,0,482,0,0,482,0,504,0,0,0,504,0,0,504,0]
[0,"041002003000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]2'!AB703","v":0},{"$f":"+'[8]2'!L693","v":0},{"$f":"+'[8]2'!M693","v":0},{"$f":"+'[8]2'!N693","v":0},{"$f":"+SUM('[8]2'!O693:V693)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB704","v":0},{"$f":"+'[8]2'!L694","v":0},{"$f":"+'[8]2'!M694","v":0},{"$f":"+'[8]2'!N694","v":0},{"$f":"+SUM('[8]2'!O694:V694)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB705","v":0},{"$f":"+'[8]2'!L695","v":0},{"$f":"+'[8]2'!M695","v":0},{"$f":"+'[8]2'!N695","v":0},{"$f":"+SUM('[8]2'!O695:V695)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002003000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB706","v":0},{"$f":"+'[8]2'!L696","v":0},{"$f":"+'[8]2'!M696","v":0},{"$f":"+'[8]2'!N696","v":0},{"$f":"+SUM('[8]2'!O696:V696)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002003000",null,null,null,"Travel and subsistence",null,null,701,158,512,512,{"$f":"+'[7]2'!AB707","v":773.83260508338969},{"$f":"+'[8]2'!L697","v":0},{"$f":"+'[8]2'!M697","v":0},{"$f":"+'[8]2'!N697","v":198},{"$f":"+SUM('[8]2'!O697:V697)","v":0},971.83260508338969,null,971.83260508338969,880,0,0,0,880,0,0,880,0,919,0,0,0,919,0,0,919,0,960,0,0,0,960,0,0,960,0]
[1,"041002003000",null,null,null,"Training and development",null,null,0,0,125,125,{"$f":"+'[7]2'!AB708","v":210.95870515108618},{"$f":"+'[8]2'!L698","v":0},{"$f":"+'[8]2'!M698","v":0},{"$f":"+'[8]2'!N698","v":-179},{"$f":"+SUM('[8]2'!O698:V698)","v":0},31.958705151086178,null,31.958705151086178,295,0,0,0,295,0,0,295,0,308,0,0,0,308,0,0,308,0,322,0,0,0,322,0,0,322,0]
[1,"041002003000",null,null,null,"Operating payments",null,null,1227,973,700,700,{"$f":"+'[7]2'!AB709","v":64.870945904363339},{"$f":"+'[8]2'!L699","v":0},{"$f":"+'[8]2'!M699","v":0},{"$f":"+'[8]2'!N699","v":129},{"$f":"+SUM('[8]2'!O699:V699)","v":0},193.87094590436334,null,193.87094590436334,186,0,0,0,186,0,0,186,0,195,0,0,0,195,0,0,195,0,204,0,0,0,204,0,0,204,0]
[1,"041002003000",null,null,null,"Venues and facilities",null,null,0,0,0,0,{"$f":"+'[7]2'!AB710","v":0.34789833220505706},{"$f":"+'[8]2'!L700","v":0},{"$f":"+'[8]2'!M700","v":0},{"$f":"+'[8]2'!N700","v":0},{"$f":"+SUM('[8]2'!O700:V700)","v":0},0.34789833220505706,null,0.34789833220505706,10,0,0,0,10,0,0,10,0,10,0,0,0,10,0,0,10,0,10,0,0,0,10,0,0,10,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,{"$f":"SUM(O712:O713)","v":0},{"$f":"SUM(P712:P713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD712:AD713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"041002003000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB712","v":0},{"$f":"+'[8]2'!L702","v":0},{"$f":"+'[8]2'!M702","v":0},{"$f":"+'[8]2'!N702","v":0},{"$f":"+SUM('[8]2'!O702:V702)","v":0},{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,0,0,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},0,0,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,0,0,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},0,0,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},0,0,0,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},0,0,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,{"$f":"B712","v":"041002003000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB713","v":0},{"$f":"+'[8]2'!L703","v":0},{"$f":"+'[8]2'!M703","v":0},{"$f":"+'[8]2'!N703","v":0},{"$f":"+SUM('[8]2'!O703:V703)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":792},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":0},126,126,132,0,0,0,0,{"$f":"SUM(M714:Q714)","v":132},{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},132,135,0,0,0,135,0,0,135,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M715:Q715)","v":0},{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Water Ecosystems Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Water Ecosystems Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":792},0,126,126,132,0,0,0,0,132,{"$f":"SUM(S736:S737)","v":0},132,135,0,0,0,135,0,0,135,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0]
[1,null,{"$f":"C716","v":"Water Ecosystems Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C741:$D742)","v":792},0,126,126,132,0,0,0,0,132,{"$f":"DSUM($I$180:$BB$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C741:$D742)","v":132},{"$f":"DSUM($I$180:$BB$289,U$180,$C741:$D742)","v":135},{"$f":"DSUM($I$180:$BB$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":135},{"$f":"DSUM($I$180:$BB$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C741:$D742)","v":135},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C741:$D742)","v":141},{"$f":"DSUM($I$180:$BB$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":141},{"$f":"DSUM($I$180:$BB$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C741:$D742)","v":141},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C741:$D742)","v":147},{"$f":"DSUM($I$180:$BB$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":147},{"$f":"DSUM($I$180:$BB$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C741:$D742)","v":147},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Water Ecosystems Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":567},817,1405,1405,430,0,0,800,0,1230,{"$f":"SUM(S739,S742,S745:S749)","v":0},1230,449,0,0,0,449,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},449,0,469,0,0,0,469,0,0,469,0,490,0,0,0,490,0,0,490,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,{"$f":"SUM(U740:U741)","v":0},0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},0,0,{"$f":"SUM(AD740:AD741)","v":0},0,0,{"$f":"SUM(AG740:AG741)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP740:AP741)","v":0},0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},{"$f":"C716","v":"Water Ecosystems Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB740","v":0},{"$f":"+'[8]2'!L730","v":0},{"$f":"+'[8]2'!M730","v":0},{"$f":"+'[8]2'!N730","v":0},{"$f":"+SUM('[8]2'!O730:V730)","v":0},0,null,{"$f":"R740-S740","v":0},0,0,0,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},0,0,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,0,0,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},0,0,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},0,0,0,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},0,0,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB741","v":0},{"$f":"+'[8]2'!L731","v":0},{"$f":"+'[8]2'!M731","v":0},{"$f":"+'[8]2'!N731","v":0},{"$f":"+SUM('[8]2'!O731:V731)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Water Ecosystems Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":567},817,1405,1405,430,{"$f":"SUM(N743:N744)","v":0},{"$f":"SUM(O743:O744)","v":0},{"$f":"SUM(P743:P744)","v":800},{"$f":"SUM(Q743:Q744)","v":0},{"$f":"SUM(M742:Q742)","v":1230},{"$f":"SUM(S743:S744)","v":0},1230,449,0,0,0,449,{"$f":"SUM(Z743:Z744)","v":0},0,449,0,469,0,0,0,469,0,0,469,0,490,0,0,0,490,0,0,490,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB743","v":0},{"$f":"+'[8]2'!L733","v":0},{"$f":"+'[8]2'!M733","v":0},{"$f":"+'[8]2'!N733","v":0},{"$f":"+SUM('[8]2'!O733:V733)","v":0},{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,0,0,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},0,0,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,0,0,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},0,0,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},0,0,0,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},0,0,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},{"$f":"C716","v":"Water Ecosystems Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,567,817,1405,1405,{"$f":"+'[7]2'!AB744","v":430},{"$f":"+'[8]2'!L734","v":0},{"$f":"+'[8]2'!M734","v":0},{"$f":"+'[8]2'!N734","v":800},{"$f":"+SUM('[8]2'!O734:V734)","v":0},1230,null,1230,449,0,0,0,449,0,0,449,0,469,0,0,0,469,0,0,469,0,490,0,0,0,490,0,0,490,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB745","v":0},{"$f":"+'[8]2'!L735","v":0},{"$f":"+'[8]2'!M735","v":0},{"$f":"+'[8]2'!N735","v":0},{"$f":"+SUM('[8]2'!O735:V735)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB746","v":0},{"$f":"+'[8]2'!L736","v":0},{"$f":"+'[8]2'!M736","v":0},{"$f":"+'[8]2'!N736","v":0},{"$f":"+SUM('[8]2'!O736:V736)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB747","v":0},{"$f":"+'[8]2'!L737","v":0},{"$f":"+'[8]2'!M737","v":0},{"$f":"+'[8]2'!N737","v":0},{"$f":"+SUM('[8]2'!O737:V737)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB748","v":0},{"$f":"+'[8]2'!L738","v":0},{"$f":"+'[8]2'!M738","v":0},{"$f":"+'[8]2'!N738","v":0},{"$f":"+SUM('[8]2'!O738:V738)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)","v":"041002003000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB749","v":0},{"$f":"+'[8]2'!L739","v":0},{"$f":"+'[8]2'!M739","v":0},{"$f":"+'[8]2'!N739","v":0},{"$f":"+SUM('[8]2'!O739:V739)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M750:Q750)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},{"$f":"R750-S750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},{"$f":"SUM(V750:W750)","v":0},{"$f":"U750+X750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AA$298:AA$310)","v":0},{"$f":"U750+X750+Z750+AA750","v":0},{"$f":"AB750-U750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},{"$f":"SUM(AE750:AF750)","v":0},{"$f":"AD750+AG750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AJ$298:AJ$310)","v":0},{"$f":"AD750+AG750+AI750+AJ750","v":0},{"$f":"AK750-AD750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},{"$f":"SUM(AN750:AO750)","v":0},{"$f":"AM750+AP750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AS$298:AS$310)","v":0},{"$f":"AM750+AP750+AR750+AS750","v":0},{"$f":"AT750-AM750","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":35513},{"$f":"SUM(J668,J714,J738,J750)","v":38907},{"$f":"SUM(K668,K714,K738,K750)","v":51328},51328,59383,0,0,5095,0,64478,0,64478,56109,0,9248,9248,65357,0,807,66164,10055,59324,0,9608,9608,68932,0,819,69751,10427,61981,0,13294,13294,75275,0,831,76106,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":14125}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,2,0,0,0,1.999999999992724,0,0,1.9999999999854481,0,-1,0,0,0,-1,0,0,-1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(I640:I649,\"=0\")+COUNTBLANK(I640:I649))=10))),1,0)","v":1},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(J640:J649,\"=0\")+COUNTBLANK(J640:J649))=10))),1,0)","v":1},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(K640:K649,\"=0\")+COUNTBLANK(K640:K649))=10))),1,0)","v":1},{"$f":"IF(AND(L666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":1},{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(AQ640:AQ649,\"=0\")+COUNTBLANK(AQ640:AQ649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,0,0,{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},0,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},0,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},0,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},0,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Water Resources Information and Management"}]
[1,null,null,null,null,"Subprogramme manager","Matlala Moloko",null,null,"Post:","Chief Director: Resource Information and Management "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F755","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of rivers in which the River Eco-status Monitoring Programme is implemented",null,null,81,70,70,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AC791,\"<>0\")-COUNTBLANK(F791:AC791))<>0,1,0)","v":1},null,null,null,2,"Number of water resources monitoring programmes reviewed and maintained",null,null,4,5,5,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of water and sanitation information systems maintained",null,null,6,6,6,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"National Digitised Integrated Water and Sanitation Monitoring System Implemented",null,null,"Design/ Solution architecture of the National Digitised Integrated Water and Sanitation Monitoring System completed","Annual report for design of the National Digitised Integrated Water and Sanitation Monitoring System completed","Annual report for design of the National Digitised Integrated Water and Sanitation Monitoring System completed",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of water resource gauging stations / weirs constructed",null,null,1,"-","-",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,6,"Number of water resource gauging stations / weirs refurbished",null,null,1,"-","-",null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"041002004"},null,null,1,"CD: Water Monitor & Information",0,null,{"$f":"+'[7]2'!J806","v":33767},{"$f":"+'[7]2'!L806","v":39923},{"$f":"+'[7]2'!R806","v":35981.619368304709},35981.619368304709,{"$f":"+'[7]2'!AB806","v":39022.010702045867},{"$f":"+'[8]2'!L796","v":0},{"$f":"+'[8]2'!M796","v":0},{"$f":"+'[8]2'!N796","v":-35853},{"$f":"+SUM('[8]2'!O796:V796)","v":0},{"$f":"SUM(M806:Q806)","v":3169.0107020458672},null,{"$f":"R806-S806","v":3169.0107020458672},38255.254681927829,-44819,39695,{"$f":"SUM(V806:W806)","v":-5124},{"$f":"U806+X806","v":33131.254681927829},0,8206,{"$f":"U806+X806+Z806+AA806","v":41337.254681927829},{"$f":"AB806-U806","v":3082},39975.437869740221,-40231,37231,{"$f":"SUM(AE806:AF806)","v":-3000},{"$f":"AD806+AG806","v":36975.437869740221},0,8345,{"$f":"AD806+AG806+AI806+AJ806","v":45320.437869740221},{"$f":"AK806-AD806","v":5345},40290,-41540,35538,{"$f":"SUM(AN806:AO806)","v":-6002},{"$f":"AM806+AP806","v":34288},0,8470,{"$f":"AM806+AP806+AR806+AS806","v":42758},{"$f":"AT806-AM806","v":2468}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":1},null,null,null,2,"Resource Quality Informat",0,null,{"$f":"+'[7]2'!J807","v":71817},{"$f":"+'[7]2'!L807","v":40443},{"$f":"+'[7]2'!R807","v":69920.120315465319},69920.120315465319,{"$f":"+'[7]2'!AB807","v":74966.070698152951},{"$f":"+'[8]2'!L797","v":0},{"$f":"+'[8]2'!M797","v":0},{"$f":"+'[8]2'!N797","v":-771},{"$f":"+SUM('[8]2'!O797:V797)","v":0},{"$f":"SUM(M807:Q807)","v":74195.070698152951},null,{"$f":"R807-S807","v":74195.070698152951},72341.126252163696,null,null,{"$f":"SUM(V807:W807)","v":0},{"$f":"U807+X807","v":72341.126252163696},null,null,{"$f":"U807+X807+Z807+AA807","v":72341.126252163696},{"$f":"AB807-U807","v":0},75594.012429527778,null,null,0,75594.012429527778,null,null,75594.012429527778,0,77404,null,null,0,77404,null,null,{"$f":"AM807+AP807+AR807+AS807","v":77404},0]
[1,null,null,null,3,"Surface & Ground Water Info Service",0,null,{"$f":"+'[7]2'!J808","v":26665},{"$f":"+'[7]2'!L808","v":38112},{"$f":"+'[7]2'!R808","v":33735.050129995623},33735.050129995623,{"$f":"+'[7]2'!AB808","v":34612.643280199656},{"$f":"+'[8]2'!L798","v":0},{"$f":"+'[8]2'!M798","v":0},{"$f":"+'[8]2'!N798","v":3857},{"$f":"+SUM('[8]2'!O798:V798)","v":0},38469.643280199656,null,38469.643280199656,33932.528336612195,null,null,0,33932.528336612195,null,null,33932.528336612195,0,35458.336104719478,null,null,0,35458.336104719478,null,null,35458.336104719478,0,35738,null,null,0,35738,null,null,35738,0]
[1,null,null,null,4,"Spatial & Land Info Management",0,null,{"$f":"+'[7]2'!J809","v":42983},{"$f":"+'[7]2'!L809","v":54461},{"$f":"+'[7]2'!R809","v":48350.581980660543},48350.581980660543,{"$f":"+'[7]2'!AB809","v":50946.310341951044},{"$f":"+'[8]2'!L799","v":0},{"$f":"+'[8]2'!M799","v":0},{"$f":"+'[8]2'!N799","v":-7098},{"$f":"+SUM('[8]2'!O799:V799)","v":0},43848.310341951044,null,43848.310341951044,49945.24992874571,null,null,0,49945.24992874571,null,null,49945.24992874571,0,52191.084650089324,null,null,0,52191.084650089324,null,null,52191.084650089324,0,52602,null,null,0,52602,null,null,52602,0]
[1,null,null,null,5,"Information Programmes",0,null,{"$f":"+'[7]2'!J810","v":29718},{"$f":"+'[7]2'!L810","v":39328},{"$f":"+'[7]2'!R810","v":33040.085677193762},33040.085677193762,{"$f":"+'[7]2'!AB810","v":37176.689446024007},{"$f":"+'[8]2'!L800","v":0},{"$f":"+'[8]2'!M800","v":0},{"$f":"+'[8]2'!N800","v":-4473},{"$f":"+SUM('[8]2'!O800:V800)","v":0},32703.689446024007,null,32703.689446024007,36446.192735886434,null,null,0,36446.192735886434,null,null,36446.192735886434,0,38085.029766911597,null,null,0,{"$f":"AD810+AG810","v":38085.029766911597},null,null,38085.029766911597,0,38386,null,null,0,38386,null,null,38386,0]
[1,null,null,null,6,"Water Resources Information Management Regions",0,null,{"$f":"+'[7]2'!J811","v":335718},{"$f":"+'[7]2'!L811","v":211176},{"$f":"+'[7]2'!R811","v":341233.54252838006},341233.54252838006,{"$f":"+'[7]2'!AB811","v":333714.27553162648},{"$f":"+'[8]2'!L801","v":0},{"$f":"+'[8]2'!M801","v":0},{"$f":"+'[8]2'!N801","v":0},{"$f":"+SUM('[8]2'!O801:V801)","v":0},333714.27553162648,null,333714.27553162648,308570.64806466416,null,null,0,308570.64806466416,null,null,308570.64806466416,0,322430.09917901159,null,null,0,322430.09917901159,null,null,322430.09917901159,0,344565,null,null,0,344565,null,null,344565,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J812","v":0},{"$f":"+'[7]2'!L812","v":0},{"$f":"+'[7]2'!R812","v":0},0,{"$f":"+'[7]2'!AB812","v":0},{"$f":"+'[8]2'!L802","v":0},{"$f":"+'[8]2'!M802","v":0},{"$f":"+'[8]2'!N802","v":0},{"$f":"+SUM('[8]2'!O802:V802)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J813","v":0},{"$f":"+'[7]2'!L813","v":0},{"$f":"+'[7]2'!R813","v":0},0,{"$f":"+'[7]2'!AB813","v":0},{"$f":"+'[8]2'!L803","v":0},{"$f":"+'[8]2'!M803","v":0},{"$f":"+'[8]2'!N803","v":0},{"$f":"+SUM('[8]2'!O803:V803)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J814","v":0},{"$f":"+'[7]2'!L814","v":0},{"$f":"+'[7]2'!R814","v":0},0,{"$f":"+'[7]2'!AB814","v":0},{"$f":"+'[8]2'!L804","v":0},{"$f":"+'[8]2'!M804","v":0},{"$f":"+'[8]2'!N804","v":0},{"$f":"+SUM('[8]2'!O804:V804)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J815","v":0},{"$f":"+'[7]2'!L815","v":0},{"$f":"+'[7]2'!R815","v":0},0,{"$f":"+'[7]2'!AB815","v":0},{"$f":"+'[8]2'!L805","v":0},{"$f":"+'[8]2'!M805","v":0},{"$f":"+'[8]2'!N805","v":0},{"$f":"+SUM('[8]2'!O805:V805)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,2,null,null,0,2,null,null,2,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":540668},423443,562261,562261,570438,{"$f":"SUM(N806:N815)","v":0},{"$f":"SUM(O806:O815)","v":0},{"$f":"SUM(P806:P815)","v":-44338},{"$f":"SUM(Q806:Q815)","v":0},526100,0,526100,{"$f":"SUM(U806:U815)","v":539491},{"$f":"SUM(V806:V815)","v":-44819},39695,{"$f":"SUM(X806:X815)","v":-5124},{"$f":"SUM(Y806:Y815)","v":534367},0,8206,{"$f":"SUM(AB806:AB815)","v":542573},3082,{"$f":"SUM(AD806:AD815)","v":563734},-40231,37231,{"$f":"SUM(AG806:AG815)","v":-3000},{"$f":"SUM(AH806:AH815)","v":560734},0,8345,{"$f":"SUM(AK806:AK815)","v":569079},5345,588987,-41540,35538,{"$f":"SUM(AP806:AP815)","v":-6002},{"$f":"SUM(AQ806:AQ815)","v":582985},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":8470},{"$f":"SUM(AT806:AT815)","v":591455},2468]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":509561},375177,488573,488573,494443,0,{"$f":"SUM(O819,O822,O861)","v":0},{"$f":"SUM(P819,P822,P861)","v":-40701},0,453742,0,453742,457409,-34645,18338,-16307,{"$f":"U818+X818","v":441102},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":8206},{"$f":"U818+X818+Z818+AA818","v":449308},-8101,481431,-36202,20951,{"$f":"SUM(AG819,AG822,AG861)","v":-15251},{"$f":"AD818+AG818","v":466180},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":8345},{"$f":"AD818+AG818+AI818+AJ818","v":474525},{"$f":"SUM(AL819,AL822,AL861)","v":-6906},{"$f":"SUM(AM819,AM822,AM861)","v":502997},-37366,19113,{"$f":"SUM(AP819,AP822,AP861)","v":-18253},{"$f":"AM818+AP818","v":484744},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":8470},{"$f":"AM818+AP818+AR818+AS818","v":493214},{"$f":"SUM(AU819,AU822,AU861)","v":-9783}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":321130},287575,352114,352114,331875,0,{"$f":"SUM(O820:O821)","v":0},{"$f":"SUM(P820:P821)","v":-694},0,331181,0,331181,{"$f":"SUM(U820:U821)","v":294935},0,0,0,{"$f":"U819+X819","v":294935},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":8206},{"$f":"U819+X819+Z819+AA819","v":303141},8206,308750,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":308750},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":8345},{"$f":"AD819+AG819+AI819+AJ819","v":317095},{"$f":"SUM(AL820:AL821)","v":8345},{"$f":"SUM(AM820:AM821)","v":322582},0,0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":322582},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":8470},{"$f":"AM819+AP819+AR819+AS819","v":331052},{"$f":"SUM(AU820:AU821)","v":8470}]
[1,{"$f":"B819","v":"041002004001"},null,null,null,"Salaries and wages",null,null,277099,248146,308393,308393,{"$f":"+'[7]2'!AB820","v":289084.04556005367},{"$f":"+'[8]2'!L810","v":0},{"$f":"+'[8]2'!M810","v":0},{"$f":"+'[8]2'!N810","v":-13340},{"$f":"+SUM('[8]2'!O810:V810)","v":0},{"$f":"SUM(M820:Q820)","v":275744.04556005367},null,{"$f":"R820-S820","v":275744.04556005367},254260,0,0,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":254260},0,7074,{"$f":"U820+X820+Z820+AA820","v":261334},{"$f":"AB820-U820","v":7074},266248,0,0,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":266248},0,7196,{"$f":"AD820+AG820+AI820+AJ820","v":273444},{"$f":"AK820-AD820","v":7196},278176,0,0,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":278176},0,7304,{"$f":"AM820+AP820+AR820+AS820","v":285480},{"$f":"AT820-AM820","v":7304}]
[1,{"$f":"B820","v":"041002004001"},null,null,null,"Social contributions",null,null,44031,39429,43721,43721,{"$f":"+'[7]2'!AB821","v":42790.954439946348},{"$f":"+'[8]2'!L811","v":0},{"$f":"+'[8]2'!M811","v":0},{"$f":"+'[8]2'!N811","v":12646},{"$f":"+SUM('[8]2'!O811:V811)","v":0},{"$f":"SUM(M821:Q821)","v":55436.954439946348},null,{"$f":"R821-S821","v":55436.954439946348},40675,0,0,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":40675},0,1132,{"$f":"U821+X821+Z821+AA821","v":41807},{"$f":"AB821-U821","v":1132},42502,0,0,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":42502},0,1149,{"$f":"AD821+AG821+AI821+AJ821","v":43651},{"$f":"AK821-AD821","v":1149},44406,0,0,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":44406},0,1166,{"$f":"AM821+AP821+AR821+AS821","v":45572},{"$f":"AT821-AM821","v":1166}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":188431},87602,136459,136459,162568,0,{"$f":"SUM(O823:O860)","v":0},{"$f":"SUM(P823:P860)","v":-40007},0,122561,0,122561,162474,-34645,18338,-16307,{"$f":"SUM(Y823:Y860)","v":146167},{"$f":"SUM(Z823:Z860)","v":0},0,{"$f":"SUM(AB823:AB860)","v":146167},{"$f":"SUM(AC823:AC860)","v":-16307},{"$f":"SUM(AD823:AD860)","v":172681},-36202,20951,-15251,{"$f":"SUM(AH823:AH860)","v":157430},0,0,{"$f":"SUM(AK823:AK860)","v":157430},-15251,180415,-37366,19113,-18253,{"$f":"SUM(AQ823:AQ860)","v":162162},0,0,{"$f":"SUM(AT823:AT860)","v":162162},-18253]
[1,{"$f":"B822","v":"041002004000"},null,null,null,"Administrative fees",null,null,523,683,1967,1967,{"$f":"+'[7]2'!AB823","v":1722.0257613922604},{"$f":"+'[8]2'!L813","v":0},{"$f":"+'[8]2'!M813","v":0},{"$f":"+'[8]2'!N813","v":62},{"$f":"+SUM('[8]2'!O813:V813)","v":0},{"$f":"SUM(M823:Q823)","v":1784.0257613922604},null,{"$f":"R823-S823","v":1784.0257613922604},1880,0,290,{"$f":"SUM(V823:W823)","v":290},{"$f":"U823+X823","v":2170},0,0,{"$f":"U823+X823+Z823+AA823","v":2170},{"$f":"AB823-U823","v":290},1995,0,0,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":1995},0,0,{"$f":"AD823+AG823+AI823+AJ823","v":1995},{"$f":"AK823-AD823","v":0},2084,0,0,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":2084},0,0,{"$f":"AM823+AP823+AR823+AS823","v":2084},{"$f":"AT823-AM823","v":0}]
[1,"041002004000",null,null,null,"Advertising",null,null,0,0,44,44,{"$f":"+'[7]2'!AB824","v":89.934623311197612},{"$f":"+'[8]2'!L814","v":0},{"$f":"+'[8]2'!M814","v":0},{"$f":"+'[8]2'!N814","v":225},{"$f":"+SUM('[8]2'!O814:V814)","v":0},314.93462331119758,null,314.93462331119758,137,-48,0,-48,89,0,0,89,-48,144,0,0,0,144,0,0,144,0,150,0,0,0,150,0,0,150,0]
[1,"041002004000",null,null,null,"Minor assets",null,null,956,370,2738,2738,{"$f":"+'[7]2'!AB825","v":2522.0264483627207},{"$f":"+'[8]2'!L815","v":0},{"$f":"+'[8]2'!M815","v":0},{"$f":"+'[8]2'!N815","v":1330},{"$f":"+SUM('[8]2'!O815:V815)","v":0},3852.0264483627207,null,3852.0264483627207,2085,0,18,18,2103,0,0,2103,18,2192,0,200,200,2392,0,0,2392,200,2290,0,0,0,2290,0,0,2290,0]
[0,"041002004000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB826","v":0},{"$f":"+'[8]2'!L816","v":0},{"$f":"+'[8]2'!M816","v":0},{"$f":"+'[8]2'!N816","v":0},{"$f":"+SUM('[8]2'!O816:V816)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Bursaries: Employees",null,null,0,72,73,73,{"$f":"+'[7]2'!AB827","v":0},{"$f":"+'[8]2'!L817","v":0},{"$f":"+'[8]2'!M817","v":0},{"$f":"+'[8]2'!N817","v":15.1},{"$f":"+SUM('[8]2'!O817:V817)","v":0},15.1,null,15.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Catering: Departmental activities",null,null,24,0,52,52,{"$f":"+'[7]2'!AB828","v":96.300664071444942},{"$f":"+'[8]2'!L818","v":0},{"$f":"+'[8]2'!M818","v":0},{"$f":"+'[8]2'!N818","v":58},{"$f":"+SUM('[8]2'!O818:V818)","v":0},154.30066407144494,null,154.30066407144494,149,-75,0,-75,74,0,0,74,-75,158,0,10,10,168,0,0,168,10,165,0,10,10,175,0,0,175,10]
[1,"041002004000",null,null,null,"Communication (G&S)",null,null,3258,3314,6932,6932,{"$f":"+'[7]2'!AB829","v":4098.1094572933362},{"$f":"+'[8]2'!L819","v":0},{"$f":"+'[8]2'!M819","v":0},{"$f":"+'[8]2'!N819","v":1724},{"$f":"+SUM('[8]2'!O819:V819)","v":0},5822.1094572933362,null,5822.1094572933362,8533,-641,0,-641,7892,0,0,7892,-641,9510,0,186,186,9696,0,0,9696,186,9936,-30,0,-30,9906,0,0,9906,-30]
[1,"041002004000",null,null,null,"Computer services",null,null,29995,31874,35020,35020,{"$f":"+'[7]2'!AB830","v":39922.35081291505},{"$f":"+'[8]2'!L820","v":0},{"$f":"+'[8]2'!M820","v":0},{"$f":"+'[8]2'!N820","v":-24182},{"$f":"+SUM('[8]2'!O820:V820)","v":0},15740.35081291505,null,15740.35081291505,41809,-5242,0,-5242,36567,0,0,36567,-5242,44123,-5000,0,-5000,39123,0,0,39123,-5000,46100,-6702,0,-6702,39398,0,0,39398,-6702]
[1,"041002004000",null,null,null,"Consultants: Business and advisory services",null,null,2259,3437,8701,8701,{"$f":"+'[7]2'!AB831","v":34409.89088619189},{"$f":"+'[8]2'!L821","v":0},{"$f":"+'[8]2'!M821","v":0},{"$f":"+'[8]2'!N821","v":-33628},{"$f":"+SUM('[8]2'!O821:V821)","v":0},781.89088619188988,null,781.89088619188988,34290,-23890,0,-23890,10400,0,0,10400,-23890,36747,-26037,0,-26037,10710,0,0,10710,-26037,38393,-26287,0,-26287,12106,0,0,12106,-26287]
[1,"041002004000",null,null,null,"Infrastructure and planning services",null,null,92801,518,700,700,{"$f":"+'[7]2'!AB832","v":845.42294481337308},{"$f":"+'[8]2'!L822","v":0},{"$f":"+'[8]2'!M822","v":0},{"$f":"+'[8]2'!N822","v":655},{"$f":"+SUM('[8]2'!O822:V822)","v":0},1500.4229448133731,null,1500.4229448133731,759,0,41,41,800,0,0,800,41,801,0,41,41,842,0,0,842,41,837,0,41,41,878,0,0,878,41]
[1,"041002004000",null,null,null,"Laboratory services",null,null,708,1298,4005,4005,{"$f":"+'[7]2'!AB833","v":2496.8966109457288},{"$f":"+'[8]2'!L823","v":0},{"$f":"+'[8]2'!M823","v":0},{"$f":"+'[8]2'!N823","v":955},{"$f":"+SUM('[8]2'!O823:V823)","v":0},3451.8966109457288,null,3451.8966109457288,1854,0,3609,3609,5463,0,0,5463,3609,2122,0,7775,7775,9897,0,0,9897,7775,2217,0,7937,7937,10154,0,0,10154,7937]
[1,"041002004000",null,null,null,"Legal services (G&S)",null,null,0,0,59,59,{"$f":"+'[7]2'!AB834","v":61.222463934050836},{"$f":"+'[8]2'!L824","v":0},{"$f":"+'[8]2'!M824","v":0},{"$f":"+'[8]2'!N824","v":40},{"$f":"+SUM('[8]2'!O824:V824)","v":0},101.22246393405084,null,101.22246393405084,61,-51,0,-51,10,0,0,10,-51,65,-51,0,-51,14,0,0,14,-51,68,-51,0,-51,17,0,0,17,-51]
[0,"041002004000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB835","v":0},{"$f":"+'[8]2'!L825","v":0},{"$f":"+'[8]2'!M825","v":0},{"$f":"+'[8]2'!N825","v":0},{"$f":"+SUM('[8]2'!O825:V825)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Contractors",null,null,4379,2827,4563,4563,{"$f":"+'[7]2'!AB836","v":5127.0245019464164},{"$f":"+'[8]2'!L826","v":0},{"$f":"+'[8]2'!M826","v":0},{"$f":"+'[8]2'!N826","v":-1029},{"$f":"+SUM('[8]2'!O826:V826)","v":0},4098.0245019464164,null,4098.0245019464164,4616,-180,0,-180,4436,0,0,4436,-180,4855,0,1300,1300,6155,0,0,6155,1300,5073,-128,0,-128,4945,0,0,4945,-128]
[1,"041002004000",null,null,null,"Agency and support/outsourced services",null,null,155,0,2,2,{"$f":"+'[7]2'!AB837","v":558.36890313716503},{"$f":"+'[8]2'!L827","v":0},{"$f":"+'[8]2'!M827","v":0},{"$f":"+'[8]2'!N827","v":-6},{"$f":"+SUM('[8]2'!O827:V827)","v":0},552.36890313716503,null,552.36890313716503,564,0,0,0,564,0,0,564,0,588,0,0,0,588,0,0,588,0,614,0,0,0,614,0,0,614,0]
[1,"041002004000",null,null,null,"Entertainment",null,null,3,1,11,11,{"$f":"+'[7]2'!AB838","v":50.695099610716746},{"$f":"+'[8]2'!L828","v":0},{"$f":"+'[8]2'!M828","v":0},{"$f":"+'[8]2'!N828","v":-3},{"$f":"+SUM('[8]2'!O828:V828)","v":0},47.695099610716746,null,47.695099610716746,47,-8,0,-8,39,0,0,39,-8,49,-3,0,-3,46,0,0,46,-3,51,0,1,1,52,0,0,52,1]
[1,"041002004000",null,null,null,"Fleet services (including government motor transport)",null,null,11497,3154,7750,7750,{"$f":"+'[7]2'!AB839","v":11213.494847721548},{"$f":"+'[8]2'!L829","v":0},{"$f":"+'[8]2'!M829","v":0},{"$f":"+'[8]2'!N829","v":-2872},{"$f":"+SUM('[8]2'!O829:V829)","v":0},8341.4948477215476,null,8341.4948477215476,11547,-658,0,-658,10889,0,0,10889,-658,12285,-2853,0,-2853,9432,0,0,9432,-2853,12835,-1814,0,-1814,11021,0,0,11021,-1814]
[0,"041002004000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB840","v":0},{"$f":"+'[8]2'!L830","v":0},{"$f":"+'[8]2'!M830","v":0},{"$f":"+'[8]2'!N830","v":0},{"$f":"+SUM('[8]2'!O830:V830)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB841","v":0},{"$f":"+'[8]2'!L831","v":0},{"$f":"+'[8]2'!M831","v":0},{"$f":"+'[8]2'!N831","v":0},{"$f":"+SUM('[8]2'!O831:V831)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB842","v":0},{"$f":"+'[8]2'!L832","v":0},{"$f":"+'[8]2'!M832","v":0},{"$f":"+'[8]2'!N832","v":0},{"$f":"+SUM('[8]2'!O832:V832)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB843","v":0},{"$f":"+'[8]2'!L833","v":0},{"$f":"+'[8]2'!M833","v":0},{"$f":"+'[8]2'!N833","v":0},{"$f":"+SUM('[8]2'!O833:V833)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB844","v":50},{"$f":"+'[8]2'!L834","v":0},{"$f":"+'[8]2'!M834","v":0},{"$f":"+'[8]2'!N834","v":-10},{"$f":"+SUM('[8]2'!O834:V834)","v":0},40,null,40,50,-50,0,-50,0,0,0,0,-50,50,0,0,0,50,0,0,50,0,52,0,0,0,52,0,0,52,0]
[0,"041002004000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB845","v":0},{"$f":"+'[8]2'!L835","v":0},{"$f":"+'[8]2'!M835","v":0},{"$f":"+'[8]2'!N835","v":0},{"$f":"+SUM('[8]2'!O835:V835)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB846","v":0},{"$f":"+'[8]2'!L836","v":0},{"$f":"+'[8]2'!M836","v":0},{"$f":"+'[8]2'!N836","v":10},{"$f":"+SUM('[8]2'!O836:V836)","v":0},10,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB847","v":0},{"$f":"+'[8]2'!L837","v":0},{"$f":"+'[8]2'!M837","v":0},{"$f":"+'[8]2'!N837","v":0},{"$f":"+SUM('[8]2'!O837:V837)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB848","v":0},{"$f":"+'[8]2'!L838","v":0},{"$f":"+'[8]2'!M838","v":0},{"$f":"+'[8]2'!N838","v":0},{"$f":"+SUM('[8]2'!O838:V838)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002004000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB849","v":0},{"$f":"+'[8]2'!L839","v":0},{"$f":"+'[8]2'!M839","v":0},{"$f":"+'[8]2'!N839","v":0},{"$f":"+SUM('[8]2'!O839:V839)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002004000",null,null,null,"Inventory: Other supplies",null,null,0,0,1722,1722,{"$f":"+'[7]2'!AB850","v":3651.5567895580489},{"$f":"+'[8]2'!L840","v":0},{"$f":"+'[8]2'!M840","v":0},{"$f":"+'[8]2'!N840","v":-1405},{"$f":"+SUM('[8]2'!O840:V840)","v":0},2246.5567895580489,null,2246.5567895580489,3667,-3295,0,-3295,372,0,0,372,-3295,3870,-1924,0,-1924,1946,0,0,1946,-1924,4043,-2005,0,-2005,2038,0,0,2038,-2005]
[1,"041002004000",null,null,null,"Consumable supplies",null,null,7404,7611,12074,12074,{"$f":"+'[7]2'!AB851","v":10244.574994275246},{"$f":"+'[8]2'!L841","v":0},{"$f":"+'[8]2'!M841","v":0},{"$f":"+'[8]2'!N841","v":7225},{"$f":"+SUM('[8]2'!O841:V841)","v":0},17469.574994275245,null,17469.574994275245,8795,0,4135,4135,12930,0,0,12930,4135,10346,0,5242,5242,15588,0,0,15588,5242,10810,0,5030,5030,15840,0,0,15840,5030]
[1,"041002004000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1203,539,1733,1733,{"$f":"+'[7]2'!AB852","v":1458.4017632241812},{"$f":"+'[8]2'!L842","v":0},{"$f":"+'[8]2'!M842","v":0},{"$f":"+'[8]2'!N842","v":1772},{"$f":"+SUM('[8]2'!O842:V842)","v":0},3230.4017632241812,null,3230.4017632241812,1856,-21,0,-21,1835,0,0,1835,-21,1898,0,132,132,2030,0,0,2030,132,1983,0,138,138,2121,0,0,2121,138]
[1,"041002004000",null,null,null,"Operating leases",null,null,0,0,121,121,{"$f":"+'[7]2'!AB853","v":68.968742844057715},{"$f":"+'[8]2'!L843","v":0},{"$f":"+'[8]2'!M843","v":0},{"$f":"+'[8]2'!N843","v":73},{"$f":"+SUM('[8]2'!O843:V843)","v":0},141.96874284405772,null,141.96874284405772,193,-55,0,-55,138,0,0,138,-55,203,-132,0,-132,71,0,0,71,-132,212,-138,0,-138,74,0,0,74,-138]
[1,"041002004000",null,null,null,"Rental and hiring",null,null,7,6,24,24,{"$f":"+'[7]2'!AB854","v":378.12583008930619},{"$f":"+'[8]2'!L844","v":0},{"$f":"+'[8]2'!M844","v":0},{"$f":"+'[8]2'!N844","v":-246},{"$f":"+SUM('[8]2'!O844:V844)","v":0},132.12583008930619,null,132.12583008930619,379,-168,0,-168,211,0,0,211,-168,412,-130,0,-130,282,0,0,282,-130,430,-134,0,-134,296,0,0,296,-134]
[1,"041002004000",null,null,null,"Property payments",null,null,2976,3225,5437,5437,{"$f":"+'[7]2'!AB855","v":3022.7778795511795},{"$f":"+'[8]2'!L845","v":0},{"$f":"+'[8]2'!M845","v":0},{"$f":"+'[8]2'!N845","v":702},{"$f":"+SUM('[8]2'!O845:V845)","v":0},3724.7778795511795,null,3724.7778795511795,4248,-263,0,-263,3985,0,0,3985,-263,4577,0,874,874,5451,0,0,5451,874,4782,0,953,953,5735,0,0,5735,953]
[1,"041002004000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,1,1,{"$f":"+'[7]2'!AB856","v":-7.8887107854363592E-2},{"$f":"+'[8]2'!L846","v":0},{"$f":"+'[8]2'!M846","v":0},{"$f":"+'[8]2'!N846","v":25},{"$f":"+SUM('[8]2'!O846:V846)","v":0},24.921112892145636,null,24.921112892145636,0,0,0,0,0,0,0,0,0,2,0,0,0,2,0,0,2,0,2,0,0,0,2,0,0,2,0]
[1,"041002004000",null,null,null,"Travel and subsistence",null,null,28673,28220,39547,39547,{"$f":"+'[7]2'!AB857","v":38477.388367300206},{"$f":"+'[8]2'!L847","v":0},{"$f":"+'[8]2'!M847","v":0},{"$f":"+'[8]2'!N847","v":5541},{"$f":"+SUM('[8]2'!O847:V847)","v":0},44018.388367300206,null,44018.388367300206,32696,0,7979,7979,40675,0,0,40675,7979,33448,0,4553,4553,38001,0,0,38001,4553,34946,0,4348,4348,39294,0,0,39294,4348]
[1,"041002004000",null,null,null,"Training and development",null,null,446,88,1539,1539,{"$f":"+'[7]2'!AB858","v":830.3057018548202},{"$f":"+'[8]2'!L848","v":0},{"$f":"+'[8]2'!M848","v":0},{"$f":"+'[8]2'!N848","v":2195.9},{"$f":"+SUM('[8]2'!O848:V848)","v":0},3026.2057018548203,null,3026.2057018548203,877,0,1798,1798,2675,0,0,2675,1798,598,0,638,638,1236,0,0,1236,638,625,0,655,655,1280,0,0,1280,655]
[1,"041002004000",null,null,null,"Operating payments",null,null,1164,365,1684,1684,{"$f":"+'[7]2'!AB859","v":1172.2773070757958},{"$f":"+'[8]2'!L849","v":0},{"$f":"+'[8]2'!M849","v":0},{"$f":"+'[8]2'!N849","v":766},{"$f":"+SUM('[8]2'!O849:V849)","v":0},1938.2773070757958,null,1938.2773070757958,1382,0,468,468,1850,0,0,1850,468,1643,-72,0,-72,1571,0,0,1571,-72,1717,-77,0,-77,1640,0,0,1640,-77]
[1,"041002004000",null,null,null,"Venues and facilities",null,null,0,0,-40,-40,{"$f":"+'[7]2'!AB860","v":-6.2514311884569906E-2},{"$f":"+'[8]2'!L850","v":0},{"$f":"+'[8]2'!M850","v":0},{"$f":"+'[8]2'!N850","v":0},{"$f":"+SUM('[8]2'!O850:V850)","v":0},-6.2514311884569906E-2,null,-6.2514311884569906E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,{"$f":"SUM(O862:O863)","v":0},{"$f":"SUM(P862:P863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD862:AD863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"041002004000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB862","v":0},{"$f":"+'[8]2'!L852","v":0},{"$f":"+'[8]2'!M852","v":0},{"$f":"+'[8]2'!N852","v":0},{"$f":"+SUM('[8]2'!O852:V852)","v":0},{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,0,0,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},0,0,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,0,0,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},0,0,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},0,0,0,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},0,0,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,{"$f":"B862","v":"041002004000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB863","v":0},{"$f":"+'[8]2'!L853","v":0},{"$f":"+'[8]2'!M853","v":0},{"$f":"+'[8]2'!N853","v":0},{"$f":"+SUM('[8]2'!O853:V853)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":3022},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":3227},1879,1879,1910,0,0,419,0,{"$f":"SUM(M864:Q864)","v":2329},{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},2329,2294,-100,0,-100,2194,0,0,2194,-100,1765,-100,0,-100,1665,0,0,1665,-100,1844,-100,0,-100,1744,0,0,1744,-100]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":719},527,553,553,773,0,0,22,0,{"$f":"SUM(M865:Q865)","v":795},{"$f":"SUM(S866,S869)","v":0},795,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Water Resources Information and Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":719},527,553,553,773,0,0,22,0,795,{"$f":"SUM(S870:S871)","v":0},795,684,-92,0,-92,592,0,0,592,-92,710,-91,0,-91,619,0,0,619,-91,742,-90,0,-90,652,0,0,652,-90]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C869:$D870)","v":719},527,553,553,773,0,0,22,0,795,{"$f":"DSUM($I$180:$BB$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C869:$D870)","v":795},{"$f":"DSUM($I$180:$BB$289,U$180,$C869:$D870)","v":684},{"$f":"DSUM($I$180:$BB$289,V$180,$C869:$D870)","v":-92},{"$f":"DSUM($I$180:$BB$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":-92},{"$f":"U870+X870","v":592},{"$f":"DSUM($I$180:$BB$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C869:$D870)","v":592},{"$f":"AB870-U870","v":-92},{"$f":"DSUM($I$180:$BB$289,AD$180,$C869:$D870)","v":710},{"$f":"DSUM($I$180:$BB$289,AE$180,$C869:$D870)","v":-91},{"$f":"DSUM($I$180:$BB$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":-91},{"$f":"AD870+AG870","v":619},{"$f":"DSUM($I$180:$BB$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C869:$D870)","v":619},{"$f":"AK870-AD870","v":-91},{"$f":"DSUM($I$180:$BB$289,AM$180,$C869:$D870)","v":742},{"$f":"DSUM($I$180:$BB$289,AN$180,$C869:$D870)","v":-90},{"$f":"DSUM($I$180:$BB$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":-90},{"$f":"AM870+AP870","v":652},{"$f":"DSUM($I$180:$BB$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C869:$D870)","v":652},{"$f":"AT870-AM870","v":-90}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":7},1,0,0,1,0,0,0,0,1,{"$f":"SUM(S873:S874)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C875:$D876)","v":7},1,0,0,1,0,0,0,0,1,{"$f":"DSUM($I$180:$BB$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C875:$D876)","v":1},{"$f":"DSUM($I$180:$BB$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Water Resources Information and Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":2296},2699,1326,1326,1136,0,0,397,0,1533,{"$f":"SUM(S886:S887)","v":0},1533,1610,-8,0,-8,1602,0,0,1602,-8,1055,-9,0,-9,1046,0,0,1046,-9,1102,-10,0,-10,1092,0,0,1092,-10]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C891:$D892)","v":2296},2699,1326,1326,1136,0,0,397,0,1533,{"$f":"DSUM($I$180:$BB$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C891:$D892)","v":1533},{"$f":"DSUM($I$180:$BB$289,U$180,$C891:$D892)","v":1610},{"$f":"DSUM($I$180:$BB$289,V$180,$C891:$D892)","v":-8},{"$f":"DSUM($I$180:$BB$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":-8},{"$f":"U886+X886","v":1602},{"$f":"DSUM($I$180:$BB$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C891:$D892)","v":1602},{"$f":"AB886-U886","v":-8},{"$f":"DSUM($I$180:$BB$289,AD$180,$C891:$D892)","v":1055},{"$f":"DSUM($I$180:$BB$289,AE$180,$C891:$D892)","v":-9},{"$f":"DSUM($I$180:$BB$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":-9},{"$f":"AD886+AG886","v":1046},{"$f":"DSUM($I$180:$BB$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C891:$D892)","v":1046},{"$f":"AK886-AD886","v":-9},{"$f":"DSUM($I$180:$BB$289,AM$180,$C891:$D892)","v":1102},{"$f":"DSUM($I$180:$BB$289,AN$180,$C891:$D892)","v":-10},{"$f":"DSUM($I$180:$BB$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":-10},{"$f":"AM886+AP886","v":1092},{"$f":"DSUM($I$180:$BB$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C891:$D892)","v":1092},{"$f":"AT886-AM886","v":-10}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":28080},45039,71809,71809,74085,0,0,-4056,0,70029,{"$f":"SUM(S889,S892,S895:S899)","v":0},70029,79789,-10074,21357,11283,91072,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},91072,11283,80538,-3929,16280,12351,92889,0,0,92889,12351,84146,-4074,16425,12351,96497,0,0,96497,12351]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":8345},34835,30900,30900,32262,0,0,-12200,0,20062,{"$f":"SUM(S890:S891)","v":0},20062,{"$f":"SUM(U890:U891)","v":32363},-4363,0,-4363,28000,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},28000,-4363,{"$f":"SUM(AD890:AD891)","v":33816},0,0,{"$f":"SUM(AG890:AG891)","v":0},33816,0,0,33816,0,35331,0,0,{"$f":"SUM(AP890:AP891)","v":0},35331,0,0,35331,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},{"$f":"C866","v":"Water Resources Information and Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB890","v":0},{"$f":"+'[8]2'!L880","v":0},{"$f":"+'[8]2'!M880","v":0},{"$f":"+'[8]2'!N880","v":0},{"$f":"+SUM('[8]2'!O880:V880)","v":0},0,null,{"$f":"R890-S890","v":0},0,0,0,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},0,0,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,0,0,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},0,0,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},0,0,0,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},0,0,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},43,41,null,"Other fixed structures",null,null,8345,34835,30900,30900,{"$f":"+'[7]2'!AB891","v":32262},{"$f":"+'[8]2'!L881","v":0},{"$f":"+'[8]2'!M881","v":0},{"$f":"+'[8]2'!N881","v":-12200},{"$f":"+SUM('[8]2'!O881:V881)","v":0},20062,null,20062,32363,-4363,0,-4363,28000,0,0,28000,-4363,33816,0,0,0,33816,0,0,33816,0,35331,0,0,0,35331,0,0,35331,0]
[1,null,{"$f":"C866","v":"Water Resources Information and Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":19610},10204,40589,40589,41313,{"$f":"SUM(N893:N894)","v":0},{"$f":"SUM(O893:O894)","v":0},{"$f":"SUM(P893:P894)","v":8064},{"$f":"SUM(Q893:Q894)","v":0},{"$f":"SUM(M892:Q892)","v":49377},{"$f":"SUM(S893:S894)","v":0},49377,46921,-5206,21357,16151,63072,{"$f":"SUM(Z893:Z894)","v":0},0,63072,16151,46181,-3388,16280,12892,59073,0,0,59073,12892,48250,-3509,16425,12916,61166,0,0,61166,12916]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},43,41,null,"Transport equipment",null,null,7230,316,7279,7279,{"$f":"+'[7]2'!AB893","v":8567},{"$f":"+'[8]2'!L883","v":0},{"$f":"+'[8]2'!M883","v":0},{"$f":"+'[8]2'!N883","v":-6759},{"$f":"+SUM('[8]2'!O883:V883)","v":0},{"$f":"SUM(M893:Q893)","v":1808},null,{"$f":"R893-S893","v":1808},10811,-5206,0,{"$f":"SUM(V893:W893)","v":-5206},{"$f":"U893+X893","v":5605},0,0,{"$f":"U893+X893+Z893+AA893","v":5605},{"$f":"AB893-U893","v":-5206},12860,-3388,0,{"$f":"SUM(AE893:AF893)","v":-3388},{"$f":"AD893+AG893","v":9472},0,0,{"$f":"AD893+AG893+AI893+AJ893","v":9472},{"$f":"AK893-AD893","v":-3388},13436,-3509,0,{"$f":"SUM(AN893:AO893)","v":-3509},{"$f":"AM893+AP893","v":9927},0,0,{"$f":"AM893+AP893+AR893+AS893","v":9927},{"$f":"AT893-AM893","v":-3509}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},{"$f":"C866","v":"Water Resources Information and Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,12380,9888,33310,33310,{"$f":"+'[7]2'!AB894","v":32746},{"$f":"+'[8]2'!L884","v":0},{"$f":"+'[8]2'!M884","v":0},{"$f":"+'[8]2'!N884","v":14823},{"$f":"+SUM('[8]2'!O884:V884)","v":0},47569,null,47569,36110,0,21357,21357,57467,0,0,57467,21357,33321,0,16280,16280,49601,0,0,49601,16280,34814,0,16425,16425,51239,0,0,51239,16425]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB895","v":0},{"$f":"+'[8]2'!L885","v":0},{"$f":"+'[8]2'!M885","v":0},{"$f":"+'[8]2'!N885","v":0},{"$f":"+SUM('[8]2'!O885:V885)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB896","v":0},{"$f":"+'[8]2'!L886","v":0},{"$f":"+'[8]2'!M886","v":0},{"$f":"+'[8]2'!N886","v":0},{"$f":"+SUM('[8]2'!O886:V886)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB897","v":0},{"$f":"+'[8]2'!L887","v":0},{"$f":"+'[8]2'!M887","v":0},{"$f":"+'[8]2'!N887","v":0},{"$f":"+SUM('[8]2'!O887:V887)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB898","v":0},{"$f":"+'[8]2'!L888","v":0},{"$f":"+'[8]2'!M888","v":0},{"$f":"+'[8]2'!N888","v":0},{"$f":"+SUM('[8]2'!O888:V888)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)","v":"041002004000"},null,null,null,"Software and other intangible assets",null,null,125,0,320,320,{"$f":"+'[7]2'!AB899","v":510},{"$f":"+'[8]2'!L889","v":0},{"$f":"+'[8]2'!M889","v":0},{"$f":"+'[8]2'!N889","v":80},{"$f":"+SUM('[8]2'!O889:V889)","v":0},590,null,590,505,-505,0,-505,0,0,0,0,-505,541,-541,0,-541,0,0,0,0,-541,565,-565,0,-565,0,0,0,0,-565]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":5},0,0,0,0,0,0,0,0,{"$f":"SUM(M900:Q900)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},{"$f":"R900-S900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},{"$f":"SUM(V900:W900)","v":0},{"$f":"U900+X900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AA$298:AA$310)","v":0},{"$f":"U900+X900+Z900+AA900","v":0},{"$f":"AB900-U900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},{"$f":"SUM(AE900:AF900)","v":0},{"$f":"AD900+AG900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AJ$298:AJ$310)","v":0},{"$f":"AD900+AG900+AI900+AJ900","v":0},{"$f":"AK900-AD900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},{"$f":"SUM(AN900:AO900)","v":0},{"$f":"AM900+AP900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AS$298:AS$310)","v":0},{"$f":"AM900+AP900+AR900+AS900","v":0},{"$f":"AT900-AM900","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":540668},{"$f":"SUM(J818,J864,J888,J900)","v":423443},{"$f":"SUM(K818,K864,K888,K900)","v":562261},562261,570438,0,0,-44338,0,526100,0,526100,539492,-44819,39695,-5124,534368,0,8206,542574,3082,563734,-40231,37231,-3000,560734,0,8345,569079,5345,588987,-41540,35538,-6002,582985,0,8470,591455,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":2468}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(I790:I799,\"=0\")+COUNTBLANK(I790:I799))=10))),1,0)","v":1},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(J790:J799,\"=0\")+COUNTBLANK(J790:J799))=10))),1,0)","v":1},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(K790:K799,\"=0\")+COUNTBLANK(K790:K799))=10))),1,0)","v":1},{"$f":"IF(AND(L816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":1},{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(V790:V799,\"=0\")+COUNTBLANK(V790:V799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(AE790:AE799,\"=0\")+COUNTBLANK(AE790:AE799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I889","v":8345},{"$f":"+J889","v":34835},30900,30900,32262,0,0,-12200,0,{"$f":"SUM(M909:Q909)","v":20062},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":32363},{"$f":"+V889","v":-4363},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":33816},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},0,0,0,0,0,{"$f":"+AM889","v":35331},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},0,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},0,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},0,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},0,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Water Resources Infrastructure Management"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F905","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of bulk raw water projects in preparation for  for implementation",null,null,5,4,4,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AC941,\"<>0\")-COUNTBLANK(F941:AC941))<>0,1,0)","v":1},null,null,null,2,"Number of bulk raw water projects under construction",null,null,4,4,4,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of bulk raw water projects completed",null,null,0,1,1,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Percentage scheduled maintenance projects completed as a proportion of planned maintenance projects",null,null,0.5,0.5,0.5,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Percentage unscheduled maintenance projects completed as a proportion of planned maintenance projects",null,null,"≤30%","≤30%","≤30%",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,6,"Number of dam safety evaluations completed",null,null,20,25,25,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,7,"Number of dam safety rehabilitation projects completed ",null,null,2,2,2,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,8,"Number of kilometres of conveyance systems rehabilitated per annum",null,null,"4km","6km","6km",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,9,"Percentage adherence to Water Supply Agreements/ Authorisations and Operating Rules (Water Resource Operations)",null,null,0.8,0.8,0.8,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"041002005"},null,null,1,"Infrastructure Development and Rehabilitation ",0,null,{"$f":"+'[7]2'!J956","v":2173752},{"$f":"+'[7]2'!L956","v":2176142},{"$f":"+'[7]2'!R956","v":2188431},2188431,{"$f":"+'[7]2'!AB956","v":2392430.8574131634},{"$f":"+'[8]2'!L946","v":0},{"$f":"+'[8]2'!M946","v":0},{"$f":"+'[8]2'!N946","v":0},{"$f":"+SUM('[8]2'!O946:V946)","v":0},{"$f":"SUM(M956:Q956)","v":2392430.8574131634},null,{"$f":"R956-S956","v":2392430.8574131634},2911410.5207758821,0,0,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":2911410.5207758821},0,150000,{"$f":"U956+X956+Z956+AA956","v":3061410.5207758821},{"$f":"AB956-U956","v":150000},3336543.7851861096,0,0,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":3336543.7851861096},0,600000,{"$f":"AD956+AG956+AI956+AJ956","v":3936543.7851861096},{"$f":"AK956-AD956","v":600000},2477272,0,0,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":2477272},0,3600000,{"$f":"AM956+AP956+AR956+AS956","v":6077272},{"$f":"AT956-AM956","v":3600000}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":1},null,null,null,2,"Infrastructure KOBWA",0,null,{"$f":"+'[7]2'!J957","v":219900},{"$f":"+'[7]2'!L957","v":231996},{"$f":"+'[7]2'!R957","v":226193},226193,{"$f":"+'[7]2'!AB957","v":247278.12434152851},{"$f":"+'[8]2'!L947","v":0},{"$f":"+'[8]2'!M947","v":0},{"$f":"+'[8]2'!N947","v":0},{"$f":"+SUM('[8]2'!O947:V947)","v":0},{"$f":"SUM(M957:Q957)","v":247278.12434152851},null,{"$f":"R957-S957","v":247278.12434152851},300919.09679850953,null,null,{"$f":"SUM(V957:W957)","v":0},{"$f":"U957+X957","v":300919.09679850953},null,null,{"$f":"U957+X957+Z957+AA957","v":300919.09679850953},{"$f":"AB957-U957","v":0},344860.24389281706,null,null,0,344860.24389281706,null,null,344860.24389281706,0,256047,null,null,0,256047,null,null,{"$f":"AM957+AP957+AR957+AS957","v":256047},0]
[1,null,null,null,3,"Operations of Water Resources",0,null,{"$f":"+'[7]2'!J958","v":193284},{"$f":"+'[7]2'!L958","v":203915},{"$f":"+'[7]2'!R958","v":198815},198815,{"$f":"+'[7]2'!AB958","v":217348.01824530819},{"$f":"+'[8]2'!L948","v":0},{"$f":"+'[8]2'!M948","v":0},{"$f":"+'[8]2'!N948","v":0},{"$f":"+SUM('[8]2'!O948:V948)","v":0},217348.01824530819,null,217348.01824530819,264496.38242560858,null,null,0,264496.38242560858,null,null,264496.38242560858,0,303118.97092107375,null,null,0,303118.97092107375,null,null,303118.97092107375,0,225056,null,null,0,225056,null,null,225056,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]2'!J959","v":0},{"$f":"+'[7]2'!L959","v":0},{"$f":"+'[7]2'!R959","v":0},0,{"$f":"+'[7]2'!AB959","v":0},{"$f":"+'[8]2'!L949","v":0},{"$f":"+'[8]2'!M949","v":0},{"$f":"+'[8]2'!N949","v":0},{"$f":"+SUM('[8]2'!O949:V949)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]2'!J960","v":0},{"$f":"+'[7]2'!L960","v":0},{"$f":"+'[7]2'!R960","v":0},0,{"$f":"+'[7]2'!AB960","v":0},{"$f":"+'[8]2'!L950","v":0},{"$f":"+'[8]2'!M950","v":0},{"$f":"+'[8]2'!N950","v":0},{"$f":"+SUM('[8]2'!O950:V950)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]2'!J961","v":0},{"$f":"+'[7]2'!L961","v":0},{"$f":"+'[7]2'!R961","v":0},0,{"$f":"+'[7]2'!AB961","v":0},{"$f":"+'[8]2'!L951","v":0},{"$f":"+'[8]2'!M951","v":0},{"$f":"+'[8]2'!N951","v":0},{"$f":"+SUM('[8]2'!O951:V951)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J962","v":0},{"$f":"+'[7]2'!L962","v":0},{"$f":"+'[7]2'!R962","v":0},0,{"$f":"+'[7]2'!AB962","v":0},{"$f":"+'[8]2'!L952","v":0},{"$f":"+'[8]2'!M952","v":0},{"$f":"+'[8]2'!N952","v":0},{"$f":"+SUM('[8]2'!O952:V952)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J963","v":0},{"$f":"+'[7]2'!L963","v":0},{"$f":"+'[7]2'!R963","v":0},0,{"$f":"+'[7]2'!AB963","v":0},{"$f":"+'[8]2'!L953","v":0},{"$f":"+'[8]2'!M953","v":0},{"$f":"+'[8]2'!N953","v":0},{"$f":"+SUM('[8]2'!O953:V953)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J964","v":0},{"$f":"+'[7]2'!L964","v":0},{"$f":"+'[7]2'!R964","v":0},0,{"$f":"+'[7]2'!AB964","v":0},{"$f":"+'[8]2'!L954","v":0},{"$f":"+'[8]2'!M954","v":0},{"$f":"+'[8]2'!N954","v":0},{"$f":"+SUM('[8]2'!O954:V954)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J965","v":0},{"$f":"+'[7]2'!L965","v":0},{"$f":"+'[7]2'!R965","v":0},0,{"$f":"+'[7]2'!AB965","v":0},{"$f":"+'[8]2'!L955","v":0},{"$f":"+'[8]2'!M955","v":0},{"$f":"+'[8]2'!N955","v":0},{"$f":"+SUM('[8]2'!O955:V955)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":2586936},2612053,2613439,2613439,2857057,{"$f":"SUM(N956:N965)","v":0},{"$f":"SUM(O956:O965)","v":0},{"$f":"SUM(P956:P965)","v":0},{"$f":"SUM(Q956:Q965)","v":0},2857057,0,2857057,{"$f":"SUM(U956:U965)","v":3476826},{"$f":"SUM(V956:V965)","v":0},0,{"$f":"SUM(X956:X965)","v":0},{"$f":"SUM(Y956:Y965)","v":3476826},0,150000,{"$f":"SUM(AB956:AB965)","v":3626826},150000,{"$f":"SUM(AD956:AD965)","v":3984523.0000000005},0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":3984523.0000000005},0,600000,{"$f":"SUM(AK956:AK965)","v":4584523.0000000009},600000,2958375,0,0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":2958375},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":3600000},{"$f":"SUM(AT956:AT965)","v":6558375},3600000]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":0},0,0,0,0,0,{"$f":"SUM(O969,O972,O1011)","v":0},{"$f":"SUM(P969,P972,P1011)","v":0},0,0,0,0,0,0,0,0,{"$f":"U968+X968","v":0},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":0},0,0,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":0},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":0},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":0},0,0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":0},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":0},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":0},0,0,0,0,0,{"$f":"SUM(O970:O971)","v":0},{"$f":"SUM(P970:P971)","v":0},0,0,0,0,{"$f":"SUM(U970:U971)","v":0},0,0,0,{"$f":"U969+X969","v":0},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":0},0,0,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":0},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":0},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":0},0,0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":0},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":0},{"$f":"SUM(AU970:AU971)","v":0}]
[0,{"$f":"B969","v":"041002005001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,{"$f":"+'[7]2'!AB970","v":0},{"$f":"+'[8]2'!L960","v":0},{"$f":"+'[8]2'!M960","v":0},{"$f":"+'[8]2'!N960","v":0},{"$f":"+SUM('[8]2'!O960:V960)","v":0},{"$f":"SUM(M970:Q970)","v":0},null,{"$f":"R970-S970","v":0},0,0,0,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":0},0,0,{"$f":"U970+X970+Z970+AA970","v":0},{"$f":"AB970-U970","v":0},0,0,0,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":0},0,0,{"$f":"AD970+AG970+AI970+AJ970","v":0},{"$f":"AK970-AD970","v":0},0,0,0,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":0},0,0,{"$f":"AM970+AP970+AR970+AS970","v":0},{"$f":"AT970-AM970","v":0}]
[0,{"$f":"B970","v":"041002005001"},null,null,null,"Social contributions",null,null,0,0,0,0,{"$f":"+'[7]2'!AB971","v":0},{"$f":"+'[8]2'!L961","v":0},{"$f":"+'[8]2'!M961","v":0},{"$f":"+'[8]2'!N961","v":0},{"$f":"+SUM('[8]2'!O961:V961)","v":0},{"$f":"SUM(M971:Q971)","v":0},null,{"$f":"R971-S971","v":0},0,0,0,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":0},0,0,{"$f":"U971+X971+Z971+AA971","v":0},{"$f":"AB971-U971","v":0},0,0,0,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":0},0,0,{"$f":"AD971+AG971+AI971+AJ971","v":0},{"$f":"AK971-AD971","v":0},0,0,0,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":0},0,0,{"$f":"AM971+AP971+AR971+AS971","v":0},{"$f":"AT971-AM971","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":0},0,0,0,0,0,{"$f":"SUM(O973:O1010)","v":0},{"$f":"SUM(P973:P1010)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Y973:Y1010)","v":0},{"$f":"SUM(Z973:Z1010)","v":0},0,{"$f":"SUM(AB973:AB1010)","v":0},{"$f":"SUM(AC973:AC1010)","v":0},{"$f":"SUM(AD973:AD1010)","v":0},0,0,0,{"$f":"SUM(AH973:AH1010)","v":0},0,0,{"$f":"SUM(AK973:AK1010)","v":0},0,0,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":0},0,0,{"$f":"SUM(AT973:AT1010)","v":0},0]
[0,{"$f":"B972","v":"041002005000"},null,null,null,"Administrative fees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB973","v":0},{"$f":"+'[8]2'!L963","v":0},{"$f":"+'[8]2'!M963","v":0},{"$f":"+'[8]2'!N963","v":0},{"$f":"+SUM('[8]2'!O963:V963)","v":0},{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,0,0,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},0,0,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,0,0,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},0,0,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},0,0,0,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},0,0,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"041002005000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]2'!AB974","v":0},{"$f":"+'[8]2'!L964","v":0},{"$f":"+'[8]2'!M964","v":0},{"$f":"+'[8]2'!N964","v":0},{"$f":"+SUM('[8]2'!O964:V964)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Minor assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB975","v":0},{"$f":"+'[8]2'!L965","v":0},{"$f":"+'[8]2'!M965","v":0},{"$f":"+'[8]2'!N965","v":0},{"$f":"+SUM('[8]2'!O965:V965)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB976","v":0},{"$f":"+'[8]2'!L966","v":0},{"$f":"+'[8]2'!M966","v":0},{"$f":"+'[8]2'!N966","v":0},{"$f":"+SUM('[8]2'!O966:V966)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB977","v":0},{"$f":"+'[8]2'!L967","v":0},{"$f":"+'[8]2'!M967","v":0},{"$f":"+'[8]2'!N967","v":0},{"$f":"+SUM('[8]2'!O967:V967)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,{"$f":"+'[7]2'!AB978","v":0},{"$f":"+'[8]2'!L968","v":0},{"$f":"+'[8]2'!M968","v":0},{"$f":"+'[8]2'!N968","v":0},{"$f":"+SUM('[8]2'!O968:V968)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Communication (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB979","v":0},{"$f":"+'[8]2'!L969","v":0},{"$f":"+'[8]2'!M969","v":0},{"$f":"+'[8]2'!N969","v":0},{"$f":"+SUM('[8]2'!O969:V969)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB980","v":0},{"$f":"+'[8]2'!L970","v":0},{"$f":"+'[8]2'!M970","v":0},{"$f":"+'[8]2'!N970","v":0},{"$f":"+SUM('[8]2'!O970:V970)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB981","v":0},{"$f":"+'[8]2'!L971","v":0},{"$f":"+'[8]2'!M971","v":0},{"$f":"+'[8]2'!N971","v":0},{"$f":"+SUM('[8]2'!O971:V971)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB982","v":0},{"$f":"+'[8]2'!L972","v":0},{"$f":"+'[8]2'!M972","v":0},{"$f":"+'[8]2'!N972","v":0},{"$f":"+SUM('[8]2'!O972:V972)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB983","v":0},{"$f":"+'[8]2'!L973","v":0},{"$f":"+'[8]2'!M973","v":0},{"$f":"+'[8]2'!N973","v":0},{"$f":"+SUM('[8]2'!O973:V973)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB984","v":0},{"$f":"+'[8]2'!L974","v":0},{"$f":"+'[8]2'!M974","v":0},{"$f":"+'[8]2'!N974","v":0},{"$f":"+SUM('[8]2'!O974:V974)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB985","v":0},{"$f":"+'[8]2'!L975","v":0},{"$f":"+'[8]2'!M975","v":0},{"$f":"+'[8]2'!N975","v":0},{"$f":"+SUM('[8]2'!O975:V975)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]2'!AB986","v":0},{"$f":"+'[8]2'!L976","v":0},{"$f":"+'[8]2'!M976","v":0},{"$f":"+'[8]2'!N976","v":0},{"$f":"+SUM('[8]2'!O976:V976)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB987","v":0},{"$f":"+'[8]2'!L977","v":0},{"$f":"+'[8]2'!M977","v":0},{"$f":"+'[8]2'!N977","v":0},{"$f":"+SUM('[8]2'!O977:V977)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Entertainment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB988","v":0},{"$f":"+'[8]2'!L978","v":0},{"$f":"+'[8]2'!M978","v":0},{"$f":"+'[8]2'!N978","v":0},{"$f":"+SUM('[8]2'!O978:V978)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB989","v":0},{"$f":"+'[8]2'!L979","v":0},{"$f":"+'[8]2'!M979","v":0},{"$f":"+'[8]2'!N979","v":0},{"$f":"+SUM('[8]2'!O979:V979)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB990","v":0},{"$f":"+'[8]2'!L980","v":0},{"$f":"+'[8]2'!M980","v":0},{"$f":"+'[8]2'!N980","v":0},{"$f":"+SUM('[8]2'!O980:V980)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB991","v":0},{"$f":"+'[8]2'!L981","v":0},{"$f":"+'[8]2'!M981","v":0},{"$f":"+'[8]2'!N981","v":0},{"$f":"+SUM('[8]2'!O981:V981)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB992","v":0},{"$f":"+'[8]2'!L982","v":0},{"$f":"+'[8]2'!M982","v":0},{"$f":"+'[8]2'!N982","v":0},{"$f":"+SUM('[8]2'!O982:V982)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB993","v":0},{"$f":"+'[8]2'!L983","v":0},{"$f":"+'[8]2'!M983","v":0},{"$f":"+'[8]2'!N983","v":0},{"$f":"+SUM('[8]2'!O983:V983)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB994","v":0},{"$f":"+'[8]2'!L984","v":0},{"$f":"+'[8]2'!M984","v":0},{"$f":"+'[8]2'!N984","v":0},{"$f":"+SUM('[8]2'!O984:V984)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB995","v":0},{"$f":"+'[8]2'!L985","v":0},{"$f":"+'[8]2'!M985","v":0},{"$f":"+'[8]2'!N985","v":0},{"$f":"+SUM('[8]2'!O985:V985)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB996","v":0},{"$f":"+'[8]2'!L986","v":0},{"$f":"+'[8]2'!M986","v":0},{"$f":"+'[8]2'!N986","v":0},{"$f":"+SUM('[8]2'!O986:V986)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB997","v":0},{"$f":"+'[8]2'!L987","v":0},{"$f":"+'[8]2'!M987","v":0},{"$f":"+'[8]2'!N987","v":0},{"$f":"+SUM('[8]2'!O987:V987)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB998","v":0},{"$f":"+'[8]2'!L988","v":0},{"$f":"+'[8]2'!M988","v":0},{"$f":"+'[8]2'!N988","v":0},{"$f":"+SUM('[8]2'!O988:V988)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB999","v":0},{"$f":"+'[8]2'!L989","v":0},{"$f":"+'[8]2'!M989","v":0},{"$f":"+'[8]2'!N989","v":0},{"$f":"+SUM('[8]2'!O989:V989)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1000","v":0},{"$f":"+'[8]2'!L990","v":0},{"$f":"+'[8]2'!M990","v":0},{"$f":"+'[8]2'!N990","v":0},{"$f":"+SUM('[8]2'!O990:V990)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Consumable supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1001","v":0},{"$f":"+'[8]2'!L991","v":0},{"$f":"+'[8]2'!M991","v":0},{"$f":"+'[8]2'!N991","v":0},{"$f":"+SUM('[8]2'!O991:V991)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1002","v":0},{"$f":"+'[8]2'!L992","v":0},{"$f":"+'[8]2'!M992","v":0},{"$f":"+'[8]2'!N992","v":0},{"$f":"+SUM('[8]2'!O992:V992)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1003","v":0},{"$f":"+'[8]2'!L993","v":0},{"$f":"+'[8]2'!M993","v":0},{"$f":"+'[8]2'!N993","v":0},{"$f":"+SUM('[8]2'!O993:V993)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1004","v":0},{"$f":"+'[8]2'!L994","v":0},{"$f":"+'[8]2'!M994","v":0},{"$f":"+'[8]2'!N994","v":0},{"$f":"+SUM('[8]2'!O994:V994)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1005","v":0},{"$f":"+'[8]2'!L995","v":0},{"$f":"+'[8]2'!M995","v":0},{"$f":"+'[8]2'!N995","v":0},{"$f":"+SUM('[8]2'!O995:V995)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1006","v":0},{"$f":"+'[8]2'!L996","v":0},{"$f":"+'[8]2'!M996","v":0},{"$f":"+'[8]2'!N996","v":0},{"$f":"+SUM('[8]2'!O996:V996)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Travel and subsistence",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1007","v":0},{"$f":"+'[8]2'!L997","v":0},{"$f":"+'[8]2'!M997","v":0},{"$f":"+'[8]2'!N997","v":0},{"$f":"+SUM('[8]2'!O997:V997)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Training and development",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1008","v":0},{"$f":"+'[8]2'!L998","v":0},{"$f":"+'[8]2'!M998","v":0},{"$f":"+'[8]2'!N998","v":0},{"$f":"+SUM('[8]2'!O998:V998)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Operating payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1009","v":0},{"$f":"+'[8]2'!L999","v":0},{"$f":"+'[8]2'!M999","v":0},{"$f":"+'[8]2'!N999","v":0},{"$f":"+SUM('[8]2'!O999:V999)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002005000",null,null,null,"Venues and facilities",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1010","v":0},{"$f":"+'[8]2'!L1000","v":0},{"$f":"+'[8]2'!M1000","v":0},{"$f":"+'[8]2'!N1000","v":0},{"$f":"+SUM('[8]2'!O1000:V1000)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,{"$f":"SUM(O1012:O1013)","v":0},{"$f":"SUM(P1012:P1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1012:AD1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"041002005000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1012","v":0},{"$f":"+'[8]2'!L1002","v":0},{"$f":"+'[8]2'!M1002","v":0},{"$f":"+'[8]2'!N1002","v":0},{"$f":"+SUM('[8]2'!O1002:V1002)","v":0},{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,0,0,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},0,0,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,0,0,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},0,0,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},0,0,0,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},0,0,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,{"$f":"B1012","v":"041002005000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1013","v":0},{"$f":"+'[8]2'!L1003","v":0},{"$f":"+'[8]2'!M1003","v":0},{"$f":"+'[8]2'!N1003","v":0},{"$f":"+SUM('[8]2'!O1003:V1003)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":2586936},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":2612053},2613439,2613439,2857057,0,0,0,0,{"$f":"SUM(M1014:Q1014)","v":2857057},{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},2857057,3476826,0,0,0,3476826,0,150000,3626826,150000,3984523,0,0,0,3984523,0,600000,4584523,600000,2958375,0,0,0,2958375,0,3600000,6558375,3600000]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1015:Q1015)","v":0},{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Water Resources Infrastructure Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[1,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":2367036},2378960,2372665,2372665,2608779,0,0,0,0,2608779,{"$f":"SUM(S1023:S1024)","v":0},2608779,3222661,0,0,0,3222661,0,150000,3372661,150000,3718944,0,0,0,3718944,0,600000,4318944,600000,2680898,0,0,0,2680898,0,3600000,6280898,3600000]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[1,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1025:$D1026)","v":2367036},2378960,2372665,2372665,2608779,0,0,0,0,2608779,{"$f":"DSUM($I$180:$BB$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1025:$D1026)","v":2608779},{"$f":"DSUM($I$180:$BB$289,U$180,$C1025:$D1026)","v":3222661},{"$f":"DSUM($I$180:$BB$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":3222661},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1025:$D1026)","v":150000},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1025:$D1026)","v":3372661},{"$f":"AB1024-U1024","v":150000},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1025:$D1026)","v":3718944},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":3718944},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1025:$D1026)","v":600000},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1025:$D1026)","v":4318944},{"$f":"AK1024-AD1024","v":600000},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1025:$D1026)","v":2680898},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":2680898},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1025:$D1026)","v":3600000},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1025:$D1026)","v":6280898},{"$f":"AT1024-AM1024","v":3600000}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[1,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1029:$D1030)","v":219900},233093,240774,240774,248278,0,0,0,0,248278,{"$f":"DSUM($I$180:$BB$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1029:$D1030)","v":248278},{"$f":"DSUM($I$180:$BB$289,U$180,$C1029:$D1030)","v":254165},{"$f":"DSUM($I$180:$BB$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":254165},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1029:$D1030)","v":254165},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1029:$D1030)","v":265579},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":265579},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1029:$D1030)","v":265579},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1029:$D1030)","v":277477},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":277477},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1029:$D1030)","v":277477},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1036:S1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1041:$D1042)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,{"$f":"SUM(U1040:U1041)","v":0},0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},0,0,{"$f":"SUM(AD1040:AD1041)","v":0},0,0,{"$f":"SUM(AG1040:AG1041)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1040:AP1041)","v":0},0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1040","v":0},{"$f":"+'[8]2'!L1030","v":0},{"$f":"+'[8]2'!M1030","v":0},{"$f":"+'[8]2'!N1030","v":0},{"$f":"+SUM('[8]2'!O1030:V1030)","v":0},0,null,{"$f":"R1040-S1040","v":0},0,0,0,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},0,0,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,0,0,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},0,0,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},0,0,0,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},0,0,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1041","v":0},{"$f":"+'[8]2'!L1031","v":0},{"$f":"+'[8]2'!M1031","v":0},{"$f":"+'[8]2'!N1031","v":0},{"$f":"+SUM('[8]2'!O1031:V1031)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":0},0,0,0,0,{"$f":"SUM(N1043:N1044)","v":0},{"$f":"SUM(O1043:O1044)","v":0},{"$f":"SUM(P1043:P1044)","v":0},{"$f":"SUM(Q1043:Q1044)","v":0},{"$f":"SUM(M1042:Q1042)","v":0},{"$f":"SUM(S1043:S1044)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1043:Z1044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1043","v":0},{"$f":"+'[8]2'!L1033","v":0},{"$f":"+'[8]2'!M1033","v":0},{"$f":"+'[8]2'!N1033","v":0},{"$f":"+SUM('[8]2'!O1033:V1033)","v":0},{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,0,0,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},0,0,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,0,0,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},0,0,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},0,0,0,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},0,0,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},{"$f":"C1016","v":"Water Resources Infrastructure Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1044","v":0},{"$f":"+'[8]2'!L1034","v":0},{"$f":"+'[8]2'!M1034","v":0},{"$f":"+'[8]2'!N1034","v":0},{"$f":"+SUM('[8]2'!O1034:V1034)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1045","v":0},{"$f":"+'[8]2'!L1035","v":0},{"$f":"+'[8]2'!M1035","v":0},{"$f":"+'[8]2'!N1035","v":0},{"$f":"+SUM('[8]2'!O1035:V1035)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1046","v":0},{"$f":"+'[8]2'!L1036","v":0},{"$f":"+'[8]2'!M1036","v":0},{"$f":"+'[8]2'!N1036","v":0},{"$f":"+SUM('[8]2'!O1036:V1036)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1047","v":0},{"$f":"+'[8]2'!L1037","v":0},{"$f":"+'[8]2'!M1037","v":0},{"$f":"+'[8]2'!N1037","v":0},{"$f":"+SUM('[8]2'!O1037:V1037)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1048","v":0},{"$f":"+'[8]2'!L1038","v":0},{"$f":"+'[8]2'!M1038","v":0},{"$f":"+'[8]2'!N1038","v":0},{"$f":"+SUM('[8]2'!O1038:V1038)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)","v":"041002005000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1049","v":0},{"$f":"+'[8]2'!L1039","v":0},{"$f":"+'[8]2'!M1039","v":0},{"$f":"+'[8]2'!N1039","v":0},{"$f":"+SUM('[8]2'!O1039:V1039)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1050:Q1050)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},{"$f":"R1050-S1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},{"$f":"SUM(V1050:W1050)","v":0},{"$f":"U1050+X1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AA$298:AA$310)","v":0},{"$f":"U1050+X1050+Z1050+AA1050","v":0},{"$f":"AB1050-U1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},{"$f":"SUM(AE1050:AF1050)","v":0},{"$f":"AD1050+AG1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AJ$298:AJ$310)","v":0},{"$f":"AD1050+AG1050+AI1050+AJ1050","v":0},{"$f":"AK1050-AD1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},{"$f":"SUM(AN1050:AO1050)","v":0},{"$f":"AM1050+AP1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AS$298:AS$310)","v":0},{"$f":"AM1050+AP1050+AR1050+AS1050","v":0},{"$f":"AT1050-AM1050","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":2586936},{"$f":"SUM(J968,J1014,J1038,J1050)","v":2612053},{"$f":"SUM(K968,K1014,K1038,K1050)","v":2613439},2613439,2857057,0,0,0,0,2857057,0,2857057,3476826,0,0,0,3476826,0,150000,3626826,150000,3984523,0,0,0,3984523,0,600000,4584523,600000,2958375,0,0,0,2958375,0,3600000,6558375,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":3600000}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(I940:I949,\"=0\")+COUNTBLANK(I940:I949))=10))),1,0)","v":1},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(J940:J949,\"=0\")+COUNTBLANK(J940:J949))=10))),1,0)","v":1},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(K940:K949,\"=0\")+COUNTBLANK(K940:K949))=10))),1,0)","v":1},{"$f":"IF(AND(L966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":1},{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},0,0,0,0,0,{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},0,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},0,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},0,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},0,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Water Resources Policy and Strategy"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","CD;Policy and Strategy"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F1055","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"National Water Act Amendment Bill developed",null,null,"Draft 1 National Water Amendment Bill submitted to Cabinet for approval for public consultation","Draft 2 National Water Bill submitted to Top Management for approval","Draft 2 National Water Bill submitted to Top Management for approval",null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AC1091,\"<>0\")-COUNTBLANK(F1091:AC1091))<>0,1,0)","v":1},null,null,null,2,"National Water Resources Strategy Edition 3 (NWRS-3) developed",null,null,"Final draft NWRS-3 submitted for public consultation ","National Water Resources Strategy Edition 3 (NWRS-3) submitted to cabinet for approval of implementation ","National Water Resources Strategy Edition 3 (NWRS-3) submitted to cabinet for approval of implementation ",null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"041002006"},null,null,1,"Policy & Strategy",0,null,{"$f":"+'[7]2'!J1106","v":13622},{"$f":"+'[7]2'!L1106","v":10094},{"$f":"+'[7]2'!R1106","v":9609},9609,{"$f":"+'[7]2'!AB1106","v":17142},{"$f":"+'[8]2'!L1096","v":0},{"$f":"+'[8]2'!M1096","v":0},{"$f":"+'[8]2'!N1096","v":-14616},{"$f":"+SUM('[8]2'!O1096:V1096)","v":0},{"$f":"SUM(M1106:Q1106)","v":2526},null,{"$f":"R1106-S1106","v":2526},16545,-1460,3060,{"$f":"SUM(V1106:W1106)","v":1600},{"$f":"U1106+X1106","v":18145},0,353,{"$f":"U1106+X1106+Z1106+AA1106","v":18498},{"$f":"AB1106-U1106","v":1953},17204,-1460,2960,{"$f":"SUM(AE1106:AF1106)","v":1500},{"$f":"AD1106+AG1106","v":18704},0,359,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":19063},{"$f":"AK1106-AD1106","v":1859},17974,-1460,2960,{"$f":"SUM(AN1106:AO1106)","v":1500},{"$f":"AM1106+AP1106","v":19474},0,364,{"$f":"AM1106+AP1106+AR1106+AS1106","v":19838},{"$f":"AT1106-AM1106","v":1864}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"+'[7]2'!J1107","v":0},{"$f":"+'[7]2'!L1107","v":0},{"$f":"+'[7]2'!R1107","v":0},0,{"$f":"+'[7]2'!AB1107","v":0},{"$f":"+'[8]2'!L1097","v":0},{"$f":"+'[8]2'!M1097","v":0},{"$f":"+'[8]2'!N1097","v":0},{"$f":"+SUM('[8]2'!O1097:V1097)","v":0},{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},0,null,null,{"$f":"SUM(V1107:W1107)","v":0},{"$f":"U1107+X1107","v":0},null,null,{"$f":"U1107+X1107+Z1107+AA1107","v":0},{"$f":"AB1107-U1107","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]2'!J1108","v":0},{"$f":"+'[7]2'!L1108","v":0},{"$f":"+'[7]2'!R1108","v":0},0,{"$f":"+'[7]2'!AB1108","v":0},{"$f":"+'[8]2'!L1098","v":0},{"$f":"+'[8]2'!M1098","v":0},{"$f":"+'[8]2'!N1098","v":0},{"$f":"+SUM('[8]2'!O1098:V1098)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]2'!J1109","v":0},{"$f":"+'[7]2'!L1109","v":0},{"$f":"+'[7]2'!R1109","v":0},0,{"$f":"+'[7]2'!AB1109","v":0},{"$f":"+'[8]2'!L1099","v":0},{"$f":"+'[8]2'!M1099","v":0},{"$f":"+'[8]2'!N1099","v":0},{"$f":"+SUM('[8]2'!O1099:V1099)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]2'!J1110","v":0},{"$f":"+'[7]2'!L1110","v":0},{"$f":"+'[7]2'!R1110","v":0},0,{"$f":"+'[7]2'!AB1110","v":0},{"$f":"+'[8]2'!L1100","v":0},{"$f":"+'[8]2'!M1100","v":0},{"$f":"+'[8]2'!N1100","v":0},{"$f":"+SUM('[8]2'!O1100:V1100)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]2'!J1111","v":0},{"$f":"+'[7]2'!L1111","v":0},{"$f":"+'[7]2'!R1111","v":0},0,{"$f":"+'[7]2'!AB1111","v":0},{"$f":"+'[8]2'!L1101","v":0},{"$f":"+'[8]2'!M1101","v":0},{"$f":"+'[8]2'!N1101","v":0},{"$f":"+SUM('[8]2'!O1101:V1101)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J1112","v":0},{"$f":"+'[7]2'!L1112","v":0},{"$f":"+'[7]2'!R1112","v":0},0,{"$f":"+'[7]2'!AB1112","v":0},{"$f":"+'[8]2'!L1102","v":0},{"$f":"+'[8]2'!M1102","v":0},{"$f":"+'[8]2'!N1102","v":0},{"$f":"+SUM('[8]2'!O1102:V1102)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J1113","v":0},{"$f":"+'[7]2'!L1113","v":0},{"$f":"+'[7]2'!R1113","v":0},0,{"$f":"+'[7]2'!AB1113","v":0},{"$f":"+'[8]2'!L1103","v":0},{"$f":"+'[8]2'!M1103","v":0},{"$f":"+'[8]2'!N1103","v":0},{"$f":"+SUM('[8]2'!O1103:V1103)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J1114","v":0},{"$f":"+'[7]2'!L1114","v":0},{"$f":"+'[7]2'!R1114","v":0},0,{"$f":"+'[7]2'!AB1114","v":0},{"$f":"+'[8]2'!L1104","v":0},{"$f":"+'[8]2'!M1104","v":0},{"$f":"+'[8]2'!N1104","v":0},{"$f":"+SUM('[8]2'!O1104:V1104)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J1115","v":0},{"$f":"+'[7]2'!L1115","v":0},{"$f":"+'[7]2'!R1115","v":0},0,{"$f":"+'[7]2'!AB1115","v":0},{"$f":"+'[8]2'!L1105","v":0},{"$f":"+'[8]2'!M1105","v":0},{"$f":"+'[8]2'!N1105","v":0},{"$f":"+SUM('[8]2'!O1105:V1105)","v":0},{"$f":"SUM(M1115:Q1115)","v":0},null,{"$f":"R1115-S1115","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":13622},10094,9609,9609,17142,{"$f":"SUM(N1106:N1115)","v":0},{"$f":"SUM(O1106:O1115)","v":0},{"$f":"SUM(P1106:P1115)","v":-14616},{"$f":"SUM(Q1106:Q1115)","v":0},2526,0,2526,{"$f":"SUM(U1106:U1115)","v":16545},{"$f":"SUM(V1106:V1115)","v":-1460},3060,{"$f":"SUM(X1106:X1115)","v":1600},{"$f":"SUM(Y1106:Y1115)","v":18145},0,353,{"$f":"SUM(AB1106:AB1115)","v":18498},1953,{"$f":"SUM(AD1106:AD1115)","v":17204},-1460,2960,{"$f":"SUM(AG1106:AG1115)","v":1500},{"$f":"SUM(AH1106:AH1115)","v":18704},0,359,{"$f":"SUM(AK1106:AK1115)","v":19063},1859,17974,-1460,2960,{"$f":"SUM(AP1106:AP1115)","v":1500},{"$f":"SUM(AQ1106:AQ1115)","v":19474},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":364},{"$f":"SUM(AT1106:AT1115)","v":19838},1864]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":13534},9915,9245,9245,16692,0,{"$f":"SUM(O1119,O1122,O1161)","v":0},{"$f":"SUM(P1119,P1122,P1161)","v":-14616},0,2076.0000000000005,0,2076.0000000000005,16197,-1460,3060,1600,{"$f":"U1118+X1118","v":17797},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":353},{"$f":"U1118+X1118+Z1118+AA1118","v":18150},1953,16856,-1460,2960,{"$f":"SUM(AG1119,AG1122,AG1161)","v":1500},{"$f":"AD1118+AG1118","v":18356},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":359},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":18715},{"$f":"SUM(AL1119,AL1122,AL1161)","v":1859},{"$f":"SUM(AM1119,AM1122,AM1161)","v":17611},-1460,2960,{"$f":"SUM(AP1119,AP1122,AP1161)","v":1500},{"$f":"AM1118+AP1118","v":19111},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":364},{"$f":"AM1118+AP1118+AR1118+AS1118","v":19475},{"$f":"SUM(AU1119,AU1122,AU1161)","v":1864}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":12118},9021,7049,7049,13365,0,{"$f":"SUM(O1120:O1121)","v":0},{"$f":"SUM(P1120:P1121)","v":-13365},0,0,0,0,{"$f":"SUM(U1120:U1121)","v":12708},0,0,0,{"$f":"U1119+X1119","v":12708},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":353},{"$f":"U1119+X1119+Z1119+AA1119","v":13061},353,13279,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":13279},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":359},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":13638},{"$f":"SUM(AL1120:AL1121)","v":359},{"$f":"SUM(AM1120:AM1121)","v":13874},0,0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":13874},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":364},{"$f":"AM1119+AP1119+AR1119+AS1119","v":14238},{"$f":"SUM(AU1120:AU1121)","v":364}]
[1,{"$f":"B1119","v":"041002006001"},null,null,null,"Salaries and wages",null,null,10617,7347,5879,5879,{"$f":"+'[7]2'!AB1120","v":11463.541603401154},{"$f":"+'[8]2'!L1110","v":0},{"$f":"+'[8]2'!M1110","v":0},{"$f":"+'[8]2'!N1110","v":-11464},{"$f":"+SUM('[8]2'!O1110:V1110)","v":0},{"$f":"SUM(M1120:Q1120)","v":-0.45839659884586581},null,{"$f":"R1120-S1120","v":-0.45839659884586581},10900,0,0,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":10900},0,303,{"$f":"U1120+X1120+Z1120+AA1120","v":11203},{"$f":"AB1120-U1120","v":303},11390,0,0,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":11390},0,308,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":11698},{"$f":"AK1120-AD1120","v":308},11900,0,0,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":11900},0,312,{"$f":"AM1120+AP1120+AR1120+AS1120","v":12212},{"$f":"AT1120-AM1120","v":312}]
[1,{"$f":"B1120","v":"041002006001"},null,null,null,"Social contributions",null,null,1501,1674,1170,1170,{"$f":"+'[7]2'!AB1121","v":1901.4583965988459},{"$f":"+'[8]2'!L1111","v":0},{"$f":"+'[8]2'!M1111","v":0},{"$f":"+'[8]2'!N1111","v":-1901},{"$f":"+SUM('[8]2'!O1111:V1111)","v":0},{"$f":"SUM(M1121:Q1121)","v":0.45839659884586581},null,{"$f":"R1121-S1121","v":0.45839659884586581},1808,0,0,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":1808},0,50,{"$f":"U1121+X1121+Z1121+AA1121","v":1858},{"$f":"AB1121-U1121","v":50},1889,0,0,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":1889},0,51,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":1940},{"$f":"AK1121-AD1121","v":51},1974,0,0,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":1974},0,52,{"$f":"AM1121+AP1121+AR1121+AS1121","v":2026},{"$f":"AT1121-AM1121","v":52}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":1416},894,2196,2196,3327.0000000000005,0,{"$f":"SUM(O1123:O1160)","v":0},{"$f":"SUM(P1123:P1160)","v":-1251},0,2076.0000000000005,0,2076.0000000000005,3489,-1460,3060,1600,{"$f":"SUM(Y1123:Y1160)","v":5089},{"$f":"SUM(Z1123:Z1160)","v":0},0,{"$f":"SUM(AB1123:AB1160)","v":5089},{"$f":"SUM(AC1123:AC1160)","v":1600},{"$f":"SUM(AD1123:AD1160)","v":3577},-1460,2960,1500,{"$f":"SUM(AH1123:AH1160)","v":5077},0,0,{"$f":"SUM(AK1123:AK1160)","v":5077},1500,3737,-1460,2960,1500,{"$f":"SUM(AQ1123:AQ1160)","v":5237},0,0,{"$f":"SUM(AT1123:AT1160)","v":5237},1500]
[1,{"$f":"B1122","v":"041002006000"},null,null,null,"Administrative fees",null,null,28,1,20,20,{"$f":"+'[7]2'!AB1123","v":24.524623588456713},{"$f":"+'[8]2'!L1113","v":0},{"$f":"+'[8]2'!M1113","v":0},{"$f":"+'[8]2'!N1113","v":-8},{"$f":"+SUM('[8]2'!O1113:V1113)","v":0},{"$f":"SUM(M1123:Q1123)","v":16.524623588456713},null,{"$f":"R1123-S1123","v":16.524623588456713},26,0,0,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":26},0,0,{"$f":"U1123+X1123+Z1123+AA1123","v":26},{"$f":"AB1123-U1123","v":0},26,0,0,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":26},0,0,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":26},{"$f":"AK1123-AD1123","v":0},27,0,0,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":27},0,0,{"$f":"AM1123+AP1123+AR1123+AS1123","v":27},{"$f":"AT1123-AM1123","v":0}]
[0,"041002006000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1124","v":0},{"$f":"+'[8]2'!L1114","v":0},{"$f":"+'[8]2'!M1114","v":0},{"$f":"+'[8]2'!N1114","v":0},{"$f":"+SUM('[8]2'!O1114:V1114)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Minor assets",null,null,6,0,29,29,{"$f":"+'[7]2'!AB1125","v":30.264429109159348},{"$f":"+'[8]2'!L1115","v":0},{"$f":"+'[8]2'!M1115","v":0},{"$f":"+'[8]2'!N1115","v":-17},{"$f":"+SUM('[8]2'!O1115:V1115)","v":0},13.264429109159348,null,13.264429109159348,32,0,0,0,32,0,0,32,0,33,0,0,0,33,0,0,33,0,34,0,0,0,34,0,0,34,0]
[0,"041002006000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1126","v":0},{"$f":"+'[8]2'!L1116","v":0},{"$f":"+'[8]2'!M1116","v":0},{"$f":"+'[8]2'!N1116","v":0},{"$f":"+SUM('[8]2'!O1116:V1116)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1127","v":0},{"$f":"+'[8]2'!L1117","v":0},{"$f":"+'[8]2'!M1117","v":0},{"$f":"+'[8]2'!N1117","v":0},{"$f":"+SUM('[8]2'!O1117:V1117)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Catering: Departmental activities",null,null,0,0,2,2,{"$f":"+'[7]2'!AB1128","v":8.3488080301129237},{"$f":"+'[8]2'!L1118","v":0},{"$f":"+'[8]2'!M1118","v":0},{"$f":"+'[8]2'!N1118","v":-2},{"$f":"+SUM('[8]2'!O1118:V1118)","v":0},6.3488080301129237,null,6.3488080301129237,9,0,0,0,9,0,0,9,0,9,0,0,0,9,0,0,9,0,9,0,0,0,9,0,0,9,0]
[1,"041002006000",null,null,null,"Communication (G&S)",null,null,0,152,74,74,{"$f":"+'[7]2'!AB1129","v":59.485257214554586},{"$f":"+'[8]2'!L1119","v":0},{"$f":"+'[8]2'!M1119","v":0},{"$f":"+'[8]2'!N1119","v":-23},{"$f":"+SUM('[8]2'!O1119:V1119)","v":0},36.485257214554586,null,36.485257214554586,62,0,0,0,62,0,0,62,0,64,0,0,0,64,0,0,64,0,67,0,0,0,67,0,0,67,0]
[1,"041002006000",null,null,null,"Computer services",null,null,116,0,0,0,{"$f":"+'[7]2'!AB1130","v":0},{"$f":"+'[8]2'!L1120","v":0},{"$f":"+'[8]2'!M1120","v":0},{"$f":"+'[8]2'!N1120","v":0},{"$f":"+SUM('[8]2'!O1120:V1120)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,1209,1209,{"$f":"+'[7]2'!AB1131","v":972.63613550815569},{"$f":"+'[8]2'!L1121","v":0},{"$f":"+'[8]2'!M1121","v":0},{"$f":"+'[8]2'!N1121","v":75},{"$f":"+SUM('[8]2'!O1121:V1121)","v":0},1047.6361355081558,null,1047.6361355081558,1020,0,3060,3060,4080,0,0,4080,3060,1046,0,2960,2960,4006,0,0,4006,2960,1093,0,2960,2960,4053,0,0,4053,2960]
[1,"041002006000",null,null,null,"Infrastructure and planning services",null,null,379,490,0,0,{"$f":"+'[7]2'!AB1132","v":0},{"$f":"+'[8]2'!L1122","v":0},{"$f":"+'[8]2'!M1122","v":0},{"$f":"+'[8]2'!N1122","v":0},{"$f":"+SUM('[8]2'!O1122:V1122)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1133","v":0},{"$f":"+'[8]2'!L1123","v":0},{"$f":"+'[8]2'!M1123","v":0},{"$f":"+'[8]2'!N1123","v":0},{"$f":"+SUM('[8]2'!O1123:V1123)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1134","v":0},{"$f":"+'[8]2'!L1124","v":0},{"$f":"+'[8]2'!M1124","v":0},{"$f":"+'[8]2'!N1124","v":0},{"$f":"+SUM('[8]2'!O1124:V1124)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1135","v":0},{"$f":"+'[8]2'!L1125","v":0},{"$f":"+'[8]2'!M1125","v":0},{"$f":"+'[8]2'!N1125","v":0},{"$f":"+SUM('[8]2'!O1125:V1125)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1136","v":0},{"$f":"+'[8]2'!L1126","v":0},{"$f":"+'[8]2'!M1126","v":0},{"$f":"+'[8]2'!N1126","v":0},{"$f":"+SUM('[8]2'!O1126:V1126)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1137","v":0},{"$f":"+'[8]2'!L1127","v":0},{"$f":"+'[8]2'!M1127","v":0},{"$f":"+'[8]2'!N1127","v":0},{"$f":"+SUM('[8]2'!O1127:V1127)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Entertainment",null,null,3,0,3,3,{"$f":"+'[7]2'!AB1138","v":7.8270075282308653},{"$f":"+'[8]2'!L1128","v":0},{"$f":"+'[8]2'!M1128","v":0},{"$f":"+'[8]2'!N1128","v":-6},{"$f":"+SUM('[8]2'!O1128:V1128)","v":0},1.8270075282308653,null,1.8270075282308653,8,0,0,0,8,0,0,8,0,8,0,0,0,8,0,0,8,0,8,0,0,0,8,0,0,8,0]
[0,"041002006000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1139","v":0},{"$f":"+'[8]2'!L1129","v":0},{"$f":"+'[8]2'!M1129","v":0},{"$f":"+'[8]2'!N1129","v":0},{"$f":"+SUM('[8]2'!O1129:V1129)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1140","v":0},{"$f":"+'[8]2'!L1130","v":0},{"$f":"+'[8]2'!M1130","v":0},{"$f":"+'[8]2'!N1130","v":0},{"$f":"+SUM('[8]2'!O1130:V1130)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1141","v":0},{"$f":"+'[8]2'!L1131","v":0},{"$f":"+'[8]2'!M1131","v":0},{"$f":"+'[8]2'!N1131","v":0},{"$f":"+SUM('[8]2'!O1131:V1131)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1142","v":0},{"$f":"+'[8]2'!L1132","v":0},{"$f":"+'[8]2'!M1132","v":0},{"$f":"+'[8]2'!N1132","v":0},{"$f":"+SUM('[8]2'!O1132:V1132)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1143","v":0},{"$f":"+'[8]2'!L1133","v":0},{"$f":"+'[8]2'!M1133","v":0},{"$f":"+'[8]2'!N1133","v":0},{"$f":"+SUM('[8]2'!O1133:V1133)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1144","v":0},{"$f":"+'[8]2'!L1134","v":0},{"$f":"+'[8]2'!M1134","v":0},{"$f":"+'[8]2'!N1134","v":0},{"$f":"+SUM('[8]2'!O1134:V1134)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1145","v":0},{"$f":"+'[8]2'!L1135","v":0},{"$f":"+'[8]2'!M1135","v":0},{"$f":"+'[8]2'!N1135","v":0},{"$f":"+SUM('[8]2'!O1135:V1135)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1146","v":0},{"$f":"+'[8]2'!L1136","v":0},{"$f":"+'[8]2'!M1136","v":0},{"$f":"+'[8]2'!N1136","v":0},{"$f":"+SUM('[8]2'!O1136:V1136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1147","v":0},{"$f":"+'[8]2'!L1137","v":0},{"$f":"+'[8]2'!M1137","v":0},{"$f":"+'[8]2'!N1137","v":0},{"$f":"+SUM('[8]2'!O1137:V1137)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1148","v":0},{"$f":"+'[8]2'!L1138","v":0},{"$f":"+'[8]2'!M1138","v":0},{"$f":"+'[8]2'!N1138","v":0},{"$f":"+SUM('[8]2'!O1138:V1138)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1149","v":0},{"$f":"+'[8]2'!L1139","v":0},{"$f":"+'[8]2'!M1139","v":0},{"$f":"+'[8]2'!N1139","v":0},{"$f":"+SUM('[8]2'!O1139:V1139)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1150","v":0},{"$f":"+'[8]2'!L1140","v":0},{"$f":"+'[8]2'!M1140","v":0},{"$f":"+'[8]2'!N1140","v":0},{"$f":"+SUM('[8]2'!O1140:V1140)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Consumable supplies",null,null,44,0,22,22,{"$f":"+'[7]2'!AB1151","v":33.917032622333757},{"$f":"+'[8]2'!L1141","v":0},{"$f":"+'[8]2'!M1141","v":0},{"$f":"+'[8]2'!N1141","v":-10},{"$f":"+SUM('[8]2'!O1141:V1141)","v":0},23.917032622333757,null,23.917032622333757,36,0,0,0,36,0,0,36,0,36,0,0,0,36,0,0,36,0,38,0,0,0,38,0,0,38,0]
[1,"041002006000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,290,200,29,29,{"$f":"+'[7]2'!AB1152","v":38.613237139272272},{"$f":"+'[8]2'!L1142","v":0},{"$f":"+'[8]2'!M1142","v":0},{"$f":"+'[8]2'!N1142","v":-12},{"$f":"+SUM('[8]2'!O1142:V1142)","v":0},26.613237139272272,null,26.613237139272272,40,0,0,0,40,0,0,40,0,42,0,0,0,42,0,0,42,0,44,0,0,0,44,0,0,44,0]
[0,"041002006000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1153","v":0},{"$f":"+'[8]2'!L1143","v":0},{"$f":"+'[8]2'!M1143","v":0},{"$f":"+'[8]2'!N1143","v":0},{"$f":"+SUM('[8]2'!O1143:V1143)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1154","v":0},{"$f":"+'[8]2'!L1144","v":0},{"$f":"+'[8]2'!M1144","v":0},{"$f":"+'[8]2'!N1144","v":0},{"$f":"+SUM('[8]2'!O1144:V1144)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1155","v":0},{"$f":"+'[8]2'!L1145","v":0},{"$f":"+'[8]2'!M1145","v":0},{"$f":"+'[8]2'!N1145","v":0},{"$f":"+SUM('[8]2'!O1145:V1145)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002006000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1156","v":0},{"$f":"+'[8]2'!L1146","v":0},{"$f":"+'[8]2'!M1146","v":0},{"$f":"+'[8]2'!N1146","v":0},{"$f":"+SUM('[8]2'!O1146:V1146)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002006000",null,null,null,"Travel and subsistence",null,null,498,58,725,725,{"$f":"+'[7]2'!AB1157","v":1271.6278230865746},{"$f":"+'[8]2'!L1147","v":0},{"$f":"+'[8]2'!M1147","v":0},{"$f":"+'[8]2'!N1147","v":-710},{"$f":"+SUM('[8]2'!O1147:V1147)","v":0},561.62782308657461,null,561.62782308657461,1334,-800,0,-800,534,0,0,534,-800,1367,-800,0,-800,567,0,0,567,-800,1428,-800,0,-800,628,0,0,628,-800]
[1,"041002006000",null,null,null,"Training and development",null,null,13,0,31,31,{"$f":"+'[7]2'!AB1158","v":427.35461104140524},{"$f":"+'[8]2'!L1148","v":0},{"$f":"+'[8]2'!M1148","v":0},{"$f":"+'[8]2'!N1148","v":-402},{"$f":"+SUM('[8]2'!O1148:V1148)","v":0},25.354611041405235,null,25.354611041405235,448,-300,0,-300,148,0,0,148,-300,459,-300,0,-300,159,0,0,159,-300,480,-300,0,-300,180,0,0,180,-300]
[1,"041002006000",null,null,null,"Operating payments",null,null,24,10,52,52,{"$f":"+'[7]2'!AB1159","v":316.73290464240904},{"$f":"+'[8]2'!L1149","v":0},{"$f":"+'[8]2'!M1149","v":0},{"$f":"+'[8]2'!N1149","v":-125},{"$f":"+SUM('[8]2'!O1149:V1149)","v":0},191.73290464240904,null,191.73290464240904,332,-260,0,-260,72,0,0,72,-260,341,-260,0,-260,81,0,0,81,-260,356,-260,0,-260,96,0,0,96,-260]
[1,"041002006000",null,null,null,"Venues and facilities",null,null,15,-17,0,0,{"$f":"+'[7]2'!AB1160","v":135.66813048933503},{"$f":"+'[8]2'!L1150","v":0},{"$f":"+'[8]2'!M1150","v":0},{"$f":"+'[8]2'!N1150","v":-11},{"$f":"+SUM('[8]2'!O1150:V1150)","v":0},124.66813048933503,null,124.66813048933503,142,-100,0,-100,42,0,0,42,-100,146,-100,0,-100,46,0,0,46,-100,153,-100,0,-100,53,0,0,53,-100]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,{"$f":"SUM(O1162:O1163)","v":0},{"$f":"SUM(P1162:P1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1162:AD1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"041002006000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1162","v":0},{"$f":"+'[8]2'!L1152","v":0},{"$f":"+'[8]2'!M1152","v":0},{"$f":"+'[8]2'!N1152","v":0},{"$f":"+SUM('[8]2'!O1152:V1152)","v":0},{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,0,0,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},0,0,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,0,0,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},0,0,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},0,0,0,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},0,0,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,{"$f":"B1162","v":"041002006000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1163","v":0},{"$f":"+'[8]2'!L1153","v":0},{"$f":"+'[8]2'!M1153","v":0},{"$f":"+'[8]2'!N1153","v":0},{"$f":"+SUM('[8]2'!O1153:V1153)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":0},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":0},84,84,150,0,0,0,0,{"$f":"SUM(M1164:Q1164)","v":150},{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},150,141,0,0,0,141,0,0,141,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1165:Q1165)","v":0},{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Water Resources Policy and Strategy"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":0},0,84,84,150,0,0,0,0,150,{"$f":"SUM(S1186:S1187)","v":0},150,141,0,0,0,141,0,0,141,0,141,0,0,0,141,0,0,141,0,147,0,0,0,147,0,0,147,0]
[1,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1191:$D1192)","v":0},0,84,84,150,0,0,0,0,150,{"$f":"DSUM($I$180:$BB$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1191:$D1192)","v":150},{"$f":"DSUM($I$180:$BB$289,U$180,$C1191:$D1192)","v":141},{"$f":"DSUM($I$180:$BB$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":141},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1191:$D1192)","v":141},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1191:$D1192)","v":141},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":141},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1191:$D1192)","v":141},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1191:$D1192)","v":147},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":147},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1191:$D1192)","v":147},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":88},179,280,280,300,0,0,0,0,300,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},300,207,0,0,0,207,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},207,0,207,0,0,0,207,0,0,207,0,216,0,0,0,216,0,0,216,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1190:S1191)","v":0},0,{"$f":"SUM(U1190:U1191)","v":0},0,0,0,0,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},0,0,{"$f":"SUM(AD1190:AD1191)","v":0},0,0,{"$f":"SUM(AG1190:AG1191)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1190:AP1191)","v":0},0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1190","v":0},{"$f":"+'[8]2'!L1180","v":0},{"$f":"+'[8]2'!M1180","v":0},{"$f":"+'[8]2'!N1180","v":0},{"$f":"+SUM('[8]2'!O1180:V1180)","v":0},0,null,{"$f":"R1190-S1190","v":0},0,0,0,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},0,0,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,0,0,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},0,0,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},0,0,0,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},0,0,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1191","v":0},{"$f":"+'[8]2'!L1181","v":0},{"$f":"+'[8]2'!M1181","v":0},{"$f":"+'[8]2'!N1181","v":0},{"$f":"+SUM('[8]2'!O1181:V1181)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":88},179,280,280,300,{"$f":"SUM(N1193:N1194)","v":0},{"$f":"SUM(O1193:O1194)","v":0},{"$f":"SUM(P1193:P1194)","v":0},{"$f":"SUM(Q1193:Q1194)","v":0},{"$f":"SUM(M1192:Q1192)","v":300},{"$f":"SUM(S1193:S1194)","v":0},300,207,0,0,0,207,{"$f":"SUM(Z1193:Z1194)","v":0},0,207,0,207,0,0,0,207,0,0,207,0,216,0,0,0,216,0,0,216,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1193","v":0},{"$f":"+'[8]2'!L1183","v":0},{"$f":"+'[8]2'!M1183","v":0},{"$f":"+'[8]2'!N1183","v":0},{"$f":"+SUM('[8]2'!O1183:V1183)","v":0},{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},0,0,0,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":0},0,0,{"$f":"U1193+X1193+Z1193+AA1193","v":0},{"$f":"AB1193-U1193","v":0},0,0,0,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":0},0,0,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":0},{"$f":"AK1193-AD1193","v":0},0,0,0,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":0},0,0,{"$f":"AM1193+AP1193+AR1193+AS1193","v":0},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},{"$f":"C1166","v":"Water Resources Policy and Strategy"},"Other transfers to households",null,"Other machinery and equipment",null,null,88,179,280,280,{"$f":"+'[7]2'!AB1194","v":300},{"$f":"+'[8]2'!L1184","v":0},{"$f":"+'[8]2'!M1184","v":0},{"$f":"+'[8]2'!N1184","v":0},{"$f":"+SUM('[8]2'!O1184:V1184)","v":0},300,null,300,207,0,0,0,207,0,0,207,0,207,0,0,0,207,0,0,207,0,216,0,0,0,216,0,0,216,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1195","v":0},{"$f":"+'[8]2'!L1185","v":0},{"$f":"+'[8]2'!M1185","v":0},{"$f":"+'[8]2'!N1185","v":0},{"$f":"+SUM('[8]2'!O1185:V1185)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1196","v":0},{"$f":"+'[8]2'!L1186","v":0},{"$f":"+'[8]2'!M1186","v":0},{"$f":"+'[8]2'!N1186","v":0},{"$f":"+SUM('[8]2'!O1186:V1186)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1197","v":0},{"$f":"+'[8]2'!L1187","v":0},{"$f":"+'[8]2'!M1187","v":0},{"$f":"+'[8]2'!N1187","v":0},{"$f":"+SUM('[8]2'!O1187:V1187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1198","v":0},{"$f":"+'[8]2'!L1188","v":0},{"$f":"+'[8]2'!M1188","v":0},{"$f":"+'[8]2'!N1188","v":0},{"$f":"+SUM('[8]2'!O1188:V1188)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)","v":"041002006000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1199","v":0},{"$f":"+'[8]2'!L1189","v":0},{"$f":"+'[8]2'!M1189","v":0},{"$f":"+'[8]2'!N1189","v":0},{"$f":"+SUM('[8]2'!O1189:V1189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1200:Q1200)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},{"$f":"R1200-S1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},{"$f":"SUM(V1200:W1200)","v":0},{"$f":"U1200+X1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AA$298:AA$310)","v":0},{"$f":"U1200+X1200+Z1200+AA1200","v":0},{"$f":"AB1200-U1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},{"$f":"SUM(AE1200:AF1200)","v":0},{"$f":"AD1200+AG1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AJ$298:AJ$310)","v":0},{"$f":"AD1200+AG1200+AI1200+AJ1200","v":0},{"$f":"AK1200-AD1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},{"$f":"SUM(AN1200:AO1200)","v":0},{"$f":"AM1200+AP1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AS$298:AS$310)","v":0},{"$f":"AM1200+AP1200+AR1200+AS1200","v":0},{"$f":"AT1200-AM1200","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":13622},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":10094},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":9609},9609,17142,0,0,-14616,0,2526.0000000000005,0,2526.0000000000005,16545,-1460,3060,1600,18145,0,353,18498,1953,17204,-1460,2960,1500,18704,0,359,19063,1859,17974,-1460,2960,1500,19474,0,364,19838,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":1864}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(I1090:I1099,\"=0\")+COUNTBLANK(I1090:I1099))=10))),1,0)","v":1},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(J1090:J1099,\"=0\")+COUNTBLANK(J1090:J1099))=10))),1,0)","v":1},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(K1090:K1099,\"=0\")+COUNTBLANK(K1090:K1099))=10))),1,0)","v":1},{"$f":"IF(AND(L1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":1},{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(V1090:V1099,\"=0\")+COUNTBLANK(V1090:V1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(AE1090:AE1099,\"=0\")+COUNTBLANK(AE1090:AE1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1189","v":0},{"$f":"+J1189","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1209:Q1209)","v":0},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":0},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":0},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},0,0,0,0,0,{"$f":"+AM1189","v":0},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},0,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},0,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},0,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},0,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1230","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B1230","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1230+3,0)<>\"\",OFFSET($F$43,A1230+3,0),\"\")","v":"Water Resources Regulation"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F1205","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of river systems monitored for the implementation of resource directed measures ",null,null,2,4,4,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(F1241:AC1241,\"<>0\")-COUNTBLANK(F1241:AC1241))<>0,1,0)","v":1},null,null,null,2,"Number of  catchment strategies and plans developed for mine water and wastewater treatment works",null,null,2,2,2,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,3,"Number of catchment plans implemented for mine water and wastewater management",null,null,1,2,2,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,4,"Waste Discharge Charge System (WDCS) piloted country wide",null,null,"Pilot WDCS in 3 WMAs ","Final Draft WDCS Strategy","Final Draft WDCS Strategy",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,5,"Raw water charges developed",null,null,"2022/23 raw water charges developed","2023/24 raw water charges developed","2023/24 raw water charges developed",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,6,"Water Research Commission (WRC) levy approved ",null,null,"2021/22 Water Research Commission (WRC) levy approved","2022/23 Water Research Commission (WRC) levy approved","2022/23 Water Research Commission (WRC) levy approved",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,7,"Water economic regulator gazetted for  establishment",null,null,"Develop second draft business case for independent economic regulator","1st draft legislation for the establishment of the independent Economic Regulator","1st draft legislation for the establishment of the independent Economic Regulator",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,8,"Percentage of applications for water use authorisation finalised within regulated period ",null,null,0.8,0.8,0.8,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,9,"Regulation for advancement of water allocation reform finalised",null,null,"Draft Regulation for water allocation reform","Draft Regulation published for public comment","Draft Regulation published for public comment",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[null,null,null,null,10,"Number of water users monitored for compliance",null,null,324,382,382,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1250,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1354:AU1354,\">0.5\")+COUNTIF(I1354:AU1354,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1231))&E1231","v":"041002007"},null,null,1,"Water Resource Regulation Regions",0,null,{"$f":"+'[7]2'!J1256","v":0},{"$f":"+'[7]2'!L1256","v":0},{"$f":"+'[7]2'!R1256","v":0},0,{"$f":"+'[7]2'!AB1256","v":0},{"$f":"+'[8]2'!L1246","v":0},{"$f":"+'[8]2'!M1246","v":0},{"$f":"+'[8]2'!N1246","v":0},{"$f":"+SUM('[8]2'!O1246:V1246)","v":0},{"$f":"SUM(M1256:Q1256)","v":0},null,{"$f":"R1256-S1256","v":0},0,-749,62485,{"$f":"SUM(V1256:W1256)","v":61736},{"$f":"U1256+X1256","v":61736},0,2022,{"$f":"U1256+X1256+Z1256+AA1256","v":63758},{"$f":"AB1256-U1256","v":63758},0,-772,59653,{"$f":"SUM(AE1256:AF1256)","v":58881},{"$f":"AD1256+AG1256","v":58881},0,2053,{"$f":"AD1256+AG1256+AI1256+AJ1256","v":60934},{"$f":"AK1256-AD1256","v":60934},0,-816,60961,{"$f":"SUM(AN1256:AO1256)","v":60145},{"$f":"AM1256+AP1256","v":60145},0,2084,{"$f":"AM1256+AP1256+AR1256+AS1256","v":62229},{"$f":"AT1256-AM1256","v":62229}]
[{"$f":"IF(SUM(COUNTIF(F1257:AU1257,\"<>0\")-COUNTBLANK(F1257:AU1257))<>0,1,0)","v":1},null,null,null,2,"Compliance Monitoring",0,null,{"$f":"+'[7]2'!J1257","v":0},{"$f":"+'[7]2'!L1257","v":0},{"$f":"+'[7]2'!R1257","v":82652},82652,{"$f":"+'[7]2'!AB1257","v":16845.264005512876},{"$f":"+'[8]2'!L1247","v":0},{"$f":"+'[8]2'!M1247","v":0},{"$f":"+'[8]2'!N1247","v":98974},{"$f":"+SUM('[8]2'!O1247:V1247)","v":0},{"$f":"SUM(M1257:Q1257)","v":115819.26400551287},null,{"$f":"R1257-S1257","v":115819.26400551287},15385.838374041843,null,null,{"$f":"SUM(V1257:W1257)","v":0},{"$f":"U1257+X1257","v":15385.838374041843},null,null,{"$f":"U1257+X1257+Z1257+AA1257","v":15385.838374041843},{"$f":"AB1257-U1257","v":0},16076.853576988849,null,null,0,16076.853576988849,null,null,16076.853576988849,0,17209,null,null,0,17209,null,null,{"$f":"AM1257+AP1257+AR1257+AS1257","v":17209},0]
[1,null,null,null,3,"Enforcement",0,null,{"$f":"+'[7]2'!J1258","v":0},{"$f":"+'[7]2'!L1258","v":0},{"$f":"+'[7]2'!R1258","v":14040},14040,{"$f":"+'[7]2'!AB1258","v":11172.076261453254},{"$f":"+'[8]2'!L1248","v":0},{"$f":"+'[8]2'!M1248","v":0},{"$f":"+'[8]2'!N1248","v":21298},{"$f":"+SUM('[8]2'!O1248:V1248)","v":0},32470.076261453254,null,32470.076261453254,10496.39646767566,null,null,0,10496.39646767566,null,null,10496.39646767566,0,10967.815012378451,null,null,0,10967.815012378451,null,null,10967.815012378451,0,11413,null,null,0,11413,null,null,11413,0]
[1,null,null,null,4,"Economic and Social Regulation",0,null,{"$f":"+'[7]2'!J1259","v":0},{"$f":"+'[7]2'!L1259","v":0},{"$f":"+'[7]2'!R1259","v":13379},13379,{"$f":"+'[7]2'!AB1259","v":8369.6941374645867},{"$f":"+'[8]2'!L1249","v":0},{"$f":"+'[8]2'!M1249","v":0},{"$f":"+'[8]2'!N1249","v":5101},{"$f":"+SUM('[8]2'!O1249:V1249)","v":0},13470.694137464587,null,13470.694137464587,7951.8155058148941,null,null,0,7951.8155058148941,null,null,7951.8155058148941,0,8308.9507669533705,null,null,0,8308.9507669533705,null,null,8308.9507669533705,0,8551,null,null,0,8551,null,null,8551,0]
[1,null,null,null,5,"Water Resource Regulation Regions",0,null,{"$f":"+'[7]2'!J1260","v":0},{"$f":"+'[7]2'!L1260","v":0},{"$f":"+'[7]2'!R1260","v":47112},47112,{"$f":"+'[7]2'!AB1260","v":23645.593119113855},{"$f":"+'[8]2'!L1250","v":0},{"$f":"+'[8]2'!M1250","v":0},{"$f":"+'[8]2'!N1250","v":0},{"$f":"+SUM('[8]2'!O1250:V1250)","v":0},23645.593119113855,null,23645.593119113855,22215.523263826857,null,null,0,22215.523263826857,null,null,22215.523263826857,0,23213.27612873587,null,null,0,{"$f":"AD1260+AG1260","v":23213.27612873587},null,null,23213.27612873587,0,24155,null,null,0,24155,null,null,24155,0]
[1,null,null,null,6,"Water Use Authorisation and Admin",0,null,{"$f":"+'[7]2'!J1261","v":0},{"$f":"+'[7]2'!L1261","v":0},{"$f":"+'[7]2'!R1261","v":44874},44874,{"$f":"+'[7]2'!AB1261","v":32886.372476455421},{"$f":"+'[8]2'!L1251","v":0},{"$f":"+'[8]2'!M1251","v":0},{"$f":"+'[8]2'!N1251","v":0},{"$f":"+SUM('[8]2'!O1251:V1251)","v":0},32886.372476455421,null,32886.372476455421,30897.426388640753,null,null,0,30897.426388640753,null,null,30897.426388640753,0,32285.104514943465,null,null,0,32285.104514943465,null,null,32285.104514943465,0,33595,null,null,0,33595,null,null,33595,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J1262","v":0},{"$f":"+'[7]2'!L1262","v":0},{"$f":"+'[7]2'!R1262","v":0},0,{"$f":"+'[7]2'!AB1262","v":0},{"$f":"+'[8]2'!L1252","v":0},{"$f":"+'[8]2'!M1252","v":0},{"$f":"+'[8]2'!N1252","v":0},{"$f":"+SUM('[8]2'!O1252:V1252)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J1263","v":0},{"$f":"+'[7]2'!L1263","v":0},{"$f":"+'[7]2'!R1263","v":0},0,{"$f":"+'[7]2'!AB1263","v":0},{"$f":"+'[8]2'!L1253","v":0},{"$f":"+'[8]2'!M1253","v":0},{"$f":"+'[8]2'!N1253","v":0},{"$f":"+SUM('[8]2'!O1253:V1253)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J1264","v":0},{"$f":"+'[7]2'!L1264","v":0},{"$f":"+'[7]2'!R1264","v":0},0,{"$f":"+'[7]2'!AB1264","v":0},{"$f":"+'[8]2'!L1254","v":0},{"$f":"+'[8]2'!M1254","v":0},{"$f":"+'[8]2'!N1254","v":0},{"$f":"+SUM('[8]2'!O1254:V1254)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J1265","v":0},{"$f":"+'[7]2'!L1265","v":0},{"$f":"+'[7]2'!R1265","v":0},0,{"$f":"+'[7]2'!AB1265","v":0},{"$f":"+'[8]2'!L1255","v":0},{"$f":"+'[8]2'!M1255","v":0},{"$f":"+'[8]2'!N1255","v":0},{"$f":"+SUM('[8]2'!O1255:V1255)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1256:I1265)","v":0},0,202057,202057,92918.999999999985,{"$f":"SUM(N1256:N1265)","v":0},{"$f":"SUM(O1256:O1265)","v":0},{"$f":"SUM(P1256:P1265)","v":125373},{"$f":"SUM(Q1256:Q1265)","v":0},218292,0,218292,{"$f":"SUM(U1256:U1265)","v":86947},{"$f":"SUM(V1256:V1265)","v":-749},62485,{"$f":"SUM(X1256:X1265)","v":61736},{"$f":"SUM(Y1256:Y1265)","v":148683},0,2022,{"$f":"SUM(AB1256:AB1265)","v":150705},63758,{"$f":"SUM(AD1256:AD1265)","v":90852},-772,59653,{"$f":"SUM(AG1256:AG1265)","v":58881},{"$f":"SUM(AH1256:AH1265)","v":149733},0,2053,{"$f":"SUM(AK1256:AK1265)","v":151786},60934,94922,-816,60961,{"$f":"SUM(AP1256:AP1265)","v":60145},{"$f":"SUM(AQ1256:AQ1265)","v":155067},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1231)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1231)","v":2084},{"$f":"SUM(AT1256:AT1265)","v":157151},62229]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1267+X1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1267+AG1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1267+AP1267","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1269,I1272,I1311)","v":0},0,197546,197546,92276,0,{"$f":"SUM(O1269,O1272,O1311)","v":0},{"$f":"SUM(P1269,P1272,P1311)","v":121571},0,213847,0,213847,86172,-699,59601,58902,{"$f":"U1268+X1268","v":145074},{"$f":"SUM(Z1269,Z1272,Z1311)","v":0},{"$f":"SUM(AA1269,AA1272,AA1311)","v":2022},{"$f":"U1268+X1268+Z1268+AA1268","v":147096},60924,90043,-772,57268,{"$f":"SUM(AG1269,AG1272,AG1311)","v":56496},{"$f":"AD1268+AG1268","v":146539},{"$f":"SUM(AI1269,AI1272,AI1311)","v":0},{"$f":"SUM(AJ1269,AJ1272,AJ1311)","v":2053},{"$f":"AD1268+AG1268+AI1268+AJ1268","v":148592},{"$f":"SUM(AL1269,AL1272,AL1311)","v":58549},{"$f":"SUM(AM1269,AM1272,AM1311)","v":94076},-816,59211,{"$f":"SUM(AP1269,AP1272,AP1311)","v":58395},{"$f":"AM1268+AP1268","v":152471},{"$f":"SUM(AR1269,AR1272,AR1311)","v":0},{"$f":"SUM(AS1269,AS1272,AS1311)","v":2084},{"$f":"AM1268+AP1268+AR1268+AS1268","v":154555},{"$f":"SUM(AU1269,AU1272,AU1311)","v":60479}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1269,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1269:AU1269,\"<>0\")-COUNTBLANK(I1269:AU1269))<>0,1,0))","v":1},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1269,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1269,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1270:I1271)","v":0},0,149539,149539,81450,0,{"$f":"SUM(O1270:O1271)","v":0},{"$f":"SUM(P1270:P1271)","v":78700},0,160150,0,160150,{"$f":"SUM(U1270:U1271)","v":72692},0,0,0,{"$f":"U1269+X1269","v":72692},{"$f":"SUM(Z1270:Z1271)","v":0},{"$f":"SUM(AA1270:AA1271)","v":2022},{"$f":"U1269+X1269+Z1269+AA1269","v":74714},2022,75956,0,0,{"$f":"SUM(AG1270:AG1271)","v":0},{"$f":"AD1269+AG1269","v":75956},{"$f":"SUM(AI1270:AI1271)","v":0},{"$f":"SUM(AJ1270:AJ1271)","v":2053},{"$f":"AD1269+AG1269+AI1269+AJ1269","v":78009},{"$f":"SUM(AL1270:AL1271)","v":2053},{"$f":"SUM(AM1270:AM1271)","v":79359},0,0,{"$f":"SUM(AP1270:AP1271)","v":0},{"$f":"AM1269+AP1269","v":79359},{"$f":"SUM(AR1270:AR1271)","v":0},{"$f":"SUM(AS1270:AS1271)","v":2084},{"$f":"AM1269+AP1269+AR1269+AS1269","v":81443},{"$f":"SUM(AU1270:AU1271)","v":2084}]
[1,{"$f":"B1269","v":"041002007001"},null,null,null,"Salaries and wages",null,null,0,0,129018,129018,{"$f":"+'[7]2'!AB1270","v":71213.444640575777},{"$f":"+'[8]2'!L1260","v":0},{"$f":"+'[8]2'!M1260","v":0},{"$f":"+'[8]2'!N1260","v":60439},{"$f":"+SUM('[8]2'!O1260:V1260)","v":0},{"$f":"SUM(M1270:Q1270)","v":131652.44464057579},null,{"$f":"R1270-S1270","v":131652.44464057579},63556,0,0,{"$f":"SUM(V1270:W1270)","v":0},{"$f":"U1270+X1270","v":63556},0,1768,{"$f":"U1270+X1270+Z1270+AA1270","v":65324},{"$f":"AB1270-U1270","v":1768},66410,0,0,{"$f":"SUM(AE1270:AF1270)","v":0},{"$f":"AD1270+AG1270","v":66410},0,1795,{"$f":"AD1270+AG1270+AI1270+AJ1270","v":68205},{"$f":"AK1270-AD1270","v":1795},69385,0,0,{"$f":"SUM(AN1270:AO1270)","v":0},{"$f":"AM1270+AP1270","v":69385},0,1822,{"$f":"AM1270+AP1270+AR1270+AS1270","v":71207},{"$f":"AT1270-AM1270","v":1822}]
[1,{"$f":"B1270","v":"041002007001"},null,null,null,"Social contributions",null,null,0,0,20521,20521,{"$f":"+'[7]2'!AB1271","v":10236.555359424219},{"$f":"+'[8]2'!L1261","v":0},{"$f":"+'[8]2'!M1261","v":0},{"$f":"+'[8]2'!N1261","v":18261},{"$f":"+SUM('[8]2'!O1261:V1261)","v":0},{"$f":"SUM(M1271:Q1271)","v":28497.555359424219},null,{"$f":"R1271-S1271","v":28497.555359424219},9136,0,0,{"$f":"SUM(V1271:W1271)","v":0},{"$f":"U1271+X1271","v":9136},0,254,{"$f":"U1271+X1271+Z1271+AA1271","v":9390},{"$f":"AB1271-U1271","v":254},9546,0,0,{"$f":"SUM(AE1271:AF1271)","v":0},{"$f":"AD1271+AG1271","v":9546},0,258,{"$f":"AD1271+AG1271+AI1271+AJ1271","v":9804},{"$f":"AK1271-AD1271","v":258},9974,0,0,{"$f":"SUM(AN1271:AO1271)","v":0},{"$f":"AM1271+AP1271","v":9974},0,262,{"$f":"AM1271+AP1271+AR1271+AS1271","v":10236},{"$f":"AT1271-AM1271","v":262}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1272,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1272,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1273:I1310)","v":0},0,48007,48007,10825.999999999998,0,{"$f":"SUM(O1273:O1310)","v":0},{"$f":"SUM(P1273:P1310)","v":42871},0,53697,0,53697,13480,-699,59601,58902,{"$f":"SUM(Y1273:Y1310)","v":72382},{"$f":"SUM(Z1273:Z1310)","v":0},0,{"$f":"SUM(AB1273:AB1310)","v":72382},{"$f":"SUM(AC1273:AC1310)","v":58902},{"$f":"SUM(AD1273:AD1310)","v":14087},-772,57268,56496,{"$f":"SUM(AH1273:AH1310)","v":70583},0,0,{"$f":"SUM(AK1273:AK1310)","v":70583},56496,14717,-816,59211,58395,{"$f":"SUM(AQ1273:AQ1310)","v":73112},0,0,{"$f":"SUM(AT1273:AT1310)","v":73112},58395]
[1,{"$f":"B1272","v":"041002007000"},null,null,null,"Administrative fees",null,null,0,0,763,763,{"$f":"+'[7]2'!AB1273","v":168.96610774170534},{"$f":"+'[8]2'!L1263","v":0},{"$f":"+'[8]2'!M1263","v":0},{"$f":"+'[8]2'!N1263","v":186},{"$f":"+SUM('[8]2'!O1263:V1263)","v":0},{"$f":"SUM(M1273:Q1273)","v":354.96610774170534},null,{"$f":"R1273-S1273","v":354.96610774170534},346,0,147,{"$f":"SUM(V1273:W1273)","v":147},{"$f":"U1273+X1273","v":493},0,0,{"$f":"U1273+X1273+Z1273+AA1273","v":493},{"$f":"AB1273-U1273","v":147},362,0,211,{"$f":"SUM(AE1273:AF1273)","v":211},{"$f":"AD1273+AG1273","v":573},0,0,{"$f":"AD1273+AG1273+AI1273+AJ1273","v":573},{"$f":"AK1273-AD1273","v":211},378,0,207,{"$f":"SUM(AN1273:AO1273)","v":207},{"$f":"AM1273+AP1273","v":585},0,0,{"$f":"AM1273+AP1273+AR1273+AS1273","v":585},{"$f":"AT1273-AM1273","v":207}]
[1,"041002007000",null,null,null,"Advertising",null,null,0,0,184,184,{"$f":"+'[7]2'!AB1274","v":177.36817695326437},{"$f":"+'[8]2'!L1264","v":0},{"$f":"+'[8]2'!M1264","v":0},{"$f":"+'[8]2'!N1264","v":-83},{"$f":"+SUM('[8]2'!O1264:V1264)","v":0},94.368176953264367,null,94.368176953264367,212,-123,0,-123,89,0,0,89,-123,221,-116,0,-116,105,0,0,105,-116,231,-129,0,-129,102,0,0,102,-129]
[1,"041002007000",null,null,null,"Minor assets",null,null,0,0,917,917,{"$f":"+'[7]2'!AB1275","v":178.70174812700679},{"$f":"+'[8]2'!L1265","v":0},{"$f":"+'[8]2'!M1265","v":0},{"$f":"+'[8]2'!N1265","v":193},{"$f":"+SUM('[8]2'!O1265:V1265)","v":0},371.70174812700679,null,371.70174812700679,351,0,377,377,728,0,0,728,377,367,0,350,350,717,0,0,717,350,383,0,270,270,653,0,0,653,270]
[0,"041002007000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1276","v":0},{"$f":"+'[8]2'!L1266","v":0},{"$f":"+'[8]2'!M1266","v":0},{"$f":"+'[8]2'!N1266","v":0},{"$f":"+SUM('[8]2'!O1266:V1266)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Bursaries: Employees",null,null,0,0,25,25,{"$f":"+'[7]2'!AB1277","v":55},{"$f":"+'[8]2'!L1267","v":0},{"$f":"+'[8]2'!M1267","v":0},{"$f":"+'[8]2'!N1267","v":0},{"$f":"+SUM('[8]2'!O1267:V1267)","v":0},55,null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Catering: Departmental activities",null,null,0,0,233,233,{"$f":"+'[7]2'!AB1278","v":182.60927577595433},{"$f":"+'[8]2'!L1268","v":0},{"$f":"+'[8]2'!M1268","v":0},{"$f":"+'[8]2'!N1268","v":-20},{"$f":"+SUM('[8]2'!O1268:V1268)","v":0},162.60927577595433,null,162.60927577595433,47,0,120,120,167,0,0,167,120,49,0,25,25,74,0,0,74,25,51,0,24,24,75,0,0,75,24]
[1,"041002007000",null,null,null,"Communication (G&S)",null,null,0,0,2031,2031,{"$f":"+'[7]2'!AB1279","v":365.34562968248304},{"$f":"+'[8]2'!L1269","v":0},{"$f":"+'[8]2'!M1269","v":0},{"$f":"+'[8]2'!N1269","v":1300},{"$f":"+SUM('[8]2'!O1269:V1269)","v":0},1665.3456296824829,null,1665.3456296824829,470,0,509,509,979,0,0,979,509,491,0,505,505,996,0,0,996,505,513,0,450,450,963,0,0,963,450]
[1,"041002007000",null,null,null,"Computer services",null,null,0,0,8829,8829,{"$f":"+'[7]2'!AB1280","v":597.70246164823402},{"$f":"+'[8]2'!L1270","v":0},{"$f":"+'[8]2'!M1270","v":0},{"$f":"+'[8]2'!N1270","v":8503},{"$f":"+SUM('[8]2'!O1270:V1270)","v":0},9100.702461648234,null,9100.702461648234,769,0,9863,9863,10632,0,0,10632,9863,804,0,756,756,1560,0,0,1560,756,840,0,720,720,1560,0,0,1560,720]
[1,"041002007000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,12402,12402,{"$f":"+'[7]2'!AB1281","v":4873.5164466642882},{"$f":"+'[8]2'!L1271","v":0},{"$f":"+'[8]2'!M1271","v":0},{"$f":"+'[8]2'!N1271","v":11824},{"$f":"+SUM('[8]2'!O1271:V1271)","v":0},16697.516446664289,null,16697.516446664289,6274,0,34673,34673,40947,0,0,40947,34673,6556,0,42241,42241,48797,0,0,48797,42241,6850,0,44946,44946,51796,0,0,51796,44946]
[0,"041002007000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1282","v":0},{"$f":"+'[8]2'!L1272","v":0},{"$f":"+'[8]2'!M1272","v":0},{"$f":"+'[8]2'!N1272","v":0},{"$f":"+SUM('[8]2'!O1272:V1272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Laboratory services",null,null,0,0,3052,3052,{"$f":"+'[7]2'!AB1283","v":0},{"$f":"+'[8]2'!L1273","v":0},{"$f":"+'[8]2'!M1273","v":0},{"$f":"+'[8]2'!N1273","v":790},{"$f":"+SUM('[8]2'!O1273:V1273)","v":0},790,null,790,0,0,968,968,968,0,0,968,968,0,0,946,946,946,0,0,946,946,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Legal services (G&S)",null,null,0,0,50,50,{"$f":"+'[7]2'!AB1284","v":104.74741348555119},{"$f":"+'[8]2'!L1274","v":0},{"$f":"+'[8]2'!M1274","v":0},{"$f":"+'[8]2'!N1274","v":-105},{"$f":"+SUM('[8]2'!O1274:V1274)","v":0},-0.25258651444880797,null,-0.25258651444880797,168,-91,0,-91,77,0,0,77,-91,176,-99,0,-99,77,0,0,77,-99,184,-107,0,-107,77,0,0,77,-107]
[0,"041002007000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1285","v":0},{"$f":"+'[8]2'!L1275","v":0},{"$f":"+'[8]2'!M1275","v":0},{"$f":"+'[8]2'!N1275","v":0},{"$f":"+SUM('[8]2'!O1275:V1275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Contractors",null,null,0,0,143,143,{"$f":"+'[7]2'!AB1286","v":86.839457723867298},{"$f":"+'[8]2'!L1276","v":0},{"$f":"+'[8]2'!M1276","v":0},{"$f":"+'[8]2'!N1276","v":250},{"$f":"+SUM('[8]2'!O1276:V1276)","v":0},336.83945772386733,null,336.83945772386733,221,-102,0,-102,119,0,0,119,-102,231,-137,0,-137,94,0,0,94,-137,241,-147,0,-147,94,0,0,94,-147]
[1,"041002007000",null,null,null,"Agency and support/outsourced services",null,null,0,0,39,39,{"$f":"+'[7]2'!AB1287","v":2},{"$f":"+'[8]2'!L1277","v":0},{"$f":"+'[8]2'!M1277","v":0},{"$f":"+'[8]2'!N1277","v":-2},{"$f":"+SUM('[8]2'!O1277:V1277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Entertainment",null,null,0,0,32,32,{"$f":"+'[7]2'!AB1288","v":28.13799500535141},{"$f":"+'[8]2'!L1278","v":0},{"$f":"+'[8]2'!M1278","v":0},{"$f":"+'[8]2'!N1278","v":284},{"$f":"+SUM('[8]2'!O1278:V1278)","v":0},312.1379950053514,null,312.1379950053514,38,-18,0,-18,20,0,0,20,-18,39,-18,0,-18,21,0,0,21,-18,41,-20,0,-20,21,0,0,21,-20]
[1,"041002007000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,844,844,{"$f":"+'[7]2'!AB1289","v":12.931216553692479},{"$f":"+'[8]2'!L1279","v":0},{"$f":"+'[8]2'!M1279","v":0},{"$f":"+'[8]2'!N1279","v":59},{"$f":"+SUM('[8]2'!O1279:V1279)","v":0},71.931216553692479,null,71.931216553692479,107,0,55,55,162,0,0,162,55,112,0,43,43,155,0,0,155,43,117,-13,0,-13,104,0,0,104,-13]
[1,"041002007000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1290","v":0},{"$f":"+'[8]2'!L1280","v":0},{"$f":"+'[8]2'!M1280","v":0},{"$f":"+'[8]2'!N1280","v":1413},{"$f":"+SUM('[8]2'!O1280:V1280)","v":0},1413,null,1413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,70,70,{"$f":"+'[7]2'!AB1291","v":0},{"$f":"+'[8]2'!L1281","v":0},{"$f":"+'[8]2'!M1281","v":0},{"$f":"+'[8]2'!N1281","v":0},{"$f":"+SUM('[8]2'!O1281:V1281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1292","v":0},{"$f":"+'[8]2'!L1282","v":0},{"$f":"+'[8]2'!M1282","v":0},{"$f":"+'[8]2'!N1282","v":0},{"$f":"+SUM('[8]2'!O1282:V1282)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1293","v":0},{"$f":"+'[8]2'!L1283","v":0},{"$f":"+'[8]2'!M1283","v":0},{"$f":"+'[8]2'!N1283","v":0},{"$f":"+SUM('[8]2'!O1283:V1283)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1294","v":0},{"$f":"+'[8]2'!L1284","v":0},{"$f":"+'[8]2'!M1284","v":0},{"$f":"+'[8]2'!N1284","v":0},{"$f":"+SUM('[8]2'!O1284:V1284)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1295","v":0},{"$f":"+'[8]2'!L1285","v":0},{"$f":"+'[8]2'!M1285","v":0},{"$f":"+'[8]2'!N1285","v":0},{"$f":"+SUM('[8]2'!O1285:V1285)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1296","v":0},{"$f":"+'[8]2'!L1286","v":0},{"$f":"+'[8]2'!M1286","v":0},{"$f":"+'[8]2'!N1286","v":15},{"$f":"+SUM('[8]2'!O1286:V1286)","v":0},15,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1297","v":0},{"$f":"+'[8]2'!L1287","v":0},{"$f":"+'[8]2'!M1287","v":0},{"$f":"+'[8]2'!N1287","v":2},{"$f":"+SUM('[8]2'!O1287:V1287)","v":0},2,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1298","v":0},{"$f":"+'[8]2'!L1288","v":0},{"$f":"+'[8]2'!M1288","v":0},{"$f":"+'[8]2'!N1288","v":0},{"$f":"+SUM('[8]2'!O1288:V1288)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1299","v":0},{"$f":"+'[8]2'!L1289","v":0},{"$f":"+'[8]2'!M1289","v":0},{"$f":"+'[8]2'!N1289","v":0},{"$f":"+SUM('[8]2'!O1289:V1289)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002007000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1300","v":0},{"$f":"+'[8]2'!L1290","v":0},{"$f":"+'[8]2'!M1290","v":0},{"$f":"+'[8]2'!N1290","v":0},{"$f":"+SUM('[8]2'!O1290:V1290)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Consumable supplies",null,null,0,0,1761,1761,{"$f":"+'[7]2'!AB1301","v":322.0122012129861},{"$f":"+'[8]2'!L1291","v":0},{"$f":"+'[8]2'!M1291","v":0},{"$f":"+'[8]2'!N1291","v":830},{"$f":"+SUM('[8]2'!O1291:V1291)","v":0},1152.0122012129862,null,1152.0122012129862,415,0,237,237,652,0,0,652,237,433,0,236,236,669,0,0,669,236,452,0,156,156,608,0,0,608,156]
[1,"041002007000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,1118,1118,{"$f":"+'[7]2'!AB1302","v":271.95462004994647},{"$f":"+'[8]2'!L1292","v":0},{"$f":"+'[8]2'!M1292","v":0},{"$f":"+'[8]2'!N1292","v":430},{"$f":"+SUM('[8]2'!O1292:V1292)","v":0},701.95462004994647,null,701.95462004994647,350,0,326,326,676,0,0,676,326,366,0,402,402,768,0,0,768,402,382,0,324,324,706,0,0,706,324]
[1,"041002007000",null,null,null,"Operating leases",null,null,0,0,159,159,{"$f":"+'[7]2'!AB1303","v":233.195576168391},{"$f":"+'[8]2'!L1293","v":0},{"$f":"+'[8]2'!M1293","v":0},{"$f":"+'[8]2'!N1293","v":-233},{"$f":"+SUM('[8]2'!O1293:V1293)","v":0},0.19557616839099978,null,0.19557616839099978,102,-102,0,-102,0,0,0,0,-102,107,-107,0,-107,0,0,0,0,-107,112,-112,0,-112,0,0,0,0,-112]
[0,"041002007000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1304","v":0},{"$f":"+'[8]2'!L1294","v":0},{"$f":"+'[8]2'!M1294","v":0},{"$f":"+'[8]2'!N1294","v":0},{"$f":"+SUM('[8]2'!O1294:V1294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Property payments",null,null,0,0,273,273,{"$f":"+'[7]2'!AB1305","v":267.94256154120586},{"$f":"+'[8]2'!L1295","v":0},{"$f":"+'[8]2'!M1295","v":0},{"$f":"+'[8]2'!N1295","v":41},{"$f":"+SUM('[8]2'!O1295:V1295)","v":0},308.94256154120586,null,308.94256154120586,19,-19,0,-19,0,0,0,0,-19,20,-10,0,-10,10,0,0,10,-10,21,-10,0,-10,11,0,0,11,-10]
[0,"041002007000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1306","v":0},{"$f":"+'[8]2'!L1296","v":0},{"$f":"+'[8]2'!M1296","v":0},{"$f":"+'[8]2'!N1296","v":0},{"$f":"+SUM('[8]2'!O1296:V1296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002007000",null,null,null,"Travel and subsistence",null,null,0,0,12783,12783,{"$f":"+'[7]2'!AB1307","v":1552.5321441312879},{"$f":"+'[8]2'!L1297","v":0},{"$f":"+'[8]2'!M1297","v":0},{"$f":"+'[8]2'!N1297","v":16836},{"$f":"+SUM('[8]2'!O1297:V1297)","v":0},18388.532144131288,null,18388.532144131288,1999,0,11931,11931,13930,0,0,13930,11931,2089,0,11168,11168,13257,0,0,13257,11168,2183,0,11926,11926,14109,0,0,14109,11926]
[1,"041002007000",null,null,null,"Training and development",null,null,0,0,880,880,{"$f":"+'[7]2'!AB1308","v":782.41512665001778},{"$f":"+'[8]2'!L1298","v":0},{"$f":"+'[8]2'!M1298","v":0},{"$f":"+'[8]2'!N1298","v":41.5},{"$f":"+SUM('[8]2'!O1298:V1298)","v":0},823.91512665001778,null,823.91512665001778,782,0,171,171,953,0,0,953,171,817,0,193,193,1010,0,0,1010,193,854,0,85,85,939,0,0,939,85]
[1,"041002007000",null,null,null,"Operating payments",null,null,0,0,1329,1329,{"$f":"+'[7]2'!AB1309","v":337.81691045308594},{"$f":"+'[8]2'!L1299","v":0},{"$f":"+'[8]2'!M1299","v":0},{"$f":"+'[8]2'!N1299","v":175},{"$f":"+SUM('[8]2'!O1299:V1299)","v":0},512.81691045308594,null,512.81691045308594,480,0,224,224,704,0,0,704,224,502,0,192,192,694,0,0,694,192,524,0,103,103,627,0,0,627,103]
[1,"041002007000",null,null,null,"Venues and facilities",null,null,0,0,90,90,{"$f":"+'[7]2'!AB1310","v":224.26493043168034},{"$f":"+'[8]2'!L1300","v":0},{"$f":"+'[8]2'!M1300","v":0},{"$f":"+'[8]2'!N1300","v":141.5},{"$f":"+SUM('[8]2'!O1300:V1300)","v":0},365.76493043168034,null,365.76493043168034,330,-244,0,-244,86,0,0,86,-244,345,-285,0,-285,60,0,0,60,-285,360,-278,0,-278,82,0,0,82,-278]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1311,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1311,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1312:I1313)","v":0},0,0,0,0,0,{"$f":"SUM(O1312:O1313)","v":0},{"$f":"SUM(P1312:P1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1312:AD1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1312:AU1313)","v":0}]
[0,{"$f":"B1311","v":"041002007000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1312","v":0},{"$f":"+'[8]2'!L1302","v":0},{"$f":"+'[8]2'!M1302","v":0},{"$f":"+'[8]2'!N1302","v":0},{"$f":"+SUM('[8]2'!O1302:V1302)","v":0},{"$f":"SUM(M1312:Q1312)","v":0},null,{"$f":"R1312-S1312","v":0},0,0,0,{"$f":"SUM(V1312:W1312)","v":0},{"$f":"U1312+X1312","v":0},0,0,{"$f":"U1312+X1312+Z1312+AA1312","v":0},{"$f":"AB1312-U1312","v":0},0,0,0,{"$f":"SUM(AE1312:AF1312)","v":0},{"$f":"AD1312+AG1312","v":0},0,0,{"$f":"AD1312+AG1312+AI1312+AJ1312","v":0},{"$f":"AK1312-AD1312","v":0},0,0,0,{"$f":"SUM(AN1312:AO1312)","v":0},{"$f":"AM1312+AP1312","v":0},0,0,{"$f":"AM1312+AP1312+AR1312+AS1312","v":0},{"$f":"AT1312-AM1312","v":0}]
[0,{"$f":"B1312","v":"041002007000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1313","v":0},{"$f":"+'[8]2'!L1303","v":0},{"$f":"+'[8]2'!M1303","v":0},{"$f":"+'[8]2'!N1303","v":0},{"$f":"+SUM('[8]2'!O1303:V1303)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1315,I1322,I1325,I1326,I1327,I1334,I1335)","v":0},{"$f":"SUM(J1315,J1322,J1325,J1326,J1327,J1334,J1335)","v":0},178,178,0,0,0,440,0,{"$f":"SUM(M1314:Q1314)","v":440},{"$f":"SUM(S1315,S1322,S1325,S1326,S1327,S1334,S1335)","v":0},440,0,0,0,0,0,0,0,0,0,0,0,139,139,139,0,0,139,139,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1315,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1315:AU1315,\"<>0\")-COUNTBLANK(I1315:AU1315))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1316,I1319)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1315:Q1315)","v":0},{"$f":"SUM(S1316,S1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1230,0)","v":"Water Resources Regulation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1317:I1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1317:S1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1315:$D1316)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1315:$D1316)","v":0},{"$f":"SUM(V1317:W1317)","v":0},{"$f":"U1317+X1317","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1315:$D1316)","v":0},{"$f":"AB1317-U1317","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1315:$D1316)","v":0},{"$f":"SUM(AE1317:AF1317)","v":0},{"$f":"AD1317+AG1317","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1315:$D1316)","v":0},{"$f":"AK1317-AD1317","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1315:$D1316)","v":0},{"$f":"SUM(AN1317:AO1317)","v":0},{"$f":"AM1317+AP1317","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1315:$D1316)","v":0},{"$f":"AT1317-AM1317","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1317:$D1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1317:$D1318)","v":0},{"$f":"SUM(V1318:W1318)","v":0},{"$f":"U1318+X1318","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1317:$D1318)","v":0},{"$f":"AB1318-U1318","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1317:$D1318)","v":0},{"$f":"SUM(AE1318:AF1318)","v":0},{"$f":"AD1318+AG1318","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1317:$D1318)","v":0},{"$f":"AK1318-AD1318","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1317:$D1318)","v":0},{"$f":"SUM(AN1318:AO1318)","v":0},{"$f":"AM1318+AP1318","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1317:$D1318)","v":0},{"$f":"AT1318-AM1318","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1320:I1321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1320:S1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1319:$D1320)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1319:$D1320)","v":0},{"$f":"SUM(V1320:W1320)","v":0},{"$f":"U1320+X1320","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1319:$D1320)","v":0},{"$f":"AB1320-U1320","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1319:$D1320)","v":0},{"$f":"SUM(AE1320:AF1320)","v":0},{"$f":"AD1320+AG1320","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1319:$D1320)","v":0},{"$f":"AK1320-AD1320","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1319:$D1320)","v":0},{"$f":"SUM(AN1320:AO1320)","v":0},{"$f":"AM1320+AP1320","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1319:$D1320)","v":0},{"$f":"AT1320-AM1320","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1321:$D1322)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1321:$D1322)","v":0},{"$f":"SUM(V1321:W1321)","v":0},{"$f":"U1321+X1321","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1321:$D1322)","v":0},{"$f":"AB1321-U1321","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1321:$D1322)","v":0},{"$f":"SUM(AE1321:AF1321)","v":0},{"$f":"AD1321+AG1321","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1321:$D1322)","v":0},{"$f":"AK1321-AD1321","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1321:$D1322)","v":0},{"$f":"SUM(AN1321:AO1321)","v":0},{"$f":"AM1321+AP1321","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1321:$D1322)","v":0},{"$f":"AT1321-AM1321","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1323:I1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1323:S1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1323:$D1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1323:$D1324)","v":0},{"$f":"SUM(V1323:W1323)","v":0},{"$f":"U1323+X1323","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1323:$D1324)","v":0},{"$f":"AB1323-U1323","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1323:$D1324)","v":0},{"$f":"SUM(AE1323:AF1323)","v":0},{"$f":"AD1323+AG1323","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1323:$D1324)","v":0},{"$f":"AK1323-AD1323","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1323:$D1324)","v":0},{"$f":"SUM(AN1323:AO1323)","v":0},{"$f":"AM1323+AP1323","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1323:$D1324)","v":0},{"$f":"AT1323-AM1323","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1325:$D1326)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1325:$D1326)","v":0},{"$f":"SUM(V1324:W1324)","v":0},{"$f":"U1324+X1324","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1325:$D1326)","v":0},{"$f":"AB1324-U1324","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1325:$D1326)","v":0},{"$f":"SUM(AE1324:AF1324)","v":0},{"$f":"AD1324+AG1324","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1325:$D1326)","v":0},{"$f":"AK1324-AD1324","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1325:$D1326)","v":0},{"$f":"SUM(AN1324:AO1324)","v":0},{"$f":"AM1324+AP1324","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1325:$D1326)","v":0},{"$f":"AT1324-AM1324","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1327:$D1328)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1327:$D1328)","v":0},{"$f":"SUM(V1325:W1325)","v":0},{"$f":"U1325+X1325","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1327:$D1328)","v":0},{"$f":"AB1325-U1325","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1327:$D1328)","v":0},{"$f":"SUM(AE1325:AF1325)","v":0},{"$f":"AD1325+AG1325","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1327:$D1328)","v":0},{"$f":"AK1325-AD1325","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1327:$D1328)","v":0},{"$f":"SUM(AN1325:AO1325)","v":0},{"$f":"AM1325+AP1325","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1327:$D1328)","v":0},{"$f":"AT1325-AM1325","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1329:$D1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1329:$D1330)","v":0},{"$f":"SUM(V1326:W1326)","v":0},{"$f":"U1326+X1326","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1329:$D1330)","v":0},{"$f":"AB1326-U1326","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1329:$D1330)","v":0},{"$f":"SUM(AE1326:AF1326)","v":0},{"$f":"AD1326+AG1326","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1329:$D1330)","v":0},{"$f":"AK1326-AD1326","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1329:$D1330)","v":0},{"$f":"SUM(AN1326:AO1326)","v":0},{"$f":"AM1326+AP1326","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1329:$D1330)","v":0},{"$f":"AT1326-AM1326","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1328,I1331)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1328,S1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1329:I1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1329:S1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1331:$D1332)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1331:$D1332)","v":0},{"$f":"SUM(V1329:W1329)","v":0},{"$f":"U1329+X1329","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1331:$D1332)","v":0},{"$f":"AB1329-U1329","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1331:$D1332)","v":0},{"$f":"SUM(AE1329:AF1329)","v":0},{"$f":"AD1329+AG1329","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1331:$D1332)","v":0},{"$f":"AK1329-AD1329","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1331:$D1332)","v":0},{"$f":"SUM(AN1329:AO1329)","v":0},{"$f":"AM1329+AP1329","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1331:$D1332)","v":0},{"$f":"AT1329-AM1329","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1333:$D1334)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1333:$D1334)","v":0},{"$f":"SUM(V1330:W1330)","v":0},{"$f":"U1330+X1330","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1333:$D1334)","v":0},{"$f":"AB1330-U1330","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1333:$D1334)","v":0},{"$f":"SUM(AE1330:AF1330)","v":0},{"$f":"AD1330+AG1330","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1333:$D1334)","v":0},{"$f":"AK1330-AD1330","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1333:$D1334)","v":0},{"$f":"SUM(AN1330:AO1330)","v":0},{"$f":"AM1330+AP1330","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1333:$D1334)","v":0},{"$f":"AT1330-AM1330","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1332:I1333)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1332:S1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1335:$D1336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1335:$D1336)","v":0},{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1335:$D1336)","v":0},{"$f":"AB1332-U1332","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1335:$D1336)","v":0},{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1335:$D1336)","v":0},{"$f":"AK1332-AD1332","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1335:$D1336)","v":0},{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1335:$D1336)","v":0},{"$f":"AT1332-AM1332","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1337:$D1338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1337:$D1338)","v":0},{"$f":"SUM(V1333:W1333)","v":0},{"$f":"U1333+X1333","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1337:$D1338)","v":0},{"$f":"AB1333-U1333","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1337:$D1338)","v":0},{"$f":"SUM(AE1333:AF1333)","v":0},{"$f":"AD1333+AG1333","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1337:$D1338)","v":0},{"$f":"AK1333-AD1333","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1337:$D1338)","v":0},{"$f":"SUM(AN1333:AO1333)","v":0},{"$f":"AM1333+AP1333","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1337:$D1338)","v":0},{"$f":"AT1333-AM1333","v":0}]
[0,null,{"$f":"C1316","v":"Water Resources Regulation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1339:$D1340)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1339:$D1340)","v":0},{"$f":"SUM(V1334:W1334)","v":0},{"$f":"U1334+X1334","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1339:$D1340)","v":0},{"$f":"AB1334-U1334","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1339:$D1340)","v":0},{"$f":"SUM(AE1334:AF1334)","v":0},{"$f":"AD1334+AG1334","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1339:$D1340)","v":0},{"$f":"AK1334-AD1334","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1339:$D1340)","v":0},{"$f":"SUM(AN1334:AO1334)","v":0},{"$f":"AM1334+AP1334","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1339:$D1340)","v":0},{"$f":"AT1334-AM1334","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1336:I1337)","v":0},0,178,178,0,0,0,440,0,440,{"$f":"SUM(S1336:S1337)","v":0},440,0,0,0,0,0,0,0,0,0,0,0,139,139,139,0,0,139,139,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1316","v":"Water Resources Regulation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1341:$D1342)","v":0},0,178,178,0,0,0,440,0,440,{"$f":"DSUM($I$180:$BB$289,S$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1341:$D1342)","v":440},{"$f":"DSUM($I$180:$BB$289,U$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1341:$D1342)","v":0},{"$f":"SUM(V1336:W1336)","v":0},{"$f":"U1336+X1336","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1341:$D1342)","v":0},{"$f":"AB1336-U1336","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1341:$D1342)","v":139},{"$f":"SUM(AE1336:AF1336)","v":139},{"$f":"AD1336+AG1336","v":139},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1341:$D1342)","v":139},{"$f":"AK1336-AD1336","v":139},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1341:$D1342)","v":0},{"$f":"SUM(AN1336:AO1336)","v":0},{"$f":"AM1336+AP1336","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1341:$D1342)","v":0},{"$f":"AT1336-AM1336","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1343:$D1344)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1343:$D1344)","v":0},{"$f":"SUM(V1337:W1337)","v":0},{"$f":"U1337+X1337","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1343:$D1344)","v":0},{"$f":"AB1337-U1337","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1343:$D1344)","v":0},{"$f":"SUM(AE1337:AF1337)","v":0},{"$f":"AD1337+AG1337","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1343:$D1344)","v":0},{"$f":"AK1337-AD1337","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1343:$D1344)","v":0},{"$f":"SUM(AN1337:AO1337)","v":0},{"$f":"AM1337+AP1337","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1343:$D1344)","v":0},{"$f":"AT1337-AM1337","v":0}]
[1,null,{"$f":"C1316","v":"Water Resources Regulation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1339,I1342,I1345:I1349)","v":0},0,4333,4333,643,0,0,3362,0,4005,{"$f":"SUM(S1339,S1342,S1345:S1349)","v":0},4005,775,-50,2884,2834,3609,{"$f":"SUM(Z1339,Z1342,Z1345:Z1349)","v":0},{"$f":"SUM(AA1339,AA1342,AA1345:AA1349)","v":0},3609,2834,810,0,2246,2246,3056,0,0,3056,2246,846,0,1750,1750,2596,0,0,2596,1750]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1339:AU1339,\"<>0\")-COUNTBLANK(I1339:AU1339))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1340:I1341)","v":0},0,0,0,20,0,0,-20,0,0,{"$f":"SUM(S1340:S1341)","v":0},0,{"$f":"SUM(U1340:U1341)","v":0},0,0,0,0,{"$f":"SUM(Z1340:Z1341)","v":0},{"$f":"SUM(AA1340:AA1341)","v":0},0,0,{"$f":"SUM(AD1340:AD1341)","v":0},0,0,{"$f":"SUM(AG1340:AG1341)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1340:AP1341)","v":0},0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1340,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1340,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},{"$f":"C1316","v":"Water Resources Regulation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1340","v":0},{"$f":"+'[8]2'!L1330","v":0},{"$f":"+'[8]2'!M1330","v":0},{"$f":"+'[8]2'!N1330","v":0},{"$f":"+SUM('[8]2'!O1330:V1330)","v":0},0,null,{"$f":"R1340-S1340","v":0},0,0,0,{"$f":"SUM(V1340:W1340)","v":0},{"$f":"U1340+X1340","v":0},0,0,{"$f":"U1340+X1340+Z1340+AA1340","v":0},{"$f":"AB1340-U1340","v":0},0,0,0,{"$f":"SUM(AE1340:AF1340)","v":0},{"$f":"AD1340+AG1340","v":0},0,0,{"$f":"AD1340+AG1340+AI1340+AJ1340","v":0},{"$f":"AK1340-AD1340","v":0},0,0,0,{"$f":"SUM(AN1340:AO1340)","v":0},{"$f":"AM1340+AP1340","v":0},0,0,{"$f":"AM1340+AP1340+AR1340+AS1340","v":0},{"$f":"AT1340-AM1340","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1341,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1341,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1341","v":20},{"$f":"+'[8]2'!L1331","v":0},{"$f":"+'[8]2'!M1331","v":0},{"$f":"+'[8]2'!N1331","v":-20},{"$f":"+SUM('[8]2'!O1331:V1331)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1316","v":"Water Resources Regulation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1343:I1344)","v":0},0,4333,4333,623,{"$f":"SUM(N1343:N1344)","v":0},{"$f":"SUM(O1343:O1344)","v":0},{"$f":"SUM(P1343:P1344)","v":3382},{"$f":"SUM(Q1343:Q1344)","v":0},{"$f":"SUM(M1342:Q1342)","v":4005},{"$f":"SUM(S1343:S1344)","v":0},4005,775,-50,2884,2834,3609,{"$f":"SUM(Z1343:Z1344)","v":0},0,3609,2834,810,0,2246,2246,3056,0,0,3056,2246,846,0,1750,1750,2596,0,0,2596,1750]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1343,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1343,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},43,41,null,"Transport equipment",null,null,0,0,557,557,{"$f":"+'[7]2'!AB1343","v":78},{"$f":"+'[8]2'!L1333","v":0},{"$f":"+'[8]2'!M1333","v":0},{"$f":"+'[8]2'!N1333","v":-28},{"$f":"+SUM('[8]2'!O1333:V1333)","v":0},{"$f":"SUM(M1343:Q1343)","v":50},null,{"$f":"R1343-S1343","v":50},82,-50,0,{"$f":"SUM(V1343:W1343)","v":-50},{"$f":"U1343+X1343","v":32},0,0,{"$f":"U1343+X1343+Z1343+AA1343","v":32},{"$f":"AB1343-U1343","v":-50},86,0,280,{"$f":"SUM(AE1343:AF1343)","v":280},{"$f":"AD1343+AG1343","v":366},0,0,{"$f":"AD1343+AG1343+AI1343+AJ1343","v":366},{"$f":"AK1343-AD1343","v":280},90,0,0,{"$f":"SUM(AN1343:AO1343)","v":0},{"$f":"AM1343+AP1343","v":90},0,0,{"$f":"AM1343+AP1343+AR1343+AS1343","v":90},{"$f":"AT1343-AM1343","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1344,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1344,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},{"$f":"C1316","v":"Water Resources Regulation"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,3776,3776,{"$f":"+'[7]2'!AB1344","v":545},{"$f":"+'[8]2'!L1334","v":0},{"$f":"+'[8]2'!M1334","v":0},{"$f":"+'[8]2'!N1334","v":3410},{"$f":"+SUM('[8]2'!O1334:V1334)","v":0},3955,null,3955,693,0,2884,2884,3577,0,0,3577,2884,724,0,1966,1966,2690,0,0,2690,1966,756,0,1750,1750,2506,0,0,2506,1750]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1345,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1345,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1345","v":0},{"$f":"+'[8]2'!L1335","v":0},{"$f":"+'[8]2'!M1335","v":0},{"$f":"+'[8]2'!N1335","v":0},{"$f":"+SUM('[8]2'!O1335:V1335)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1346,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1346,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1346","v":0},{"$f":"+'[8]2'!L1336","v":0},{"$f":"+'[8]2'!M1336","v":0},{"$f":"+'[8]2'!N1336","v":0},{"$f":"+SUM('[8]2'!O1336:V1336)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1347,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1347,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1347","v":0},{"$f":"+'[8]2'!L1337","v":0},{"$f":"+'[8]2'!M1337","v":0},{"$f":"+'[8]2'!N1337","v":0},{"$f":"+SUM('[8]2'!O1337:V1337)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1348,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1348,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1348","v":0},{"$f":"+'[8]2'!L1338","v":0},{"$f":"+'[8]2'!M1338","v":0},{"$f":"+'[8]2'!N1338","v":0},{"$f":"+SUM('[8]2'!O1338:V1338)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1349,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1349,Cover!$EM$4:$EM$5030,0)),0)","v":"041002007000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1349","v":0},{"$f":"+'[8]2'!L1339","v":0},{"$f":"+'[8]2'!M1339","v":0},{"$f":"+'[8]2'!N1339","v":0},{"$f":"+SUM('[8]2'!O1339:V1339)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1350:Q1350)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,S$298:S$310)","v":0},{"$f":"R1350-S1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,W$298:W$310)","v":0},{"$f":"SUM(V1350:W1350)","v":0},{"$f":"U1350+X1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AA$298:AA$310)","v":0},{"$f":"U1350+X1350+Z1350+AA1350","v":0},{"$f":"AB1350-U1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AF$298:AF$310)","v":0},{"$f":"SUM(AE1350:AF1350)","v":0},{"$f":"AD1350+AG1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AJ$298:AJ$310)","v":0},{"$f":"AD1350+AG1350+AI1350+AJ1350","v":0},{"$f":"AK1350-AD1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AO$298:AO$310)","v":0},{"$f":"SUM(AN1350:AO1350)","v":0},{"$f":"AM1350+AP1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AS$298:AS$310)","v":0},{"$f":"AM1350+AP1350+AR1350+AS1350","v":0},{"$f":"AT1350-AM1350","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1268,I1314,I1338,I1350)","v":0},{"$f":"SUM(J1268,J1314,J1338,J1350)","v":0},{"$f":"SUM(K1268,K1314,K1338,K1350)","v":202057},202057,92919,0,0,125373,0,218292,0,218292,86947,-749,62485,61736,148683,0,2022,150705,63758,90853,-772,59653,58881,149734,0,2053,151787,60934,94922,-816,60961,60145,155067,0,2084,157151,{"$f":"SUM(AU1268,AU1314,AU1338,AU1350)","v":62229}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1352-I1266","v":0},{"$f":"J1352-J1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(I1240:I1249,\"=0\")+COUNTBLANK(I1240:I1249))=10))),1,0)","v":0},{"$f":"IF(AND(J1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(J1240:J1249,\"=0\")+COUNTBLANK(J1240:J1249))=10))),1,0)","v":0},{"$f":"IF(AND(K1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(K1240:K1249,\"=0\")+COUNTBLANK(K1240:K1249))=10))),1,0)","v":1},{"$f":"IF(AND(L1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(L1240:L1249,\"=0\")+COUNTBLANK(L1240:L1249))=10))),1,0)","v":1},{"$f":"IF(AND(M1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(M1240:M1249,\"=0\")+COUNTBLANK(M1240:M1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(P1240:P1249,\"=0\")+COUNTBLANK(P1240:P1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(V1240:V1249,\"=0\")+COUNTBLANK(V1240:V1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(AE1240:AE1249,\"=0\")+COUNTBLANK(AE1240:AE1249))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1339","v":0},{"$f":"+J1339","v":0},0,0,20,0,0,-20,0,{"$f":"SUM(M1359:Q1359)","v":0},{"$f":"+S1339","v":0},{"$f":"SUM(T1360:T1361)","v":0},{"$f":"+U1339","v":0},{"$f":"+V1339","v":0},{"$f":"+W1339","v":0},0,0,0,0,0,0,{"$f":"+AD1339","v":0},{"$f":"+AE1339","v":0},{"$f":"+AF1339","v":0},{"$f":"SUM(AG1360:AG1361)","v":0},0,0,0,0,0,{"$f":"+AM1339","v":0},{"$f":"+AN1339","v":0},{"$f":"+AO1339","v":0},{"$f":"SUM(AP1360:AP1361)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1361:Q1361)","v":0},null,{"$f":"R1361-S1361","v":0},0,null,null,{"$f":"SUM(V1361:W1361)","v":0},{"$f":"U1361+X1361","v":0},null,null,{"$f":"U1361+X1361+Z1361+AA1361","v":0},{"$f":"AB1361-U1361","v":0},0,null,null,{"$f":"SUM(AE1361:AF1361)","v":0},{"$f":"AD1361+AG1361","v":0},null,null,{"$f":"AD1361+AG1361+AI1361+AJ1361","v":0},{"$f":"AK1361-AD1361","v":0},null,null,null,{"$f":"SUM(AN1361:AO1361)","v":0},{"$f":"AM1361+AP1361","v":0},null,null,{"$f":"AM1361+AP1361+AR1361+AS1361","v":0},{"$f":"AT1361-AM1361","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1362:Q1362)","v":0},null,{"$f":"R1362-S1362","v":0},0,null,null,{"$f":"SUM(V1362:W1362)","v":0},{"$f":"U1362+X1362","v":0},null,null,{"$f":"U1362+X1362+Z1362+AA1362","v":0},{"$f":"AB1362-U1362","v":0},0,null,null,{"$f":"SUM(AE1362:AF1362)","v":0},{"$f":"AD1362+AG1362","v":0},null,null,{"$f":"AD1362+AG1362+AI1362+AJ1362","v":0},{"$f":"AK1362-AD1362","v":0},null,null,null,{"$f":"SUM(AN1362:AO1362)","v":0},{"$f":"AM1362+AP1362","v":0},null,null,{"$f":"AM1362+AP1362+AR1362+AS1362","v":0},{"$f":"AT1362-AM1362","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"A1380","v":8},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Resources Management"}]
[1,null,null,null,{"$f":"B1380","v":8},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1380+3,0)<>\"\",OFFSET($F$43,A1380+3,0),\"\")","v":"Water Resources Institutional Oversight"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]2'!F1355","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"National Water Resources  Infrastructure Agency gazetted for establishment",null,null,"Draft legislation for establishment of the Agency","Gazette for establishment of the Agency by accounting officer for approval","Gazette for establishment of the Agency by accounting officer for approval",null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1391:AC1391,\"<>0\")-COUNTBLANK(F1391:AC1391))<>0,1,0)","v":1},null,null,null,2,"Number of Catchment Management Agencies gazetted for establishment",null,null,2,1,1,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of irrigation boards transformed into Water User Associations ",null,null,"Transformation status report of the 5 Irrigation Boards into Water User Associations submitted","Transformation status of the 5 Irrigation Boards into Water User Associations submitted to the accounting officer ","Transformation status of the 5 Irrigation Boards into Water User Associations submitted to the accounting officer ",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Performance of water resource institutions evaluated against their performance plans",null,null,"Annual performance plans and reports for [TCTA, WRC and 2 CMAs]","Annual performance plans, annual reports and quarterly reports for [TCTA, WRC and 2 CMAs]","Annual performance plans, annual reports and quarterly reports for [TCTA, WRC and 2 CMAs]",null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1400,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1504:AU1504,\">0.5\")+COUNTIF(I1504:AU1504,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1381))&E1381","v":"041002008"},null,null,1,"CD:Institutional Oversight",0,null,{"$f":"+'[7]2'!J1406","v":7123},{"$f":"+'[7]2'!L1406","v":7020},{"$f":"+'[7]2'!R1406","v":1205.9321083627801},1205.9321083627801,{"$f":"+'[7]2'!AB1406","v":1185.0498972441235},{"$f":"+'[8]2'!L1396","v":0},{"$f":"+'[8]2'!M1396","v":0},{"$f":"+'[8]2'!N1396","v":-36855},{"$f":"+SUM('[8]2'!O1396:V1396)","v":0},{"$f":"SUM(M1406:Q1406)","v":-35669.95010275588},null,{"$f":"R1406-S1406","v":-35669.95010275588},1103.6871925795665,-5869,1123,{"$f":"SUM(V1406:W1406)","v":-4746},{"$f":"U1406+X1406","v":-3642.3128074204333},0,1526,{"$f":"U1406+X1406+Z1406+AA1406","v":-2116.3128074204333},{"$f":"AB1406-U1406","v":-3220},1154.4434325896148,-5395,377,{"$f":"SUM(AE1406:AF1406)","v":-5018},{"$f":"AD1406+AG1406","v":-3863.5565674103855},0,1550,{"$f":"AD1406+AG1406+AI1406+AJ1406","v":-2313.5565674103855},{"$f":"AK1406-AD1406","v":-3468},1207,-5755,269,{"$f":"SUM(AN1406:AO1406)","v":-5486},{"$f":"AM1406+AP1406","v":-4279},0,1572,{"$f":"AM1406+AP1406+AR1406+AS1406","v":-2707},{"$f":"AT1406-AM1406","v":-3914}]
[{"$f":"IF(SUM(COUNTIF(F1407:AU1407,\"<>0\")-COUNTBLANK(F1407:AU1407))<>0,1,0)","v":1},null,null,null,2,"D:Water Resource Finance and Pricing",0,null,{"$f":"+'[7]2'!J1407","v":8809},{"$f":"+'[7]2'!L1407","v":7327},{"$f":"+'[7]2'!R1407","v":540.61429446407601},540.61429446407601,{"$f":"+'[7]2'!AB1407","v":531.25288700798876},{"$f":"+'[8]2'!L1397","v":0},{"$f":"+'[8]2'!M1397","v":0},{"$f":"+'[8]2'!N1397","v":2786},{"$f":"+SUM('[8]2'!O1397:V1397)","v":0},{"$f":"SUM(M1407:Q1407)","v":3317.2528870079886},null,{"$f":"R1407-S1407","v":3317.2528870079886},494.77832855408434,null,null,{"$f":"SUM(V1407:W1407)","v":0},{"$f":"U1407+X1407","v":494.77832855408434},null,null,{"$f":"U1407+X1407+Z1407+AA1407","v":494.77832855408434},{"$f":"AB1407-U1407","v":0},517.53213757235028,null,null,0,517.53213757235028,null,null,517.53213757235028,0,541,null,null,0,541,null,null,{"$f":"AM1407+AP1407+AR1407+AS1407","v":541},0]
[1,null,null,null,3,"D:Water Institutional Management and Governance ",0,null,{"$f":"+'[7]2'!J1408","v":4482},{"$f":"+'[7]2'!L1408","v":4183},{"$f":"+'[7]2'!R1408","v":4634.7559199057723},4634.7559199057723,{"$f":"+'[7]2'!AB1408","v":4554.4993690338379},{"$f":"+'[8]2'!L1398","v":0},{"$f":"+'[8]2'!M1398","v":0},{"$f":"+'[8]2'!N1398","v":2656},{"$f":"+SUM('[8]2'!O1398:V1398)","v":0},7210.4993690338379,null,7210.4993690338379,4241.7982853753547,null,null,0,4241.7982853753547,null,null,4241.7982853753547,0,4436.8696183528837,null,null,0,4436.8696183528837,null,null,4436.8696183528837,0,4636,null,null,0,4636,null,null,4636,0]
[1,null,null,null,4,"D: Institutional Governance",0,null,{"$f":"+'[7]2'!J1409","v":13961},{"$f":"+'[7]2'!L1409","v":12999},{"$f":"+'[7]2'!R1409","v":1144.4305583038858},1144.4305583038858,{"$f":"+'[7]2'!AB1409","v":1124.6133228530534},{"$f":"+'[8]2'!L1399","v":0},{"$f":"+'[8]2'!M1399","v":0},{"$f":"+'[8]2'!N1399","v":0},{"$f":"+SUM('[8]2'!O1399:V1399)","v":0},1124.6133228530534,null,1124.6133228530534,1047.400049503206,null,null,0,1047.400049503206,null,null,1047.400049503206,0,1095.5677628340723,null,null,0,1095.5677628340723,null,null,1095.5677628340723,0,1144,null,null,0,1144,null,null,1144,0]
[1,null,null,null,5,"Reg: Institutional Oversight",0,null,{"$f":"+'[7]2'!J1410","v":16470},{"$f":"+'[7]2'!L1410","v":14720},{"$f":"+'[7]2'!R1410","v":30515.267118963486},30515.267118963486,{"$f":"+'[7]2'!AB1410","v":30734.679737341819},{"$f":"+'[8]2'!L1400","v":0},{"$f":"+'[8]2'!M1400","v":0},{"$f":"+'[8]2'!N1400","v":0},{"$f":"+SUM('[8]2'!O1400:V1400)","v":0},30734.679737341819,null,30734.679737341819,28624.509797456205,null,null,0,28624.509797456205,null,null,28624.509797456205,0,29940.890470547078,null,null,0,{"$f":"AD1410+AG1410","v":29940.890470547078},null,null,29940.890470547078,0,31283,null,null,0,31283,null,null,31283,0]
[1,null,null,null,6,"Resource Institutional Oversight",0,null,{"$f":"+'[7]2'!J1411","v":0},{"$f":"+'[7]2'!L1411","v":0},{"$f":"+'[7]2'!R1411","v":35148},35148,{"$f":"+'[7]2'!AB1411","v":37913.904786519182},{"$f":"+'[8]2'!L1401","v":0},{"$f":"+'[8]2'!M1401","v":0},{"$f":"+'[8]2'!N1401","v":0},{"$f":"+SUM('[8]2'!O1401:V1401)","v":0},37913.904786519182,null,37913.904786519182,35310.82634653159,null,null,0,35310.82634653159,null,null,35310.82634653159,0,36934.696578104005,null,null,0,36934.696578104005,null,null,36934.696578104005,0,38589,null,null,0,38589,null,null,38589,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]2'!J1412","v":0},{"$f":"+'[7]2'!L1412","v":0},{"$f":"+'[7]2'!R1412","v":0},0,{"$f":"+'[7]2'!AB1412","v":0},{"$f":"+'[8]2'!L1402","v":0},{"$f":"+'[8]2'!M1402","v":0},{"$f":"+'[8]2'!N1402","v":0},{"$f":"+SUM('[8]2'!O1402:V1402)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]2'!J1413","v":0},{"$f":"+'[7]2'!L1413","v":0},{"$f":"+'[7]2'!R1413","v":0},0,{"$f":"+'[7]2'!AB1413","v":0},{"$f":"+'[8]2'!L1403","v":0},{"$f":"+'[8]2'!M1403","v":0},{"$f":"+'[8]2'!N1403","v":0},{"$f":"+SUM('[8]2'!O1403:V1403)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]2'!J1414","v":0},{"$f":"+'[7]2'!L1414","v":0},{"$f":"+'[7]2'!R1414","v":0},0,{"$f":"+'[7]2'!AB1414","v":0},{"$f":"+'[8]2'!L1404","v":0},{"$f":"+'[8]2'!M1404","v":0},{"$f":"+'[8]2'!N1404","v":0},{"$f":"+SUM('[8]2'!O1404:V1404)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]2'!J1415","v":0},{"$f":"+'[7]2'!L1415","v":0},{"$f":"+'[7]2'!R1415","v":0},0,{"$f":"+'[7]2'!AB1415","v":0},{"$f":"+'[8]2'!L1405","v":0},{"$f":"+'[8]2'!M1405","v":0},{"$f":"+'[8]2'!N1405","v":0},{"$f":"+SUM('[8]2'!O1405:V1405)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1406:I1415)","v":50845},46249,73189,73189,76044,{"$f":"SUM(N1406:N1415)","v":0},{"$f":"SUM(O1406:O1415)","v":0},{"$f":"SUM(P1406:P1415)","v":-31413},{"$f":"SUM(Q1406:Q1415)","v":0},44631,0,44631,{"$f":"SUM(U1406:U1415)","v":70823},{"$f":"SUM(V1406:V1415)","v":-5869},1123,{"$f":"SUM(X1406:X1415)","v":-4746},{"$f":"SUM(Y1406:Y1415)","v":66077},0,1526,{"$f":"SUM(AB1406:AB1415)","v":67603},-3220,{"$f":"SUM(AD1406:AD1415)","v":74080},-5395,377,{"$f":"SUM(AG1406:AG1415)","v":-5018},{"$f":"SUM(AH1406:AH1415)","v":69062},0,1550,{"$f":"SUM(AK1406:AK1415)","v":70612},-3468,77399,-5755,269,{"$f":"SUM(AP1406:AP1415)","v":-5486},{"$f":"SUM(AQ1406:AQ1415)","v":71913},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1381)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1381)","v":1572},{"$f":"SUM(AT1406:AT1415)","v":73485},-3914]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1417+X1417","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1417+AG1417","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1417+AP1417","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1419,I1422,I1461)","v":49419},45326,71313,71313,74494,0,{"$f":"SUM(O1419,O1422,O1461)","v":0},{"$f":"SUM(P1419,P1422,P1461)","v":-31959},0,42535.000000000007,0,42535.000000000007,69823,-5850,594,-5256,{"$f":"U1418+X1418","v":64567},{"$f":"SUM(Z1419,Z1422,Z1461)","v":0},{"$f":"SUM(AA1419,AA1422,AA1461)","v":1526},{"$f":"U1418+X1418+Z1418+AA1418","v":66093},-3730,73086,-5045,277,{"$f":"SUM(AG1419,AG1422,AG1461)","v":-4768},{"$f":"AD1418+AG1418","v":68318},{"$f":"SUM(AI1419,AI1422,AI1461)","v":0},{"$f":"SUM(AJ1419,AJ1422,AJ1461)","v":1550},{"$f":"AD1418+AG1418+AI1418+AJ1418","v":69868},{"$f":"SUM(AL1419,AL1422,AL1461)","v":-3218},{"$f":"SUM(AM1419,AM1422,AM1461)","v":76361},-5505,269,{"$f":"SUM(AP1419,AP1422,AP1461)","v":-5236},{"$f":"AM1418+AP1418","v":71125},{"$f":"SUM(AR1419,AR1422,AR1461)","v":0},{"$f":"SUM(AS1419,AS1422,AS1461)","v":1572},{"$f":"AM1418+AP1418+AR1418+AS1418","v":72697},{"$f":"SUM(AU1419,AU1422,AU1461)","v":-3664}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1419,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1419:AU1419,\"<>0\")-COUNTBLANK(I1419:AU1419))<>0,1,0))","v":1},{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1419,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1419,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1420:I1421)","v":44553},41791,51678,51678,57867,0,{"$f":"SUM(O1420:O1421)","v":0},{"$f":"SUM(P1420:P1421)","v":-29831},0,28036.000000000004,0,28036.000000000004,{"$f":"SUM(U1420:U1421)","v":54852},0,0,0,{"$f":"U1419+X1419","v":54852},{"$f":"SUM(Z1420:Z1421)","v":0},{"$f":"SUM(AA1420:AA1421)","v":1526},{"$f":"U1419+X1419+Z1419+AA1419","v":56378},1526,57316,0,0,{"$f":"SUM(AG1420:AG1421)","v":0},{"$f":"AD1419+AG1419","v":57316},{"$f":"SUM(AI1420:AI1421)","v":0},{"$f":"SUM(AJ1420:AJ1421)","v":1550},{"$f":"AD1419+AG1419+AI1419+AJ1419","v":58866},{"$f":"SUM(AL1420:AL1421)","v":1550},{"$f":"SUM(AM1420:AM1421)","v":59884},0,0,{"$f":"SUM(AP1420:AP1421)","v":0},{"$f":"AM1419+AP1419","v":59884},{"$f":"SUM(AR1420:AR1421)","v":0},{"$f":"SUM(AS1420:AS1421)","v":1572},{"$f":"AM1419+AP1419+AR1419+AS1419","v":61456},{"$f":"SUM(AU1420:AU1421)","v":1572}]
[1,{"$f":"B1419","v":"041002008001"},null,null,null,"Salaries and wages",null,null,38579,35916,48266,48266,{"$f":"+'[7]2'!AB1420","v":54148.55101887077},{"$f":"+'[8]2'!L1410","v":0},{"$f":"+'[8]2'!M1410","v":0},{"$f":"+'[8]2'!N1410","v":-30641},{"$f":"+SUM('[8]2'!O1410:V1410)","v":0},{"$f":"SUM(M1420:Q1420)","v":23507.55101887077},null,{"$f":"R1420-S1420","v":23507.55101887077},51327,0,0,{"$f":"SUM(V1420:W1420)","v":0},{"$f":"U1420+X1420","v":51327},0,1428,{"$f":"U1420+X1420+Z1420+AA1420","v":52755},{"$f":"AB1420-U1420","v":1428},53633,0,0,{"$f":"SUM(AE1420:AF1420)","v":0},{"$f":"AD1420+AG1420","v":53633},0,1450,{"$f":"AD1420+AG1420+AI1420+AJ1420","v":55083},{"$f":"AK1420-AD1420","v":1450},56036,0,0,{"$f":"SUM(AN1420:AO1420)","v":0},{"$f":"AM1420+AP1420","v":56036},0,1471,{"$f":"AM1420+AP1420+AR1420+AS1420","v":57507},{"$f":"AT1420-AM1420","v":1471}]
[1,{"$f":"B1420","v":"041002008001"},null,null,null,"Social contributions",null,null,5974,5875,3412,3412,{"$f":"+'[7]2'!AB1421","v":3718.4489811292328},{"$f":"+'[8]2'!L1411","v":0},{"$f":"+'[8]2'!M1411","v":0},{"$f":"+'[8]2'!N1411","v":810},{"$f":"+SUM('[8]2'!O1411:V1411)","v":0},{"$f":"SUM(M1421:Q1421)","v":4528.4489811292333},null,{"$f":"R1421-S1421","v":4528.4489811292333},3525,0,0,{"$f":"SUM(V1421:W1421)","v":0},{"$f":"U1421+X1421","v":3525},0,98,{"$f":"U1421+X1421+Z1421+AA1421","v":3623},{"$f":"AB1421-U1421","v":98},3683,0,0,{"$f":"SUM(AE1421:AF1421)","v":0},{"$f":"AD1421+AG1421","v":3683},0,100,{"$f":"AD1421+AG1421+AI1421+AJ1421","v":3783},{"$f":"AK1421-AD1421","v":100},3848,0,0,{"$f":"SUM(AN1421:AO1421)","v":0},{"$f":"AM1421+AP1421","v":3848},0,101,{"$f":"AM1421+AP1421+AR1421+AS1421","v":3949},{"$f":"AT1421-AM1421","v":101}]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1422,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1422,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1423:I1460)","v":4866},3535,19635,19635,16627.000000000004,0,{"$f":"SUM(O1423:O1460)","v":0},{"$f":"SUM(P1423:P1460)","v":-2128},0,14499.000000000002,0,14499.000000000002,14971,-5850,594,-5256,{"$f":"SUM(Y1423:Y1460)","v":9715},{"$f":"SUM(Z1423:Z1460)","v":0},0,{"$f":"SUM(AB1423:AB1460)","v":9715},{"$f":"SUM(AC1423:AC1460)","v":-5256},{"$f":"SUM(AD1423:AD1460)","v":15770},-5045,277,-4768,{"$f":"SUM(AH1423:AH1460)","v":11002},0,0,{"$f":"SUM(AK1423:AK1460)","v":11002},-4768,16477,-5505,269,-5236,{"$f":"SUM(AQ1423:AQ1460)","v":11241},0,0,{"$f":"SUM(AT1423:AT1460)","v":11241},-5236]
[1,{"$f":"B1422","v":"041002008000"},null,null,null,"Administrative fees",null,null,62,23,352,352,{"$f":"+'[7]2'!AB1423","v":283.06917737548071},{"$f":"+'[8]2'!L1413","v":0},{"$f":"+'[8]2'!M1413","v":0},{"$f":"+'[8]2'!N1413","v":-56},{"$f":"+SUM('[8]2'!O1413:V1413)","v":0},{"$f":"SUM(M1423:Q1423)","v":227.06917737548071},null,{"$f":"R1423-S1423","v":227.06917737548071},255,0,70,{"$f":"SUM(V1423:W1423)","v":70},{"$f":"U1423+X1423","v":325},0,0,{"$f":"U1423+X1423+Z1423+AA1423","v":325},{"$f":"AB1423-U1423","v":70},268,0,100,{"$f":"SUM(AE1423:AF1423)","v":100},{"$f":"AD1423+AG1423","v":368},0,0,{"$f":"AD1423+AG1423+AI1423+AJ1423","v":368},{"$f":"AK1423-AD1423","v":100},280,0,100,{"$f":"SUM(AN1423:AO1423)","v":100},{"$f":"AM1423+AP1423","v":380},0,0,{"$f":"AM1423+AP1423+AR1423+AS1423","v":380},{"$f":"AT1423-AM1423","v":100}]
[1,"041002008000",null,null,null,"Advertising",null,null,555,759,950,950,{"$f":"+'[7]2'!AB1424","v":531.82693931150925},{"$f":"+'[8]2'!L1414","v":0},{"$f":"+'[8]2'!M1414","v":0},{"$f":"+'[8]2'!N1414","v":-338},{"$f":"+SUM('[8]2'!O1414:V1414)","v":0},193.82693931150925,null,193.82693931150925,479,-179,0,-179,300,0,0,300,-179,504,-124,0,-124,380,0,0,380,-124,527,-140,0,-140,387,0,0,387,-140]
[1,"041002008000",null,null,null,"Minor assets",null,null,94,52,130,130,{"$f":"+'[7]2'!AB1425","v":138.80527155051121},{"$f":"+'[8]2'!L1415","v":0},{"$f":"+'[8]2'!M1415","v":0},{"$f":"+'[8]2'!N1415","v":28},{"$f":"+SUM('[8]2'!O1415:V1415)","v":0},166.80527155051121,null,166.80527155051121,125,0,0,0,125,0,0,125,0,132,0,0,0,132,0,0,132,0,138,0,0,0,138,0,0,138,0]
[0,"041002008000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1426","v":0},{"$f":"+'[8]2'!L1416","v":0},{"$f":"+'[8]2'!M1416","v":0},{"$f":"+'[8]2'!N1416","v":0},{"$f":"+SUM('[8]2'!O1416:V1416)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Bursaries: Employees",null,null,0,14,0,0,{"$f":"+'[7]2'!AB1427","v":0},{"$f":"+'[8]2'!L1417","v":0},{"$f":"+'[8]2'!M1417","v":0},{"$f":"+'[8]2'!N1417","v":0},{"$f":"+SUM('[8]2'!O1417:V1417)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Catering: Departmental activities",null,null,5,5,350,350,{"$f":"+'[7]2'!AB1428","v":424.99366851139672},{"$f":"+'[8]2'!L1418","v":0},{"$f":"+'[8]2'!M1418","v":0},{"$f":"+'[8]2'!N1418","v":-159},{"$f":"+SUM('[8]2'!O1418:V1418)","v":0},265.99366851139672,null,265.99366851139672,383,-155,0,-155,228,0,0,228,-155,403,-69,0,-69,334,0,0,334,-69,421,-80,0,-80,341,0,0,341,-80]
[1,"041002008000",null,null,null,"Communication (G&S)",null,null,380,756,542,542,{"$f":"+'[7]2'!AB1429","v":184.81376043523122},{"$f":"+'[8]2'!L1419","v":0},{"$f":"+'[8]2'!M1419","v":0},{"$f":"+'[8]2'!N1419","v":198},{"$f":"+SUM('[8]2'!O1419:V1419)","v":0},382.81376043523119,null,382.81376043523119,166,0,130,130,296,0,0,296,130,175,0,139,139,314,0,0,314,139,183,0,139,139,322,0,0,322,139]
[1,"041002008000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1430","v":39.770049713910517},{"$f":"+'[8]2'!L1420","v":0},{"$f":"+'[8]2'!M1420","v":0},{"$f":"+'[8]2'!N1420","v":-13},{"$f":"+SUM('[8]2'!O1420:V1420)","v":0},26.770049713910517,null,26.770049713910517,36,0,0,0,36,0,0,36,0,38,0,0,0,38,0,0,38,0,40,0,0,0,40,0,0,40,0]
[1,"041002008000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,9305,9305,{"$f":"+'[7]2'!AB1431","v":8355.6094644029636},{"$f":"+'[8]2'!L1421","v":0},{"$f":"+'[8]2'!M1421","v":0},{"$f":"+'[8]2'!N1421","v":-1493},{"$f":"+SUM('[8]2'!O1421:V1421)","v":0},6862.6094644029636,null,6862.6094644029636,7522,-4658,0,-4658,2864,0,0,2864,-4658,7925,-3925,0,-3925,4000,0,0,4000,-3925,8280,-4180,0,-4180,4100,0,0,4100,-4180]
[0,"041002008000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1432","v":0},{"$f":"+'[8]2'!L1422","v":0},{"$f":"+'[8]2'!M1422","v":0},{"$f":"+'[8]2'!N1422","v":0},{"$f":"+SUM('[8]2'!O1422:V1422)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1433","v":3.1192195854047462},{"$f":"+'[8]2'!L1423","v":0},{"$f":"+'[8]2'!M1423","v":0},{"$f":"+'[8]2'!N1423","v":-3},{"$f":"+SUM('[8]2'!O1423:V1423)","v":0},0.1192195854047462,null,0.1192195854047462,3,0,177,177,180,0,0,180,177,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[1,"041002008000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1434","v":41.329659506612884},{"$f":"+'[8]2'!L1424","v":0},{"$f":"+'[8]2'!M1424","v":0},{"$f":"+'[8]2'!N1424","v":0},{"$f":"+SUM('[8]2'!O1424:V1424)","v":0},41.329659506612884,null,41.329659506612884,37,-37,0,-37,0,0,0,0,-37,39,-39,0,-39,0,0,0,0,-39,41,-41,0,-41,0,0,0,0,-41]
[1,"041002008000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1435","v":3.8990244817559332},{"$f":"+'[8]2'!L1425","v":0},{"$f":"+'[8]2'!M1425","v":0},{"$f":"+'[8]2'!N1425","v":-4},{"$f":"+SUM('[8]2'!O1425:V1425)","v":0},-0.10097551824406681,null,-0.10097551824406681,4,-4,0,-4,0,0,0,0,-4,4,-4,0,-4,0,0,0,0,-4,4,-4,0,-4,0,0,0,0,-4]
[1,"041002008000",null,null,null,"Contractors",null,null,0,2,30,30,{"$f":"+'[7]2'!AB1436","v":56.145952537285432},{"$f":"+'[8]2'!L1426","v":0},{"$f":"+'[8]2'!M1426","v":0},{"$f":"+'[8]2'!N1426","v":-37},{"$f":"+SUM('[8]2'!O1426:V1426)","v":0},19.145952537285432,null,19.145952537285432,51,-51,0,-51,0,0,0,0,-51,53,-53,0,-53,0,0,0,0,-53,55,-55,0,-55,0,0,0,0,-55]
[1,"041002008000",null,null,null,"Agency and support/outsourced services",null,null,0,2,58,58,{"$f":"+'[7]2'!AB1437","v":60.044977019041362},{"$f":"+'[8]2'!L1427","v":0},{"$f":"+'[8]2'!M1427","v":0},{"$f":"+'[8]2'!N1427","v":9},{"$f":"+SUM('[8]2'!O1427:V1427)","v":0},69.044977019041369,null,69.044977019041369,54,0,0,0,54,0,0,54,0,57,0,0,0,57,0,0,57,0,60,0,0,0,60,0,0,60,0]
[1,"041002008000",null,null,null,"Entertainment",null,null,3,0,8,8,{"$f":"+'[7]2'!AB1438","v":3.1192195854047462},{"$f":"+'[8]2'!L1428","v":0},{"$f":"+'[8]2'!M1428","v":0},{"$f":"+'[8]2'!N1428","v":6},{"$f":"+SUM('[8]2'!O1428:V1428)","v":0},9.1192195854047462,null,9.1192195854047462,3,0,9,9,12,0,0,12,9,3,0,5,5,8,0,0,8,5,3,0,0,0,3,0,0,3,0]
[1,"041002008000",null,null,null,"Fleet services (including government motor transport)",null,null,161,21,41,41,{"$f":"+'[7]2'!AB1439","v":101.37463652565425},{"$f":"+'[8]2'!L1429","v":0},{"$f":"+'[8]2'!M1429","v":0},{"$f":"+'[8]2'!N1429","v":-67},{"$f":"+SUM('[8]2'!O1429:V1429)","v":0},34.374636525654253,null,34.374636525654253,91,-73,0,-73,18,0,0,18,-73,96,-13,0,-13,83,0,0,83,-13,100,-13,0,-13,87,0,0,87,-13]
[0,"041002008000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1440","v":0},{"$f":"+'[8]2'!L1430","v":0},{"$f":"+'[8]2'!M1430","v":0},{"$f":"+'[8]2'!N1430","v":0},{"$f":"+SUM('[8]2'!O1430:V1430)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1441","v":0},{"$f":"+'[8]2'!L1431","v":0},{"$f":"+'[8]2'!M1431","v":0},{"$f":"+'[8]2'!N1431","v":0},{"$f":"+SUM('[8]2'!O1431:V1431)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1442","v":0},{"$f":"+'[8]2'!L1432","v":0},{"$f":"+'[8]2'!M1432","v":0},{"$f":"+'[8]2'!N1432","v":0},{"$f":"+SUM('[8]2'!O1432:V1432)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1443","v":0},{"$f":"+'[8]2'!L1433","v":0},{"$f":"+'[8]2'!M1433","v":0},{"$f":"+'[8]2'!N1433","v":0},{"$f":"+SUM('[8]2'!O1433:V1433)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1444","v":0},{"$f":"+'[8]2'!L1434","v":0},{"$f":"+'[8]2'!M1434","v":0},{"$f":"+'[8]2'!N1434","v":0},{"$f":"+SUM('[8]2'!O1434:V1434)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1445","v":0},{"$f":"+'[8]2'!L1435","v":0},{"$f":"+'[8]2'!M1435","v":0},{"$f":"+'[8]2'!N1435","v":0},{"$f":"+SUM('[8]2'!O1435:V1435)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1446","v":37.430635024856954},{"$f":"+'[8]2'!L1436","v":0},{"$f":"+'[8]2'!M1436","v":0},{"$f":"+'[8]2'!N1436","v":-37},{"$f":"+SUM('[8]2'!O1436:V1436)","v":0},0.43063502485695437,null,0.43063502485695437,34,-34,0,-34,0,0,0,0,-34,36,-36,0,-36,0,0,0,0,-36,38,-38,0,-38,0,0,0,0,-38]
[0,"041002008000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1447","v":0},{"$f":"+'[8]2'!L1437","v":0},{"$f":"+'[8]2'!M1437","v":0},{"$f":"+'[8]2'!N1437","v":0},{"$f":"+SUM('[8]2'!O1437:V1437)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1448","v":0},{"$f":"+'[8]2'!L1438","v":0},{"$f":"+'[8]2'!M1438","v":0},{"$f":"+'[8]2'!N1438","v":0},{"$f":"+SUM('[8]2'!O1438:V1438)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041002008000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1449","v":0},{"$f":"+'[8]2'!L1439","v":0},{"$f":"+'[8]2'!M1439","v":0},{"$f":"+'[8]2'!N1439","v":0},{"$f":"+SUM('[8]2'!O1439:V1439)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1450","v":11.697073445267799},{"$f":"+'[8]2'!L1440","v":0},{"$f":"+'[8]2'!M1440","v":0},{"$f":"+'[8]2'!N1440","v":-12},{"$f":"+SUM('[8]2'!O1440:V1440)","v":0},-0.30292655473220087,null,-0.30292655473220087,11,0,0,0,11,0,0,11,0,11,-11,0,-11,0,0,0,0,-11,11,-11,0,-11,0,0,0,0,-11]
[1,"041002008000",null,null,null,"Consumable supplies",null,null,62,86,290,290,{"$f":"+'[7]2'!AB1451","v":10.917268548916612},{"$f":"+'[8]2'!L1441","v":0},{"$f":"+'[8]2'!M1441","v":0},{"$f":"+'[8]2'!N1441","v":47},{"$f":"+SUM('[8]2'!O1441:V1441)","v":0},57.91726854891661,null,57.91726854891661,10,0,67,67,77,0,0,77,67,10,0,20,20,30,0,0,30,20,10,0,15,15,25,0,0,25,15]
[1,"041002008000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,491,495,1236,1236,{"$f":"+'[7]2'!AB1452","v":1176.7255885939405},{"$f":"+'[8]2'!L1442","v":0},{"$f":"+'[8]2'!M1442","v":0},{"$f":"+'[8]2'!N1442","v":-151},{"$f":"+SUM('[8]2'!O1442:V1442)","v":0},1025.7255885939405,null,1025.7255885939405,1059,-128,0,-128,931,0,0,931,-128,1116,-304,0,-304,812,0,0,812,-304,1166,-347,0,-347,819,0,0,819,-347]
[1,"041002008000",null,null,null,"Operating leases",null,null,0,0,25,25,{"$f":"+'[7]2'!AB1453","v":58.485367226338994},{"$f":"+'[8]2'!L1443","v":0},{"$f":"+'[8]2'!M1443","v":0},{"$f":"+'[8]2'!N1443","v":-58},{"$f":"+SUM('[8]2'!O1443:V1443)","v":0},0.48536722633899387,null,0.48536722633899387,53,-53,0,-53,0,0,0,0,-53,55,-55,0,-55,0,0,0,0,-55,57,-57,0,-57,0,0,0,0,-57]
[1,"041002008000",null,null,null,"Rental and hiring",null,null,0,0,1,1,{"$f":"+'[7]2'!AB1454","v":0},{"$f":"+'[8]2'!L1444","v":0},{"$f":"+'[8]2'!M1444","v":0},{"$f":"+'[8]2'!N1444","v":0},{"$f":"+SUM('[8]2'!O1444:V1444)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041002008000",null,null,null,"Property payments",null,null,66,30,55,55,{"$f":"+'[7]2'!AB1455","v":42.889269299315266},{"$f":"+'[8]2'!L1445","v":0},{"$f":"+'[8]2'!M1445","v":0},{"$f":"+'[8]2'!N1445","v":7},{"$f":"+SUM('[8]2'!O1445:V1445)","v":0},49.889269299315266,null,49.889269299315266,39,-39,0,-39,0,0,0,0,-39,41,0,0,0,41,0,0,41,0,43,0,0,0,43,0,0,43,0]
[1,"041002008000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1456","v":52.246928055529501},{"$f":"+'[8]2'!L1446","v":0},{"$f":"+'[8]2'!M1446","v":0},{"$f":"+'[8]2'!N1446","v":-52},{"$f":"+SUM('[8]2'!O1446:V1446)","v":0},0.24692805552950148,null,0.24692805552950148,47,-47,0,-47,0,0,0,0,-47,50,-50,0,-50,0,0,0,0,-50,52,-52,0,-52,0,0,0,0,-52]
[1,"041002008000",null,null,null,"Travel and subsistence",null,null,2633,1234,5215,5215,{"$f":"+'[7]2'!AB1457","v":3941.9137510552482},{"$f":"+'[8]2'!L1447","v":0},{"$f":"+'[8]2'!M1447","v":0},{"$f":"+'[8]2'!N1447","v":214},{"$f":"+SUM('[8]2'!O1447:V1447)","v":0},4155.9137510552482,null,4155.9137510552482,3549,-254,0,-254,3295,0,0,3295,-254,3739,-180,0,-180,3559,0,0,3559,-180,3907,-299,0,-299,3608,0,0,3608,-299]
[1,"041002008000",null,null,null,"Training and development",null,null,90,0,330,330,{"$f":"+'[7]2'!AB1458","v":607.46801425757428},{"$f":"+'[8]2'!L1448","v":0},{"$f":"+'[8]2'!M1448","v":0},{"$f":"+'[8]2'!N1448","v":-243},{"$f":"+SUM('[8]2'!O1448:V1448)","v":0},364.46801425757428,null,364.46801425757428,547,-138,0,-138,409,0,0,409,-138,576,-175,0,-175,401,0,0,401,-175,602,-184,0,-184,418,0,0,418,-184]
[1,"041002008000",null,null,null,"Operating payments",null,null,264,0,508,508,{"$f":"+'[7]2'!AB1459","v":138.02546665416},{"$f":"+'[8]2'!L1449","v":0},{"$f":"+'[8]2'!M1449","v":0},{"$f":"+'[8]2'!N1449","v":112},{"$f":"+SUM('[8]2'!O1449:V1449)","v":0},250.02546665416,null,250.02546665416,124,0,2,2,126,0,0,126,2,131,0,13,13,144,0,0,144,13,137,0,15,15,152,0,0,152,15]
[1,"041002008000",null,null,null,"Venues and facilities",null,null,0,56,209,209,{"$f":"+'[7]2'!AB1460","v":321.27961729668885},{"$f":"+'[8]2'!L1450","v":0},{"$f":"+'[8]2'!M1450","v":0},{"$f":"+'[8]2'!N1450","v":-26},{"$f":"+SUM('[8]2'!O1450:V1450)","v":0},295.27961729668885,null,295.27961729668885,289,0,139,139,428,0,0,428,139,305,-7,0,-7,298,0,0,298,-7,319,-4,0,-4,315,0,0,315,-4]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1461,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1461,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1462:I1463)","v":0},0,0,0,0,0,{"$f":"SUM(O1462:O1463)","v":0},{"$f":"SUM(P1462:P1463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1462:AD1463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1462:AU1463)","v":0}]
[0,{"$f":"B1461","v":"041002008000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1462","v":0},{"$f":"+'[8]2'!L1452","v":0},{"$f":"+'[8]2'!M1452","v":0},{"$f":"+'[8]2'!N1452","v":0},{"$f":"+SUM('[8]2'!O1452:V1452)","v":0},{"$f":"SUM(M1462:Q1462)","v":0},null,{"$f":"R1462-S1462","v":0},0,0,0,{"$f":"SUM(V1462:W1462)","v":0},{"$f":"U1462+X1462","v":0},0,0,{"$f":"U1462+X1462+Z1462+AA1462","v":0},{"$f":"AB1462-U1462","v":0},0,0,0,{"$f":"SUM(AE1462:AF1462)","v":0},{"$f":"AD1462+AG1462","v":0},0,0,{"$f":"AD1462+AG1462+AI1462+AJ1462","v":0},{"$f":"AK1462-AD1462","v":0},0,0,0,{"$f":"SUM(AN1462:AO1462)","v":0},{"$f":"AM1462+AP1462","v":0},0,0,{"$f":"AM1462+AP1462+AR1462+AS1462","v":0},{"$f":"AT1462-AM1462","v":0}]
[0,{"$f":"B1462","v":"041002008000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1463","v":0},{"$f":"+'[8]2'!L1453","v":0},{"$f":"+'[8]2'!M1453","v":0},{"$f":"+'[8]2'!N1453","v":0},{"$f":"+SUM('[8]2'!O1453:V1453)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1465,I1472,I1475,I1476,I1477,I1484,I1485)","v":251},{"$f":"SUM(J1465,J1472,J1475,J1476,J1477,J1484,J1485)","v":190},48,48,0,0,0,70,0,{"$f":"SUM(M1464:Q1464)","v":70},{"$f":"SUM(S1465,S1472,S1475,S1476,S1477,S1484,S1485)","v":0},70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1465,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1465:AU1465,\"<>0\")-COUNTBLANK(I1465:AU1465))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1466,I1469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1465:Q1465)","v":0},{"$f":"SUM(S1466,S1469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1380,0)","v":"Water Resources Institutional Oversight"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1467:I1468)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1467:S1468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1465:$D1466)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1465:$D1466)","v":0},{"$f":"SUM(V1467:W1467)","v":0},{"$f":"U1467+X1467","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1465:$D1466)","v":0},{"$f":"AB1467-U1467","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1465:$D1466)","v":0},{"$f":"SUM(AE1467:AF1467)","v":0},{"$f":"AD1467+AG1467","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1465:$D1466)","v":0},{"$f":"AK1467-AD1467","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1465:$D1466)","v":0},{"$f":"SUM(AN1467:AO1467)","v":0},{"$f":"AM1467+AP1467","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1465:$D1466)","v":0},{"$f":"AT1467-AM1467","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1467:$D1468)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1467:$D1468)","v":0},{"$f":"SUM(V1468:W1468)","v":0},{"$f":"U1468+X1468","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1467:$D1468)","v":0},{"$f":"AB1468-U1468","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1467:$D1468)","v":0},{"$f":"SUM(AE1468:AF1468)","v":0},{"$f":"AD1468+AG1468","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1467:$D1468)","v":0},{"$f":"AK1468-AD1468","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1467:$D1468)","v":0},{"$f":"SUM(AN1468:AO1468)","v":0},{"$f":"AM1468+AP1468","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1467:$D1468)","v":0},{"$f":"AT1468-AM1468","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1470:I1471)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1470:S1471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1469:$D1470)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1469:$D1470)","v":0},{"$f":"SUM(V1470:W1470)","v":0},{"$f":"U1470+X1470","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1469:$D1470)","v":0},{"$f":"AB1470-U1470","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1469:$D1470)","v":0},{"$f":"SUM(AE1470:AF1470)","v":0},{"$f":"AD1470+AG1470","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1469:$D1470)","v":0},{"$f":"AK1470-AD1470","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1469:$D1470)","v":0},{"$f":"SUM(AN1470:AO1470)","v":0},{"$f":"AM1470+AP1470","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1469:$D1470)","v":0},{"$f":"AT1470-AM1470","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1471:$D1472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1471:$D1472)","v":0},{"$f":"SUM(V1471:W1471)","v":0},{"$f":"U1471+X1471","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1471:$D1472)","v":0},{"$f":"AB1471-U1471","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1471:$D1472)","v":0},{"$f":"SUM(AE1471:AF1471)","v":0},{"$f":"AD1471+AG1471","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1471:$D1472)","v":0},{"$f":"AK1471-AD1471","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1471:$D1472)","v":0},{"$f":"SUM(AN1471:AO1471)","v":0},{"$f":"AM1471+AP1471","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1471:$D1472)","v":0},{"$f":"AT1471-AM1471","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1473:I1474)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1473:S1474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1473:$D1474)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1473:$D1474)","v":0},{"$f":"SUM(V1473:W1473)","v":0},{"$f":"U1473+X1473","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1473:$D1474)","v":0},{"$f":"AB1473-U1473","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1473:$D1474)","v":0},{"$f":"SUM(AE1473:AF1473)","v":0},{"$f":"AD1473+AG1473","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1473:$D1474)","v":0},{"$f":"AK1473-AD1473","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1473:$D1474)","v":0},{"$f":"SUM(AN1473:AO1473)","v":0},{"$f":"AM1473+AP1473","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1473:$D1474)","v":0},{"$f":"AT1473-AM1473","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1475:$D1476)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1475:$D1476)","v":0},{"$f":"SUM(V1474:W1474)","v":0},{"$f":"U1474+X1474","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1475:$D1476)","v":0},{"$f":"AB1474-U1474","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1475:$D1476)","v":0},{"$f":"SUM(AE1474:AF1474)","v":0},{"$f":"AD1474+AG1474","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1475:$D1476)","v":0},{"$f":"AK1474-AD1474","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1475:$D1476)","v":0},{"$f":"SUM(AN1474:AO1474)","v":0},{"$f":"AM1474+AP1474","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1475:$D1476)","v":0},{"$f":"AT1474-AM1474","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1477:$D1478)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1477:$D1478)","v":0},{"$f":"SUM(V1475:W1475)","v":0},{"$f":"U1475+X1475","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1477:$D1478)","v":0},{"$f":"AB1475-U1475","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1477:$D1478)","v":0},{"$f":"SUM(AE1475:AF1475)","v":0},{"$f":"AD1475+AG1475","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1477:$D1478)","v":0},{"$f":"AK1475-AD1475","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1477:$D1478)","v":0},{"$f":"SUM(AN1475:AO1475)","v":0},{"$f":"AM1475+AP1475","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1477:$D1478)","v":0},{"$f":"AT1475-AM1475","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1479:$D1480)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1479:$D1480)","v":0},{"$f":"SUM(V1476:W1476)","v":0},{"$f":"U1476+X1476","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1479:$D1480)","v":0},{"$f":"AB1476-U1476","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1479:$D1480)","v":0},{"$f":"SUM(AE1476:AF1476)","v":0},{"$f":"AD1476+AG1476","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1479:$D1480)","v":0},{"$f":"AK1476-AD1476","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1479:$D1480)","v":0},{"$f":"SUM(AN1476:AO1476)","v":0},{"$f":"AM1476+AP1476","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1479:$D1480)","v":0},{"$f":"AT1476-AM1476","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1478,I1481)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1478,S1481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1479:I1480)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1479:S1480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1481:$D1482)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1481:$D1482)","v":0},{"$f":"SUM(V1479:W1479)","v":0},{"$f":"U1479+X1479","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1481:$D1482)","v":0},{"$f":"AB1479-U1479","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1481:$D1482)","v":0},{"$f":"SUM(AE1479:AF1479)","v":0},{"$f":"AD1479+AG1479","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1481:$D1482)","v":0},{"$f":"AK1479-AD1479","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1481:$D1482)","v":0},{"$f":"SUM(AN1479:AO1479)","v":0},{"$f":"AM1479+AP1479","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1481:$D1482)","v":0},{"$f":"AT1479-AM1479","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1483:$D1484)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1483:$D1484)","v":0},{"$f":"SUM(V1480:W1480)","v":0},{"$f":"U1480+X1480","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1483:$D1484)","v":0},{"$f":"AB1480-U1480","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1483:$D1484)","v":0},{"$f":"SUM(AE1480:AF1480)","v":0},{"$f":"AD1480+AG1480","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1483:$D1484)","v":0},{"$f":"AK1480-AD1480","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1483:$D1484)","v":0},{"$f":"SUM(AN1480:AO1480)","v":0},{"$f":"AM1480+AP1480","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1483:$D1484)","v":0},{"$f":"AT1480-AM1480","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1482:I1483)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1482:S1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1485:$D1486)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1485:$D1486)","v":0},{"$f":"SUM(V1482:W1482)","v":0},{"$f":"U1482+X1482","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1485:$D1486)","v":0},{"$f":"AB1482-U1482","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1485:$D1486)","v":0},{"$f":"SUM(AE1482:AF1482)","v":0},{"$f":"AD1482+AG1482","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1485:$D1486)","v":0},{"$f":"AK1482-AD1482","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1485:$D1486)","v":0},{"$f":"SUM(AN1482:AO1482)","v":0},{"$f":"AM1482+AP1482","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1485:$D1486)","v":0},{"$f":"AT1482-AM1482","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1487:$D1488)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1487:$D1488)","v":0},{"$f":"SUM(V1483:W1483)","v":0},{"$f":"U1483+X1483","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1487:$D1488)","v":0},{"$f":"AB1483-U1483","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1487:$D1488)","v":0},{"$f":"SUM(AE1483:AF1483)","v":0},{"$f":"AD1483+AG1483","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1487:$D1488)","v":0},{"$f":"AK1483-AD1483","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1487:$D1488)","v":0},{"$f":"SUM(AN1483:AO1483)","v":0},{"$f":"AM1483+AP1483","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1487:$D1488)","v":0},{"$f":"AT1483-AM1483","v":0}]
[0,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1489:$D1490)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1489:$D1490)","v":0},{"$f":"SUM(V1484:W1484)","v":0},{"$f":"U1484+X1484","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1489:$D1490)","v":0},{"$f":"AB1484-U1484","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1489:$D1490)","v":0},{"$f":"SUM(AE1484:AF1484)","v":0},{"$f":"AD1484+AG1484","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1489:$D1490)","v":0},{"$f":"AK1484-AD1484","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1489:$D1490)","v":0},{"$f":"SUM(AN1484:AO1484)","v":0},{"$f":"AM1484+AP1484","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1489:$D1490)","v":0},{"$f":"AT1484-AM1484","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1486:I1487)","v":251},190,48,48,0,0,0,70,0,70,{"$f":"SUM(S1486:S1487)","v":0},70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1491:$D1492)","v":251},190,48,48,0,0,0,70,0,70,{"$f":"DSUM($I$180:$BB$289,S$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1491:$D1492)","v":70},{"$f":"DSUM($I$180:$BB$289,U$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1491:$D1492)","v":0},{"$f":"SUM(V1486:W1486)","v":0},{"$f":"U1486+X1486","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1491:$D1492)","v":0},{"$f":"AB1486-U1486","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1491:$D1492)","v":0},{"$f":"SUM(AE1486:AF1486)","v":0},{"$f":"AD1486+AG1486","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1491:$D1492)","v":0},{"$f":"AK1486-AD1486","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1491:$D1492)","v":0},{"$f":"SUM(AN1486:AO1486)","v":0},{"$f":"AM1486+AP1486","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1491:$D1492)","v":0},{"$f":"AT1486-AM1486","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1493:$D1494)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1493:$D1494)","v":0},{"$f":"SUM(V1487:W1487)","v":0},{"$f":"U1487+X1487","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1493:$D1494)","v":0},{"$f":"AB1487-U1487","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1493:$D1494)","v":0},{"$f":"SUM(AE1487:AF1487)","v":0},{"$f":"AD1487+AG1487","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1493:$D1494)","v":0},{"$f":"AK1487-AD1487","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1493:$D1494)","v":0},{"$f":"SUM(AN1487:AO1487)","v":0},{"$f":"AM1487+AP1487","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1493:$D1494)","v":0},{"$f":"AT1487-AM1487","v":0}]
[1,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1489,I1492,I1495:I1499)","v":1175},733,1828,1828,1550,0,0,476,0,2026,{"$f":"SUM(S1489,S1492,S1495:S1499)","v":0},2026,1003,-19,429,410,1413,{"$f":"SUM(Z1489,Z1492,Z1495:Z1499)","v":0},{"$f":"SUM(AA1489,AA1492,AA1495:AA1499)","v":0},1413,410,993,-350,0,-350,643,0,0,643,-350,1038,-250,0,-250,788,0,0,788,-250]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1489:AU1489,\"<>0\")-COUNTBLANK(I1489:AU1489))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1490:I1491)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1490:S1491)","v":0},0,{"$f":"SUM(U1490:U1491)","v":0},0,0,0,0,{"$f":"SUM(Z1490:Z1491)","v":0},{"$f":"SUM(AA1490:AA1491)","v":0},0,0,{"$f":"SUM(AD1490:AD1491)","v":0},0,0,{"$f":"SUM(AG1490:AG1491)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1490:AP1491)","v":0},0,0,0,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1490,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1490,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1490","v":0},{"$f":"+'[8]2'!L1480","v":0},{"$f":"+'[8]2'!M1480","v":0},{"$f":"+'[8]2'!N1480","v":0},{"$f":"+SUM('[8]2'!O1480:V1480)","v":0},0,null,{"$f":"R1490-S1490","v":0},0,0,0,{"$f":"SUM(V1490:W1490)","v":0},{"$f":"U1490+X1490","v":0},0,0,{"$f":"U1490+X1490+Z1490+AA1490","v":0},{"$f":"AB1490-U1490","v":0},0,0,0,{"$f":"SUM(AE1490:AF1490)","v":0},{"$f":"AD1490+AG1490","v":0},0,0,{"$f":"AD1490+AG1490+AI1490+AJ1490","v":0},{"$f":"AK1490-AD1490","v":0},0,0,0,{"$f":"SUM(AN1490:AO1490)","v":0},{"$f":"AM1490+AP1490","v":0},0,0,{"$f":"AM1490+AP1490+AR1490+AS1490","v":0},{"$f":"AT1490-AM1490","v":0}]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1491,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1491,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1491","v":0},{"$f":"+'[8]2'!L1481","v":0},{"$f":"+'[8]2'!M1481","v":0},{"$f":"+'[8]2'!N1481","v":0},{"$f":"+SUM('[8]2'!O1481:V1481)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1493:I1494)","v":1175},733,1828,1828,1550,{"$f":"SUM(N1493:N1494)","v":0},{"$f":"SUM(O1493:O1494)","v":0},{"$f":"SUM(P1493:P1494)","v":476},{"$f":"SUM(Q1493:Q1494)","v":0},{"$f":"SUM(M1492:Q1492)","v":2026},{"$f":"SUM(S1493:S1494)","v":0},2026,1003,-19,429,410,1413,{"$f":"SUM(Z1493:Z1494)","v":0},0,1413,410,993,-350,0,-350,643,0,0,643,-350,1038,-250,0,-250,788,0,0,788,-250]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1493,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1493,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},43,41,null,"Transport equipment",null,null,118,0,71,71,{"$f":"+'[7]2'!AB1493","v":61},{"$f":"+'[8]2'!L1483","v":0},{"$f":"+'[8]2'!M1483","v":0},{"$f":"+'[8]2'!N1483","v":-61},{"$f":"+SUM('[8]2'!O1483:V1483)","v":0},{"$f":"SUM(M1493:Q1493)","v":0},null,{"$f":"R1493-S1493","v":0},19,-19,0,{"$f":"SUM(V1493:W1493)","v":-19},{"$f":"U1493+X1493","v":0},0,0,{"$f":"U1493+X1493+Z1493+AA1493","v":0},{"$f":"AB1493-U1493","v":-19},19,-19,0,{"$f":"SUM(AE1493:AF1493)","v":-19},{"$f":"AD1493+AG1493","v":0},0,0,{"$f":"AD1493+AG1493+AI1493+AJ1493","v":0},{"$f":"AK1493-AD1493","v":-19},20,-19,0,{"$f":"SUM(AN1493:AO1493)","v":-19},{"$f":"AM1493+AP1493","v":1},0,0,{"$f":"AM1493+AP1493+AR1493+AS1493","v":1},{"$f":"AT1493-AM1493","v":-19}]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1494,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1494,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},{"$f":"C1466","v":"Water Resources Institutional Oversight"},"Other transfers to households",null,"Other machinery and equipment",null,null,1057,733,1757,1757,{"$f":"+'[7]2'!AB1494","v":1489},{"$f":"+'[8]2'!L1484","v":0},{"$f":"+'[8]2'!M1484","v":0},{"$f":"+'[8]2'!N1484","v":537},{"$f":"+SUM('[8]2'!O1484:V1484)","v":0},2026,null,2026,984,0,429,429,1413,0,0,1413,429,974,-331,0,-331,643,0,0,643,-331,1018,-231,0,-231,787,0,0,787,-231]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1495,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1495,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1495","v":0},{"$f":"+'[8]2'!L1485","v":0},{"$f":"+'[8]2'!M1485","v":0},{"$f":"+'[8]2'!N1485","v":0},{"$f":"+SUM('[8]2'!O1485:V1485)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1496,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1496,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1496","v":0},{"$f":"+'[8]2'!L1486","v":0},{"$f":"+'[8]2'!M1486","v":0},{"$f":"+'[8]2'!N1486","v":0},{"$f":"+SUM('[8]2'!O1486:V1486)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1497,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1497,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1497","v":0},{"$f":"+'[8]2'!L1487","v":0},{"$f":"+'[8]2'!M1487","v":0},{"$f":"+'[8]2'!N1487","v":0},{"$f":"+SUM('[8]2'!O1487:V1487)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1498,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1498,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1498","v":0},{"$f":"+'[8]2'!L1488","v":0},{"$f":"+'[8]2'!M1488","v":0},{"$f":"+'[8]2'!N1488","v":0},{"$f":"+SUM('[8]2'!O1488:V1488)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1499,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1499,Cover!$EM$4:$EM$5030,0)),0)","v":"041002008000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]2'!AB1499","v":0},{"$f":"+'[8]2'!L1489","v":0},{"$f":"+'[8]2'!M1489","v":0},{"$f":"+'[8]2'!N1489","v":0},{"$f":"+SUM('[8]2'!O1489:V1489)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1500:Q1500)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,S$298:S$310)","v":0},{"$f":"R1500-S1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,W$298:W$310)","v":0},{"$f":"SUM(V1500:W1500)","v":0},{"$f":"U1500+X1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AA$298:AA$310)","v":0},{"$f":"U1500+X1500+Z1500+AA1500","v":0},{"$f":"AB1500-U1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AF$298:AF$310)","v":0},{"$f":"SUM(AE1500:AF1500)","v":0},{"$f":"AD1500+AG1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AJ$298:AJ$310)","v":0},{"$f":"AD1500+AG1500+AI1500+AJ1500","v":0},{"$f":"AK1500-AD1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AO$298:AO$310)","v":0},{"$f":"SUM(AN1500:AO1500)","v":0},{"$f":"AM1500+AP1500","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AS$298:AS$310)","v":0},{"$f":"AM1500+AP1500+AR1500+AS1500","v":0},{"$f":"AT1500-AM1500","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1418,I1464,I1488,I1500)","v":50845},{"$f":"SUM(J1418,J1464,J1488,J1500)","v":46249},{"$f":"SUM(K1418,K1464,K1488,K1500)","v":73189},73189,76044,0,0,-31413,0,44631.000000000007,0,44631.000000000007,70826,-5869,1023,-4846,65980,0,1526,67506,-3320,74079,-5395,277,-5118,68961,0,1550,70511,-3568,77399,-5755,269,-5486,71913,0,1572,73485,{"$f":"SUM(AU1418,AU1464,AU1488,AU1500)","v":-3914}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1502-I1416","v":0},{"$f":"J1502-J1416","v":0},0,0,0,0,0,0,0,0,0,0,3,0,-100,-100,-97,0,0,-97,-100,-1,0,-100,-100,-101,0,0,-101,-100,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(I1390:I1399,\"=0\")+COUNTBLANK(I1390:I1399))=10))),1,0)","v":1},{"$f":"IF(AND(J1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(J1390:J1399,\"=0\")+COUNTBLANK(J1390:J1399))=10))),1,0)","v":1},{"$f":"IF(AND(K1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(K1390:K1399,\"=0\")+COUNTBLANK(K1390:K1399))=10))),1,0)","v":1},{"$f":"IF(AND(L1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(L1390:L1399,\"=0\")+COUNTBLANK(L1390:L1399))=10))),1,0)","v":1},{"$f":"IF(AND(M1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(M1390:M1399,\"=0\")+COUNTBLANK(M1390:M1399))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(P1390:P1399,\"=0\")+COUNTBLANK(P1390:P1399))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(V1390:V1399,\"=0\")+COUNTBLANK(V1390:V1399))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF(AE1390:AE1399,\"=0\")+COUNTBLANK(AE1390:AE1399))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1489","v":0},{"$f":"+J1489","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1509:Q1509)","v":0},{"$f":"+S1489","v":0},{"$f":"SUM(T1510:T1511)","v":0},{"$f":"+U1489","v":0},{"$f":"+V1489","v":0},{"$f":"+W1489","v":0},0,0,0,0,0,0,{"$f":"+AD1489","v":0},{"$f":"+AE1489","v":0},{"$f":"+AF1489","v":0},{"$f":"SUM(AG1510:AG1511)","v":0},0,0,0,0,0,{"$f":"+AM1489","v":0},{"$f":"+AN1489","v":0},{"$f":"+AO1489","v":0},{"$f":"SUM(AP1510:AP1511)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1511:Q1511)","v":0},null,{"$f":"R1511-S1511","v":0},0,null,null,{"$f":"SUM(V1511:W1511)","v":0},{"$f":"U1511+X1511","v":0},null,null,{"$f":"U1511+X1511+Z1511+AA1511","v":0},{"$f":"AB1511-U1511","v":0},0,null,null,{"$f":"SUM(AE1511:AF1511)","v":0},{"$f":"AD1511+AG1511","v":0},null,null,{"$f":"AD1511+AG1511+AI1511+AJ1511","v":0},{"$f":"AK1511-AD1511","v":0},null,null,null,{"$f":"SUM(AN1511:AO1511)","v":0},{"$f":"AM1511+AP1511","v":0},null,null,{"$f":"AM1511+AP1511+AR1511+AS1511","v":0},{"$f":"AT1511-AM1511","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1512:Q1512)","v":0},null,{"$f":"R1512-S1512","v":0},0,null,null,{"$f":"SUM(V1512:W1512)","v":0},{"$f":"U1512+X1512","v":0},null,null,{"$f":"U1512+X1512+Z1512+AA1512","v":0},{"$f":"AB1512-U1512","v":0},0,null,null,{"$f":"SUM(AE1512:AF1512)","v":0},{"$f":"AD1512+AG1512","v":0},null,null,{"$f":"AD1512+AG1512+AI1512+AJ1512","v":0},{"$f":"AK1512-AD1512","v":0},null,null,null,{"$f":"SUM(AN1512:AO1512)","v":0},{"$f":"AM1512+AP1512","v":0},null,null,{"$f":"AM1512+AP1512+AR1512+AS1512","v":0},{"$f":"AT1512-AM1512","v":0}]

{"sheet":"3","index":6,"n_rows":1362,"n_cols":75,"rows_kept":1362,"cut":false,"hidden":false,"merged":[[498,34,498,36],[798,16,798,18],[798,25,798,27],[798,34,798,36],[1098,16,1098,18],[1098,25,1098,27],[1098,34,1098,36],[498,16,498,18],[498,25,498,27],[644,16,644,18],[644,25,644,27],[644,34,644,36],[645,16,645,18],[645,25,645,27],[645,34,645,36],[642,16,642,18],[642,25,642,27],[642,34,642,36],[643,16,643,18],[643,25,643,27],[643,34,643,36],[640,16,640,18],[640,25,640,27],[640,34,640,36],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[36,17,37,17],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[42,46,44,46],[42,20,44,20],[181,45,183,45],[181,46,183,46],[181,28,183,28],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,26,44,26],[42,27,44,27],[42,25,44,25],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[42,44,44,44],[42,45,44,45],[181,25,183,25],[181,26,183,26],[181,27,183,27],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,21,42,23],[42,24,44,24],[193,5,193,6],[194,5,194,6],[195,5,195,6],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[237,5,237,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[262,5,262,6],[263,5,263,6],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,27,296,27],[337,5,338,5],[337,6,338,6],[337,10,337,11],[338,16,338,18],[338,25,338,27],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[343,16,343,18],[343,25,343,27],[343,34,343,36],[338,34,338,36],[339,16,339,18],[339,25,339,27],[339,34,339,36],[340,16,340,18],[340,25,340,27],[340,34,340,36],[344,16,344,18],[344,25,344,27],[344,34,344,36],[341,16,341,18],[341,25,341,27],[341,34,341,36],[342,16,342,18],[342,25,342,27],[342,34,342,36],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[347,16,347,18],[347,25,347,27],[347,34,347,36],[348,16,348,18],[348,25,348,27],[348,34,348,36],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[489,25,489,27],[489,34,489,36],[345,16,345,18],[345,25,345,27],[345,34,345,36],[346,16,346,18],[346,25,346,27],[346,34,346,36],[351,45,353,45],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,10,487,11],[488,16,488,18],[496,16,496,18],[496,25,496,27],[496,34,496,36],[492,16,492,18],[492,25,492,27],[492,34,492,36],[493,16,493,18],[493,25,493,27],[493,34,493,36],[490,16,490,18],[490,25,490,27],[490,34,490,36],[491,16,491,18],[491,25,491,27],[491,34,491,36],[488,25,488,27],[488,34,488,36],[489,16,489,18],[497,16,497,18],[497,25,497,27],[497,34,497,36],[494,16,494,18],[494,25,494,27],[494,34,494,36],[495,16,495,18],[495,25,495,27],[495,34,495,36],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[638,25,638,27],[638,34,638,36],[639,16,639,18],[639,25,639,27],[639,34,639,36],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,10,637,11],[638,16,638,18],[501,26,503,26],[501,27,503,27],[501,28,503,28],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[651,24,653,24],[651,25,653,25],[641,16,641,18],[641,25,641,27],[641,34,641,36],[648,16,648,18],[648,25,648,27],[648,34,648,36],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[646,16,646,18],[646,25,646,27],[646,34,646,36],[647,16,647,18],[647,25,647,27],[647,34,647,36],[651,26,653,26],[651,27,653,27],[651,28,653,28],[789,25,789,27],[789,34,789,36],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,10,787,11],[788,16,788,18],[796,16,796,18],[796,25,796,27],[796,34,796,36],[792,16,792,18],[792,25,792,27],[792,34,792,36],[793,16,793,18],[793,25,793,27],[793,34,793,36],[790,16,790,18],[790,25,790,27],[790,34,790,36],[791,16,791,18],[791,25,791,27],[791,34,791,36],[788,25,788,27],[788,34,788,36],[789,16,789,18],[797,16,797,18],[797,25,797,27],[797,34,797,36],[794,16,794,18],[794,25,794,27],[794,34,794,36],[795,16,795,18],[795,25,795,27],[795,34,795,36],[938,25,938,27],[938,34,938,36],[939,16,939,18],[939,25,939,27],[939,34,939,36],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,10,937,11],[938,16,938,18],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,26,803,26],[801,27,803,27],[801,28,803,28],[942,34,942,36],[943,16,943,18],[943,25,943,27],[943,34,943,36],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[946,34,946,36],[947,16,947,18],[947,25,947,27],[947,34,947,36],[951,26,953,26],[951,27,953,27],[951,28,953,28],[940,16,940,18],[940,25,940,27],[940,34,940,36],[941,16,941,18],[941,25,941,27],[941,34,941,36],[948,16,948,18],[948,25,948,27],[948,34,948,36],[944,16,944,18],[944,25,944,27],[944,34,944,36],[945,16,945,18],[945,25,945,27],[945,34,945,36],[942,16,942,18],[942,25,942,27],[951,24,953,24],[951,25,953,25],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[946,16,946,18],[946,25,946,27],[1089,25,1089,27],[1089,34,1089,36],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,10,1087,11],[1088,16,1088,18],[1096,16,1096,18],[1096,25,1096,27],[1096,34,1096,36],[1092,16,1092,18],[1092,25,1092,27],[1092,34,1092,36],[1093,16,1093,18],[1093,25,1093,27],[1093,34,1093,36],[1090,16,1090,18],[1090,25,1090,27],[1090,34,1090,36],[1091,16,1091,18],[1091,25,1091,27],[1091,34,1091,36],[1088,25,1088,27],[1088,34,1088,36],[1089,16,1089,18],[1097,16,1097,18],[1097,25,1097,27],[1097,34,1097,36],[1094,16,1094,18],[1094,25,1094,27],[1094,34,1094,36],[1095,16,1095,18],[1095,25,1095,27],[1095,34,1095,36],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1238,25,1238,27],[1238,34,1238,36],[1239,16,1239,18],[1239,25,1239,27],[1239,34,1239,36],[1231,10,1231,12],[1234,5,1234,19],[1237,5,1238,5],[1237,6,1238,6],[1237,10,1237,11],[1238,16,1238,18],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,37,1103,37],[1101,38,1103,38],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,36,1103,36],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1240,16,1240,18],[1240,25,1240,27],[1240,34,1240,36],[1241,16,1241,18],[1241,25,1241,27],[1241,34,1241,36],[1248,16,1248,18],[1248,25,1248,27],[1248,34,1248,36],[1244,16,1244,18],[1244,25,1244,27],[1244,34,1244,36],[1245,16,1245,18],[1245,25,1245,27],[1245,34,1245,36],[1242,16,1242,18],[1242,25,1242,27],[1242,34,1242,36],[1243,16,1243,18],[1243,25,1243,27],[1243,34,1243,36],[1251,5,1251,6],[1251,13,1251,16],[1251,17,1253,17],[1251,18,1253,18],[1251,19,1253,19],[1251,20,1253,20],[1246,16,1246,18],[1246,25,1246,27],[1246,34,1246,36],[1247,16,1247,18],[1247,25,1247,27],[1247,34,1247,36],[1251,26,1253,26],[1251,27,1253,27],[1251,28,1253,28],[1251,45,1253,45],[1251,46,1253,46],[1251,47,1253,47],[1252,21,1252,22],[1252,23,1253,23],[1252,30,1252,31],[1252,32,1253,32],[1252,39,1252,40],[1252,41,1253,41],[1251,37,1253,37],[1251,38,1253,38],[1251,39,1251,41],[1251,42,1253,42],[1251,43,1253,43],[1251,44,1253,44],[1251,29,1253,29],[1251,30,1251,32],[1251,33,1253,33],[1251,34,1253,34],[1251,35,1253,35],[1251,36,1253,36],[1251,21,1251,23],[1251,24,1253,24],[1251,25,1253,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":7}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":7}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",3,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Water Services Management"}]
[null,null,null,null,null,"Programme manager","Water Services Management",null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,{"$f":"+'[8]3'!$F$12:$T$12","v":"Develop, rehabilitate and refurbish water services infrastructure to meet the socioeconomic and environmental needs of South Africa."}]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1& \" AENE Target\"","v":"2021/22 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2021/22 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2022/23 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited \"","v":"2022/23 \nQuarter 1 Audited "},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number of mega regional bulk infrastructure project phases under construction ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,9,8,10,6,8,null,7,9,null,{"$f":"+'[7]3'!R16","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V16","v":"No"},0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of mega regional bulk infrastructure project phases completed per year","Priority 5: Spatial Integration, Human Settlements and Local Government",null,3,1,1,0,1,null,0,1,null,{"$f":"+'[7]3'!R17","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V17","v":"Yes"},0]
[1,null,null,null,null,"Number of large regional bulk infrastructure project phases under construction ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,55,68,72,48,68,null,55,53,null,{"$f":"+'[7]3'!R18","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V18","v":"No"},0]
[1,null,null,null,null,"Number of large regional bulk infrastructure project phases completed per year","Priority 5: Spatial Integration, Human Settlements and Local Government",null,6,2,9,0,13,null,5,6,null,{"$f":"+'[7]3'!R19","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V19","v":"Yes"},0]
[1,null,null,null,null,"Number of small regional bulk infrastructure project phases under construction ","Priority 4: Consolidating the Social Wage through Reliable and Quality Basic Services",null,27,35,31,36,17,null,12,16,null,{"$f":"+'[7]3'!R20","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V20","v":"No"},0]
[1,null,null,null,null,"Number of small regional bulk infrastructure project phases completed per year","Priority 5: Spatial Integration, Human Settlements and Local Government",null,7,8,8,1,8,null,10,10,null,{"$f":"+'[7]3'!R21","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V21","v":"Yes"},0]
[1,null,null,null,null,"Number of completed feasibility studies for water and wastewater services projects (RBIG)","Priority 5: Spatial Integration, Human Settlements and Local Government",null,4,0,5,0,8,null,6,4,null,{"$f":"+'[7]3'!R22","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V22","v":"No"},0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,"Number of completed implementation readiness studies for water and wastewater services projects (RBIG)","Priority 5: Spatial Integration, Human Settlements and Local Government",null,4,0,5,0,5,null,8,6,null,{"$f":"+'[7]3'!R23","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V23","v":"No"},0]
[1,null,null,null,null,"Number of water conservation and water demand management strategies updated","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-","-",4," DBAC approved the submission for advertisement in the government tender bulletin for the appointment of PSP for the updating of WC/WDM strategies",4,null,4,"-",null,{"$f":"+'[7]3'!R24","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V24","v":"No"},0]
[1,null,null,null,null,"Number of large water supply systems assessed for water losses ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,8,8,8,"The project has been advertised on government tender bulletin",8,null,8,8,null,{"$f":"+'[7]3'!R25","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V25","v":"Yes"},0]
[1,null,null,null,null,"Number of WSAs assessed for compliance with the requirements of the No Drop Regulatory Programme","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-","-","-","-",144,null,0,144,null,{"$f":"+'[7]3'!R26","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V26","v":"Yes"},0]
[1,null,null,null,null,"Annual Municipal Priority Action Plan (MPAP) developed","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-","-","National Municipal Priority Action Plan (MPAP) developed","Gap identification report ","National Municipal Priority Action Plan (MPAP) developed",null,"National Municipal Priority Action Plan (MPAP) developed","National Municipal Priority Action Plan (MPAP) developed",null,{"$f":"+'[7]3'!R27","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V27","v":"No"},0]
[1,null,null,null,null,"Number of small WSIG projects under construction ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,263,382,173,218,294,null,260,276,null,{"$f":"+'[7]3'!R28","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V28","v":"No"},0]
[1,null,null,null,null,"Number of small WSIG projects completed ","Priority 5: Spatial Integration, Human Settlements and Local Government",null,117,112,46,48,115,null,150,161,null,{"$f":"+'[7]3'!R29","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V29","v":"Yes"},0]
[1,null,null,null,null,"Number of intervention projects implemented","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"-",1,1,1,2,null,1,1,null,{"$f":"+'[7]3'!R30","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V30","v":"No"},0]
[1,null,null,null,null,"Number of district municipalities (DMs) with developed 5-year water and sanitation reliability plans","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"Development of structure documentation ",0,5,0,10,null,10,12,null,{"$f":"+'[7]3'!R31","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V31","v":"Yes"},0]
[1,null,null,null,null,"Annual MuSSA reports on water services authorities performance in providing water and sanitation services","Priority 5: Spatial Integration, Human Settlements and Local Government",null,108,"1 national report on Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cites produced","National report on Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cites produced","Functionality of MuSSA is online","National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities",null,"National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities","National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities",null,{"$f":"+'[7]3'!R32","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V32","v":"No"},0]
[1,null,null,null,null,"Water Services Amendment Bill developed","Priority 5: Spatial Integration, Human Settlements and Local Government",null,"Internal stakeholder consultation on the draft bill ","Approval granted to deviate from the development of one Water And Sanitation Bill to the amendment of the two existing Acts for implementation in the next financial 2021/22 as outlined in the new APP","Draft water services amendment Bill developed","Draft Amendment Bill developed","Draft Bill submitted to cabinet for approval to publish in the gazette",null,"Draft Bill submitted to FOSAD and Cabinet for approval and publication of the Bill in the gazette","Draft Bill introduced to Parliament",null,{"$f":"+'[7]3'!R33","v":"Water Services Management"},null,null,null,{"$f":"+'[7]3'!V33","v":"No"},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+'[7]3'!R34","v":0},null,null,null,{"$f":"+'[7]3'!V34","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+'[7]3'!R35","v":0},null,null,null,{"$f":"+'[7]3'!V35","v":0},0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2021/22 Annual Performance Plans and those in the 2022 ENE."]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline realignment."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Water Services Management Support",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":36247},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":28564},40638,40638,36095,0,0,228,0,36323,0,36323,36994,-627,1347,{"$f":"SUM(V47:W47)","v":720},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":37714},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},674,38388,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":1394},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":38585},-606,1398,{"$f":"SUM(AE47:AF47)","v":792},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":39377},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},684,40061,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":1476},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":40315},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)","v":-1021},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)","v":100},{"$f":"SUM(AN47:AO47)","v":-921},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":39394},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},694,40088,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":-227}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Water Services and Local Management",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":501930},330311,419993,419993,402173.99999999994,0,0,-117145,0,285028.99999999994,0,285028.99999999994,435022.00000000012,-48075,2116,-45959,389063.00000000012,0,4727,393790.00000000012,-41232,454504.99999999994,-47728,1074,-46654,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":407850.99999999994},0,4798,412648.99999999994,-41856,474868,-49405,890,-48515,426353,0,4870,431223,-43645]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Regional Bulk Infrastructure Grant",null,null,5152526,5124235,7105114,7105114,7502375,15341,0,114668,0,7632384,0,7632384,8342231,-3373,4414,1041,8343272,0,2674148,11017420,2675189,8219150,-3253,4058,805,8219955,0,2626276,10846231,2627081,7566306,-67,67,0,7566306,0,2620904,10187210,2620904]
[1,4,1,null,4,"Water Services Regulation",null,null,203052,200344,30339,30339,120342,0,0,-35036,0,85306,0,85306,100341.00000000001,-17242,2955,-14287,86054.000000000015,0,1484,87538.000000000015,-12803,103224,-19209,7095,-12114,91110,0,1459,92569,-10655,107847,-21296,1210,-20086,87761,0,1481,89242,-18605]
[1,5,1,null,5,"Water Services Policy and Strategy",null,null,0,0,10039,10039,11458,0,0,8035,0,19493,0,19493,11823,-8952,1117,-7835,3988,0,22,4010,-7813,12310,-9264,1122,-8142,4168,0,22,4190,-8120,12861,-3,3,0,12861,0,23,12884,23]
[1,6,1,null,6,"Water Services Infrastructure Grant",null,null,4389523,3973147,4533913,4533913,4648967,0,0,-19516,0,4629451,0,4629451,4843528,-14445,13601,-844,4842684,0,2754,4845438,1910,5060060,-15888,14612,-1276,5058784,0,2796,5061580,1520,5286749,-28,28,0,5286749,0,2838,5289587,2838]
[1,7,1,null,7,"Water Services Institutional Oversight",null,null,0,1000,18404,18404,22825,0,0,5746,0,28571,0,28571,23539,-1140,1141,1,23540,0,345,23885,346,24595,-1191,1191,0,24595,0,350,24945,350,25695,-8,8,0,25695,0,355,26050,355]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":10283278},9657601,12158440,12158440,12744236,15341,0,-43020,0,12716557,0,{"$f":"SUM(T47:T71)","v":12716557},13793478,-93854,26691,-67163,13726315,{"$f":"SUM(Z47:Z71)","v":0},2684154,16410469,{"$f":"SUM(AC47:AC71)","v":2616991},13912429,-97139,30550,{"$f":"SUM(AE72:AF72)","v":-66589},13845840,{"$f":"SUM(AI47:AI71)","v":0},2636385,16482225,2569796,13514641,{"$f":"SUM(AN47:AN71)","v":-71828},2306,{"$f":"SUM(AN72:AO72)","v":-69522},13445119,0,2631165,16076284,2561643]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":1476045},1375677,1367901,1367901,866293,15341,0,106577,0,988211,0,988211,875753,{"$f":"+V75+V78+V117","v":-91690},{"$f":"+W75+W78+W117","v":24733},{"$f":"SUM(V74:W74)","v":-66957},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":808796},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},11854,820650,-55103,913192,{"$f":"+AE75+AE78+AE117","v":-94215},{"$f":"+AF75+AF78+AF117","v":29076},{"$f":"SUM(AE74:AF74)","v":-65139},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":848053},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},11985,860038,-53154,954100,{"$f":"+AN75+AN78+AN117","v":-71675},{"$f":"+AO75+AO78+AO117","v":1545},{"$f":"SUM(AN74:AO74)","v":-70130},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":883970},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},12165,896135,-57965]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Water Services ManagementCompensation of employees"},null,"Compensation of employees",null,null,455956,451709,375123,375123,430352,0,0,-43019,0,387333,0,387333,426101,{"$f":"SUMIF($F$356:$F$3903,$F75,V$356:V$3903)","v":0},0,0,426101,0,11854,437955,11854,443463,{"$f":"SUMIF($F$356:$F$3903,$F75,AE$356:AE$3903)","v":0},0,0,443463,0,11985,455448,11985,463328,{"$f":"SUMIF($F$356:$F$3903,$F75,AN$356:AN$3903)","v":0},0,0,463328,0,12165,475493,12165]
[1,null,null,null,null,"Salaries and wages",null,null,399022,394758,288979,288979,351647.5960011257,0,0,-49972,0,301675.5960011257,0,301675.5960011257,350529,0,0,0,350529,0,9752,360281,9752,364497,0,0,0,364497,0,9851,374348,9851,380826,0,0,0,380826,0,9999,390825,9999]
[1,null,null,null,null,"Social contributions",null,null,56934,56951,86144,86144,78704.403998874302,0,0,6953,0,85657.403998874302,0,85657.403998874302,75572,0,0,0,75572,0,2102,77674,2102,78966,{"$f":"SUMIF($F$356:$F$3903,$F77,AE$356:AE$3903)","v":0},0,0,78966,0,2134,81100,2134,82502,0,0,0,82502,0,2166,84668,2166]
[1,null,null,{"$f":"$G$8&F78","v":"Water Services ManagementGoods and services"},null,"Goods and services",null,null,1020089,923955,992602,992602,435940.99999999994,15341,0,149596,0,600878,0,600878,449652,-91690,24733,-66957,382695,0,0,382695,-66957,469729,-94215,29076,-65139,404590,0,0,404590,-65139,490772,-71675,1545,-70130,420642,0,0,420642,-70130]
[1,null,null,null,null,"Administrative fees",null,null,1100,522,4030,4030,5465.7926371182111,0,0,-1137,0,4328.7926371182111,0,4328.7926371182111,6065,-2888,1,-2887,3178,0,0,3178,-2887,6241,-2788,0,-2788,3453,0,0,3453,-2788,6521,-75,15,-60,6461,0,0,6461,-60]
[1,null,null,null,null,"Advertising",null,null,1175,1553,3639,3639,7548.8745739330816,0,0,-1912,0,5636.8745739330816,0,5636.8745739330816,5730,-1027,42,-985,4745,0,0,4745,-985,7126,-2610,1,-2609,4517,0,0,4517,-2609,7445,0,39,39,7484,0,0,7484,39]
[1,null,null,null,null,"Minor assets",null,null,882,382,2949,2949,5963.9533779739349,0,0,-627,0,5336.9533779739349,0,5336.9533779739349,6292,-3331,637,-2694,3598,0,0,3598,-2694,6772,-3698,171,-3527,3245,0,0,3245,-3527,7076,0,1,1,7077,0,0,7077,1]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,56,19,19,0.36442691290510254,0,0,0,0,0.36442691290510254,0,0.36442691290510254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":585},67,1196,1196,1243.5296259685988,0,0,628,0,1871.5296259685988,0,1871.5296259685988,1906,-254,602,348,2254,0,0,2254,348,2031,-383,100,-283,1748,0,0,1748,-283,2123,-2,37,35,2158,0,0,2158,35]
[1,null,null,null,null,"Communication (G&S)",null,null,4670,5122,5721,5721,7649.7924377143445,0,0,-1605,0,6044.7924377143445,0,6044.7924377143445,7768,-2590,211,-2379,5389,0,0,5389,-2379,8137,-2905,221,-2684,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":5453},0,0,5453,-2684,8501,-83,167,84,8585,0,0,8585,84]
[1,null,null,null,null,"Computer services",null,null,22697,21262,25809,25809,31934.43608988143,0,0,-13229,0,18705.436089881434,0,18705.436089881434,37981,-25404,23,-25381,12600,0,0,12600,-25381,39675,-26538,24,-26514,13161,0,0,13161,-26514,41453,-1,2,1,41454,0,0,41454,1]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,251409,224546,602997,602997,62852.188693432385,0,0,176331,0,239183.18869343237,0,239183.18869343237,68596,-8988,18478,9490,78086,0,0,78086,9490,69411,-6816,24592,17776,87187,0,0,87187,17776,72521,-21614,1,-21613,50908,0,0,50908,-21613]
[1,null,null,null,null,"Infrastructure and planning services",null,null,62058,15749,118721,118721,201336.23192695103,0,0,-102984,0,98352.231926951034,0,98352.231926951034,194404,-10357,310,-10047,184357,0,0,184357,-10047,203176,-10985,0,-10985,192191,0,0,192191,-10985,212278,-48088,0,-48088,164190,0,0,164190,-48088]
[1,null,null,null,null,"Laboratory services",null,null,2758,2680,1534,1534,3031.8382026689478,0,0,442,0,3473.8382026689478,0,3473.8382026689478,3728,-1647,0,-1647,2081,0,0,2081,-1647,3900,-1479,0,-1479,2421,0,0,2421,-1479,4074,-423,0,-423,3651,0,0,3651,-423]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,129509,192050,39292,39292,795.08642174700344,15341,0,105733,0,121869.08642174701,0,121869.08642174701,4196,-3118,8,-3110,1086,0,0,1086,-3110,4377,-3366,8,-3358,1019,0,0,1019,-3358,4574,0,115,115,4689,0,0,4689,115]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,291,291,391.80732243317186,0,0,-381,0,10.807322433171862,0,10.807322433171862,536,-302,0,-302,234,0,0,234,-302,566,-307,0,-307,259,0,0,259,-307,591,-1,0,-1,590,0,0,590,-1]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":36},6,107,107,166.14682852385113,0,0,-166,0,0.1468285238511311,0,0.1468285238511311,200,-118,3,-115,85,0,0,85,-115,209,-119,1,-118,91,0,0,91,-118,218,-2,4,2,220,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,220,2]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,5284,795,1672,1672,5348.938210735434,0,0,-3542,0,1806.9382107354345,0,1806.9382107354345,6415,{"$f":"SUMIF($F$356:$F$3903,$F95,V$356:V$3903)","v":-4566},1,-4565,1850,0,0,1850,-4565,6338,{"$f":"SUMIF($F$356:$F$3903,$F95,AE$356:AE$3903)","v":-3456},1,-3455,2883,0,0,2883,-3455,6622,{"$f":"SUMIF($F$356:$F$3903,$F95,AN$356:AN$3903)","v":-64},0,-64,6558,0,0,6558,-64]
[1,null,null,null,null,"Housing",null,null,0,0,70,70,73.283549065162077,0,0,0,0,73.283549065162077,0,73.283549065162077,73,0,0,0,73,0,0,73,0,77,0,0,0,77,0,0,77,0,80,0,0,0,80,0,0,80,0]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,77.750343774551695,0,0,0,0,77.750343774551695,0,77.750343774551695,88,-21,0,-21,67,0,0,67,-21,92,-23,0,-23,69,0,0,69,-23,96,-3,0,-3,93,0,0,93,-3]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,27,27,70.512108000913969,0,0,-70,0,0.51210800091397601,0,0.51210800091397601,30,0,60,60,90,0,0,90,60,32,0,63,63,95,0,0,95,63,33,-1,0,-1,32,0,0,32,-1]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE104:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,126911,235499,0,0,0,0,0,0,0,0,0,0,0,0,20,20,20,{"$f":"SUMIF($F$330:$F$3903,$F106,Z$330:Z$3903)","v":0},0,20,20,0,0,21,21,21,{"$f":"SUMIF($F$330:$F$3903,$F106,AI$330:AI$3903)","v":0},0,21,21,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,42885,2615,7225,7225,9634.6553655946063,0,0,-1641,0,7993.6553655946063,0,7993.6553655946063,9803,-3533,308,-3225,6578,0,0,6578,-3225,10496,-3976,94,-3882,6614,0,0,6614,-3882,10966,0,201,201,11167,0,0,11167,201]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,3373,1735,6030,6030,9068.2348167469954,0,0,-1817,0,7251.2348167469954,0,7251.2348167469954,9898,-2110,24,-2086,7812,0,0,7812,-2086,10353,-2126,25,-2101,8252,0,0,8252,-2101,10816,-49,276,227,11043,0,0,11043,227]
[1,null,null,null,null,"Operating leases",null,null,0,0,266,266,1444.084772255401,0,0,-712,0,732.08477225540094,0,732.08477225540094,872,-118,352,234,1106,0,0,1106,234,886,-90,364,274,1160,0,0,1160,274,925,0,45,45,970,0,0,970,45]
[1,null,null,null,null,"Rental and hiring",null,null,171,0,162,162,326.4421373923758,0,0,-16,0,310.4421373923758,0,310.4421373923758,380,-89,62,-27,353,0,0,353,-27,366,-59,0,-59,307,0,0,307,-59,383,0,1,1,384,0,0,384,1]
[1,null,null,null,null,"Property payments",null,null,16861,16627,13112,13112,11939.659157168815,0,0,1842,0,13781.659157168815,0,13781.659157168815,11741,-524,0,-524,11217,0,0,11217,-524,12268,-770,0,-770,11498,0,0,11498,-770,12818,0,75,75,12893,0,0,12893,75]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,93,0,999,999,1558.9452939749071,0,0,-763,0,795.94529397490714,0,795.94529397490714,1656,-516,0,-516,1140,0,0,1140,-516,1729,-515,0,-515,1214,0,0,1214,-515,1806,0,0,0,1806,0,0,1806,0]
[1,null,null,null,null,"Travel and subsistence",null,null,37455,29521,37618,37618,55319.16461385139,0,0,-4390.5,0,50928.66461385139,0,50928.66461385139,56512,-15406,2662,-12744,43768,0,0,43768,-12744,59805,-15389,2603,-12786,47019,0,0,47019,-12786,62484,-1259,21,-1238,61246,0,0,61246,-1238]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":307710},171710,111838,111838,4967.2541734691385,0,0,-806,0,4161.2541734691385,0,4161.2541734691385,5040,-1375,27,-1348,3692,0,0,3692,-1348,5460,-1557,28,-1529,3931,0,0,3931,-1529,5705,-3,54,51,5756,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,5756,51]
[1,null,null,null,null,"Operating payments",null,null,2001,1458,4582,4582,5315.9522112819777,0,0,-811,0,4504.9522112819777,0,4504.9522112819777,6190,{"$f":"SUMIF($F$356:$F$3903,$F115,V$356:V$3903)","v":-2221},706,-1515,4675,0,0,4675,-1515,6524,{"$f":"SUMIF($F$356:$F$3903,$F115,AE$356:AE$3903)","v":-2317},729,-1588,4936,0,0,4936,-1588,6816,{"$f":"SUMIF($F$356:$F$3903,$F115,AN$356:AN$3903)","v":-6},50,44,6860,0,0,6860,44]
[1,null,null,null,null,"Venues and facilities",null,null,466,0,2696,2696,2416.0806814294083,0,0,1229.5,0,3645.5806814294083,0,3645.5806814294083,3552,-1187,196,-991,2561,0,0,2561,-991,3682,-1943,30,-1913,1769,0,0,1769,-1913,3847,-1,441,440,4287,0,0,4287,440]
[1,null,null,{"$f":"$G$8&F117","v":"Water Services ManagementInterest and rent on land"},null,"Interest and rent on land",null,null,0,13,176,176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Rent on land",null,null,0,13,176,176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,6486647,6186402,6762972,6762972,7638344,0,0,134964,0,7773308,0,7773308,8491516,-494,605,111,8491627,0,2672300,11163927,2672411,8374204,-383,764,381,8374585,0,2624400,10998985,2624781,7728311,0,425,425,7728736,0,2619000,10347736,2619425]
[1,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Water Services ManagementProvinces and municipalities"},null,"Provinces and municipalities",null,null,5697835,5373162,5857697,5857697,6222439,0,0,0,0,6222439,0,6222439,6756269,0,0,0,6756269,0,1372300,8128569,1372300,6800536,0,0,0,6800536,0,1343400,8143936,1343400,6818637,0,0,0,6818637,0,1454000,8272637,1454000]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Municipalities",1,null,null,"Municipalities",null,null,5697835,5373162,5857697,5857697,6222439,0,0,0,0,6222439,0,6222439,6756269,0,0,0,6756269,0,1372300,8128569,1372300,6800536,0,0,0,6800536,0,1343400,8143936,1343400,6818637,0,0,0,6818637,0,1454000,8272637,1454000]
[1,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,5697835,5373162,5857697,5857697,6222439,0,0,0,0,6222439,0,6222439,6756269,0,0,0,6756269,0,1372300,8128569,1372300,6800536,0,0,0,6800536,0,1343400,8143936,1343400,6818637,0,0,0,6818637,0,1454000,8272637,1454000]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Water Services ManagementDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Water Services ManagementHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,{"$f":"$G$8&F132","v":"Water Services ManagementForeign governments and international organisations"},null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,{"$f":"$G$8&F133","v":"Water Services ManagementPublic corporations and private enterprises"},null,"Public corporations and private enterprises",null,null,782891,809312,902969,902969,1413686,0,0,130000,0,1543686,0,1543686,1732960,0,0,0,1732960,0,1300000,3032960,1300000,1571278,0,0,0,1571278,0,1281000,2852278,1281000,907177,0,0,{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":907177},0,1165000,2072177,1165000]
[1,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":782891},809312,902969,902969,1413686,0,0,130000,0,1543686,0,1543686,1732960,0,0,0,1732960,0,1300000,3032960,1300000,1571278,0,0,0,1571278,0,1281000,2852278,1281000,907177,0,0,0,907177,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},1165000,2072177,1165000]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[1,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,782891,809312,902969,902969,1413686,0,0,130000,0,1543686,0,1543686,1732960,0,0,0,1732960,0,1300000,3032960,1300000,1571278,0,0,0,1571278,0,1281000,2852278,1281000,907177,0,0,0,907177,0,1165000,2072177,1165000]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,Z$330:Z$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,AI$330:AI$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F140,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I140:AU140,\"<>0\")-COUNTBLANK(I140:AU140))<>0,1,0))","v":1},"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Water Services ManagementNon-profit institutions"},null,"Non-profit institutions",null,null,1635,334,822,822,592,0,0,450,0,1042,0,1042,769,0,0,0,769,0,0,769,0,804,0,159,159,963,0,0,963,159,840,0,0,0,840,0,0,840,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F141,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I141:AU141,\"<>0\")-COUNTBLANK(I141:AU141))<>0,1,0))","v":1},"Households",1,{"$f":"$G$8&F141","v":"Water Services ManagementHouseholds"},null,"Households",null,null,4286,3594,1484,1484,1627,0,0,4514,0,6141,0,6141,1518,-494,605,111,1629,0,0,1629,111,1586,-383,605,222,1808,0,0,1808,222,1657,0,425,425,2082,0,0,2082,425]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F142,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I142:AU142,\"<>0\")-COUNTBLANK(I142:AU142))<>0,1,0))","v":1},"Social benefits",1,null,null,"Social benefits",null,null,3885,3555,852,852,1403,0,0,4514,0,5917,0,5917,1287,-494,0,-494,793,0,0,793,-494,1345,-383,0,-383,962,0,0,962,-383,1405,0,152,152,1557,0,0,1557,152]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F143,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I143:AU143,\"<>0\")-COUNTBLANK(I143:AU143))<>0,1,0))","v":1},"Other transfers to households",1,null,null,"Other transfers to households",null,null,401,39,632,632,224,0,0,0,0,224,0,224,231,0,605,605,836,0,0,836,605,241,0,605,605,846,0,0,846,605,252,0,273,273,525,0,0,525,273]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":2320579},2095522,4027567,4027567,4239599,0,0,-284561,0,3955038,0,3955038,4426205,-1670,1353,-317,4425888,0,0,4425888,-317,4625029,-2541,710,-1831,4623198,0,0,4623198,-1831,4832230,-153,336,183,4832413,0,0,4832413,183]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"Water Services ManagementBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,2309432,2028736,4014622,4014622,4226386,0,0,-289519,0,3936867,0,3936867,4412659,0,0,0,4412659,0,0,4412659,0,4610829,0,0,0,4610829,0,0,4610829,0,4817394,0,0,0,4817394,0,0,4817394,0]
[1,null,null,null,null,"Buildings",null,null,210424,38090,60286,60286,0,0,0,392554,0,392554,0,392554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other fixed structures",null,null,2099008,1990646,3954336,3954336,4226386,0,0,-682073,0,3544313,0,3544313,4412659,0,0,0,4412659,0,0,4412659,0,4610829,0,0,0,4610829,0,0,4610829,0,4817394,0,0,0,4817394,0,0,4817394,0]
[1,null,null,{"$f":"$G$8&F148","v":"Water Services ManagementMachinery and equipment"},null,"Machinery and equipment",null,null,11147,66786,12945,12945,13213,0,0,4958,0,18171,0,18171,13546,-1670,1353,-317,13229,0,0,13229,-317,14200,-2541,710,-1831,12369,0,0,12369,-1831,14836,-153,336,183,15019,0,0,15019,183]
[1,null,null,null,null,"Transport equipment",null,null,3394,60748,1573,1573,1630,0,0,-958,0,672,0,672,1960,-993,2,-991,969,0,0,969,-991,2914,-1137,0,-1137,1777,0,0,1777,-1137,3044,-153,0,-153,2891,0,0,2891,-153]
[1,null,null,null,null,"Other machinery and equipment",null,null,7753,6038,11372,11372,11583,0,0,5916,0,17499,0,17499,11586,-677,1351,674,12260,0,0,12260,674,11286,-1404,710,-694,10592,0,0,10592,-694,11792,0,336,336,12128,0,0,12128,336]
[0,null,null,{"$f":"$G$8&F151","v":"Water Services ManagementHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Services ManagementSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Services ManagementBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Services ManagementLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Water Services ManagementSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,"Water Services ManagementPayments for financial assets",null,"Payments for financial assets",null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V157:W157)","v":0},{"$f":"IF(ISERROR(U157+X157),0,U157+X157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE157:AF157)","v":0},{"$f":"IF(ISERROR(AD157+AG157),0,AD157+AG157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN157:AO157)","v":0},{"$f":"IF(ISERROR(AM157+AP157),0,AM157+AP157)","v":0}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":10283278},9657601,12158440,12158440,12744236,15341,0,-43020,0,12716557,0,12716557,13793474,{"$f":"SUM(V74,V120,V144,V156)","v":-93854},{"$f":"SUM(W74,W120,W144,W156)","v":26691},{"$f":"SUM(V158:W158)","v":-67163},13726311,0,2684154,16410465,2616991,13912425,-97139,30550,-66589,13845836,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},2636385,16482221,2569796,13514641,-71828,2306,-69522,13445119,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},2631165,16076284,2561643]
[1]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I145","v":2309432},2028736,4014622,4014622,4226386,0,0,-289519,0,{"$f":"SUM(M160:Q160)","v":3936867},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":4412659},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":4610829},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},0,0,0,0,0,{"$f":"+AM145","v":4817394},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,-4,0,0,0,-4,0,0,-4,0,-4,0,0,0,-4,0,0,-4,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"AE290-AE120","v":0},0,0,0,{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"AN290-AN120","v":0},0,0,0,0,{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Transfer Name ","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW185,Cover!$GB$4:$GB$27,0)),0)","v":52},"EconClass",null,1,"Employee social benefits",null,null,{"$f":"+'[7]3'!J185","v":478},{"$f":"+'[7]3'!L185","v":86},{"$f":"+'[7]3'!R185","v":43},43,{"$f":"+'[7]3'!AB185","v":260},{"$f":"+'[8]3'!L177","v":0},{"$f":"+'[8]3'!M177","v":0},{"$f":"+'[8]3'!N177","v":0},{"$f":"+SUM('[8]3'!O177:V177)","v":0},{"$f":"SUM(M185:Q185)","v":260},null,{"$f":"R185-S185","v":260},244,-244,0,{"$f":"SUM(V185:W185)","v":-244},{"$f":"U185+X185","v":0},0,0,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":-244},255,-244,0,{"$f":"SUM(AE185:AF185)","v":-244},{"$f":"AD185+AG185","v":11},0,0,{"$f":"AH185+AI185+AJ185","v":11},{"$f":"AK185-AD185","v":-244},266,0,0,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":266},0,0,{"$f":"AQ185+AR185+AS185","v":266},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current",{"$f":"+'[7]3'!AY185","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Management Support",0,"Other","Leave gratuities","Leave gratuities",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BC185=\"\",$BD185=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"Water and Sanitation|Water Services Management|Water Services Management Support|Social benefits|Current|Employee social benefits"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"Water and Sanitation|Water Services Management|Water Services Management Support|Social benefits|Current|Employee social benefits"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F186:BC186,\"<>0\")-COUNTBLANK(F186:BC186))<>0,1,0)","v":1},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW186,Cover!$GB$4:$GB$27,0)),0)","v":52},"Provincial Revenue Funds",null,2,"Employee social benefits",null,null,{"$f":"+'[7]3'!J186","v":6},{"$f":"+'[7]3'!L186","v":1996},{"$f":"+'[7]3'!R186","v":0},0,{"$f":"+'[7]3'!AB186","v":0},{"$f":"+'[8]3'!L178","v":0},{"$f":"+'[8]3'!M178","v":0},{"$f":"+'[8]3'!N178","v":0},{"$f":"+SUM('[8]3'!O178:V178)","v":0},0,null,{"$f":"R186-S186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH186+AI186+AJ186","v":0},0,0,0,0,0,0,0,0,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY186","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Regulation",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":"Water and Sanitation|Water Services Management|Water Services Regulation|Social benefits|Current|Employee social benefits"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"Water and Sanitation|Water Services Management|Water Services Regulation|Social benefits|Current|Employee social benefits"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW187,Cover!$GB$4:$GB$27,0)),0)","v":0},"Provincial agencies and funds",null,3,"Water Research Commission",null,null,{"$f":"+'[7]3'!J187","v":0},{"$f":"+'[7]3'!L187","v":0},{"$f":"+'[7]3'!R187","v":0},0,{"$f":"+'[7]3'!AB187","v":0},{"$f":"+'[8]3'!L179","v":0},{"$f":"+'[8]3'!M179","v":0},{"$f":"+'[8]3'!N179","v":0},{"$f":"+SUM('[8]3'!O179:V179)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY187","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management||0|0|Water Research Commission","Water and Sanitation|Water Services Management||0|0|Water Research Commission",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW188,Cover!$GB$4:$GB$27,0)),0)","v":51},"Municipal bank accounts",null,4,"Water Institute of Southern Africa",null,null,{"$f":"+'[7]3'!J188","v":0},{"$f":"+'[7]3'!L188","v":0},{"$f":"+'[7]3'!R188","v":0},0,{"$f":"+'[7]3'!AB188","v":0},{"$f":"+'[8]3'!L180","v":0},{"$f":"+'[8]3'!M180","v":0},{"$f":"+'[8]3'!N180","v":0},{"$f":"+SUM('[8]3'!O180:V180)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Non-profit institutions","Current",{"$f":"+'[7]3'!AY188","v":"South African Youth Water Prize"},"Water Services Regulation",0,"Other","Biennial Conference and Exhibition","Sponsorship for Water Institute for Southern Africa Biennial Conference and Exhibition","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Non-profit institutions|Current|Water Institute of Southern Africa","Water and Sanitation|Water Services Management|Water Services Regulation|Non-profit institutions|Current|Water Institute of Southern Africa",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW189,Cover!$GB$4:$GB$27,0)),0)","v":52},"Municipal agencies and funds",null,5,"Employee social benefits",null,null,{"$f":"+'[7]3'!J189","v":0},{"$f":"+'[7]3'!L189","v":0},{"$f":"+'[7]3'!R189","v":-102},-102,{"$f":"+'[7]3'!AB189","v":136},{"$f":"+'[8]3'!L181","v":0},{"$f":"+'[8]3'!M181","v":0},{"$f":"+'[8]3'!N181","v":16},{"$f":"+SUM('[8]3'!O181:V181)","v":0},152,null,152,139,-107,0,-107,32,0,0,32,-107,145,-139,0,-139,6,0,0,6,-139,151,0,0,0,151,0,0,151,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current",{"$f":"+'[7]3'!AY189","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Regulation",0,"Other","Leave gratuities","Financial assistance","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Regulation|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW190,Cover!$GB$4:$GB$27,0)),0)","v":53},"Social security funds",null,6,"Employee social benefits",null,null,{"$f":"+'[7]3'!J190","v":106},{"$f":"+'[7]3'!L190","v":0},{"$f":"+'[7]3'!R190","v":131},131,{"$f":"+'[7]3'!AB190","v":0},{"$f":"+'[8]3'!L182","v":0},{"$f":"+'[8]3'!M182","v":0},{"$f":"+'[8]3'!N182","v":0},{"$f":"+SUM('[8]3'!O182:V182)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to households","Current",{"$f":"+'[7]3'!AY190","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Regulation",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Regulation|Other transfers to households|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Regulation|Other transfers to households|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW191,Cover!$GB$4:$GB$27,0)),0)","v":0},"Departmental agencies (non-business entities)",null,7,"Employee social benefits",null,null,{"$f":"+'[7]3'!J191","v":0},{"$f":"+'[7]3'!L191","v":0},{"$f":"+'[7]3'!R191","v":0},0,{"$f":"+'[7]3'!AB191","v":0},{"$f":"+'[8]3'!L183","v":0},{"$f":"+'[8]3'!M183","v":0},{"$f":"+'[8]3'!N183","v":0},{"$f":"+SUM('[8]3'!O183:V183)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY191","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management||0|0|Employee social benefits","Water and Sanitation|Water Services Management||0|0|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW192,Cover!$GB$4:$GB$27,0)),0)","v":53},"Higher education institutions",null,8,"Employee social benefits",null,null,{"$f":"+'[7]3'!J192","v":295},{"$f":"+'[7]3'!L192","v":0},{"$f":"+'[7]3'!R192","v":0},0,{"$f":"+'[7]3'!AB192","v":0},{"$f":"+'[8]3'!L184","v":0},{"$f":"+'[8]3'!M184","v":0},{"$f":"+'[8]3'!N184","v":0},{"$f":"+SUM('[8]3'!O184:V184)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to households","Current",{"$f":"+'[7]3'!AY192","v":"South African Youth Water Prize"},"Water Services Management Support",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV192>1,BV191=BV192),0,BV192)","v":"Water and Sanitation|Water Services Management|Water Services Management Support|Other transfers to households|Current|Employee social benefits"},"Water and Sanitation|Water Services Management|Water Services Management Support|Other transfers to households|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW193,Cover!$GB$4:$GB$27,0)),0)","v":51},"Foreign governments and international organisations",null,9,"South African Youth Water Prize",null,null,{"$f":"+'[7]3'!J193","v":1635},{"$f":"+'[7]3'!L193","v":0},{"$f":"+'[7]3'!R193","v":19},19,{"$f":"+'[7]3'!AB193","v":19},{"$f":"+'[8]3'!L185","v":0},{"$f":"+'[8]3'!M185","v":0},{"$f":"+'[8]3'!N185","v":450},{"$f":"+SUM('[8]3'!O185:V185)","v":0},469,null,469,19,0,0,0,19,0,0,19,0,20,0,0,0,20,0,0,20,0,21,0,0,0,21,0,0,21,0,null,"Non-profit institutions","Current",{"$f":"+'[7]3'!AY193","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Award for South African youth water prize","Award for South African youth water prize","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Non-profit institutions|Current|South African Youth Water Prize",{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ193&\"|\"&$AW193&\"|\"&$AX193&\"|\"&$F193","v":"Water and Sanitation|Water Services Management|Water Services and Local Management|Non-profit institutions|Current|South African Youth Water Prize"},{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW194,Cover!$GB$4:$GB$27,0)),0)","v":52},"Subsidies on products and production (pc)",null,10,"Employee social benefits",null,null,{"$f":"+'[7]3'!J194","v":27},{"$f":"+'[7]3'!L194","v":0},{"$f":"+'[7]3'!R194","v":0},0,{"$f":"+'[7]3'!AB194","v":0},{"$f":"+'[8]3'!L186","v":0},{"$f":"+'[8]3'!M186","v":0},{"$f":"+'[8]3'!N186","v":15},{"$f":"+SUM('[8]3'!O186:V186)","v":0},15,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY194","v":"South African Youth Water Prize"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW195,Cover!$GB$4:$GB$27,0)),0)","v":52},"Other transfers to public corporations",null,11,"Employee social benefits",null,null,{"$f":"+'[7]3'!J195","v":0},{"$f":"+'[7]3'!L195","v":0},{"$f":"+'[7]3'!R195","v":0},0,{"$f":"+'[7]3'!AB195","v":0},{"$f":"+'[8]3'!L187","v":0},{"$f":"+'[8]3'!M187","v":0},{"$f":"+'[8]3'!N187","v":0},{"$f":"+SUM('[8]3'!O187:V187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY195","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW196,Cover!$GB$4:$GB$27,0)),0)","v":0},"Subsidies on products and production (pe)",null,12,"Amatola water board: Regional bulk infrastructure",null,null,{"$f":"+'[7]3'!J196","v":185000},{"$f":"+'[7]3'!L196","v":0},{"$f":"+'[7]3'!R196","v":0},0,{"$f":"+'[7]3'!AB196","v":0},{"$f":"+'[8]3'!L188","v":0},{"$f":"+'[8]3'!M188","v":0},{"$f":"+'[8]3'!N188","v":0},{"$f":"+SUM('[8]3'!O188:V188)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to public corporations","Capital",{"$f":"+'[7]3'!AY196","v":"Amatola Water Board"},"Regional Bulk Infrastructure Grant",0,"Other","Upgrade and refurbishment of six water plants and downstream infrastructure","Upgrade and refurbishment of six water plants and downstream infrastructure","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Amatola water board: Regional bulk infrastructure","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Amatola water board: Regional bulk infrastructure",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW197,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to private enterprises",null,13,"Magalies water board: Regional bulk infrastructure",null,null,{"$f":"+'[7]3'!J197","v":0},{"$f":"+'[7]3'!L197","v":98000},{"$f":"+'[7]3'!R197","v":103390},103390,{"$f":"+'[7]3'!AB197","v":109284},{"$f":"+'[8]3'!L189","v":0},{"$f":"+'[8]3'!M189","v":0},{"$f":"+'[8]3'!N189","v":0},{"$f":"+SUM('[8]3'!O189:V189)","v":0},109284,null,109284,114101,0,0,0,114101,0,1300000,1414101,1300000,119225,0,0,0,119225,0,1281000,1400225,1281000,124566,0,0,0,124566,0,1165000,1289566,1165000,null,"Other transfers to public corporations","Capital",{"$f":"+'[7]3'!AY197","v":"Magalies Water Board"},"Regional Bulk Infrastructure Grant","S&E","Other","Pilansberg Bulk Water Supply Scheme","regional bulk Water infrastructure","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Magalies water board: Regional bulk infrastructure","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Magalies water board: Regional bulk infrastructure",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW198,Cover!$GB$4:$GB$27,0)),0)","v":0},"Non-profit institutions",null,14,"Umgeni water board: Regional bulk infrastructure",null,null,{"$f":"+'[7]3'!J198","v":320000},{"$f":"+'[7]3'!L198","v":440006},{"$f":"+'[7]3'!R198","v":662858},662858,{"$f":"+'[7]3'!AB198","v":738673},{"$f":"+'[8]3'!L190","v":0},{"$f":"+'[8]3'!M190","v":0},{"$f":"+'[8]3'!N190","v":0},{"$f":"+SUM('[8]3'!O190:V190)","v":0},738673,null,738673,838723,0,0,0,838723,0,0,838723,0,946309,0,0,0,946309,0,0,946309,0,621979,0,0,0,621979,0,0,621979,0,null,"Other transfers to public corporations","Capital",{"$f":"+'[7]3'!AY198","v":"Umgeni Water Board"},"Regional Bulk Infrastructure Grant","S&E","Other","Lower Thukela Bulk Water Supply Scheme","Lower Tugela bulk Water infrastructure","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Umgeni water board: Regional bulk infrastructure","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Umgeni water board: Regional bulk infrastructure",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW199,Cover!$GB$4:$GB$27,0)),0)","v":0},"Social benefits",null,15,"Sedibeng water board: Regional bulk infrastructure",null,null,{"$f":"+'[7]3'!J199","v":277891},{"$f":"+'[7]3'!L199","v":271306},{"$f":"+'[7]3'!R199","v":136721},136721,{"$f":"+'[7]3'!AB199","v":143729},{"$f":"+'[8]3'!L191","v":0},{"$f":"+'[8]3'!M191","v":0},{"$f":"+'[8]3'!N191","v":0},{"$f":"+SUM('[8]3'!O191:V191)","v":0},143729,null,143729,147136,0,0,0,147136,0,0,147136,0,153744,0,0,0,153744,0,0,153744,0,160632,0,0,0,160632,0,0,160632,0,null,"Other transfers to public corporations","Capital",{"$f":"+'[7]3'!AY199","v":"Sedibeng Water Board"},"Regional Bulk Infrastructure Grant","S&E","Other","Sedibeng Bulk Regional Sewerage Scheme","Sedibeng regional bulk infrastructure grant (RBIG) transfers","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Sedibeng water board: Regional bulk infrastructure","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Sedibeng water board: Regional bulk infrastructure",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW200,Cover!$GB$4:$GB$27,0)),0)","v":52},"Other transfers to households",null,16,"Employee social benefits",null,null,{"$f":"+'[7]3'!J200","v":543},{"$f":"+'[7]3'!L200","v":151},{"$f":"+'[7]3'!R200","v":0},0,{"$f":"+'[7]3'!AB200","v":495},{"$f":"+'[8]3'!L192","v":0},{"$f":"+'[8]3'!M192","v":0},{"$f":"+'[8]3'!N192","v":0},{"$f":"+SUM('[8]3'!O192:V192)","v":0},495,null,495,503,0,0,0,503,0,0,503,0,525,0,0,0,525,0,0,525,0,549,0,0,0,549,0,0,549,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY200","v":"H/H Empl S/Ben:Leave Gratuity"},"Regional Bulk Infrastructure Grant",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW201,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,17,"Employee social benefits",null,null,{"$f":"+'[7]3'!J201","v":0},{"$f":"+'[7]3'!L201","v":183},{"$f":"+'[7]3'!R201","v":297},297,{"$f":"+'[7]3'!AB201","v":512},{"$f":"+'[8]3'!L193","v":0},{"$f":"+'[8]3'!M193","v":0},{"$f":"+'[8]3'!N193","v":0},{"$f":"+SUM('[8]3'!O193:V193)","v":0},512,null,512,401,-143,0,-143,258,0,0,258,-143,420,0,0,0,420,0,0,420,0,439,0,152,152,591,0,0,591,152,null,"Social benefits","Current",{"$f":"+'[7]3'!AY201","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":3}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW202,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,18,"Non-profit institution",null,null,{"$f":"+'[7]3'!J202","v":0},{"$f":"+'[7]3'!L202","v":0},{"$f":"+'[7]3'!R202","v":0},0,{"$f":"+'[7]3'!AB202","v":0},{"$f":"+'[8]3'!L194","v":0},{"$f":"+'[8]3'!M194","v":0},{"$f":"+'[8]3'!N194","v":0},{"$f":"+SUM('[8]3'!O194:V194)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY202","v":0},null,0,0,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management||0|0|Non-profit institution","Water and Sanitation|Water Services Management||0|0|Non-profit institution",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW203,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,19,"Employee social benefits",null,null,{"$f":"+'[7]3'!J203","v":0},{"$f":"+'[7]3'!L203","v":0},{"$f":"+'[7]3'!R203","v":56},56,{"$f":"+'[7]3'!AB203","v":0},{"$f":"+'[8]3'!L195","v":0},{"$f":"+'[8]3'!M195","v":0},{"$f":"+'[8]3'!N195","v":0},{"$f":"+SUM('[8]3'!O195:V195)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY203","v":"Various Institutions: 2020 Vision For Water Education Programme"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":4}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW204,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,20,"Employee social benefits",null,null,{"$f":"+'[7]3'!J204","v":425},{"$f":"+'[7]3'!L204","v":212},{"$f":"+'[7]3'!R204","v":516},516,{"$f":"+'[7]3'!AB204","v":0},{"$f":"+'[8]3'!L196","v":0},{"$f":"+'[8]3'!M196","v":0},{"$f":"+'[8]3'!N196","v":0},{"$f":"+SUM('[8]3'!O196:V196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY204","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":5}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW205,Cover!$GB$4:$GB$27,0)),0)","v":51},null,null,21,"Various institutions: 2020 vision for water education programme",null,null,{"$f":"+'[7]3'!J205","v":0},{"$f":"+'[7]3'!L205","v":334},{"$f":"+'[7]3'!R205","v":803},803,{"$f":"+'[7]3'!AB205","v":573},{"$f":"+'[8]3'!L197","v":0},{"$f":"+'[8]3'!M197","v":0},{"$f":"+'[8]3'!N197","v":0},{"$f":"+SUM('[8]3'!O197:V197)","v":0},573,null,573,750,0,0,0,750,0,0,750,0,784,0,159,159,943,0,0,943,159,819,0,0,0,819,0,0,819,0,null,"Non-profit institutions","Current",{"$f":"+'[7]3'!AY205","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Cash prizes to the winning school in Baswa Le Meetse and South African Youth Water Competitions","Cash prizes to the winning school in Baswa Le Meetse and South African Youth Water Competitions","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Non-profit institutions|Current|Various institutions: 2020 vision for water education programme","Water and Sanitation|Water Services Management|Water Services and Local Management|Non-profit institutions|Current|Various institutions: 2020 vision for water education programme",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW206,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,22,"Employee social benefits",null,null,{"$f":"+'[7]3'!J206","v":112},{"$f":"+'[7]3'!L206","v":42},{"$f":"+'[7]3'!R206","v":0},0,{"$f":"+'[7]3'!AB206","v":0},{"$f":"+'[8]3'!L198","v":0},{"$f":"+'[8]3'!M198","v":0},{"$f":"+'[8]3'!N198","v":0},{"$f":"+SUM('[8]3'!O198:V198)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY206","v":"Various Institutions: 2020 Vision For Water Education Programme"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services and Local Management|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":6}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW207,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,23,"Employee social benefits",null,null,{"$f":"+'[7]3'!J207","v":2294},{"$f":"+'[7]3'!L207","v":885},{"$f":"+'[7]3'!R207","v":0},0,{"$f":"+'[7]3'!AB207","v":0},{"$f":"+'[8]3'!L199","v":0},{"$f":"+'[8]3'!M199","v":0},{"$f":"+'[8]3'!N199","v":4408},{"$f":"+SUM('[8]3'!O199:V199)","v":0},4408,null,4408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY207","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Infrastructure Grant",0,"Other","Leave gratuities","Leave gratuity","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW208,Cover!$GB$4:$GB$27,0)),0)","v":53},null,null,24,"Employee social benefits",null,null,{"$f":"+'[7]3'!J208","v":0},{"$f":"+'[7]3'!L208","v":0},{"$f":"+'[7]3'!R208","v":501},501,{"$f":"+'[7]3'!AB208","v":0},{"$f":"+'[8]3'!L200","v":0},{"$f":"+'[8]3'!M200","v":0},{"$f":"+'[8]3'!N200","v":0},{"$f":"+SUM('[8]3'!O200:V200)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to households","Current",{"$f":"+'[7]3'!AY208","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Infrastructure Grant",0,"Other","Upgrades and refurbish of six plants and downstream infrastructure","Upgrade refurbish of existing plant","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Other transfers to households|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Other transfers to households|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW209,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,25,"Employee social benefits",null,null,{"$f":"+'[7]3'!J209","v":0},{"$f":"+'[7]3'!L209","v":0},{"$f":"+'[7]3'!R209","v":0},0,{"$f":"+'[7]3'!AB209","v":0},{"$f":"+'[8]3'!L201","v":0},{"$f":"+'[8]3'!M201","v":0},{"$f":"+'[8]3'!N201","v":0},{"$f":"+SUM('[8]3'!O201:V201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY209","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Infrastructure Grant",0,"Other","Pilansberg Bulk Water Scheme","regional bulk Water infrastructure","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":2}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW210,Cover!$GB$4:$GB$27,0)),0)","v":52},null,null,26,"Employee social benefits",null,null,{"$f":"+'[7]3'!J210","v":0},{"$f":"+'[7]3'!L210","v":0},{"$f":"+'[7]3'!R210","v":42},42,{"$f":"+'[7]3'!AB210","v":0},{"$f":"+'[8]3'!L202","v":0},{"$f":"+'[8]3'!M202","v":0},{"$f":"+'[8]3'!N202","v":75},{"$f":"+SUM('[8]3'!O202:V202)","v":0},75,null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Social benefits","Current",{"$f":"+'[7]3'!AY210","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services Policy and Strategy",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services Policy and Strategy|Social benefits|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services Policy and Strategy|Social benefits|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW211,Cover!$GB$4:$GB$27,0)),0)","v":53},null,null,27,"Employee social benefits",null,null,{"$f":"+'[7]3'!J211","v":0},{"$f":"+'[7]3'!L211","v":39},{"$f":"+'[7]3'!R211","v":0},0,{"$f":"+'[7]3'!AB211","v":224},{"$f":"+'[8]3'!L203","v":0},{"$f":"+'[8]3'!M203","v":0},{"$f":"+'[8]3'!N203","v":0},{"$f":"+SUM('[8]3'!O203:V203)","v":0},224,null,224,231,0,605,605,836,0,0,836,605,241,0,605,605,846,0,0,846,605,252,0,273,273,525,0,0,525,273,null,"Other transfers to households","Current",{"$f":"+'[7]3'!AY211","v":"H/H Empl S/Ben:Leave Gratuity"},"Water Services and Local Management",0,"Other","Leave gratuities","Leave gratuities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Water Services and Local Management|Other transfers to households|Current|Employee social benefits","Water and Sanitation|Water Services Management|Water Services and Local Management|Other transfers to households|Current|Employee social benefits",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW212,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,28,"Lepelle water board: Regional bulk infrastructure",null,null,{"$f":"+'[7]3'!J212","v":0},{"$f":"+'[7]3'!L212","v":0},{"$f":"+'[7]3'!R212","v":0},0,{"$f":"+'[7]3'!AB212","v":422000},{"$f":"+'[8]3'!L204","v":0},{"$f":"+'[8]3'!M204","v":0},{"$f":"+'[8]3'!N204","v":0},{"$f":"+SUM('[8]3'!O204:V204)","v":0},422000,null,422000,633000,0,0,0,633000,0,0,633000,0,352000,0,0,0,352000,0,0,352000,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to public corporations","Capital",{"$f":"+'[7]3'!AY212","v":"Lepelle Water Board"},"Regional Bulk Infrastructure Grant","S&E","Other","Upgrade of Olifants and Ebenezer water supply","Upgrade of Olifants and Ebenezer water supply","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Lepelle water board: Regional bulk infrastructure","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Capital|Lepelle water board: Regional bulk infrastructure",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW213,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,29,"Bloem Water Board",null,null,{"$f":"+'[7]3'!J213","v":0},{"$f":"+'[7]3'!L213","v":0},{"$f":"+'[7]3'!R213","v":0},0,{"$f":"+'[7]3'!AB213","v":0},{"$f":"+'[8]3'!L205","v":0},{"$f":"+'[8]3'!M205","v":0},{"$f":"+'[8]3'!N205","v":108800},{"$f":"+SUM('[8]3'!O205:V205)","v":0},108800,null,108800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to public corporations","Current",{"$f":"+'[7]3'!AY213","v":0},"Regional Bulk Infrastructure Grant",0,0,"Sedibeng Water Board disestablishment","Sedibeng Water Board disestablishment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Current|Bloem Water Board","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Current|Bloem Water Board",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":1}]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW214,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,30,"Magalies water board",null,null,{"$f":"+'[7]3'!J214","v":0},{"$f":"+'[7]3'!L214","v":0},{"$f":"+'[7]3'!R214","v":0},0,{"$f":"+'[7]3'!AB214","v":0},{"$f":"+'[8]3'!L206","v":0},{"$f":"+'[8]3'!M206","v":0},{"$f":"+'[8]3'!N206","v":21200},{"$f":"+SUM('[8]3'!O206:V206)","v":0},21200,null,21200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other transfers to public corporations","Current",{"$f":"+'[7]3'!AY214","v":0},"Regional Bulk Infrastructure Grant",0,0,"Sedibeng Water Board disestablishment","Sedibeng Water Board disestablishment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Current|Magalies water board","Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Other transfers to public corporations|Current|Magalies water board",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW215,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,31,0,null,null,{"$f":"+'[7]3'!J215","v":0},{"$f":"+'[7]3'!L215","v":0},{"$f":"+'[7]3'!R215","v":0},0,{"$f":"+'[7]3'!AB215","v":0},{"$f":"+'[8]3'!L207","v":0},{"$f":"+'[8]3'!M207","v":0},{"$f":"+'[8]3'!N207","v":0},{"$f":"+SUM('[8]3'!O207:V207)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY215","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|0|0|0|0","Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":1}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW216,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,32,0,null,null,{"$f":"+'[7]3'!J216","v":0},{"$f":"+'[7]3'!L216","v":0},{"$f":"+'[7]3'!R216","v":0},0,{"$f":"+'[7]3'!AB216","v":0},{"$f":"+'[8]3'!L208","v":0},{"$f":"+'[8]3'!M208","v":0},{"$f":"+'[8]3'!N208","v":0},{"$f":"+SUM('[8]3'!O208:V208)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY216","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":2}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW217,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,33,0,null,null,{"$f":"+'[7]3'!J217","v":0},{"$f":"+'[7]3'!L217","v":0},{"$f":"+'[7]3'!R217","v":0},0,{"$f":"+'[7]3'!AB217","v":0},{"$f":"+'[8]3'!L209","v":0},{"$f":"+'[8]3'!M209","v":0},{"$f":"+'[8]3'!N209","v":0},{"$f":"+SUM('[8]3'!O209:V209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY217","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":3}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW218,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,34,0,null,null,{"$f":"+'[7]3'!J218","v":0},{"$f":"+'[7]3'!L218","v":0},{"$f":"+'[7]3'!R218","v":0},0,{"$f":"+'[7]3'!AB218","v":0},{"$f":"+'[8]3'!L210","v":0},{"$f":"+'[8]3'!M210","v":0},{"$f":"+'[8]3'!N210","v":0},{"$f":"+SUM('[8]3'!O210:V210)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY218","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":4}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW219,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,35,0,null,null,{"$f":"+'[7]3'!J219","v":0},{"$f":"+'[7]3'!L219","v":0},{"$f":"+'[7]3'!R219","v":0},0,{"$f":"+'[7]3'!AB219","v":0},{"$f":"+'[8]3'!L211","v":0},{"$f":"+'[8]3'!M211","v":0},{"$f":"+'[8]3'!N211","v":0},{"$f":"+SUM('[8]3'!O211:V211)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY219","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":5}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW220,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,36,0,null,null,{"$f":"+'[7]3'!J220","v":0},{"$f":"+'[7]3'!L220","v":0},{"$f":"+'[7]3'!R220","v":0},0,{"$f":"+'[7]3'!AB220","v":0},{"$f":"+'[8]3'!L212","v":0},{"$f":"+'[8]3'!M212","v":0},{"$f":"+'[8]3'!N212","v":0},{"$f":"+SUM('[8]3'!O212:V212)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY220","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":6}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW221,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,37,0,null,null,{"$f":"+'[7]3'!J221","v":0},{"$f":"+'[7]3'!L221","v":0},{"$f":"+'[7]3'!R221","v":0},0,{"$f":"+'[7]3'!AB221","v":0},{"$f":"+'[8]3'!L213","v":0},{"$f":"+'[8]3'!M213","v":0},{"$f":"+'[8]3'!N213","v":0},{"$f":"+SUM('[8]3'!O213:V213)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY221","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":7}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW222,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,38,0,null,null,{"$f":"+'[7]3'!J222","v":0},{"$f":"+'[7]3'!L222","v":0},{"$f":"+'[7]3'!R222","v":0},0,{"$f":"+'[7]3'!AB222","v":0},{"$f":"+'[8]3'!L214","v":0},{"$f":"+'[8]3'!M214","v":0},{"$f":"+'[8]3'!N214","v":0},{"$f":"+SUM('[8]3'!O214:V214)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY222","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":8}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW223,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,39,0,null,null,{"$f":"+'[7]3'!J223","v":0},{"$f":"+'[7]3'!L223","v":0},{"$f":"+'[7]3'!R223","v":0},0,{"$f":"+'[7]3'!AB223","v":0},{"$f":"+'[8]3'!L215","v":0},{"$f":"+'[8]3'!M215","v":0},{"$f":"+'[8]3'!N215","v":0},{"$f":"+SUM('[8]3'!O215:V215)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY223","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":9}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW224,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,40,0,null,null,{"$f":"+'[7]3'!J224","v":0},{"$f":"+'[7]3'!L224","v":0},{"$f":"+'[7]3'!R224","v":0},0,{"$f":"+'[7]3'!AB224","v":0},{"$f":"+'[8]3'!L216","v":0},{"$f":"+'[8]3'!M216","v":0},{"$f":"+'[8]3'!N216","v":0},{"$f":"+SUM('[8]3'!O216:V216)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY224","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":10}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW225,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,41,0,null,null,{"$f":"+'[7]3'!J225","v":0},{"$f":"+'[7]3'!L225","v":0},{"$f":"+'[7]3'!R225","v":0},0,{"$f":"+'[7]3'!AB225","v":0},{"$f":"+'[8]3'!L217","v":0},{"$f":"+'[8]3'!M217","v":0},{"$f":"+'[8]3'!N217","v":0},{"$f":"+SUM('[8]3'!O217:V217)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY225","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":11}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW226,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,42,0,null,null,{"$f":"+'[7]3'!J226","v":0},{"$f":"+'[7]3'!L226","v":0},{"$f":"+'[7]3'!R226","v":0},0,{"$f":"+'[7]3'!AB226","v":0},{"$f":"+'[8]3'!L218","v":0},{"$f":"+'[8]3'!M218","v":0},{"$f":"+'[8]3'!N218","v":0},{"$f":"+SUM('[8]3'!O218:V218)","v":0},0,null,0,0,0,0,{"$f":"SUM(V226:W226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE226:AF226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN226:AO226)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY226","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":12}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW227,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,43,0,null,null,{"$f":"+'[7]3'!J227","v":0},{"$f":"+'[7]3'!L227","v":0},{"$f":"+'[7]3'!R227","v":0},0,{"$f":"+'[7]3'!AB227","v":0},{"$f":"+'[8]3'!L219","v":0},{"$f":"+'[8]3'!M219","v":0},{"$f":"+'[8]3'!N219","v":0},{"$f":"+SUM('[8]3'!O219:V219)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE227:AF227)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN227:AO227)","v":0},0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY227","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":13}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW228,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,44,0,null,null,{"$f":"+'[7]3'!J228","v":0},{"$f":"+'[7]3'!L228","v":0},{"$f":"+'[7]3'!R228","v":0},0,{"$f":"+'[7]3'!AB228","v":0},{"$f":"+'[8]3'!L220","v":0},{"$f":"+'[8]3'!M220","v":0},{"$f":"+'[8]3'!N220","v":0},{"$f":"+SUM('[8]3'!O220:V220)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY228","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":14}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW229,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,45,0,null,null,{"$f":"+'[7]3'!J229","v":0},{"$f":"+'[7]3'!L229","v":0},{"$f":"+'[7]3'!R229","v":0},0,{"$f":"+'[7]3'!AB229","v":0},{"$f":"+'[8]3'!L221","v":0},{"$f":"+'[8]3'!M221","v":0},{"$f":"+'[8]3'!N221","v":0},{"$f":"+SUM('[8]3'!O221:V221)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY229","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":15}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW230,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,46,0,null,null,{"$f":"+'[7]3'!J230","v":0},{"$f":"+'[7]3'!L230","v":0},{"$f":"+'[7]3'!R230","v":0},0,{"$f":"+'[7]3'!AB230","v":0},{"$f":"+'[8]3'!L222","v":0},{"$f":"+'[8]3'!M222","v":0},{"$f":"+'[8]3'!N222","v":0},{"$f":"+SUM('[8]3'!O222:V222)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY230","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":16}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW231,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,47,0,null,null,{"$f":"+'[7]3'!J231","v":0},{"$f":"+'[7]3'!L231","v":0},{"$f":"+'[7]3'!R231","v":0},0,{"$f":"+'[7]3'!AB231","v":0},{"$f":"+'[8]3'!L223","v":0},{"$f":"+'[8]3'!M223","v":0},{"$f":"+'[8]3'!N223","v":0},{"$f":"+SUM('[8]3'!O223:V223)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY231","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":17}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW232,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,48,0,null,null,{"$f":"+'[7]3'!J232","v":0},{"$f":"+'[7]3'!L232","v":0},{"$f":"+'[7]3'!R232","v":0},0,{"$f":"+'[7]3'!AB232","v":0},{"$f":"+'[8]3'!L224","v":0},{"$f":"+'[8]3'!M224","v":0},{"$f":"+'[8]3'!N224","v":0},{"$f":"+SUM('[8]3'!O224:V224)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY232","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":18}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW233,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,49,0,null,null,{"$f":"+'[7]3'!J233","v":0},{"$f":"+'[7]3'!L233","v":0},{"$f":"+'[7]3'!R233","v":0},0,{"$f":"+'[7]3'!AB233","v":0},{"$f":"+'[8]3'!L225","v":0},{"$f":"+'[8]3'!M225","v":0},{"$f":"+'[8]3'!N225","v":0},{"$f":"+SUM('[8]3'!O225:V225)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY233","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":19}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW234,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,50,0,null,null,{"$f":"+'[7]3'!J234","v":0},{"$f":"+'[7]3'!L234","v":0},{"$f":"+'[7]3'!R234","v":0},0,{"$f":"+'[7]3'!AB234","v":0},{"$f":"+'[8]3'!L226","v":0},{"$f":"+'[8]3'!M226","v":0},{"$f":"+'[8]3'!N226","v":0},{"$f":"+SUM('[8]3'!O226:V226)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY234","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":20}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW235,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,51,0,null,null,{"$f":"+'[7]3'!J235","v":0},{"$f":"+'[7]3'!L235","v":0},{"$f":"+'[7]3'!R235","v":0},0,{"$f":"+'[7]3'!AB235","v":0},{"$f":"+'[8]3'!L227","v":0},{"$f":"+'[8]3'!M227","v":0},{"$f":"+'[8]3'!N227","v":0},{"$f":"+SUM('[8]3'!O227:V227)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY235","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":21}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW236,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,52,0,null,null,{"$f":"+'[7]3'!J236","v":0},{"$f":"+'[7]3'!L236","v":0},{"$f":"+'[7]3'!R236","v":0},0,{"$f":"+'[7]3'!AB236","v":0},{"$f":"+'[8]3'!L228","v":0},{"$f":"+'[8]3'!M228","v":0},{"$f":"+'[8]3'!N228","v":0},{"$f":"+SUM('[8]3'!O228:V228)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY236","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":22}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW237,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,53,0,null,null,{"$f":"+'[7]3'!J237","v":0},{"$f":"+'[7]3'!L237","v":0},{"$f":"+'[7]3'!R237","v":0},0,{"$f":"+'[7]3'!AB237","v":0},{"$f":"+'[8]3'!L229","v":0},{"$f":"+'[8]3'!M229","v":0},{"$f":"+'[8]3'!N229","v":0},{"$f":"+SUM('[8]3'!O229:V229)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY237","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":23}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW238,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,54,0,null,null,{"$f":"+'[7]3'!J238","v":0},{"$f":"+'[7]3'!L238","v":0},{"$f":"+'[7]3'!R238","v":0},0,{"$f":"+'[7]3'!AB238","v":0},{"$f":"+'[8]3'!L230","v":0},{"$f":"+'[8]3'!M230","v":0},{"$f":"+'[8]3'!N230","v":0},{"$f":"+SUM('[8]3'!O230:V230)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY238","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":24}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW239,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,55,0,null,null,{"$f":"+'[7]3'!J239","v":0},{"$f":"+'[7]3'!L239","v":0},{"$f":"+'[7]3'!R239","v":0},0,{"$f":"+'[7]3'!AB239","v":0},{"$f":"+'[8]3'!L231","v":0},{"$f":"+'[8]3'!M231","v":0},{"$f":"+'[8]3'!N231","v":0},{"$f":"+SUM('[8]3'!O231:V231)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY239","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":25}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW240,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,56,0,null,null,{"$f":"+'[7]3'!J240","v":0},{"$f":"+'[7]3'!L240","v":0},{"$f":"+'[7]3'!R240","v":0},0,{"$f":"+'[7]3'!AB240","v":0},{"$f":"+'[8]3'!L232","v":0},{"$f":"+'[8]3'!M232","v":0},{"$f":"+'[8]3'!N232","v":0},{"$f":"+SUM('[8]3'!O232:V232)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY240","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":26}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW241,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,57,0,null,null,{"$f":"+'[7]3'!J241","v":0},{"$f":"+'[7]3'!L241","v":0},{"$f":"+'[7]3'!R241","v":0},0,{"$f":"+'[7]3'!AB241","v":0},{"$f":"+'[8]3'!L233","v":0},{"$f":"+'[8]3'!M233","v":0},{"$f":"+'[8]3'!N233","v":0},{"$f":"+SUM('[8]3'!O233:V233)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY241","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":27}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW242,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,58,0,null,null,{"$f":"+'[7]3'!J242","v":0},{"$f":"+'[7]3'!L242","v":0},{"$f":"+'[7]3'!R242","v":0},0,{"$f":"+'[7]3'!AB242","v":0},{"$f":"+'[8]3'!L234","v":0},{"$f":"+'[8]3'!M234","v":0},{"$f":"+'[8]3'!N234","v":0},{"$f":"+SUM('[8]3'!O234:V234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY242","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":28}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW243,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,59,0,null,null,{"$f":"+'[7]3'!J243","v":0},{"$f":"+'[7]3'!L243","v":0},{"$f":"+'[7]3'!R243","v":0},0,{"$f":"+'[7]3'!AB243","v":0},{"$f":"+'[8]3'!L235","v":0},{"$f":"+'[8]3'!M235","v":0},{"$f":"+'[8]3'!N235","v":0},{"$f":"+SUM('[8]3'!O235:V235)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY243","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":29}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW244,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,60,0,null,null,{"$f":"+'[7]3'!J244","v":0},{"$f":"+'[7]3'!L244","v":0},{"$f":"+'[7]3'!R244","v":0},0,{"$f":"+'[7]3'!AB244","v":0},{"$f":"+'[8]3'!L236","v":0},{"$f":"+'[8]3'!M236","v":0},{"$f":"+'[8]3'!N236","v":0},{"$f":"+SUM('[8]3'!O236:V236)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY244","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":30}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW245,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,61,0,null,null,{"$f":"+'[7]3'!J245","v":0},{"$f":"+'[7]3'!L245","v":0},{"$f":"+'[7]3'!R245","v":0},0,{"$f":"+'[7]3'!AB245","v":0},{"$f":"+'[8]3'!L237","v":0},{"$f":"+'[8]3'!M237","v":0},{"$f":"+'[8]3'!N237","v":0},{"$f":"+SUM('[8]3'!O237:V237)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY245","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":31}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW246,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,62,0,null,null,{"$f":"+'[7]3'!J246","v":0},{"$f":"+'[7]3'!L246","v":0},{"$f":"+'[7]3'!R246","v":0},0,{"$f":"+'[7]3'!AB246","v":0},{"$f":"+'[8]3'!L238","v":0},{"$f":"+'[8]3'!M238","v":0},{"$f":"+'[8]3'!N238","v":0},{"$f":"+SUM('[8]3'!O238:V238)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY246","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":32}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW247,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,63,0,null,null,{"$f":"+'[7]3'!J247","v":0},{"$f":"+'[7]3'!L247","v":0},{"$f":"+'[7]3'!R247","v":0},0,{"$f":"+'[7]3'!AB247","v":0},{"$f":"+'[8]3'!L239","v":0},{"$f":"+'[8]3'!M239","v":0},{"$f":"+'[8]3'!N239","v":0},{"$f":"+SUM('[8]3'!O239:V239)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY247","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":33}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW248,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,64,0,null,null,{"$f":"+'[7]3'!J248","v":0},{"$f":"+'[7]3'!L248","v":0},{"$f":"+'[7]3'!R248","v":0},0,{"$f":"+'[7]3'!AB248","v":0},{"$f":"+'[8]3'!L240","v":0},{"$f":"+'[8]3'!M240","v":0},{"$f":"+'[8]3'!N240","v":0},{"$f":"+SUM('[8]3'!O240:V240)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY248","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":34}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW249,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,65,0,null,null,{"$f":"+'[7]3'!J249","v":0},{"$f":"+'[7]3'!L249","v":0},{"$f":"+'[7]3'!R249","v":0},0,{"$f":"+'[7]3'!AB249","v":0},{"$f":"+'[8]3'!L241","v":0},{"$f":"+'[8]3'!M241","v":0},{"$f":"+'[8]3'!N241","v":0},{"$f":"+SUM('[8]3'!O241:V241)","v":0},{"$f":"SUM(M249:Q249)","v":0},null,0,0,0,0,{"$f":"SUM(V249:W249)","v":0},{"$f":"U249+X249","v":0},0,0,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},0,0,0,0,{"$f":"AD249+AG249","v":0},0,0,0,{"$f":"AK249-AD249","v":0},0,0,0,0,{"$f":"AM249+AP249","v":0},0,0,0,{"$f":"AT249-AM249","v":0},null,0,0,{"$f":"+'[7]3'!AY249","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":35}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW250,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,66,0,null,null,{"$f":"+'[7]3'!J250","v":0},{"$f":"+'[7]3'!L250","v":0},{"$f":"+'[7]3'!R250","v":0},0,{"$f":"+'[7]3'!AB250","v":0},{"$f":"+'[8]3'!L242","v":0},{"$f":"+'[8]3'!M242","v":0},{"$f":"+'[8]3'!N242","v":0},{"$f":"+SUM('[8]3'!O242:V242)","v":0},0,null,{"$f":"R250-S250","v":0},0,0,0,0,{"$f":"U250+X250","v":0},0,0,{"$f":"Y250+Z250+AA250","v":0},{"$f":"AB250-U250","v":0},0,0,0,0,{"$f":"AD250+AG250","v":0},0,0,{"$f":"AH250+AI250+AJ250","v":0},{"$f":"AK250-AD250","v":0},0,0,0,0,{"$f":"AM250+AP250","v":0},0,0,{"$f":"AQ250+AR250+AS250","v":0},0,null,0,0,{"$f":"+'[7]3'!AY250","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"Water and Sanitation|Water Services Management|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":36}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW251,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,67,0,null,null,{"$f":"+'[7]3'!J251","v":0},{"$f":"+'[7]3'!L251","v":0},{"$f":"+'[7]3'!R251","v":0},0,{"$f":"+'[7]3'!AB251","v":0},{"$f":"+'[8]3'!L243","v":0},{"$f":"+'[8]3'!M243","v":0},{"$f":"+'[8]3'!N243","v":0},{"$f":"+SUM('[8]3'!O243:V243)","v":0},0,null,0,0,0,0,0,{"$f":"U251+X251","v":0},0,0,{"$f":"Y251+Z251+AA251","v":0},{"$f":"AB251-U251","v":0},0,0,0,0,{"$f":"AD251+AG251","v":0},0,0,{"$f":"AH251+AI251+AJ251","v":0},{"$f":"AK251-AD251","v":0},0,0,0,0,{"$f":"AM251+AP251","v":0},0,0,{"$f":"AQ251+AR251+AS251","v":0},0,null,0,0,{"$f":"+'[7]3'!AY251","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":37}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW252,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,68,0,null,null,{"$f":"+'[7]3'!J252","v":0},{"$f":"+'[7]3'!L252","v":0},{"$f":"+'[7]3'!R252","v":0},0,{"$f":"+'[7]3'!AB252","v":0},{"$f":"+'[8]3'!L244","v":0},{"$f":"+'[8]3'!M244","v":0},{"$f":"+'[8]3'!N244","v":0},{"$f":"+SUM('[8]3'!O244:V244)","v":0},0,null,0,0,0,0,0,{"$f":"U252+X252","v":0},0,0,{"$f":"Y252+Z252+AA252","v":0},{"$f":"AB252-U252","v":0},0,0,0,0,{"$f":"AD252+AG252","v":0},0,0,{"$f":"AH252+AI252+AJ252","v":0},{"$f":"AK252-AD252","v":0},0,0,0,0,{"$f":"AM252+AP252","v":0},0,0,{"$f":"AQ252+AR252+AS252","v":0},0,null,0,0,{"$f":"+'[7]3'!AY252","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":38}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW253,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,69,0,null,null,{"$f":"+'[7]3'!J253","v":0},{"$f":"+'[7]3'!L253","v":0},{"$f":"+'[7]3'!R253","v":0},0,{"$f":"+'[7]3'!AB253","v":0},{"$f":"+'[8]3'!L245","v":0},{"$f":"+'[8]3'!M245","v":0},{"$f":"+'[8]3'!N245","v":0},{"$f":"+SUM('[8]3'!O245:V245)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y253+Z253+AA253","v":0},{"$f":"AB253-U253","v":0},0,0,0,0,0,0,0,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},0,0,0,0,0,0,0,{"$f":"AQ253+AR253+AS253","v":0},0,null,0,0,{"$f":"+'[7]3'!AY253","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":39}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW254,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,70,0,null,null,{"$f":"+'[7]3'!J254","v":0},{"$f":"+'[7]3'!L254","v":0},{"$f":"+'[7]3'!R254","v":0},0,{"$f":"+'[7]3'!AB254","v":0},{"$f":"+'[8]3'!L246","v":0},{"$f":"+'[8]3'!M246","v":0},{"$f":"+'[8]3'!N246","v":0},{"$f":"+SUM('[8]3'!O246:V246)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254+AR254+AS254","v":0},0,null,0,0,{"$f":"+'[7]3'!AY254","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":40}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW255,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,71,0,null,null,{"$f":"+'[7]3'!J255","v":0},{"$f":"+'[7]3'!L255","v":0},{"$f":"+'[7]3'!R255","v":0},0,{"$f":"+'[7]3'!AB255","v":0},{"$f":"+'[8]3'!L247","v":0},{"$f":"+'[8]3'!M247","v":0},{"$f":"+'[8]3'!N247","v":0},{"$f":"+SUM('[8]3'!O247:V247)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255+AR255+AS255","v":0},0,null,0,0,{"$f":"+'[7]3'!AY255","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":41}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW256,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,72,0,null,null,{"$f":"+'[7]3'!J256","v":0},{"$f":"+'[7]3'!L256","v":0},{"$f":"+'[7]3'!R256","v":0},0,{"$f":"+'[7]3'!AB256","v":0},{"$f":"+'[8]3'!L248","v":0},{"$f":"+'[8]3'!M248","v":0},{"$f":"+'[8]3'!N248","v":0},{"$f":"+SUM('[8]3'!O248:V248)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY256","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":42}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW257,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,73,0,null,null,{"$f":"+'[7]3'!J257","v":0},{"$f":"+'[7]3'!L257","v":0},{"$f":"+'[7]3'!R257","v":0},0,{"$f":"+'[7]3'!AB257","v":0},{"$f":"+'[8]3'!L249","v":0},{"$f":"+'[8]3'!M249","v":0},{"$f":"+'[8]3'!N249","v":0},{"$f":"+SUM('[8]3'!O249:V249)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY257","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":43}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW258,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,74,0,null,null,{"$f":"+'[7]3'!J258","v":0},{"$f":"+'[7]3'!L258","v":0},{"$f":"+'[7]3'!R258","v":0},0,{"$f":"+'[7]3'!AB258","v":0},{"$f":"+'[8]3'!L250","v":0},{"$f":"+'[8]3'!M250","v":0},{"$f":"+'[8]3'!N250","v":0},{"$f":"+SUM('[8]3'!O250:V250)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY258","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":44}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW259,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,75,0,null,null,{"$f":"+'[7]3'!J259","v":0},{"$f":"+'[7]3'!L259","v":0},{"$f":"+'[7]3'!R259","v":0},0,{"$f":"+'[7]3'!AB259","v":0},{"$f":"+'[8]3'!L251","v":0},{"$f":"+'[8]3'!M251","v":0},{"$f":"+'[8]3'!N251","v":0},{"$f":"+SUM('[8]3'!O251:V251)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY259","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":45}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW260,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,76,0,null,null,{"$f":"+'[7]3'!J260","v":0},{"$f":"+'[7]3'!L260","v":0},{"$f":"+'[7]3'!R260","v":0},0,{"$f":"+'[7]3'!AB260","v":0},{"$f":"+'[8]3'!L252","v":0},{"$f":"+'[8]3'!M252","v":0},{"$f":"+'[8]3'!N252","v":0},{"$f":"+SUM('[8]3'!O252:V252)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY260","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":46}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW261,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,77,0,null,null,{"$f":"+'[7]3'!J261","v":0},{"$f":"+'[7]3'!L261","v":0},{"$f":"+'[7]3'!R261","v":0},0,{"$f":"+'[7]3'!AB261","v":0},{"$f":"+'[8]3'!L253","v":0},{"$f":"+'[8]3'!M253","v":0},{"$f":"+'[8]3'!N253","v":0},{"$f":"+SUM('[8]3'!O253:V253)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY261","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":47}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW262,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,78,0,null,null,{"$f":"+'[7]3'!J262","v":0},{"$f":"+'[7]3'!L262","v":0},{"$f":"+'[7]3'!R262","v":0},0,{"$f":"+'[7]3'!AB262","v":0},{"$f":"+'[8]3'!L254","v":0},{"$f":"+'[8]3'!M254","v":0},{"$f":"+'[8]3'!N254","v":0},{"$f":"+SUM('[8]3'!O254:V254)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY262","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":48}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW263,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,79,0,null,null,{"$f":"+'[7]3'!J263","v":0},{"$f":"+'[7]3'!L263","v":0},{"$f":"+'[7]3'!R263","v":0},0,{"$f":"+'[7]3'!AB263","v":0},{"$f":"+'[8]3'!L255","v":0},{"$f":"+'[8]3'!M255","v":0},{"$f":"+'[8]3'!N255","v":0},{"$f":"+SUM('[8]3'!O255:V255)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY263","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":49}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW264,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,80,0,null,null,{"$f":"+'[7]3'!J264","v":0},{"$f":"+'[7]3'!L264","v":0},{"$f":"+'[7]3'!R264","v":0},0,{"$f":"+'[7]3'!AB264","v":0},{"$f":"+'[8]3'!L256","v":0},{"$f":"+'[8]3'!M256","v":0},{"$f":"+'[8]3'!N256","v":0},{"$f":"+SUM('[8]3'!O256:V256)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY264","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":50}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW265,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,81,0,null,null,{"$f":"+'[7]3'!J265","v":0},{"$f":"+'[7]3'!L265","v":0},{"$f":"+'[7]3'!R265","v":0},0,{"$f":"+'[7]3'!AB265","v":0},{"$f":"+'[8]3'!L257","v":0},{"$f":"+'[8]3'!M257","v":0},{"$f":"+'[8]3'!N257","v":0},{"$f":"+SUM('[8]3'!O257:V257)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY265","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":51}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW266,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,82,0,null,null,{"$f":"+'[7]3'!J266","v":0},{"$f":"+'[7]3'!L266","v":0},{"$f":"+'[7]3'!R266","v":0},0,{"$f":"+'[7]3'!AB266","v":0},{"$f":"+'[8]3'!L258","v":0},{"$f":"+'[8]3'!M258","v":0},{"$f":"+'[8]3'!N258","v":0},{"$f":"+SUM('[8]3'!O258:V258)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY266","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":52}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW267,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,83,0,null,null,{"$f":"+'[7]3'!J267","v":0},{"$f":"+'[7]3'!L267","v":0},{"$f":"+'[7]3'!R267","v":0},0,{"$f":"+'[7]3'!AB267","v":0},{"$f":"+'[8]3'!L259","v":0},{"$f":"+'[8]3'!M259","v":0},{"$f":"+'[8]3'!N259","v":0},{"$f":"+SUM('[8]3'!O259:V259)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY267","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":53}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW268,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,84,0,null,null,{"$f":"+'[7]3'!J268","v":0},{"$f":"+'[7]3'!L268","v":0},{"$f":"+'[7]3'!R268","v":0},0,{"$f":"+'[7]3'!AB268","v":0},{"$f":"+'[8]3'!L260","v":0},{"$f":"+'[8]3'!M260","v":0},{"$f":"+'[8]3'!N260","v":0},{"$f":"+SUM('[8]3'!O260:V260)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY268","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":54}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW269,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,85,0,null,null,{"$f":"+'[7]3'!J269","v":0},{"$f":"+'[7]3'!L269","v":0},{"$f":"+'[7]3'!R269","v":0},0,{"$f":"+'[7]3'!AB269","v":0},{"$f":"+'[8]3'!L261","v":0},{"$f":"+'[8]3'!M261","v":0},{"$f":"+'[8]3'!N261","v":0},{"$f":"+SUM('[8]3'!O261:V261)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY269","v":0},0,0,0,0,0,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BC269=\"\",$BD269=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":55}]
[{"$f":"IF(SUM(COUNTIF(F270:BC270,\"<>0\")-COUNTBLANK(F270:BC270))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW270,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,86,0,null,null,{"$f":"+'[7]3'!J270","v":0},{"$f":"+'[7]3'!L270","v":0},{"$f":"+'[7]3'!R270","v":0},0,{"$f":"+'[7]3'!AB270","v":0},{"$f":"+'[8]3'!L262","v":0},{"$f":"+'[8]3'!M262","v":0},{"$f":"+'[8]3'!N262","v":0},{"$f":"+SUM('[8]3'!O262:V262)","v":0},0,null,0,0,0,0,{"$f":"SUM(V270:W270)","v":0},{"$f":"U270+X270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE270:AF270)","v":0},{"$f":"AD270+AG270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN270:AO270)","v":0},{"$f":"AM270+AP270","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY270","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":56}]
[{"$f":"IF(SUM(COUNTIF(F271:BC271,\"<>0\")-COUNTBLANK(F271:BC271))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW271,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,87,0,null,null,{"$f":"+'[7]3'!J271","v":0},{"$f":"+'[7]3'!L271","v":0},{"$f":"+'[7]3'!R271","v":0},0,{"$f":"+'[7]3'!AB271","v":0},{"$f":"+'[8]3'!L263","v":0},{"$f":"+'[8]3'!M263","v":0},{"$f":"+'[8]3'!N263","v":0},{"$f":"+SUM('[8]3'!O263:V263)","v":0},0,null,0,0,0,0,{"$f":"SUM(V271:W271)","v":0},{"$f":"U271+X271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE271:AF271)","v":0},{"$f":"AD271+AG271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN271:AO271)","v":0},{"$f":"AM271+AP271","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY271","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":57}]
[{"$f":"IF(SUM(COUNTIF(F272:BC272,\"<>0\")-COUNTBLANK(F272:BC272))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW272,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,88,0,null,null,{"$f":"+'[7]3'!J272","v":0},{"$f":"+'[7]3'!L272","v":0},{"$f":"+'[7]3'!R272","v":0},0,{"$f":"+'[7]3'!AB272","v":0},{"$f":"+'[8]3'!L264","v":0},{"$f":"+'[8]3'!M264","v":0},{"$f":"+'[8]3'!N264","v":0},{"$f":"+SUM('[8]3'!O264:V264)","v":0},0,null,0,0,0,0,{"$f":"SUM(V272:W272)","v":0},{"$f":"U272+X272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE272:AF272)","v":0},{"$f":"AD272+AG272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN272:AO272)","v":0},{"$f":"AM272+AP272","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY272","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":58}]
[{"$f":"IF(SUM(COUNTIF(F273:BC273,\"<>0\")-COUNTBLANK(F273:BC273))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW273,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,89,0,null,null,{"$f":"+'[7]3'!J273","v":0},{"$f":"+'[7]3'!L273","v":0},{"$f":"+'[7]3'!R273","v":0},0,{"$f":"+'[7]3'!AB273","v":0},{"$f":"+'[8]3'!L265","v":0},{"$f":"+'[8]3'!M265","v":0},{"$f":"+'[8]3'!N265","v":0},{"$f":"+SUM('[8]3'!O265:V265)","v":0},0,null,0,0,0,0,0,{"$f":"U273+X273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE273:AF273)","v":0},{"$f":"AD273+AG273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN273:AO273)","v":0},{"$f":"AM273+AP273","v":0},0,0,0,0,null,0,0,{"$f":"+'[7]3'!AY273","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":59}]
[{"$f":"IF(SUM(COUNTIF(F274:BC274,\"<>0\")-COUNTBLANK(F274:BC274))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW274,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,90,0,null,null,{"$f":"+'[7]3'!J274","v":0},{"$f":"+'[7]3'!L274","v":0},{"$f":"+'[7]3'!R274","v":0},0,{"$f":"+'[7]3'!AB274","v":0},{"$f":"+'[8]3'!L266","v":0},{"$f":"+'[8]3'!M266","v":0},{"$f":"+'[8]3'!N266","v":0},{"$f":"+SUM('[8]3'!O266:V266)","v":0},0,null,0,0,0,0,0,{"$f":"U274+X274","v":0},0,0,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},0,0,0,0,{"$f":"AD274+AG274","v":0},0,0,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},0,0,0,0,{"$f":"AM274+AP274","v":0},0,0,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,0,0,{"$f":"+'[7]3'!AY274","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":60}]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital",null,"Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Regional Bulk Infrastructure Grant",null,null,{"$f":"+'[7]3'!J276","v":2028516},{"$f":"+'[7]3'!L276","v":2005605},{"$f":"+'[7]3'!R276","v":2237370},2237370,{"$f":"+'[7]3'!AB276","v":2521420},{"$f":"+'[8]3'!L268","v":0},{"$f":"+'[8]3'!M268","v":0},{"$f":"+'[8]3'!N268","v":0},{"$f":"+SUM('[8]3'!O268:V268)","v":0},2521420,null,{"$f":"R276-S276","v":2521420},2892132,0,0,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":2892132},0,1372300,{"$f":"Y276+Z276+AA276","v":4264432},{"$f":"AB276-U276","v":1372300},2762863,0,0,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":2762863},0,1343400,{"$f":"AH276+AI276+AJ276","v":4106263},{"$f":"AK276-AD276","v":1343400},2600076,0,0,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":2600076},0,1454000,{"$f":"AQ276+AR276+AS276","v":4054076},{"$f":"AT276-AM276","v":1454000},null,"Municipal bank accounts","Capital",null,"Regional Bulk Infrastructure Grant","Local government conditional grants (Direct)",null,"Regional bulk direct transfer","Regional bulk direct transfer",{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AZ276=\"\",$BA276=\"\",$BC276=\"\",$BD276=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Municipal bank accounts|Capital|Regional Bulk Infrastructure Grant"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"Water and Sanitation|Water Services Management|Regional Bulk Infrastructure Grant|Municipal bank accounts|Capital|Regional Bulk Infrastructure Grant"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F277:BC277,\"<>0\")-COUNTBLANK(F277:BC277))<>0,1,0)","v":1},null,null,null,2,"Water Services Infrastructure Grant",null,null,{"$f":"+'[7]3'!J277","v":3669319},{"$f":"+'[7]3'!L277","v":3367557},{"$f":"+'[7]3'!R277","v":3620327},3620327,{"$f":"+'[7]3'!AB277","v":3701019},{"$f":"+'[8]3'!L269","v":0},{"$f":"+'[8]3'!M269","v":0},{"$f":"+'[8]3'!N269","v":0},{"$f":"+SUM('[8]3'!O269:V269)","v":0},3701019,null,{"$f":"R277-S277","v":3701019},3864137,0,0,0,3864137,0,0,3864137,0,4037673,0,0,0,4037673,0,0,4037673,0,4218561,0,0,0,4218561,0,0,4218561,0,null,"Municipal bank accounts","Capital",null,"Water Services Infrastructure Grant","Local government conditional grants (Direct)",null,"To facilitate the planning, acceleration and implementation of various (Infrastructure for basic water and sanitation services; On-site water and sanitation (part of basic services); Interim services and the refurbishment of schemes) water services projects that will ensure water supply to identified communities.","Water services infrastructure direct transfer to municipalities","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Municipal bank accounts|Capital|Water Services Infrastructure Grant"},"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Municipal bank accounts|Capital|Water Services Infrastructure Grant",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F278:BC278,\"<>0\")-COUNTBLANK(F278:BC278))<>0,1,0)","v":1},null,null,null,3,0,null,null,{"$f":"+'[7]3'!J278","v":0},{"$f":"+'[7]3'!L278","v":0},{"$f":"+'[7]3'!R278","v":0},0,{"$f":"+'[7]3'!AB278","v":0},{"$f":"+'[8]3'!L270","v":0},{"$f":"+'[8]3'!M270","v":0},{"$f":"+'[8]3'!N270","v":0},{"$f":"+SUM('[8]3'!O270:V270)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,"Interim water supply to rural households","Interim water supply to rural household","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Water Services Management|0||0|0","Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":1}]
[1,null,null,null,4,0,null,null,{"$f":"+'[7]3'!J279","v":0},{"$f":"+'[7]3'!L279","v":0},{"$f":"+'[7]3'!R279","v":0},0,{"$f":"+'[7]3'!AB279","v":0},{"$f":"+'[8]3'!L271","v":0},{"$f":"+'[8]3'!M271","v":0},{"$f":"+'[8]3'!N271","v":0},{"$f":"+SUM('[8]3'!O271:V271)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,"Water operating subsidy grant, Regional bulk direct transfer, Sanitation function and Interim water supply to rural households","Water operating subsidy grant, Regional bulk direct transfer, Sanitation function and Interim water supply to rural households","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":2}]
[1,null,null,null,5,0,null,null,{"$f":"+'[7]3'!J280","v":0},{"$f":"+'[7]3'!L280","v":0},{"$f":"+'[7]3'!R280","v":0},0,{"$f":"+'[7]3'!AB280","v":0},{"$f":"+'[8]3'!L272","v":0},{"$f":"+'[8]3'!M272","v":0},{"$f":"+'[8]3'!N272","v":0},{"$f":"+SUM('[8]3'!O272:V272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,"Sanitation function","Rural households infrastructure","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":3}]
[1,null,null,null,6,0,null,null,{"$f":"+'[7]3'!J281","v":0},{"$f":"+'[7]3'!L281","v":0},{"$f":"+'[7]3'!R281","v":0},0,{"$f":"+'[7]3'!AB281","v":0},{"$f":"+'[8]3'!L273","v":0},{"$f":"+'[8]3'!M273","v":0},{"$f":"+'[8]3'!N273","v":0},{"$f":"+SUM('[8]3'!O273:V273)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,"Water operating subsidy grant, Regional bulk direct transfer, Sanitation function and Interim water supply to rural households","water service infrastructure grant","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":4}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]3'!J282","v":0},{"$f":"+'[7]3'!L282","v":0},{"$f":"+'[7]3'!R282","v":0},0,{"$f":"+'[7]3'!AB282","v":0},{"$f":"+'[8]3'!L274","v":0},{"$f":"+'[8]3'!M274","v":0},{"$f":"+'[8]3'!N274","v":0},{"$f":"+SUM('[8]3'!O274:V274)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":5}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]3'!J283","v":0},{"$f":"+'[7]3'!L283","v":0},{"$f":"+'[7]3'!R283","v":0},0,{"$f":"+'[7]3'!AB283","v":0},{"$f":"+'[8]3'!L275","v":0},{"$f":"+'[8]3'!M275","v":0},{"$f":"+'[8]3'!N275","v":0},{"$f":"+SUM('[8]3'!O275:V275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":6}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]3'!J284","v":0},{"$f":"+'[7]3'!L284","v":0},{"$f":"+'[7]3'!R284","v":0},0,{"$f":"+'[7]3'!AB284","v":0},{"$f":"+'[8]3'!L276","v":0},{"$f":"+'[8]3'!M276","v":0},{"$f":"+'[8]3'!N276","v":0},{"$f":"+SUM('[8]3'!O276:V276)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":7}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]3'!J285","v":0},{"$f":"+'[7]3'!L285","v":0},{"$f":"+'[7]3'!R285","v":0},0,{"$f":"+'[7]3'!AB285","v":0},{"$f":"+'[8]3'!L277","v":0},{"$f":"+'[8]3'!M277","v":0},{"$f":"+'[8]3'!N277","v":0},{"$f":"+SUM('[8]3'!O277:V277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":8}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]3'!J286","v":0},{"$f":"+'[7]3'!L286","v":0},{"$f":"+'[7]3'!R286","v":0},0,{"$f":"+'[7]3'!AB286","v":0},{"$f":"+'[8]3'!L278","v":0},{"$f":"+'[8]3'!M278","v":0},{"$f":"+'[8]3'!N278","v":0},{"$f":"+SUM('[8]3'!O278:V278)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":9}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]3'!J287","v":0},{"$f":"+'[7]3'!L287","v":0},{"$f":"+'[7]3'!R287","v":0},0,{"$f":"+'[7]3'!AB287","v":0},{"$f":"+'[8]3'!L279","v":0},{"$f":"+'[8]3'!M279","v":0},{"$f":"+'[8]3'!N279","v":0},{"$f":"+SUM('[8]3'!O279:V279)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":10}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]3'!J288","v":0},{"$f":"+'[7]3'!L288","v":0},{"$f":"+'[7]3'!R288","v":0},0,{"$f":"+'[7]3'!AB288","v":0},{"$f":"+'[8]3'!L280","v":0},{"$f":"+'[8]3'!M280","v":0},{"$f":"+'[8]3'!N280","v":0},{"$f":"+SUM('[8]3'!O280:V280)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":11}]
[0,null,null,null,14,0,null,null,{"$f":"+'[7]3'!J289","v":0},{"$f":"+'[7]3'!L289","v":0},{"$f":"+'[7]3'!R289","v":0},0,{"$f":"+'[7]3'!AB289","v":0},{"$f":"+'[8]3'!L281","v":0},{"$f":"+'[8]3'!M281","v":0},{"$f":"+'[8]3'!N281","v":0},{"$f":"+SUM('[8]3'!O281:V281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0||0|0",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":12}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":6486647},6186402,6762972,6762972,7638344,0,0,134964,0,7773308,0,7773308,8491516,{"$f":"SUM(V185:V289)","v":-494},605,{"$f":"SUM(V290:W290)","v":111},{"$f":"U290+X290","v":8491627},0,2672300,11163927,2672411,{"$f":"SUM(AD185:AD289)","v":8374204},-383,764,{"$f":"SUM(AE290:AF290)","v":381},{"$f":"AD290+AG290","v":8374585},0,2624400,10998985,2624781,7728311,0,425,{"$f":"SUM(AN290:AO290)","v":425},{"$f":"AM290+AP290","v":7728736},0,2619000,10347736,2619425]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BB298:BB310)<>13,1,0)","v":0}]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"041003001"},null,null,1,"Thefts and losses",null,null,{"$f":"+'[7]3'!J298","v":4},{"$f":"+'[7]3'!L298","v":0},{"$f":"+'[7]3'!R298","v":0},0,{"$f":"+'[7]3'!AB298","v":0},{"$f":"+'[8]3'!L289","v":0},{"$f":"+'[8]3'!M289","v":0},{"$f":"+'[8]3'!N289","v":0},{"$f":"+SUM('[8]3'!O289:V289)","v":0},{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,0,0,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},0,0,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,0,0,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},0,0,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},0,0,0,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},0,0,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Water Services Infrastructure Grant",null,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AZ298=\"\",$BA298=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Payments for financial assets|Payments for financial assets|Thefts and losses"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"Water and Sanitation|Water Services Management|Water Services Infrastructure Grant|Payments for financial assets|Payments for financial assets|Thefts and losses"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F299:AZ299,\"<>0\")-COUNTBLANK(F299:AZ299))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,{"$f":"+'[7]3'!J299","v":3},{"$f":"+'[7]3'!L299","v":0},{"$f":"+'[7]3'!R299","v":0},0,{"$f":"+'[7]3'!AB299","v":0},{"$f":"+'[8]3'!L290","v":0},{"$f":"+'[8]3'!M290","v":0},{"$f":"+'[8]3'!N290","v":0},{"$f":"+SUM('[8]3'!O290:V290)","v":0},0,null,{"$f":"R299-S299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN299:AO299)","v":0},0,0,0,0,0,null,"Water Services and Local Management",null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":"Water and Sanitation|Water Services Management|Water Services and Local Management|Payments for financial assets|Payments for financial assets|Thefts and losses"},"Water and Sanitation|Water Services Management|Water Services and Local Management|Payments for financial assets|Payments for financial assets|Thefts and losses",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":1}]
[0,null,null,null,3,0,null,null,{"$f":"+'[7]3'!J300","v":0},{"$f":"+'[7]3'!L300","v":0},{"$f":"+'[7]3'!R300","v":0},0,{"$f":"+'[7]3'!AB300","v":0},{"$f":"+'[8]3'!L291","v":0},{"$f":"+'[8]3'!M291","v":0},{"$f":"+'[8]3'!N291","v":0},{"$f":"+SUM('[8]3'!O291:V291)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0"},"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":1}]
[0,null,null,null,4,0,null,null,{"$f":"+'[7]3'!J301","v":0},{"$f":"+'[7]3'!L301","v":0},{"$f":"+'[7]3'!R301","v":0},0,{"$f":"+'[7]3'!AB301","v":0},{"$f":"+'[8]3'!L292","v":0},{"$f":"+'[8]3'!M292","v":0},{"$f":"+'[8]3'!N292","v":0},{"$f":"+SUM('[8]3'!O292:V292)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":2}]
[0,null,null,null,5,0,null,null,{"$f":"+'[7]3'!J302","v":0},{"$f":"+'[7]3'!L302","v":0},{"$f":"+'[7]3'!R302","v":0},0,{"$f":"+'[7]3'!AB302","v":0},{"$f":"+'[8]3'!L293","v":0},{"$f":"+'[8]3'!M293","v":0},{"$f":"+'[8]3'!N293","v":0},{"$f":"+SUM('[8]3'!O293:V293)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":3}]
[0,null,null,null,6,0,null,null,{"$f":"+'[7]3'!J303","v":0},{"$f":"+'[7]3'!L303","v":0},{"$f":"+'[7]3'!R303","v":0},0,{"$f":"+'[7]3'!AB303","v":0},{"$f":"+'[8]3'!L294","v":0},{"$f":"+'[8]3'!M294","v":0},{"$f":"+'[8]3'!N294","v":0},{"$f":"+SUM('[8]3'!O294:V294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":4}]
[0,null,null,null,7,0,null,null,{"$f":"+'[7]3'!J304","v":0},{"$f":"+'[7]3'!L304","v":0},{"$f":"+'[7]3'!R304","v":0},0,{"$f":"+'[7]3'!AB304","v":0},{"$f":"+'[8]3'!L295","v":0},{"$f":"+'[8]3'!M295","v":0},{"$f":"+'[8]3'!N295","v":0},{"$f":"+SUM('[8]3'!O295:V295)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":5}]
[0,null,null,null,8,0,null,null,{"$f":"+'[7]3'!J305","v":0},{"$f":"+'[7]3'!L305","v":0},{"$f":"+'[7]3'!R305","v":0},0,{"$f":"+'[7]3'!AB305","v":0},{"$f":"+'[8]3'!L296","v":0},{"$f":"+'[8]3'!M296","v":0},{"$f":"+'[8]3'!N296","v":0},{"$f":"+SUM('[8]3'!O296:V296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":6}]
[0,null,null,null,9,0,null,null,{"$f":"+'[7]3'!J306","v":0},{"$f":"+'[7]3'!L306","v":0},{"$f":"+'[7]3'!R306","v":0},0,{"$f":"+'[7]3'!AB306","v":0},{"$f":"+'[8]3'!L297","v":0},{"$f":"+'[8]3'!M297","v":0},{"$f":"+'[8]3'!N297","v":0},{"$f":"+SUM('[8]3'!O297:V297)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":7}]
[0,null,null,null,10,0,null,null,{"$f":"+'[7]3'!J307","v":0},{"$f":"+'[7]3'!L307","v":0},{"$f":"+'[7]3'!R307","v":0},0,{"$f":"+'[7]3'!AB307","v":0},{"$f":"+'[8]3'!L298","v":0},{"$f":"+'[8]3'!M298","v":0},{"$f":"+'[8]3'!N298","v":0},{"$f":"+SUM('[8]3'!O298:V298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":8}]
[0,null,null,null,11,0,null,null,{"$f":"+'[7]3'!J308","v":0},{"$f":"+'[7]3'!L308","v":0},{"$f":"+'[7]3'!R308","v":0},0,{"$f":"+'[7]3'!AB308","v":0},{"$f":"+'[8]3'!L299","v":0},{"$f":"+'[8]3'!M299","v":0},{"$f":"+'[8]3'!N299","v":0},{"$f":"+SUM('[8]3'!O299:V299)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":9}]
[0,null,null,null,12,0,null,null,{"$f":"+'[7]3'!J309","v":0},{"$f":"+'[7]3'!L309","v":0},{"$f":"+'[7]3'!R309","v":0},0,{"$f":"+'[7]3'!AB309","v":0},{"$f":"+'[8]3'!L300","v":0},{"$f":"+'[8]3'!M300","v":0},{"$f":"+'[8]3'!N300","v":0},{"$f":"+SUM('[8]3'!O300:V300)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":10}]
[0,null,null,null,13,0,null,null,{"$f":"+'[7]3'!J310","v":0},{"$f":"+'[7]3'!L310","v":0},{"$f":"+'[7]3'!R310","v":0},0,{"$f":"+'[7]3'!AB310","v":0},{"$f":"+'[8]3'!L301","v":0},{"$f":"+'[8]3'!M301","v":0},{"$f":"+'[8]3'!N301","v":0},{"$f":"+SUM('[8]3'!O301:V301)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Water Services Management|0|Payments for financial assets|Payments for financial assets|0",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":11}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Water Services Management"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (excl. transfers and subsidies)",null,null,{"$f":"MyYearP1","v":"2023/24"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,"Regional Bulk Infrastructure Grant",0,null,{"$f":"SUM(J317:N317)","v":3455050},0,0,0,3455050,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":1},null,null,null,2,"Water Service Infrastructure Grant",0,null,771336,0,0,0,771336,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Water Services Management Support"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F305","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AC341,\"<>0\")-COUNTBLANK(F341:AC341))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"041003001"},null,null,1,"Water Sector Regulation Management and Support",0,null,{"$f":"+'[7]3'!J356","v":5747},{"$f":"+'[7]3'!L356","v":6987},{"$f":"+'[7]3'!R356","v":6178},6178,{"$f":"+'[7]3'!AB356","v":5664.0560797342196},{"$f":"+'[8]3'!L346","v":0},{"$f":"+'[8]3'!M346","v":0},{"$f":"+'[8]3'!N346","v":750},{"$f":"+SUM('[8]3'!O346:V346)","v":0},{"$f":"SUM(M356:Q356)","v":6414.0560797342196},null,{"$f":"R356-S356","v":6414.0560797342196},5811.671282392027,-627,1347,{"$f":"SUM(V356:W356)","v":720},{"$f":"U356+X356","v":6531.671282392027},0,674,{"$f":"U356+X356+Z356+AA356","v":7205.671282392027},{"$f":"AB356-U356","v":1394},6072.9124252491692,-606,1398,{"$f":"SUM(AE356:AF356)","v":792},{"$f":"AD356+AG356","v":6864.9124252491692},0,684,{"$f":"AD356+AG356+AI356+AJ356","v":7548.9124252491692},{"$f":"AK356-AD356","v":1476},6326,-1021,100,{"$f":"SUM(AN356:AO356)","v":-921},{"$f":"AM356+AP356","v":5405},0,694,{"$f":"AM356+AP356+AR356+AS356","v":6099},{"$f":"AT356-AM356","v":-227}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":1},null,null,null,2,"Water Use Regulation (Provinces)",0,null,{"$f":"+'[7]3'!J357","v":30500},{"$f":"+'[7]3'!L357","v":21577},{"$f":"+'[7]3'!R357","v":34460},34460,{"$f":"+'[7]3'!AB357","v":30430.943920265781},{"$f":"+'[8]3'!L347","v":0},{"$f":"+'[8]3'!M347","v":0},{"$f":"+'[8]3'!N347","v":-522},{"$f":"+SUM('[8]3'!O347:V347)","v":0},{"$f":"SUM(M357:Q357)","v":29908.943920265781},null,{"$f":"R357-S357","v":29908.943920265781},31182.328717607972,null,null,{"$f":"SUM(V357:W357)","v":0},{"$f":"U357+X357","v":31182.328717607972},null,null,{"$f":"U357+X357+Z357+AA357","v":31182.328717607972},{"$f":"AB357-U357","v":0},32512.087574750829,null,null,0,32512.087574750829,null,null,32512.087574750829,0,33989,null,null,0,33989,null,null,{"$f":"AM357+AP357+AR357+AS357","v":33989},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]3'!J358","v":0},{"$f":"+'[7]3'!L358","v":0},{"$f":"+'[7]3'!R358","v":0},0,{"$f":"+'[7]3'!AB358","v":0},{"$f":"+'[8]3'!L348","v":0},{"$f":"+'[8]3'!M348","v":0},{"$f":"+'[8]3'!N348","v":0},{"$f":"+SUM('[8]3'!O348:V348)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]3'!J359","v":0},{"$f":"+'[7]3'!L359","v":0},{"$f":"+'[7]3'!R359","v":0},0,{"$f":"+'[7]3'!AB359","v":0},{"$f":"+'[8]3'!L349","v":0},{"$f":"+'[8]3'!M349","v":0},{"$f":"+'[8]3'!N349","v":0},{"$f":"+SUM('[8]3'!O349:V349)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J360","v":0},{"$f":"+'[7]3'!L360","v":0},{"$f":"+'[7]3'!R360","v":0},0,{"$f":"+'[7]3'!AB360","v":0},{"$f":"+'[8]3'!L350","v":0},{"$f":"+'[8]3'!M350","v":0},{"$f":"+'[8]3'!N350","v":0},{"$f":"+SUM('[8]3'!O350:V350)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J361","v":0},{"$f":"+'[7]3'!L361","v":0},{"$f":"+'[7]3'!R361","v":0},0,{"$f":"+'[7]3'!AB361","v":0},{"$f":"+'[8]3'!L351","v":0},{"$f":"+'[8]3'!M351","v":0},{"$f":"+'[8]3'!N351","v":0},{"$f":"+SUM('[8]3'!O351:V351)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J362","v":0},{"$f":"+'[7]3'!L362","v":0},{"$f":"+'[7]3'!R362","v":0},0,{"$f":"+'[7]3'!AB362","v":0},{"$f":"+'[8]3'!L352","v":0},{"$f":"+'[8]3'!M352","v":0},{"$f":"+'[8]3'!N352","v":0},{"$f":"+SUM('[8]3'!O352:V352)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J363","v":0},{"$f":"+'[7]3'!L363","v":0},{"$f":"+'[7]3'!R363","v":0},0,{"$f":"+'[7]3'!AB363","v":0},{"$f":"+'[8]3'!L353","v":0},{"$f":"+'[8]3'!M353","v":0},{"$f":"+'[8]3'!N353","v":0},{"$f":"+SUM('[8]3'!O353:V353)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J364","v":0},{"$f":"+'[7]3'!L364","v":0},{"$f":"+'[7]3'!R364","v":0},0,{"$f":"+'[7]3'!AB364","v":0},{"$f":"+'[8]3'!L354","v":0},{"$f":"+'[8]3'!M354","v":0},{"$f":"+'[8]3'!N354","v":0},{"$f":"+SUM('[8]3'!O354:V354)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,{"$f":"+'[7]3'!F365","v":"Other"},{"$f":"+'[7]3'!G365","v":0},null,{"$f":"+'[7]3'!J365","v":0},{"$f":"+'[7]3'!L365","v":0},{"$f":"+'[7]3'!R365","v":0},0,{"$f":"+'[7]3'!AB365","v":0},{"$f":"+'[8]3'!L355","v":0},{"$f":"+'[8]3'!M355","v":0},{"$f":"+'[8]3'!N355","v":0},{"$f":"+SUM('[8]3'!O355:V355)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":36247},28564,40638,40638,36095,0,{"$f":"SUM(O356:O365)","v":0},{"$f":"SUM(P356:P365)","v":228},0,36323,0,36323,{"$f":"SUM(U356:U365)","v":36994},{"$f":"SUM(V356:V365)","v":-627},1347,{"$f":"SUM(X356:X365)","v":720},{"$f":"SUM(Y356:Y365)","v":37714},0,674,38388,1394,{"$f":"SUM(AD356:AD365)","v":38585},-606,1398,{"$f":"SUM(AG356:AG365)","v":792},{"$f":"SUM(AH356:AH365)","v":39377},0,684,{"$f":"SUM(AK356:AK365)","v":40061},1476,40315,-1021,100,{"$f":"SUM(AP356:AP365)","v":-921},{"$f":"SUM(AQ356:AQ365)","v":39394},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E331)","v":694},{"$f":"SUM(AT356:AT365)","v":40088},-227]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":34032},27989,39087,39087,34393,0,{"$f":"SUM(O369,O372,O411)","v":0},{"$f":"SUM(P369,P372,P411)","v":34},0,34427,0,34427,35290,-383,1214,831,{"$f":"U368+X368","v":36121},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":674},{"$f":"U368+X368+Z368+AA368","v":36795},1505,36805,-362,1273,{"$f":"SUM(AG369,AG372,AG411)","v":911},{"$f":"AD368+AG368","v":37716},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":684},{"$f":"AD368+AG368+AI368+AJ368","v":38400},{"$f":"SUM(AL369,AL372,AL411)","v":1595},{"$f":"SUM(AM369,AM372,AM411)","v":38454},-1021,0,{"$f":"SUM(AP369,AP372,AP411)","v":-1021},{"$f":"AM368+AP368","v":37433},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":694},{"$f":"AM368+AP368+AR368+AS368","v":38127},{"$f":"SUM(AU369,AU372,AU411)","v":-327}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F369,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":24444},23450,27859,27859,23329.999999999996,0,{"$f":"SUM(O370:O371)","v":0},{"$f":"SUM(P370:P371)","v":0},0,23329.999999999996,0,23329.999999999996,{"$f":"SUM(U370:U371)","v":24219},0,0,0,{"$f":"U369+X369","v":24219},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":674},{"$f":"U369+X369+Z369+AA369","v":24893},674,25307,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":25307},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":684},{"$f":"AD369+AG369+AI369+AJ369","v":25991},{"$f":"SUM(AL370:AL371)","v":684},{"$f":"SUM(AM370:AM371)","v":26441},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":26441},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":694},{"$f":"AM369+AP369+AR369+AS369","v":27135},{"$f":"SUM(AU370:AU371)","v":694}]
[1,{"$f":"B369","v":"041003001001"},null,null,null,"Salaries and wages",null,null,21778,20719,23778,23778,{"$f":"+'[7]3'!AB370","v":19832.097412931638},{"$f":"+'[8]3'!L360","v":0},{"$f":"+'[8]3'!M360","v":0},{"$f":"+'[8]3'!N360","v":696},{"$f":"+SUM('[8]3'!O360:V360)","v":0},{"$f":"SUM(M370:Q370)","v":20528.097412931638},null,{"$f":"R370-S370","v":20528.097412931638},20588,0,0,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":20588},0,573,{"$f":"U370+X370+Z370+AA370","v":21161},{"$f":"AB370-U370","v":573},21513,0,0,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":21513},0,581,{"$f":"AD370+AG370+AI370+AJ370","v":22094},{"$f":"AK370-AD370","v":581},22477,0,0,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":22477},0,590,{"$f":"AM370+AP370+AR370+AS370","v":23067},{"$f":"AT370-AM370","v":590}]
[1,{"$f":"B370","v":"041003001001"},null,null,null,"Social contributions",null,null,2666,2731,4081,4081,{"$f":"+'[7]3'!AB371","v":3497.9025870683595},{"$f":"+'[8]3'!L361","v":0},{"$f":"+'[8]3'!M361","v":0},{"$f":"+'[8]3'!N361","v":-696},{"$f":"+SUM('[8]3'!O361:V361)","v":0},{"$f":"SUM(M371:Q371)","v":2801.9025870683595},null,{"$f":"R371-S371","v":2801.9025870683595},3631,0,0,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":3631},0,101,{"$f":"U371+X371+Z371+AA371","v":3732},{"$f":"AB371-U371","v":101},3794,0,0,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":3794},0,103,{"$f":"AD371+AG371+AI371+AJ371","v":3897},{"$f":"AK371-AD371","v":103},3964,0,0,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":3964},0,104,{"$f":"AM371+AP371+AR371+AS371","v":4068},{"$f":"AT371-AM371","v":104}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F372,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":9588},4539,11228,11228,11063.000000000002,0,{"$f":"SUM(O373:O410)","v":0},{"$f":"SUM(P373:P410)","v":34},0,11097.000000000002,0,11097.000000000002,11071,-383,1214,831,{"$f":"SUM(Y373:Y410)","v":11902},{"$f":"SUM(Z373:Z410)","v":0},0,{"$f":"SUM(AB373:AB410)","v":11902},{"$f":"SUM(AC373:AC410)","v":831},{"$f":"SUM(AD373:AD410)","v":11498},-362,1273,911,{"$f":"SUM(AH373:AH410)","v":12409},0,0,{"$f":"SUM(AK373:AK410)","v":12409},911,12013,-1021,0,-1021,{"$f":"SUM(AQ373:AQ410)","v":10992},0,0,{"$f":"SUM(AT373:AT410)","v":10992},-1021]
[1,{"$f":"B372","v":"041003001000"},null,null,null,"Administrative fees",null,null,87,35,575,575,{"$f":"+'[7]3'!AB373","v":594.5349043035734},{"$f":"+'[8]3'!L363","v":0},{"$f":"+'[8]3'!M363","v":0},{"$f":"+'[8]3'!N363","v":-269},{"$f":"+SUM('[8]3'!O363:V363)","v":0},{"$f":"SUM(M373:Q373)","v":325.5349043035734},null,{"$f":"R373-S373","v":325.5349043035734},597,0,0,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":597},0,0,{"$f":"U373+X373+Z373+AA373","v":597},{"$f":"AB373-U373","v":0},625,0,0,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":625},0,0,{"$f":"AD373+AG373+AI373+AJ373","v":625},{"$f":"AK373-AD373","v":0},653,0,0,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":653},0,0,{"$f":"AM373+AP373+AR373+AS373","v":653},{"$f":"AT373-AM373","v":0}]
[1,"041003001000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]3'!AB374","v":50},{"$f":"+'[8]3'!L364","v":0},{"$f":"+'[8]3'!M364","v":0},{"$f":"+'[8]3'!N364","v":0},{"$f":"+SUM('[8]3'!O364:V364)","v":0},50,null,50,50,-35,0,-35,15,0,0,15,-35,50,0,0,0,50,0,0,50,0,52,0,0,0,52,0,0,52,0]
[1,"041003001000",null,null,null,"Minor assets",null,null,26,10,345,345,{"$f":"+'[7]3'!AB375","v":295.40281004535899},{"$f":"+'[8]3'!L365","v":0},{"$f":"+'[8]3'!M365","v":0},{"$f":"+'[8]3'!N365","v":-141},{"$f":"+SUM('[8]3'!O365:V365)","v":0},154.40281004535899,null,154.40281004535899,302,-2,0,-2,300,0,0,300,-2,350,-59,0,-59,291,0,0,291,-59,366,0,0,0,366,0,0,366,0]
[0,"041003001000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB376","v":0},{"$f":"+'[8]3'!L366","v":0},{"$f":"+'[8]3'!M366","v":0},{"$f":"+'[8]3'!N366","v":0},{"$f":"+SUM('[8]3'!O366:V366)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]3'!AB377","v":0},{"$f":"+'[8]3'!L367","v":0},{"$f":"+'[8]3'!M367","v":0},{"$f":"+'[8]3'!N367","v":0},{"$f":"+SUM('[8]3'!O367:V367)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003001000",null,null,null,"Catering: Departmental activities",null,null,13,0,193,193,{"$f":"+'[7]3'!AB378","v":268.60327469852859},{"$f":"+'[8]3'!L368","v":0},{"$f":"+'[8]3'!M368","v":0},{"$f":"+'[8]3'!N368","v":-170},{"$f":"+SUM('[8]3'!O368:V368)","v":0},98.603274698528594,null,98.603274698528594,244,0,15,15,259,0,0,259,15,318,-75,0,-75,243,0,0,243,-75,332,0,0,0,332,0,0,332,0]
[1,"041003001000",null,null,null,"Communication (G&S)",null,null,332,337,687,687,{"$f":"+'[7]3'!AB379","v":594.86325921008972},{"$f":"+'[8]3'!L369","v":0},{"$f":"+'[8]3'!M369","v":0},{"$f":"+'[8]3'!N369","v":38},{"$f":"+SUM('[8]3'!O369:V369)","v":0},632.86325921008972,null,632.86325921008972,607,-93,0,-93,514,0,0,514,-93,634,-100,0,-100,534,0,0,534,-100,662,0,0,0,662,0,0,662,0]
[1,"041003001000",null,null,null,"Computer services",null,null,0,0,19,19,{"$f":"+'[7]3'!AB380","v":19.891249031972563},{"$f":"+'[8]3'!L370","v":0},{"$f":"+'[8]3'!M370","v":0},{"$f":"+'[8]3'!N370","v":-20},{"$f":"+SUM('[8]3'!O370:V370)","v":0},-0.10875096802743656,null,-0.10875096802743656,20,0,0,0,20,0,0,20,0,21,0,0,0,21,0,0,21,0,22,0,0,0,22,0,0,22,0]
[0,"041003001000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB381","v":0},{"$f":"+'[8]3'!L371","v":0},{"$f":"+'[8]3'!M371","v":0},{"$f":"+'[8]3'!N371","v":0},{"$f":"+SUM('[8]3'!O371:V371)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB382","v":0},{"$f":"+'[8]3'!L372","v":0},{"$f":"+'[8]3'!M372","v":0},{"$f":"+'[8]3'!N372","v":0},{"$f":"+SUM('[8]3'!O372:V372)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003001000",null,null,null,"Laboratory services",null,null,458,542,996,996,{"$f":"+'[7]3'!AB383","v":1410.8156875760592},{"$f":"+'[8]3'!L373","v":0},{"$f":"+'[8]3'!M373","v":0},{"$f":"+'[8]3'!N373","v":-32},{"$f":"+SUM('[8]3'!O373:V373)","v":0},1378.8156875760592,null,1378.8156875760592,1435,-228,0,-228,1207,0,0,1207,-228,1505,-57,0,-57,1448,0,0,1448,-57,1572,-262,0,-262,1310,0,0,1310,-262]
[0,"041003001000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB384","v":0},{"$f":"+'[8]3'!L374","v":0},{"$f":"+'[8]3'!M374","v":0},{"$f":"+'[8]3'!N374","v":0},{"$f":"+SUM('[8]3'!O374:V374)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB385","v":0},{"$f":"+'[8]3'!L375","v":0},{"$f":"+'[8]3'!M375","v":0},{"$f":"+'[8]3'!N375","v":0},{"$f":"+SUM('[8]3'!O375:V375)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003001000",null,null,null,"Contractors",null,null,2937,409,5,5,{"$f":"+'[7]3'!AB386","v":200},{"$f":"+'[8]3'!L376","v":0},{"$f":"+'[8]3'!M376","v":0},{"$f":"+'[8]3'!N376","v":234},{"$f":"+SUM('[8]3'!O376:V376)","v":0},434,null,434,200,0,0,0,200,0,0,200,0,200,0,0,0,200,0,0,200,0,209,0,0,0,209,0,0,209,0]
[1,"041003001000",null,null,null,"Agency and support/outsourced services",null,null,0,0,38,38,{"$f":"+'[7]3'!AB387","v":39.782498063945127},{"$f":"+'[8]3'!L377","v":0},{"$f":"+'[8]3'!M377","v":0},{"$f":"+'[8]3'!N377","v":0},{"$f":"+SUM('[8]3'!O377:V377)","v":0},39.782498063945127,null,39.782498063945127,40,0,0,0,40,0,0,40,0,42,0,0,0,42,0,0,42,0,44,0,0,0,44,0,0,44,0]
[1,"041003001000",null,null,null,"Entertainment",null,null,4,0,12,12,{"$f":"+'[7]3'!AB388","v":14.656709813032414},{"$f":"+'[8]3'!L378","v":0},{"$f":"+'[8]3'!M378","v":0},{"$f":"+'[8]3'!N378","v":1},{"$f":"+SUM('[8]3'!O378:V378)","v":0},15.656709813032414,null,15.656709813032414,15,0,2,2,17,0,0,17,2,15,0,0,0,15,0,0,15,0,16,0,0,0,16,0,0,16,0]
[1,"041003001000",null,null,null,"Fleet services (including government motor transport)",null,null,373,66,27,27,{"$f":"+'[7]3'!AB389","v":28.266511782276801},{"$f":"+'[8]3'!L379","v":0},{"$f":"+'[8]3'!M379","v":0},{"$f":"+'[8]3'!N379","v":-24},{"$f":"+SUM('[8]3'!O379:V379)","v":0},4.2665117822768011,null,4.2665117822768011,28,0,0,0,28,0,0,28,0,30,0,0,0,30,0,0,30,0,31,0,0,0,31,0,0,31,0]
[1,"041003001000",null,null,null,"Housing",null,null,0,0,70,70,{"$f":"+'[7]3'!AB390","v":73.283549065162077},{"$f":"+'[8]3'!L380","v":0},{"$f":"+'[8]3'!M380","v":0},{"$f":"+'[8]3'!N380","v":0},{"$f":"+SUM('[8]3'!O380:V380)","v":0},73.283549065162077,null,73.283549065162077,73,0,0,0,73,0,0,73,0,77,0,0,0,77,0,0,77,0,80,0,0,0,80,0,0,80,0]
[0,"041003001000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB391","v":0},{"$f":"+'[8]3'!L381","v":0},{"$f":"+'[8]3'!M381","v":0},{"$f":"+'[8]3'!N381","v":0},{"$f":"+SUM('[8]3'!O381:V381)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB392","v":0},{"$f":"+'[8]3'!L382","v":0},{"$f":"+'[8]3'!M382","v":0},{"$f":"+'[8]3'!N382","v":0},{"$f":"+SUM('[8]3'!O382:V382)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB393","v":0},{"$f":"+'[8]3'!L383","v":0},{"$f":"+'[8]3'!M383","v":0},{"$f":"+'[8]3'!N383","v":0},{"$f":"+SUM('[8]3'!O383:V383)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB394","v":0},{"$f":"+'[8]3'!L384","v":0},{"$f":"+'[8]3'!M384","v":0},{"$f":"+'[8]3'!N384","v":0},{"$f":"+SUM('[8]3'!O384:V384)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB395","v":0},{"$f":"+'[8]3'!L385","v":0},{"$f":"+'[8]3'!M385","v":0},{"$f":"+'[8]3'!N385","v":0},{"$f":"+SUM('[8]3'!O385:V385)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB396","v":0},{"$f":"+'[8]3'!L386","v":0},{"$f":"+'[8]3'!M386","v":0},{"$f":"+'[8]3'!N386","v":0},{"$f":"+SUM('[8]3'!O386:V386)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB397","v":0},{"$f":"+'[8]3'!L387","v":0},{"$f":"+'[8]3'!M387","v":0},{"$f":"+'[8]3'!N387","v":0},{"$f":"+SUM('[8]3'!O387:V387)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB398","v":0},{"$f":"+'[8]3'!L388","v":0},{"$f":"+'[8]3'!M388","v":0},{"$f":"+'[8]3'!N388","v":0},{"$f":"+SUM('[8]3'!O388:V388)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB399","v":0},{"$f":"+'[8]3'!L389","v":0},{"$f":"+'[8]3'!M389","v":0},{"$f":"+'[8]3'!N389","v":0},{"$f":"+SUM('[8]3'!O389:V389)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB400","v":0},{"$f":"+'[8]3'!L390","v":0},{"$f":"+'[8]3'!M390","v":0},{"$f":"+'[8]3'!N390","v":0},{"$f":"+SUM('[8]3'!O390:V390)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003001000",null,null,null,"Consumable supplies",null,null,1950,487,2194,2194,{"$f":"+'[7]3'!AB401","v":2162.3153003650846},{"$f":"+'[8]3'!L391","v":0},{"$f":"+'[8]3'!M391","v":0},{"$f":"+'[8]3'!N391","v":-288},{"$f":"+SUM('[8]3'!O391:V391)","v":0},1874.3153003650846,null,1874.3153003650846,2265,0,0,0,2265,0,0,2265,0,2274,0,0,0,2274,0,0,2274,0,2376,0,0,0,2376,0,0,2376,0]
[1,"041003001000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,224,124,467,467,{"$f":"+'[7]3'!AB402","v":438.59464542537887},{"$f":"+'[8]3'!L392","v":0},{"$f":"+'[8]3'!M392","v":0},{"$f":"+'[8]3'!N392","v":-13},{"$f":"+SUM('[8]3'!O392:V392)","v":0},425.59464542537887,null,425.59464542537887,455,0,0,0,455,0,0,455,0,459,0,0,0,459,0,0,459,0,480,0,0,0,480,0,0,480,0]
[0,"041003001000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]3'!AB403","v":0},{"$f":"+'[8]3'!L393","v":0},{"$f":"+'[8]3'!M393","v":0},{"$f":"+'[8]3'!N393","v":0},{"$f":"+SUM('[8]3'!O393:V393)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]3'!AB404","v":0},{"$f":"+'[8]3'!L394","v":0},{"$f":"+'[8]3'!M394","v":0},{"$f":"+'[8]3'!N394","v":0},{"$f":"+SUM('[8]3'!O394:V394)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003001000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]3'!AB405","v":0},{"$f":"+'[8]3'!L395","v":0},{"$f":"+'[8]3'!M395","v":0},{"$f":"+'[8]3'!N395","v":0},{"$f":"+SUM('[8]3'!O395:V395)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003001000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,119,119,{"$f":"+'[7]3'!AB406","v":124.58203341077554},{"$f":"+'[8]3'!L396","v":0},{"$f":"+'[8]3'!M396","v":0},{"$f":"+'[8]3'!N396","v":-125},{"$f":"+SUM('[8]3'!O396:V396)","v":0},-0.41796658922446284,null,-0.41796658922446284,125,0,0,0,125,0,0,125,0,130,0,0,0,130,0,0,130,0,136,0,0,0,136,0,0,136,0]
[1,"041003001000",null,null,null,"Travel and subsistence",null,null,2852,2418,4695,4695,{"$f":"+'[7]3'!AB407","v":3776.2843234871116},{"$f":"+'[8]3'!L397","v":0},{"$f":"+'[8]3'!M397","v":0},{"$f":"+'[8]3'!N397","v":969},{"$f":"+SUM('[8]3'!O397:V397)","v":0},4745.2843234871116,null,4745.2843234871116,3756,0,1197,1197,4953,0,0,4953,1197,3892,0,1273,1273,5165,0,0,5165,1273,4066,-759,0,-759,3307,0,0,3307,-759]
[1,"041003001000",null,null,null,"Training and development",null,null,68,0,298,298,{"$f":"+'[7]3'!AB408","v":341.94866688793007},{"$f":"+'[8]3'!L398","v":0},{"$f":"+'[8]3'!M398","v":0},{"$f":"+'[8]3'!N398","v":-95},{"$f":"+SUM('[8]3'!O398:V398)","v":0},246.94866688793007,null,246.94866688793007,322,0,0,0,322,0,0,322,0,346,-4,0,-4,342,0,0,342,-4,362,0,0,0,362,0,0,362,0]
[1,"041003001000",null,null,null,"Operating payments",null,null,165,111,226,226,{"$f":"+'[7]3'!AB409","v":273.02334329018697},{"$f":"+'[8]3'!L399","v":0},{"$f":"+'[8]3'!M399","v":0},{"$f":"+'[8]3'!N399","v":-9},{"$f":"+SUM('[8]3'!O399:V399)","v":0},264.02334329018697,null,264.02334329018697,239,0,0,0,239,0,0,239,0,206,-37,0,-37,169,0,0,169,-37,215,0,0,0,215,0,0,215,0]
[1,"041003001000",null,null,null,"Venues and facilities",null,null,99,0,262,262,{"$f":"+'[7]3'!AB410","v":356.15123354353358},{"$f":"+'[8]3'!L400","v":0},{"$f":"+'[8]3'!M400","v":0},{"$f":"+'[8]3'!N400","v":-22},{"$f":"+SUM('[8]3'!O400:V400)","v":0},334.15123354353358,null,334.15123354353358,298,-25,0,-25,273,0,0,273,-25,324,-30,0,-30,294,0,0,294,-30,339,0,0,0,339,0,0,339,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F411,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,{"$f":"SUM(O412:O413)","v":0},{"$f":"SUM(P412:P413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD412:AD413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"041003001000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB412","v":0},{"$f":"+'[8]3'!L402","v":0},{"$f":"+'[8]3'!M402","v":0},{"$f":"+'[8]3'!N402","v":0},{"$f":"+SUM('[8]3'!O402:V402)","v":0},{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,0,0,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},0,0,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,0,0,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},0,0,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},0,0,0,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},0,0,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,{"$f":"B412","v":"041003001000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]3'!AB413","v":0},{"$f":"+'[8]3'!L403","v":0},{"$f":"+'[8]3'!M403","v":0},{"$f":"+'[8]3'!N403","v":0},{"$f":"+SUM('[8]3'!O403:V403)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":773},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":86},43,43,260,0,0,0,0,{"$f":"SUM(M414:Q414)","v":260},{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},260,244,-244,0,-244,0,0,0,0,-244,255,-244,0,-244,11,0,0,11,-244,266,0,0,0,266,0,0,266,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M415:Q415)","v":0},{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Water Services Management Support"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C425:$D426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Water Services Management Support"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":773},86,43,43,260,0,0,0,0,260,{"$f":"SUM(S436:S437)","v":0},260,244,-244,0,-244,0,0,0,0,-244,255,-244,0,-244,11,0,0,11,-244,266,0,0,0,266,0,0,266,0]
[1,null,{"$f":"C416","v":"Water Services Management Support"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C441:$D442)","v":478},86,43,43,260,0,0,0,0,260,{"$f":"DSUM($I$180:$BB$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C441:$D442)","v":260},{"$f":"DSUM($I$180:$BB$289,U$180,$C441:$D442)","v":244},{"$f":"DSUM($I$180:$BB$289,V$180,$C441:$D442)","v":-244},{"$f":"DSUM($I$180:$BB$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":-244},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":-244},{"$f":"DSUM($I$180:$BB$289,AD$180,$C441:$D442)","v":255},{"$f":"DSUM($I$180:$BB$289,AE$180,$C441:$D442)","v":-244},{"$f":"DSUM($I$180:$BB$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":-244},{"$f":"AD436+AG436","v":11},{"$f":"DSUM($I$180:$BB$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C441:$D442)","v":11},{"$f":"AK436-AD436","v":-244},{"$f":"DSUM($I$180:$BB$289,AM$180,$C441:$D442)","v":266},{"$f":"DSUM($I$180:$BB$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":266},{"$f":"DSUM($I$180:$BB$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C441:$D442)","v":266},{"$f":"AT436-AM436","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C443:$D444)","v":295},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Water Services Management Support"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":1442},489,1508,1508,1442,0,0,194,0,1636,{"$f":"SUM(S439,S442,S445:S449)","v":0},1636,1460,0,133,133,1593,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},1593,133,1526,0,125,125,1651,0,0,1651,125,1595,0,100,100,1695,0,0,1695,100]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,{"$f":"SUM(U440:U441)","v":0},0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,{"$f":"SUM(AD440:AD441)","v":0},0,0,{"$f":"SUM(AG440:AG441)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP440:AP441)","v":0},0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F440,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},{"$f":"C416","v":"Water Services Management Support"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]3'!AB440","v":0},{"$f":"+'[8]3'!L430","v":0},{"$f":"+'[8]3'!M430","v":0},{"$f":"+'[8]3'!N430","v":0},{"$f":"+SUM('[8]3'!O430:V430)","v":0},0,null,{"$f":"R440-S440","v":0},0,0,0,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},0,0,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,0,0,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},0,0,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},0,0,0,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},0,0,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F441,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]3'!AB441","v":0},{"$f":"+'[8]3'!L431","v":0},{"$f":"+'[8]3'!M431","v":0},{"$f":"+'[8]3'!N431","v":0},{"$f":"+SUM('[8]3'!O431:V431)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C416","v":"Water Services Management Support"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":1442},489,1508,1508,1442,{"$f":"SUM(N443:N444)","v":0},{"$f":"SUM(O443:O444)","v":0},{"$f":"SUM(P443:P444)","v":194},{"$f":"SUM(Q443:Q444)","v":0},{"$f":"SUM(M442:Q442)","v":1636},{"$f":"SUM(S443:S444)","v":0},1636,1460,0,133,133,1593,{"$f":"SUM(Z443:Z444)","v":0},0,1593,133,1526,0,125,125,1651,0,0,1651,125,1595,0,100,100,1695,0,0,1695,100]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F443,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},43,41,null,"Transport equipment",null,null,256,0,22,22,{"$f":"+'[7]3'!AB443","v":23},{"$f":"+'[8]3'!L433","v":0},{"$f":"+'[8]3'!M433","v":0},{"$f":"+'[8]3'!N433","v":-14},{"$f":"+SUM('[8]3'!O433:V433)","v":0},{"$f":"SUM(M443:Q443)","v":9},null,{"$f":"R443-S443","v":9},34,0,0,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":34},0,0,{"$f":"U443+X443+Z443+AA443","v":34},{"$f":"AB443-U443","v":0},36,0,0,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":36},0,0,{"$f":"AD443+AG443+AI443+AJ443","v":36},{"$f":"AK443-AD443","v":0},38,0,0,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":38},0,0,{"$f":"AM443+AP443+AR443+AS443","v":38},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F444,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},{"$f":"C416","v":"Water Services Management Support"},"Other transfers to households",null,"Other machinery and equipment",null,null,1186,489,1486,1486,{"$f":"+'[7]3'!AB444","v":1419},{"$f":"+'[8]3'!L434","v":0},{"$f":"+'[8]3'!M434","v":0},{"$f":"+'[8]3'!N434","v":208},{"$f":"+SUM('[8]3'!O434:V434)","v":0},1627,null,1627,1426,0,133,133,1559,0,0,1559,133,1490,0,125,125,1615,0,0,1615,125,1557,0,100,100,1657,0,0,1657,100]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F445,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB445","v":0},{"$f":"+'[8]3'!L435","v":0},{"$f":"+'[8]3'!M435","v":0},{"$f":"+'[8]3'!N435","v":0},{"$f":"+SUM('[8]3'!O435:V435)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F446,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB446","v":0},{"$f":"+'[8]3'!L436","v":0},{"$f":"+'[8]3'!M436","v":0},{"$f":"+'[8]3'!N436","v":0},{"$f":"+SUM('[8]3'!O436:V436)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F447,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB447","v":0},{"$f":"+'[8]3'!L437","v":0},{"$f":"+'[8]3'!M437","v":0},{"$f":"+'[8]3'!N437","v":0},{"$f":"+SUM('[8]3'!O437:V437)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F448,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB448","v":0},{"$f":"+'[8]3'!L438","v":0},{"$f":"+'[8]3'!M438","v":0},{"$f":"+'[8]3'!N438","v":0},{"$f":"+SUM('[8]3'!O438:V438)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F449,Cover!$EM$4:$EM$5030,0)),0)","v":"041003001000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB449","v":0},{"$f":"+'[8]3'!L439","v":0},{"$f":"+'[8]3'!M439","v":0},{"$f":"+'[8]3'!N439","v":0},{"$f":"+SUM('[8]3'!O439:V439)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M450:Q450)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},{"$f":"R450-S450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},{"$f":"SUM(V450:W450)","v":0},{"$f":"U450+X450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AA$298:AA$310)","v":0},{"$f":"U450+X450+Z450+AA450","v":0},{"$f":"AB450-U450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},{"$f":"SUM(AE450:AF450)","v":0},{"$f":"AD450+AG450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AJ$298:AJ$310)","v":0},{"$f":"AD450+AG450+AI450+AJ450","v":0},{"$f":"AK450-AD450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},{"$f":"SUM(AN450:AO450)","v":0},{"$f":"AM450+AP450","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AS$298:AS$310)","v":0},{"$f":"AM450+AP450+AR450+AS450","v":0},{"$f":"AT450-AM450","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":36247},{"$f":"SUM(J368,J414,J438,J450)","v":28564},{"$f":"SUM(K368,K414,K438,K450)","v":40638},40638,36095,0,0,228,0,36323,0,36323,36994,-627,1347,720,37714,0,674,38388,1394,38586,-606,1398,792,39378,0,684,40062,1476,40315,-1021,100,-921,39394,0,694,40088,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":-227}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(I340:I349,\"=0\")+COUNTBLANK(I340:I349))=10))),1,0)","v":1},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(J340:J349,\"=0\")+COUNTBLANK(J340:J349))=10))),1,0)","v":1},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(K340:K349,\"=0\")+COUNTBLANK(K340:K349))=10))),1,0)","v":1},{"$f":"IF(AND(L366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":1},{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},0,0,0,0,0,{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},0,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},0,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},0,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},0,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Water Services and Local Management"}]
[1,null,null,null,null,"Subprogramme manager","MR Rex Mtileni",null,null,"Post:","CD: Water Services and Local Management"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F455","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of large water supply systems assessed for water losses",null,null,8,8,8,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AC491,\"<>0\")-COUNTBLANK(F491:AC491))<>0,1,0)","v":1},null,null,null,2,"Number of district municipalities (DMs) with developed 5 year  water and sanitation reliability plans",null,null,5,10,10,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of WSAs assessed for compliance with the requirements of the No Drop Regulatory Programme",null,null,"-",144,144,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Number of feasibility studies for water and wastewater services projects (RBIG) completed",null,null,5,8,8,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of  implementation readiness studies for water and wastewater services projects (RBIG) completed ",null,null,5,5,5,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,6,"Annual MuSSA reports on  WSAs performance in providing water and sanitation services",null,null,"National report Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities produced","National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities","National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,7,"Number of water conservation and water demand management  strategies updated",null,null,4,4,4,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,8,"National Sanitation Integrated Plan ",null,null,"Draft National Sanitation Integrated Plan","9 Provincial action plans for National Sanitation Integrated Plan","9 Provincial action plans for National Sanitation Integrated Plan",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,9,"National Faecal Sludge Management Strategy for on-site sanitation  developed",null,null,"Draft National Faecal Sludge Management Strategy for on-site sanitation developed","Final National Faecal Sludge Management Strategy for on-site sanitation developed","Final National Faecal Sludge Management Strategy for on-site sanitation developed",null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,"Annual Municipal Priority Action Plan (MPAP) developed",null,null,"National Municipal Priority Action Plan (MPAP) developed","National Municipal Priority Action Plan (MPAP) developed","National Municipal Priority Action Plan (MPAP) developed",null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"041003002"},null,null,1,"CD:Water Service &local Water Management",0,null,{"$f":"+'[7]3'!J506","v":180309},{"$f":"+'[7]3'!L506","v":42548},{"$f":"+'[7]3'!R506","v":52726},52726,{"$f":"+'[7]3'!AB506","v":61758.300276394744},{"$f":"+'[8]3'!L496","v":0},{"$f":"+'[8]3'!M496","v":0},{"$f":"+'[8]3'!N496","v":-102823},{"$f":"+SUM('[8]3'!O496:V496)","v":0},{"$f":"SUM(M506:Q506)","v":-41064.699723605256},null,{"$f":"R506-S506","v":-41064.699723605256},62275.978714291137,-48075,2116,{"$f":"SUM(V506:W506)","v":-45959},{"$f":"U506+X506","v":16316.978714291137},0,4727,{"$f":"U506+X506+Z506+AA506","v":21043.978714291137},{"$f":"AB506-U506","v":-41232},64890.59995172557,-47728,1074,{"$f":"SUM(AE506:AF506)","v":-46654},{"$f":"AD506+AG506","v":18236.59995172557},0,4798,{"$f":"AD506+AG506+AI506+AJ506","v":23034.59995172557},{"$f":"AK506-AD506","v":-41856},72921,-49405,890,{"$f":"SUM(AN506:AO506)","v":-48515},{"$f":"AM506+AP506","v":24406},0,4870,{"$f":"AM506+AP506+AR506+AS506","v":29276},{"$f":"AT506-AM506","v":-43645}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"D: Strategic Water Sector Support",0,null,{"$f":"+'[7]3'!J507","v":36565},{"$f":"+'[7]3'!L507","v":12854},{"$f":"+'[7]3'!R507","v":17846},17846,{"$f":"+'[7]3'!AB507","v":19237.415690134978},{"$f":"+'[8]3'!L497","v":0},{"$f":"+'[8]3'!M497","v":0},{"$f":"+'[8]3'!N497","v":-10625},{"$f":"+SUM('[8]3'!O497:V497)","v":0},{"$f":"SUM(M507:Q507)","v":8612.4156901349779},null,{"$f":"R507-S507","v":8612.4156901349779},19156.712904416643,null,null,{"$f":"SUM(V507:W507)","v":0},{"$f":"U507+X507","v":19156.712904416643},null,null,{"$f":"U507+X507+Z507+AA507","v":19156.712904416643},{"$f":"AB507-U507","v":0},20017.07808151752,null,null,0,20017.07808151752,null,null,20017.07808151752,0,22715,null,null,0,22715,null,null,{"$f":"AM507+AP507+AR507+AS507","v":22715},{"$f":"AT507-AM507","v":0}]
[1,null,null,null,3,"D:Urban & Rural Water Management",0,null,{"$f":"+'[7]3'!J508","v":24319},{"$f":"+'[7]3'!L508","v":15277},{"$f":"+'[7]3'!R508","v":20157},20157,{"$f":"+'[7]3'!AB508","v":9539.5995778354081},{"$f":"+'[8]3'!L498","v":0},{"$f":"+'[8]3'!M498","v":0},{"$f":"+'[8]3'!N498","v":-3697},{"$f":"+SUM('[8]3'!O498:V498)","v":0},5842.5995778354081,null,5842.5995778354081,8906.4460391306857,null,null,0,8906.4460391306857,null,null,8906.4460391306857,0,9306.2257586657252,null,null,0,9306.2257586657252,null,null,9306.2257586657252,0,11264,null,null,0,11264,null,null,11264,0]
[1,null,null,null,4,"D:Water Use Efficiency",0,null,{"$f":"+'[7]3'!J509","v":22761},{"$f":"+'[7]3'!L509","v":32263},{"$f":"+'[7]3'!R509","v":45148},45148,{"$f":"+'[7]3'!AB509","v":41668.096132366576},{"$f":"+'[8]3'!L499","v":0},{"$f":"+'[8]3'!M499","v":0},{"$f":"+'[8]3'!N499","v":0},{"$f":"+SUM('[8]3'!O499:V499)","v":0},41668.096132366576,null,41668.096132366576,41163.928847282448,null,null,0,41163.928847282448,null,null,41163.928847282448,0,43140.538004278438,null,null,0,43140.538004278438,null,null,43140.538004278438,0,49200,null,null,0,49200,null,null,49200,0]
[1,null,null,null,5,"D:Macro Planning",0,null,{"$f":"+'[7]3'!J510","v":49790},{"$f":"+'[7]3'!L510","v":51236},{"$f":"+'[7]3'!R510","v":0},0,{"$f":"+'[7]3'!AB510","v":73281.337892584663},{"$f":"+'[8]3'!L500","v":0},{"$f":"+'[8]3'!M500","v":0},{"$f":"+'[8]3'!N500","v":0},{"$f":"+SUM('[8]3'!O500:V500)","v":0},73281.337892584663,null,73281.337892584663,72973.915720898105,null,null,0,72973.915720898105,null,null,72973.915720898105,0,76251.315984514295,null,null,0,{"$f":"AD510+AG510","v":76251.315984514295},null,null,76251.315984514295,0,86526,null,null,0,86526,null,null,86526,0]
[1,null,null,null,6,"Sanitation Planning and Management",0,null,{"$f":"+'[7]3'!J511","v":33705},{"$f":"+'[7]3'!L511","v":17964},{"$f":"+'[7]3'!R511","v":21332},21332,{"$f":"+'[7]3'!AB511","v":25139.290110368587},{"$f":"+'[8]3'!L501","v":0},{"$f":"+'[8]3'!M501","v":0},{"$f":"+'[8]3'!N501","v":0},{"$f":"+SUM('[8]3'!O501:V501)","v":0},25139.290110368587,null,25139.290110368587,25033.828400980641,null,null,0,25033.828400980641,null,null,25033.828400980641,0,26158.14624784658,null,null,0,26158.14624784658,null,null,26158.14624784658,0,29684,null,null,0,29684,null,null,29684,0]
[1,null,null,null,7,"Accelerated Community Infrastructure Programme",0,null,{"$f":"+'[7]3'!J512","v":0},{"$f":"+'[7]3'!L512","v":0},{"$f":"+'[7]3'!R512","v":4927},4927,{"$f":"+'[7]3'!AB512","v":11656.067233970049},{"$f":"+'[8]3'!L502","v":0},{"$f":"+'[8]3'!M502","v":0},{"$f":"+'[8]3'!N502","v":0},{"$f":"+SUM('[8]3'!O502:V502)","v":0},11656.067233970049,null,11656.067233970049,11607.168924994796,null,null,0,11607.168924994796,null,null,11607.168924994796,0,12128.469421464131,null,null,0,12128.469421464131,null,null,12128.469421464131,0,13763,null,null,0,13763,null,null,13763,0]
[1,null,null,null,8,"Water Sector Support",0,null,{"$f":"+'[7]3'!J513","v":154481},{"$f":"+'[7]3'!L513","v":158169},{"$f":"+'[7]3'!R513","v":257857},257857,{"$f":"+'[7]3'!AB513","v":159893.89308634493},{"$f":"+'[8]3'!L503","v":0},{"$f":"+'[8]3'!M503","v":0},{"$f":"+'[8]3'!N503","v":0},{"$f":"+SUM('[8]3'!O503:V503)","v":0},159893.89308634493,null,159893.89308634493,193904.02044800564,null,null,0,193904.02044800564,null,null,193904.02044800564,0,202612.62654998768,null,null,0,202612.62654998768,null,null,202612.62654998768,0,188795,null,null,0,188795,null,null,188795,0]
[1,null,null,null,9,"Water Sector Development",0,null,{"$f":"+'[7]3'!J514","v":0},{"$f":"+'[7]3'!L514","v":0},{"$f":"+'[7]3'!R514","v":0},0,{"$f":"+'[7]3'!AB514","v":0},{"$f":"+'[8]3'!L504","v":0},{"$f":"+'[8]3'!M504","v":0},{"$f":"+'[8]3'!N504","v":0},{"$f":"+SUM('[8]3'!O504:V504)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J515","v":0},{"$f":"+'[7]3'!L515","v":0},{"$f":"+'[7]3'!R515","v":0},0,{"$f":"+'[7]3'!AB515","v":0},{"$f":"+'[8]3'!L505","v":0},{"$f":"+'[8]3'!M505","v":0},{"$f":"+'[8]3'!N505","v":0},{"$f":"+SUM('[8]3'!O505:V505)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":501930},330311,419993,419993,402173.99999999994,{"$f":"SUM(N506:N515)","v":0},{"$f":"SUM(O506:O515)","v":0},{"$f":"SUM(P506:P515)","v":-117145},{"$f":"SUM(Q506:Q515)","v":0},285028.99999999994,0,285028.99999999994,{"$f":"SUM(U506:U515)","v":435022.00000000012},-48075,2116,{"$f":"SUM(X506:X515)","v":-45959},{"$f":"SUM(Y506:Y515)","v":389063.00000000012},0,4727,{"$f":"SUM(AB506:AB515)","v":393790.00000000012},-41232,{"$f":"SUM(AD506:AD515)","v":454504.99999999994},-47728,1074,{"$f":"SUM(AG506:AG515)","v":-46654},{"$f":"SUM(AH506:AH515)","v":407850.99999999994},0,4798,{"$f":"SUM(AK506:AK515)","v":412648.99999999994},-41856,474868,-49405,890,{"$f":"SUM(AP506:AP515)","v":-48515},{"$f":"SUM(AQ506:AQ515)","v":426353},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E481)","v":4870},{"$f":"SUM(AT506:AT515)","v":431223},-43645]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":497211},328379,412354,412354,396978.99999999994,0,{"$f":"SUM(O519,O522,O561)","v":0},{"$f":"SUM(P519,P522,P561)","v":-119110},0,277869,0,277869,429785,-47305,1120,-46185,{"$f":"U518+X518","v":383600},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":4727},{"$f":"U518+X518+Z518+AA518","v":388327},-41458,448937,-47145,310,{"$f":"SUM(AG519,AG522,AG561)","v":-46835},{"$f":"AD518+AG518","v":402102},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":4798},{"$f":"AD518+AG518+AI518+AJ518","v":406900},{"$f":"SUM(AL519,AL522,AL561)","v":-42037},{"$f":"SUM(AM519,AM522,AM561)","v":469051},-49277,337,{"$f":"SUM(AP519,AP522,AP561)","v":-48940},{"$f":"AM518+AP518","v":420111},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":4870},{"$f":"AM518+AP518+AR518+AS518","v":424981},{"$f":"SUM(AU519,AU522,AU561)","v":-44070}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F519,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":133638},132140,154009,154009,143258,0,{"$f":"SUM(O520:O521)","v":0},{"$f":"SUM(P520:P521)","v":-1183},0,142075,0,142075,{"$f":"SUM(U520:U521)","v":169916},0,0,0,{"$f":"U519+X519","v":169916},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":4727},{"$f":"U519+X519+Z519+AA519","v":174643},4727,177547,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":177547},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":4798},{"$f":"AD519+AG519+AI519+AJ519","v":182345},{"$f":"SUM(AL520:AL521)","v":4798},{"$f":"SUM(AM520:AM521)","v":185501},0,0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":185501},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":4870},{"$f":"AM519+AP519+AR519+AS519","v":190371},{"$f":"SUM(AU520:AU521)","v":4870}]
[1,{"$f":"B519","v":"041003002001"},null,null,null,"Salaries and wages",null,null,116759,115063,119767,119767,{"$f":"+'[7]3'!AB520","v":113862.0552420817},{"$f":"+'[8]3'!L510","v":0},{"$f":"+'[8]3'!M510","v":0},{"$f":"+'[8]3'!N510","v":-13774},{"$f":"+SUM('[8]3'!O510:V510)","v":0},{"$f":"SUM(M520:Q520)","v":100088.0552420817},null,{"$f":"R520-S520","v":100088.0552420817},141865,0,0,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":141865},0,3947,{"$f":"U520+X520+Z520+AA520","v":145812},{"$f":"AB520-U520","v":3947},148236,0,0,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":148236},0,4006,{"$f":"AD520+AG520+AI520+AJ520","v":152242},{"$f":"AK520-AD520","v":4006},154877,0,0,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":154877},0,4066,{"$f":"AM520+AP520+AR520+AS520","v":158943},{"$f":"AT520-AM520","v":4066}]
[1,{"$f":"B520","v":"041003002001"},null,null,null,"Social contributions",null,null,16879,17077,34242,34242,{"$f":"+'[7]3'!AB521","v":29395.944757918307},{"$f":"+'[8]3'!L511","v":0},{"$f":"+'[8]3'!M511","v":0},{"$f":"+'[8]3'!N511","v":12591},{"$f":"+SUM('[8]3'!O511:V511)","v":0},{"$f":"SUM(M521:Q521)","v":41986.944757918303},null,{"$f":"R521-S521","v":41986.944757918303},28051,0,0,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":28051},0,780,{"$f":"U521+X521+Z521+AA521","v":28831},{"$f":"AB521-U521","v":780},29311,0,0,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":29311},0,792,{"$f":"AD521+AG521+AI521+AJ521","v":30103},{"$f":"AK521-AD521","v":792},30624,0,0,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":30624},0,804,{"$f":"AM521+AP521+AR521+AS521","v":31428},{"$f":"AT521-AM521","v":804}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F522,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":363573},196239,258345,258345,253720.99999999994,0,{"$f":"SUM(O523:O560)","v":0},{"$f":"SUM(P523:P560)","v":-117927},0,135793.99999999997,0,135793.99999999997,259869,-47305,1120,-46185,{"$f":"SUM(Y523:Y560)","v":213684},{"$f":"SUM(Z523:Z560)","v":0},0,{"$f":"SUM(AB523:AB560)","v":213684},{"$f":"SUM(AC523:AC560)","v":-46185},{"$f":"SUM(AD523:AD560)","v":271390},-47145,310,-46835,{"$f":"SUM(AH523:AH560)","v":224555},0,0,{"$f":"SUM(AK523:AK560)","v":224555},-46835,283550,-49277,337,-48940,{"$f":"SUM(AQ523:AQ560)","v":234610},0,0,{"$f":"SUM(AT523:AT560)","v":234610},-48940]
[1,{"$f":"B522","v":"041003002000"},null,null,null,"Administrative fees",null,null,425,160,1408,1408,{"$f":"+'[7]3'!AB523","v":1303.1463898958646},{"$f":"+'[8]3'!L513","v":0},{"$f":"+'[8]3'!M513","v":0},{"$f":"+'[8]3'!N513","v":-86},{"$f":"+SUM('[8]3'!O513:V513)","v":0},{"$f":"SUM(M523:Q523)","v":1217.1463898958646},null,{"$f":"R523-S523","v":1217.1463898958646},1686,-655,0,{"$f":"SUM(V523:W523)","v":-655},{"$f":"U523+X523","v":1031},0,0,{"$f":"U523+X523+Z523+AA523","v":1031},{"$f":"AB523-U523","v":-655},1761,-672,0,{"$f":"SUM(AE523:AF523)","v":-672},{"$f":"AD523+AG523","v":1089},0,0,{"$f":"AD523+AG523+AI523+AJ523","v":1089},{"$f":"AK523-AD523","v":-672},1840,-74,0,{"$f":"SUM(AN523:AO523)","v":-74},{"$f":"AM523+AP523","v":1766},0,0,{"$f":"AM523+AP523+AR523+AS523","v":1766},{"$f":"AT523-AM523","v":-74}]
[1,"041003002000",null,null,null,"Advertising",null,null,0,1022,1170,1170,{"$f":"+'[7]3'!AB524","v":2293.1523701770993},{"$f":"+'[8]3'!L514","v":0},{"$f":"+'[8]3'!M514","v":0},{"$f":"+'[8]3'!N514","v":-663},{"$f":"+SUM('[8]3'!O514:V514)","v":0},1630.1523701770993,null,1630.1523701770993,1474,0,42,42,1516,0,0,1516,42,2230,-924,0,-924,1306,0,0,1306,-924,2330,0,10,10,2340,0,0,2340,10]
[1,"041003002000",null,null,null,"Minor assets",null,null,99,36,1063,1063,{"$f":"+'[7]3'!AB525","v":1859.846706227343},{"$f":"+'[8]3'!L515","v":0},{"$f":"+'[8]3'!M515","v":0},{"$f":"+'[8]3'!N515","v":-95},{"$f":"+SUM('[8]3'!O515:V515)","v":0},1764.846706227343,null,1764.846706227343,0,0,474,474,474,0,0,474,474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB526","v":0},{"$f":"+'[8]3'!L516","v":0},{"$f":"+'[8]3'!M516","v":0},{"$f":"+'[8]3'!N516","v":0},{"$f":"+SUM('[8]3'!O516:V516)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Bursaries: Employees",null,null,0,0,19,19,{"$f":"+'[7]3'!AB527","v":0},{"$f":"+'[8]3'!L517","v":0},{"$f":"+'[8]3'!M517","v":0},{"$f":"+'[8]3'!N517","v":0},{"$f":"+SUM('[8]3'!O517:V517)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Catering: Departmental activities",null,null,228,56,617,617,{"$f":"+'[7]3'!AB528","v":-0.34062204160795773},{"$f":"+'[8]3'!L518","v":0},{"$f":"+'[8]3'!M518","v":0},{"$f":"+'[8]3'!N518","v":618},{"$f":"+SUM('[8]3'!O518:V518)","v":0},617.65937795839204,null,617.65937795839204,592,0,258,258,850,0,0,850,258,618,0,14,14,632,0,0,632,14,646,0,1,1,647,0,0,647,1]
[1,"041003002000",null,null,null,"Communication (G&S)",null,null,1519,1586,2469,2469,{"$f":"+'[7]3'!AB529","v":2333.5909626174698},{"$f":"+'[8]3'!L519","v":0},{"$f":"+'[8]3'!M519","v":0},{"$f":"+'[8]3'!N519","v":-200},{"$f":"+SUM('[8]3'!O519:V519)","v":0},2133.5909626174698,null,2133.5909626174698,2345,-369,0,-369,1976,0,0,1976,-369,2444,-506,0,-506,1938,0,0,1938,-506,2553,-81,0,-81,2472,0,0,2472,-81]
[1,"041003002000",null,null,null,"Computer services",null,null,11723,11470,21840,21840,{"$f":"+'[7]3'!AB530","v":27000.310097208432},{"$f":"+'[8]3'!L520","v":0},{"$f":"+'[8]3'!M520","v":0},{"$f":"+'[8]3'!N520","v":-12667},{"$f":"+SUM('[8]3'!O520:V520)","v":0},14333.310097208432,null,14333.310097208432,32464,-19934,0,-19934,12530,0,0,12530,-19934,33910,-20823,0,-20823,13087,0,0,13087,-20823,35429,0,2,2,35431,0,0,35431,2]
[1,"041003002000",null,null,null,"Consultants: Business and advisory services",null,null,1205,0,0,0,{"$f":"+'[7]3'!AB531","v":10705.223279226027},{"$f":"+'[8]3'!L521","v":0},{"$f":"+'[8]3'!M521","v":0},{"$f":"+'[8]3'!N521","v":-433},{"$f":"+SUM('[8]3'!O521:V521)","v":0},10272.223279226027,null,10272.223279226027,15122,-7912,0,-7912,7210,0,0,7210,-7912,14816,-5691,0,-5691,9125,0,0,9125,-5691,15480,-296,0,-296,15184,0,0,15184,-296]
[1,"041003002000",null,null,null,"Infrastructure and planning services",null,null,17555,0,93257,93257,{"$f":"+'[7]3'!AB532","v":178615.44475744071},{"$f":"+'[8]3'!L522","v":0},{"$f":"+'[8]3'!M522","v":0},{"$f":"+'[8]3'!N522","v":-96803},{"$f":"+SUM('[8]3'!O522:V522)","v":0},81812.44475744071,null,81812.44475744071,172575,-7496,0,-7496,165079,0,0,165079,-7496,180264,-7831,0,-7831,172433,0,0,172433,-7831,188340,-48088,0,-48088,140252,0,0,140252,-48088]
[1,"041003002000",null,null,null,"Laboratory services",null,null,200,0,0,0,{"$f":"+'[7]3'!AB533","v":157.54346671592509},{"$f":"+'[8]3'!L523","v":0},{"$f":"+'[8]3'!M523","v":0},{"$f":"+'[8]3'!N523","v":0},{"$f":"+SUM('[8]3'!O523:V523)","v":0},157.54346671592509,null,157.54346671592509,161,0,0,0,161,0,0,161,0,168,0,0,0,168,0,0,168,0,176,-161,0,-161,15,0,0,15,-161]
[0,"041003002000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB534","v":0},{"$f":"+'[8]3'!L524","v":0},{"$f":"+'[8]3'!M524","v":0},{"$f":"+'[8]3'!N524","v":0},{"$f":"+SUM('[8]3'!O524:V524)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB535","v":0},{"$f":"+'[8]3'!L525","v":0},{"$f":"+'[8]3'!M525","v":0},{"$f":"+'[8]3'!N525","v":0},{"$f":"+SUM('[8]3'!O525:V525)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Contractors",null,null,339,946,2031,2031,{"$f":"+'[7]3'!AB536","v":147.64143711468751},{"$f":"+'[8]3'!L526","v":0},{"$f":"+'[8]3'!M526","v":0},{"$f":"+'[8]3'!N526","v":10},{"$f":"+SUM('[8]3'!O526:V526)","v":0},157.64143711468751,null,157.64143711468751,2196,-1946,0,-1946,250,0,0,250,-1946,2292,-2145,0,-2145,147,0,0,147,-2145,2395,0,0,0,2395,0,0,2395,0]
[1,"041003002000",null,null,null,"Agency and support/outsourced services",null,null,0,0,253,253,{"$f":"+'[7]3'!AB537","v":349.81024729271053},{"$f":"+'[8]3'!L527","v":0},{"$f":"+'[8]3'!M527","v":0},{"$f":"+'[8]3'!N527","v":-350},{"$f":"+SUM('[8]3'!O527:V527)","v":0},-0.1897527072894718,null,-0.1897527072894718,494,-300,0,-300,194,0,0,194,-300,521,-306,0,-306,215,0,0,215,-306,544,0,0,0,544,0,0,544,0]
[1,"041003002000",null,null,null,"Entertainment",null,null,8,0,47,47,{"$f":"+'[7]3'!AB538","v":11.4641991272022},{"$f":"+'[8]3'!L528","v":0},{"$f":"+'[8]3'!M528","v":0},{"$f":"+'[8]3'!N528","v":-2},{"$f":"+SUM('[8]3'!O528:V528)","v":0},9.4641991272021997,null,9.4641991272021997,41,-37,0,-37,4,0,0,4,-37,43,-35,0,-35,8,0,0,8,-35,45,0,0,0,45,0,0,45,0]
[1,"041003002000",null,null,null,"Fleet services (including government motor transport)",null,null,1665,238,748,748,{"$f":"+'[7]3'!AB539","v":1864.7904361680021},{"$f":"+'[8]3'!L529","v":0},{"$f":"+'[8]3'!M529","v":0},{"$f":"+'[8]3'!N529","v":-1537},{"$f":"+SUM('[8]3'!O529:V529)","v":0},327.79043616800209,null,327.79043616800209,1953,-1616,0,-1616,337,0,0,337,-1616,2043,-901,0,-901,1142,0,0,1142,-901,2135,-27,0,-27,2108,0,0,2108,-27]
[0,"041003002000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB540","v":0},{"$f":"+'[8]3'!L530","v":0},{"$f":"+'[8]3'!M530","v":0},{"$f":"+'[8]3'!N530","v":0},{"$f":"+SUM('[8]3'!O530:V530)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB541","v":0},{"$f":"+'[8]3'!L531","v":0},{"$f":"+'[8]3'!M531","v":0},{"$f":"+'[8]3'!N531","v":0},{"$f":"+SUM('[8]3'!O531:V531)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB542","v":0},{"$f":"+'[8]3'!L532","v":0},{"$f":"+'[8]3'!M532","v":0},{"$f":"+'[8]3'!N532","v":0},{"$f":"+SUM('[8]3'!O532:V532)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB543","v":0},{"$f":"+'[8]3'!L533","v":0},{"$f":"+'[8]3'!M533","v":0},{"$f":"+'[8]3'!N533","v":0},{"$f":"+SUM('[8]3'!O533:V533)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB544","v":0},{"$f":"+'[8]3'!L534","v":0},{"$f":"+'[8]3'!M534","v":0},{"$f":"+'[8]3'!N534","v":0},{"$f":"+SUM('[8]3'!O534:V534)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB545","v":0},{"$f":"+'[8]3'!L535","v":0},{"$f":"+'[8]3'!M535","v":0},{"$f":"+'[8]3'!N535","v":0},{"$f":"+SUM('[8]3'!O535:V535)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB546","v":0},{"$f":"+'[8]3'!L536","v":0},{"$f":"+'[8]3'!M536","v":0},{"$f":"+'[8]3'!N536","v":0},{"$f":"+SUM('[8]3'!O536:V536)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB547","v":0},{"$f":"+'[8]3'!L537","v":0},{"$f":"+'[8]3'!M537","v":0},{"$f":"+'[8]3'!N537","v":0},{"$f":"+SUM('[8]3'!O537:V537)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB548","v":0},{"$f":"+'[8]3'!L538","v":0},{"$f":"+'[8]3'!M538","v":0},{"$f":"+'[8]3'!N538","v":0},{"$f":"+SUM('[8]3'!O538:V538)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003002000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB549","v":0},{"$f":"+'[8]3'!L539","v":0},{"$f":"+'[8]3'!M539","v":0},{"$f":"+'[8]3'!N539","v":0},{"$f":"+SUM('[8]3'!O539:V539)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Inventory: Other supplies",null,null,5729,0,0,0,{"$f":"+'[7]3'!AB550","v":0},{"$f":"+'[8]3'!L540","v":0},{"$f":"+'[8]3'!M540","v":0},{"$f":"+'[8]3'!N540","v":0},{"$f":"+SUM('[8]3'!O540:V540)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Consumable supplies",null,null,1335,149,1725,1725,{"$f":"+'[7]3'!AB551","v":2819.1075065228933},{"$f":"+'[8]3'!L541","v":0},{"$f":"+'[8]3'!M541","v":0},{"$f":"+'[8]3'!N541","v":-1591},{"$f":"+SUM('[8]3'!O541:V541)","v":0},1228.1075065228933,null,1228.1075065228933,2602,-1967,0,-1967,635,0,0,635,-1967,2735,-1992,0,-1992,743,0,0,743,-1992,2858,0,0,0,2858,0,0,2858,0]
[1,"041003002000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,971,417,2355,2355,{"$f":"+'[7]3'!AB552","v":2706.134429333395},{"$f":"+'[8]3'!L542","v":0},{"$f":"+'[8]3'!M542","v":0},{"$f":"+'[8]3'!N542","v":-580},{"$f":"+SUM('[8]3'!O542:V542)","v":0},2126.134429333395,null,2126.134429333395,2974,-566,0,-566,2408,0,0,2408,-566,3109,-721,0,-721,2388,0,0,2388,-721,3248,-49,0,-49,3199,0,0,3199,-49]
[1,"041003002000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]3'!AB553","v":755},{"$f":"+'[8]3'!L543","v":0},{"$f":"+'[8]3'!M543","v":0},{"$f":"+'[8]3'!N543","v":-300},{"$f":"+SUM('[8]3'!O543:V543)","v":0},455,null,455,149,0,284,284,433,0,0,433,284,155,0,296,296,451,0,0,451,296,162,0,0,0,162,0,0,162,0]
[1,"041003002000",null,null,null,"Rental and hiring",null,null,17,0,122,122,{"$f":"+'[7]3'!AB554","v":185.16433073956915},{"$f":"+'[8]3'!L544","v":0},{"$f":"+'[8]3'!M544","v":0},{"$f":"+'[8]3'!N544","v":30},{"$f":"+SUM('[8]3'!O544:V544)","v":0},215.16433073956915,null,215.16433073956915,238,0,62,62,300,0,0,300,62,249,0,0,0,249,0,0,249,0,260,0,0,0,260,0,0,260,0]
[0,"041003002000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]3'!AB555","v":0},{"$f":"+'[8]3'!L545","v":0},{"$f":"+'[8]3'!M545","v":0},{"$f":"+'[8]3'!N545","v":0},{"$f":"+SUM('[8]3'!O545:V545)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003002000",null,null,null,"Transport provided: Departmental activity",null,null,2,0,571,571,{"$f":"+'[7]3'!AB556","v":874.80819229259509},{"$f":"+'[8]3'!L546","v":0},{"$f":"+'[8]3'!M546","v":0},{"$f":"+'[8]3'!N546","v":-340},{"$f":"+SUM('[8]3'!O546:V546)","v":0},534.80819229259509,null,534.80819229259509,883,-272,0,-272,611,0,0,611,-272,921,-259,0,-259,662,0,0,662,-259,962,0,0,0,962,0,0,962,0]
[1,"041003002000",null,null,null,"Travel and subsistence",null,null,12489,7978,14478,14478,{"$f":"+'[7]3'!AB557","v":15138.409683899419},{"$f":"+'[8]3'!L547","v":0},{"$f":"+'[8]3'!M547","v":0},{"$f":"+'[8]3'!N547","v":-3002},{"$f":"+SUM('[8]3'!O547:V547)","v":0},12136.409683899419,null,12136.409683899419,16077,-2820,0,-2820,13257,0,0,13257,-2820,17011,-2142,0,-2142,14869,0,0,14869,-2142,17773,-500,0,-500,17273,0,0,17273,-500]
[1,"041003002000",null,null,null,"Training and development",null,null,307359,171664,109977,109977,{"$f":"+'[7]3'!AB558","v":1790.610589023067},{"$f":"+'[8]3'!L548","v":0},{"$f":"+'[8]3'!M548","v":0},{"$f":"+'[8]3'!N548","v":-252},{"$f":"+SUM('[8]3'!O548:V548)","v":0},1538.610589023067,null,1538.610589023067,1685,-267,0,-267,1418,0,0,1418,-267,1755,-273,0,-273,1482,0,0,1482,-273,1834,-1,0,-1,1833,0,0,1833,-1]
[1,"041003002000",null,null,null,"Operating payments",null,null,588,517,2585,2585,{"$f":"+'[7]3'!AB559","v":1983.3490498510705},{"$f":"+'[8]3'!L549","v":0},{"$f":"+'[8]3'!M549","v":0},{"$f":"+'[8]3'!N549","v":-235},{"$f":"+SUM('[8]3'!O549:V549)","v":0},1748.3490498510705,null,1748.3490498510705,2660,-823,0,-823,1837,0,0,1837,-823,2780,-843,0,-843,1937,0,0,1937,-843,2905,0,50,50,2955,0,0,2955,50]
[1,"041003002000",null,null,null,"Venues and facilities",null,null,117,0,1610,1610,{"$f":"+'[7]3'!AB560","v":826.79249116811752},{"$f":"+'[8]3'!L550","v":0},{"$f":"+'[8]3'!M550","v":0},{"$f":"+'[8]3'!N550","v":551},{"$f":"+SUM('[8]3'!O550:V550)","v":0},1377.7924911681175,null,1377.7924911681175,1498,-325,0,-325,1173,0,0,1173,-325,1565,-1081,0,-1081,484,0,0,484,-1081,1635,0,274,274,1909,0,0,1909,274]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F561,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,{"$f":"SUM(O562:O563)","v":0},{"$f":"SUM(P562:P563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD562:AD563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"041003002000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB562","v":0},{"$f":"+'[8]3'!L552","v":0},{"$f":"+'[8]3'!M552","v":0},{"$f":"+'[8]3'!N552","v":0},{"$f":"+SUM('[8]3'!O552:V552)","v":0},{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,0,0,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},0,0,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,0,0,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},0,0,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},0,0,0,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},0,0,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,{"$f":"B562","v":"041003002000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]3'!AB563","v":0},{"$f":"+'[8]3'!L553","v":0},{"$f":"+'[8]3'!M553","v":0},{"$f":"+'[8]3'!N553","v":0},{"$f":"+SUM('[8]3'!O553:V553)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":2199},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":810},1691,1691,1328,0,0,465,0,{"$f":"SUM(M564:Q564)","v":1793},{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},1793,1401,-143,605,462,1863,0,0,1863,462,1465,0,764,764,2229,0,0,2229,764,1531,0,425,425,1956,0,0,1956,425]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M565:Q565)","v":0},{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Water Services and Local Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Water Services and Local Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[1,null,{"$f":"C566","v":"Water Services and Local Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C589:$D590)","v":1635},334,822,822,592,0,0,450,0,1042,{"$f":"DSUM($I$180:$BB$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C589:$D590)","v":1042},{"$f":"DSUM($I$180:$BB$289,U$180,$C589:$D590)","v":769},{"$f":"DSUM($I$180:$BB$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":769},{"$f":"DSUM($I$180:$BB$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C589:$D590)","v":769},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C589:$D590)","v":804},{"$f":"DSUM($I$180:$BB$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C589:$D590)","v":159},{"$f":"SUM(AE584:AF584)","v":159},{"$f":"AD584+AG584","v":963},{"$f":"DSUM($I$180:$BB$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C589:$D590)","v":963},{"$f":"AK584-AD584","v":159},{"$f":"DSUM($I$180:$BB$289,AM$180,$C589:$D590)","v":840},{"$f":"DSUM($I$180:$BB$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":840},{"$f":"DSUM($I$180:$BB$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C589:$D590)","v":840},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":564},476,869,869,736,0,0,15,0,751,{"$f":"SUM(S586:S587)","v":0},751,632,-143,605,462,1094,0,0,1094,462,661,0,605,605,1266,0,0,1266,605,691,0,425,425,1116,0,0,1116,425]
[1,null,{"$f":"C566","v":"Water Services and Local Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C591:$D592)","v":564},437,869,869,512,0,0,15,0,527,{"$f":"DSUM($I$180:$BB$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C591:$D592)","v":527},{"$f":"DSUM($I$180:$BB$289,U$180,$C591:$D592)","v":401},{"$f":"DSUM($I$180:$BB$289,V$180,$C591:$D592)","v":-143},{"$f":"DSUM($I$180:$BB$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":-143},{"$f":"U586+X586","v":258},{"$f":"DSUM($I$180:$BB$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C591:$D592)","v":258},{"$f":"AB586-U586","v":-143},{"$f":"DSUM($I$180:$BB$289,AD$180,$C591:$D592)","v":420},{"$f":"DSUM($I$180:$BB$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":420},{"$f":"DSUM($I$180:$BB$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C591:$D592)","v":420},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C591:$D592)","v":439},{"$f":"DSUM($I$180:$BB$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C591:$D592)","v":152},{"$f":"SUM(AN586:AO586)","v":152},{"$f":"AM586+AP586","v":591},{"$f":"DSUM($I$180:$BB$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C591:$D592)","v":591},{"$f":"AT586-AM586","v":152}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C593:$D594)","v":0},39,0,0,224,0,0,0,0,224,{"$f":"DSUM($I$180:$BB$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C593:$D594)","v":224},{"$f":"DSUM($I$180:$BB$289,U$180,$C593:$D594)","v":231},{"$f":"DSUM($I$180:$BB$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C593:$D594)","v":605},{"$f":"SUM(V587:W587)","v":605},{"$f":"U587+X587","v":836},{"$f":"DSUM($I$180:$BB$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C593:$D594)","v":836},{"$f":"AB587-U587","v":605},{"$f":"DSUM($I$180:$BB$289,AD$180,$C593:$D594)","v":241},{"$f":"DSUM($I$180:$BB$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C593:$D594)","v":605},{"$f":"SUM(AE587:AF587)","v":605},{"$f":"AD587+AG587","v":846},{"$f":"DSUM($I$180:$BB$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C593:$D594)","v":846},{"$f":"AK587-AD587","v":605},{"$f":"DSUM($I$180:$BB$289,AM$180,$C593:$D594)","v":252},{"$f":"DSUM($I$180:$BB$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C593:$D594)","v":273},{"$f":"SUM(AN587:AO587)","v":273},{"$f":"AM587+AP587","v":525},{"$f":"DSUM($I$180:$BB$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C593:$D594)","v":525},{"$f":"AT587-AM587","v":273}]
[1,null,{"$f":"C566","v":"Water Services and Local Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":2517},1122,5948,5948,3867,0,0,1500,0,5367,{"$f":"SUM(S589,S592,S595:S599)","v":0},5367,3835,-627,391,-236,3599,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},3599,-236,4103,-583,0,-583,3520,0,0,3520,-583,4286,-128,128,0,4286,0,0,4286,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,{"$f":"SUM(U590:U591)","v":0},0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},0,0,{"$f":"SUM(AD590:AD591)","v":0},0,0,{"$f":"SUM(AG590:AG591)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP590:AP591)","v":0},0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F590,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},{"$f":"C566","v":"Water Services and Local Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]3'!AB590","v":0},{"$f":"+'[8]3'!L580","v":0},{"$f":"+'[8]3'!M580","v":0},{"$f":"+'[8]3'!N580","v":0},{"$f":"+SUM('[8]3'!O580:V580)","v":0},0,null,{"$f":"R590-S590","v":0},0,0,0,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},0,0,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,0,0,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},0,0,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},0,0,0,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},0,0,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F591,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]3'!AB591","v":0},{"$f":"+'[8]3'!L581","v":0},{"$f":"+'[8]3'!M581","v":0},{"$f":"+'[8]3'!N581","v":0},{"$f":"+SUM('[8]3'!O581:V581)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C566","v":"Water Services and Local Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":2517},1122,5948,5948,3867,{"$f":"SUM(N593:N594)","v":0},{"$f":"SUM(O593:O594)","v":0},{"$f":"SUM(P593:P594)","v":1500},{"$f":"SUM(Q593:Q594)","v":0},{"$f":"SUM(M592:Q592)","v":5367},{"$f":"SUM(S593:S594)","v":0},5367,3835,-627,391,-236,3599,{"$f":"SUM(Z593:Z594)","v":0},0,3599,-236,4103,-583,0,-583,3520,0,0,3520,-583,4286,-128,128,0,4286,0,0,4286,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F593,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},43,41,null,"Transport equipment",null,null,955,0,781,781,{"$f":"+'[7]3'!AB593","v":509},{"$f":"+'[8]3'!L583","v":0},{"$f":"+'[8]3'!M583","v":0},{"$f":"+'[8]3'!N583","v":-318},{"$f":"+SUM('[8]3'!O583:V583)","v":0},{"$f":"SUM(M593:Q593)","v":191},null,{"$f":"R593-S593","v":191},803,-627,0,{"$f":"SUM(V593:W593)","v":-627},{"$f":"U593+X593","v":176},0,0,{"$f":"U593+X593+Z593+AA593","v":176},{"$f":"AB593-U593","v":-627},834,-128,0,{"$f":"SUM(AE593:AF593)","v":-128},{"$f":"AD593+AG593","v":706},0,0,{"$f":"AD593+AG593+AI593+AJ593","v":706},{"$f":"AK593-AD593","v":-128},871,-128,0,{"$f":"SUM(AN593:AO593)","v":-128},{"$f":"AM593+AP593","v":743},0,0,{"$f":"AM593+AP593+AR593+AS593","v":743},{"$f":"AT593-AM593","v":-128}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F594,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},{"$f":"C566","v":"Water Services and Local Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,1562,1122,5167,5167,{"$f":"+'[7]3'!AB594","v":3358},{"$f":"+'[8]3'!L584","v":0},{"$f":"+'[8]3'!M584","v":0},{"$f":"+'[8]3'!N584","v":1818},{"$f":"+SUM('[8]3'!O584:V584)","v":0},5176,null,5176,3032,0,391,391,3423,0,0,3423,391,3269,-455,0,-455,2814,0,0,2814,-455,3415,0,128,128,3543,0,0,3543,128]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F595,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB595","v":0},{"$f":"+'[8]3'!L585","v":0},{"$f":"+'[8]3'!M585","v":0},{"$f":"+'[8]3'!N585","v":0},{"$f":"+SUM('[8]3'!O585:V585)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F596,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB596","v":0},{"$f":"+'[8]3'!L586","v":0},{"$f":"+'[8]3'!M586","v":0},{"$f":"+'[8]3'!N586","v":0},{"$f":"+SUM('[8]3'!O586:V586)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F597,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB597","v":0},{"$f":"+'[8]3'!L587","v":0},{"$f":"+'[8]3'!M587","v":0},{"$f":"+'[8]3'!N587","v":0},{"$f":"+SUM('[8]3'!O587:V587)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F598,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB598","v":0},{"$f":"+'[8]3'!L588","v":0},{"$f":"+'[8]3'!M588","v":0},{"$f":"+'[8]3'!N588","v":0},{"$f":"+SUM('[8]3'!O588:V588)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F599,Cover!$EM$4:$EM$5030,0)),0)","v":"041003002000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB599","v":0},{"$f":"+'[8]3'!L589","v":0},{"$f":"+'[8]3'!M589","v":0},{"$f":"+'[8]3'!N589","v":0},{"$f":"+SUM('[8]3'!O589:V589)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":3},0,0,0,0,0,0,0,0,{"$f":"SUM(M600:Q600)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},{"$f":"R600-S600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},{"$f":"SUM(V600:W600)","v":0},{"$f":"U600+X600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AA$298:AA$310)","v":0},{"$f":"U600+X600+Z600+AA600","v":0},{"$f":"AB600-U600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},{"$f":"SUM(AE600:AF600)","v":0},{"$f":"AD600+AG600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AJ$298:AJ$310)","v":0},{"$f":"AD600+AG600+AI600+AJ600","v":0},{"$f":"AK600-AD600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},{"$f":"SUM(AN600:AO600)","v":0},{"$f":"AM600+AP600","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AS$298:AS$310)","v":0},{"$f":"AM600+AP600+AR600+AS600","v":0},{"$f":"AT600-AM600","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":501930},{"$f":"SUM(J518,J564,J588,J600)","v":330311},{"$f":"SUM(K518,K564,K588,K600)","v":419993},419993,402173.99999999994,0,0,-117145,0,285029,0,285029,435021,-48075,2116,-45959,389062,0,4727,393789,-41232,454505,-47728,1074,-46654,407851,0,4798,412649,-41856,474868,-49405,890,-48515,426353,0,4870,431223,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":-43645}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,-1.0000000001164153,0,0,0,-1.0000000001164153,0,0,-1.0000000001164153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(I490:I499,\"=0\")+COUNTBLANK(I490:I499))=10))),1,0)","v":1},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(J490:J499,\"=0\")+COUNTBLANK(J490:J499))=10))),1,0)","v":1},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(K490:K499,\"=0\")+COUNTBLANK(K490:K499))=10))),1,0)","v":1},{"$f":"IF(AND(L516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":1},{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF(AQ490:AQ499,\"=0\")+COUNTBLANK(AQ490:AQ499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},0,0,0,0,0,{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},0,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},0,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},0,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},0,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Regional Bulk Infrastructure Grant"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F605","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of mega regional bulk infrastructure project phases under construction ",null,null,10,8,8,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AC641,\"<>0\")-COUNTBLANK(F641:AC641))<>0,1,0)","v":1},null,null,null,2,"Number of mega regional bulk infrastructure project phases completed ",null,null,1,1,1,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of large regional bulk infrastructure project phases under construction ",null,null,72,68,68,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Number of large regional bulk infrastructure project phases completed ",null,null,9,13,13,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of small regional bulk infrastructure project phases under construction ",null,null,31,17,17,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,6,"Number of small regional bulk infrastructure project phases completed ",null,null,8,8,8,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"041003003"},null,null,1,"Implementation of Regional Bulk",0,null,{"$f":"+'[7]3'!J656","v":5152526},{"$f":"+'[7]3'!L656","v":5124235},{"$f":"+'[7]3'!R656","v":7105114},7105114,{"$f":"+'[7]3'!AB656","v":7502375},{"$f":"+'[8]3'!L646","v":15341},{"$f":"+'[8]3'!M646","v":0},{"$f":"+'[8]3'!N646","v":114668},{"$f":"+SUM('[8]3'!O646:V646)","v":0},{"$f":"SUM(M656:Q656)","v":7632384},null,{"$f":"R656-S656","v":7632384},8342231,-3373,4414,{"$f":"SUM(V656:W656)","v":1041},{"$f":"U656+X656","v":8343272},0,2674148,{"$f":"U656+X656+Z656+AA656","v":11017420},{"$f":"AB656-U656","v":2675189},8219150,-3253,4058,{"$f":"SUM(AE656:AF656)","v":805},{"$f":"AD656+AG656","v":8219955},0,2626276,{"$f":"AD656+AG656+AI656+AJ656","v":10846231},{"$f":"AK656-AD656","v":2627081},7566306,-67,67,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":7566306},0,2620904,{"$f":"AM656+AP656+AR656+AS656","v":10187210},{"$f":"AT656-AM656","v":2620904}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":1},null,null,null,2,"Implementation of Regional Bulk(Region)",0,null,{"$f":"+'[7]3'!J657","v":0},{"$f":"+'[7]3'!L657","v":0},{"$f":"+'[7]3'!R657","v":0},0,{"$f":"+'[7]3'!AB657","v":0},{"$f":"+'[8]3'!L647","v":0},{"$f":"+'[8]3'!M647","v":0},{"$f":"+'[8]3'!N647","v":0},{"$f":"+SUM('[8]3'!O647:V647)","v":0},{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,{"$f":"SUM(V657:W657)","v":0},{"$f":"U657+X657","v":0},null,null,{"$f":"U657+X657+Z657+AA657","v":0},{"$f":"AB657-U657","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]3'!J658","v":0},{"$f":"+'[7]3'!L658","v":0},{"$f":"+'[7]3'!R658","v":0},0,{"$f":"+'[7]3'!AB658","v":0},{"$f":"+'[8]3'!L648","v":0},{"$f":"+'[8]3'!M648","v":0},{"$f":"+'[8]3'!N648","v":0},{"$f":"+SUM('[8]3'!O648:V648)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]3'!J659","v":0},{"$f":"+'[7]3'!L659","v":0},{"$f":"+'[7]3'!R659","v":0},0,{"$f":"+'[7]3'!AB659","v":0},{"$f":"+'[8]3'!L649","v":0},{"$f":"+'[8]3'!M649","v":0},{"$f":"+'[8]3'!N649","v":0},{"$f":"+SUM('[8]3'!O649:V649)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J660","v":0},{"$f":"+'[7]3'!L660","v":0},{"$f":"+'[7]3'!R660","v":0},0,{"$f":"+'[7]3'!AB660","v":0},{"$f":"+'[8]3'!L650","v":0},{"$f":"+'[8]3'!M650","v":0},{"$f":"+'[8]3'!N650","v":0},{"$f":"+SUM('[8]3'!O650:V650)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J661","v":0},{"$f":"+'[7]3'!L661","v":0},{"$f":"+'[7]3'!R661","v":0},0,{"$f":"+'[7]3'!AB661","v":0},{"$f":"+'[8]3'!L651","v":0},{"$f":"+'[8]3'!M651","v":0},{"$f":"+'[8]3'!N651","v":0},{"$f":"+SUM('[8]3'!O651:V651)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J662","v":0},{"$f":"+'[7]3'!L662","v":0},{"$f":"+'[7]3'!R662","v":0},0,{"$f":"+'[7]3'!AB662","v":0},{"$f":"+'[8]3'!L652","v":0},{"$f":"+'[8]3'!M652","v":0},{"$f":"+'[8]3'!N652","v":0},{"$f":"+SUM('[8]3'!O652:V652)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J663","v":0},{"$f":"+'[7]3'!L663","v":0},{"$f":"+'[7]3'!R663","v":0},0,{"$f":"+'[7]3'!AB663","v":0},{"$f":"+'[8]3'!L653","v":0},{"$f":"+'[8]3'!M653","v":0},{"$f":"+'[8]3'!N653","v":0},{"$f":"+SUM('[8]3'!O653:V653)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J664","v":0},{"$f":"+'[7]3'!L664","v":0},{"$f":"+'[7]3'!R664","v":0},0,{"$f":"+'[7]3'!AB664","v":0},{"$f":"+'[8]3'!L654","v":0},{"$f":"+'[8]3'!M654","v":0},{"$f":"+'[8]3'!N654","v":0},{"$f":"+SUM('[8]3'!O654:V654)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J665","v":0},{"$f":"+'[7]3'!L665","v":0},{"$f":"+'[7]3'!R665","v":0},0,{"$f":"+'[7]3'!AB665","v":0},{"$f":"+'[8]3'!L655","v":0},{"$f":"+'[8]3'!M655","v":0},{"$f":"+'[8]3'!N655","v":0},{"$f":"+SUM('[8]3'!O655:V655)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":5152526},5124235,7105114,7105114,7502375,{"$f":"SUM(N656:N665)","v":15341},{"$f":"SUM(O656:O665)","v":0},{"$f":"SUM(P656:P665)","v":114668},{"$f":"SUM(Q656:Q665)","v":0},7632384,0,7632384,{"$f":"SUM(U656:U665)","v":8342231},-3373,4414,{"$f":"SUM(X656:X665)","v":1041},{"$f":"SUM(Y656:Y665)","v":8343272},0,2674148,{"$f":"SUM(AB656:AB665)","v":11017420},2675189,{"$f":"SUM(AD656:AD665)","v":8219150},-3253,4058,{"$f":"SUM(AG656:AG665)","v":805},{"$f":"SUM(AH656:AH665)","v":8219955},0,2626276,{"$f":"SUM(AK656:AK665)","v":10846231},2627081,7566306,-67,67,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":7566306},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E631)","v":2620904},{"$f":"SUM(AT656:AT665)","v":10187210},2620904]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":578802},555255,688463,688463,110624,15341,{"$f":"SUM(O669,O672,O711)","v":0},{"$f":"SUM(P669,P672,P711)","v":196550},0,322515,0,322515,108035,-3373,4107,734,{"$f":"U668+X668","v":108769},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":1848},{"$f":"U668+X668+Z668+AA668","v":110617},2582,113821,-3253,3787,{"$f":"SUM(AG669,AG672,AG711)","v":534},{"$f":"AD668+AG668","v":114355},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":1876},{"$f":"AD668+AG668+AI668+AJ668","v":116231},{"$f":"SUM(AL669,AL672,AL711)","v":2410},{"$f":"SUM(AM669,AM672,AM711)","v":118917},-67,67,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":118917},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":1904},{"$f":"AM668+AP668+AR668+AS668","v":120821},{"$f":"SUM(AU669,AU672,AU711)","v":1904}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F669,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":41128},42231,60067,60067,69538,0,{"$f":"SUM(O670:O671)","v":0},{"$f":"SUM(P670:P671)","v":-11294},0,58244.000000000007,0,58244.000000000007,{"$f":"SUM(U670:U671)","v":66407},0,0,0,{"$f":"U669+X669","v":66407},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":1848},{"$f":"U669+X669+Z669+AA669","v":68255},1848,69390,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":69390},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":1876},{"$f":"AD669+AG669+AI669+AJ669","v":71266},{"$f":"SUM(AL670:AL671)","v":1876},{"$f":"SUM(AM670:AM671)","v":72498},0,0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":72498},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":1904},{"$f":"AM669+AP669+AR669+AS669","v":74402},{"$f":"SUM(AU670:AU671)","v":1904}]
[1,{"$f":"B669","v":"041003003001"},null,null,null,"Salaries and wages",null,null,36541,37533,47529,47529,{"$f":"+'[7]3'!AB670","v":56868.158912792605},{"$f":"+'[8]3'!L660","v":0},{"$f":"+'[8]3'!M660","v":0},{"$f":"+'[8]3'!N660","v":-15543},{"$f":"+SUM('[8]3'!O660:V660)","v":0},{"$f":"SUM(M670:Q670)","v":41325.158912792605},null,{"$f":"R670-S670","v":41325.158912792605},54308,0,0,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":54308},0,1511,{"$f":"U670+X670+Z670+AA670","v":55819},{"$f":"AB670-U670","v":1511},56747,0,0,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":56747},0,1534,{"$f":"AD670+AG670+AI670+AJ670","v":58281},{"$f":"AK670-AD670","v":1534},59289,0,0,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":59289},0,1557,{"$f":"AM670+AP670+AR670+AS670","v":60846},{"$f":"AT670-AM670","v":1557}]
[1,{"$f":"B670","v":"041003003001"},null,null,null,"Social contributions",null,null,4587,4698,12538,12538,{"$f":"+'[7]3'!AB671","v":12669.8410872074},{"$f":"+'[8]3'!L661","v":0},{"$f":"+'[8]3'!M661","v":0},{"$f":"+'[8]3'!N661","v":4249},{"$f":"+SUM('[8]3'!O661:V661)","v":0},{"$f":"SUM(M671:Q671)","v":16918.841087207402},null,{"$f":"R671-S671","v":16918.841087207402},12099,0,0,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":12099},0,337,{"$f":"U671+X671+Z671+AA671","v":12436},{"$f":"AB671-U671","v":337},12643,0,0,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":12643},0,342,{"$f":"AD671+AG671+AI671+AJ671","v":12985},{"$f":"AK671-AD671","v":342},13209,0,0,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":13209},0,347,{"$f":"AM671+AP671+AR671+AS671","v":13556},{"$f":"AT671-AM671","v":347}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F672,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":537674},513024,628220,628220,41086.000000000007,15341,{"$f":"SUM(O673:O710)","v":0},{"$f":"SUM(P673:P710)","v":207844},0,264271,0,264271,41628,-3373,4107,734,{"$f":"SUM(Y673:Y710)","v":42362},{"$f":"SUM(Z673:Z710)","v":0},0,{"$f":"SUM(AB673:AB710)","v":42362},{"$f":"SUM(AC673:AC710)","v":734},{"$f":"SUM(AD673:AD710)","v":44431},-3253,3787,534,{"$f":"SUM(AH673:AH710)","v":44965},0,0,{"$f":"SUM(AK673:AK710)","v":44965},534,46419,-67,67,0,{"$f":"SUM(AQ673:AQ710)","v":46419},0,0,{"$f":"SUM(AT673:AT710)","v":46419},0]
[1,{"$f":"B672","v":"041003003000"},null,null,null,"Administrative fees",null,null,78,52,459,459,{"$f":"+'[7]3'!AB673","v":935.66866534773999},{"$f":"+'[8]3'!L663","v":0},{"$f":"+'[8]3'!M663","v":0},{"$f":"+'[8]3'!N663","v":-502},{"$f":"+SUM('[8]3'!O663:V663)","v":0},{"$f":"SUM(M673:Q673)","v":433.66866534773999},null,{"$f":"R673-S673","v":433.66866534773999},670,-323,0,{"$f":"SUM(V673:W673)","v":-323},{"$f":"U673+X673","v":347},0,0,{"$f":"U673+X673+Z673+AA673","v":347},{"$f":"AB673-U673","v":-323},698,-336,0,{"$f":"SUM(AE673:AF673)","v":-336},{"$f":"AD673+AG673","v":362},0,0,{"$f":"AD673+AG673+AI673+AJ673","v":362},{"$f":"AK673-AD673","v":-336},729,0,10,{"$f":"SUM(AN673:AO673)","v":10},{"$f":"AM673+AP673","v":739},0,0,{"$f":"AM673+AP673+AR673+AS673","v":739},{"$f":"AT673-AM673","v":10}]
[1,"041003003000",null,null,null,"Advertising",null,null,0,0,84,84,{"$f":"+'[7]3'!AB674","v":546.34481814031346},{"$f":"+'[8]3'!L664","v":0},{"$f":"+'[8]3'!M664","v":0},{"$f":"+'[8]3'!N664","v":-447},{"$f":"+SUM('[8]3'!O664:V664)","v":0},99.344818140313464,null,99.344818140313464,798,-768,0,-768,30,0,0,30,-768,884,-859,0,-859,25,0,0,25,-859,924,0,1,1,925,0,0,925,1]
[1,"041003003000",null,null,null,"Minor assets",null,null,46,57,288,288,{"$f":"+'[7]3'!AB675","v":815.40267843555011},{"$f":"+'[8]3'!L665","v":0},{"$f":"+'[8]3'!M665","v":0},{"$f":"+'[8]3'!N665","v":46},{"$f":"+SUM('[8]3'!O665:V665)","v":0},861.40267843555011,null,861.40267843555011,732,-244,0,-244,488,0,0,488,-244,787,-255,0,-255,532,0,0,532,-255,822,0,1,1,823,0,0,823,1]
[0,"041003003000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB676","v":0},{"$f":"+'[8]3'!L666","v":0},{"$f":"+'[8]3'!M666","v":0},{"$f":"+'[8]3'!N666","v":0},{"$f":"+SUM('[8]3'!O666:V666)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]3'!AB677","v":0},{"$f":"+'[8]3'!L667","v":0},{"$f":"+'[8]3'!M667","v":0},{"$f":"+'[8]3'!N667","v":0},{"$f":"+SUM('[8]3'!O667:V667)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Catering: Departmental activities",null,null,74,0,79,79,{"$f":"+'[7]3'!AB678","v":164.99382133617411},{"$f":"+'[8]3'!L668","v":0},{"$f":"+'[8]3'!M668","v":0},{"$f":"+'[8]3'!N668","v":19},{"$f":"+SUM('[8]3'!O668:V668)","v":0},183.99382133617411,null,183.99382133617411,194,-18,0,-18,176,0,0,176,-18,203,0,24,24,227,0,0,227,24,212,-1,0,-1,211,0,0,211,-1]
[1,"041003003000",null,null,null,"Communication (G&S)",null,null,272,384,820,820,{"$f":"+'[7]3'!AB679","v":1372.9124638563385},{"$f":"+'[8]3'!L669","v":0},{"$f":"+'[8]3'!M669","v":0},{"$f":"+'[8]3'!N669","v":-7},{"$f":"+SUM('[8]3'!O669:V669)","v":0},1365.9124638563385,null,1365.9124638563385,1447,-376,0,-376,1071,0,0,1071,-376,1550,-367,0,-367,1183,0,0,1183,-367,1619,0,9,9,1628,0,0,1628,9]
[0,"041003003000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB680","v":0},{"$f":"+'[8]3'!L670","v":0},{"$f":"+'[8]3'!M670","v":0},{"$f":"+'[8]3'!N670","v":0},{"$f":"+SUM('[8]3'!O670:V670)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Consultants: Business and advisory services",null,null,247703,222509,582285,582285,{"$f":"+'[7]3'!AB681","v":15195.062395373612},{"$f":"+'[8]3'!L671","v":0},{"$f":"+'[8]3'!M671","v":0},{"$f":"+'[8]3'!N671","v":180741},{"$f":"+SUM('[8]3'!O671:V671)","v":0},195936.06239537362,null,195936.06239537362,15528,0,2524,2524,18052,0,0,18052,2524,16225,0,2575,2575,18800,0,0,18800,2575,16952,-45,0,-45,16907,0,0,16907,-45]
[1,"041003003000",null,null,null,"Infrastructure and planning services",null,null,0,0,3,3,{"$f":"+'[7]3'!AB682","v":11188.933739156902},{"$f":"+'[8]3'!L672","v":0},{"$f":"+'[8]3'!M672","v":0},{"$f":"+'[8]3'!N672","v":-7581},{"$f":"+SUM('[8]3'!O672:V672)","v":0},3607.9337391569024,null,3607.9337391569024,11021,0,310,310,11331,0,0,11331,310,11617,0,0,0,11617,0,0,11617,0,12137,0,0,0,12137,0,0,12137,0]
[0,"041003003000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB683","v":0},{"$f":"+'[8]3'!L673","v":0},{"$f":"+'[8]3'!M673","v":0},{"$f":"+'[8]3'!N673","v":0},{"$f":"+SUM('[8]3'!O673:V673)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB684","v":0},{"$f":"+'[8]3'!L674","v":0},{"$f":"+'[8]3'!M674","v":0},{"$f":"+'[8]3'!N674","v":0},{"$f":"+SUM('[8]3'!O674:V674)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB685","v":0},{"$f":"+'[8]3'!L675","v":0},{"$f":"+'[8]3'!M675","v":0},{"$f":"+'[8]3'!N675","v":0},{"$f":"+SUM('[8]3'!O675:V675)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Contractors",null,null,123977,128765,36000,36000,{"$f":"+'[7]3'!AB686","v":0},{"$f":"+'[8]3'!L676","v":15341},{"$f":"+'[8]3'!M676","v":0},{"$f":"+'[8]3'!N676","v":30741},{"$f":"+SUM('[8]3'!O676:V676)","v":0},46082,null,46082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB687","v":0},{"$f":"+'[8]3'!L677","v":0},{"$f":"+'[8]3'!M677","v":0},{"$f":"+'[8]3'!N677","v":0},{"$f":"+SUM('[8]3'!O677:V677)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Entertainment",null,null,4,0,16,16,{"$f":"+'[7]3'!AB688","v":29.256155836250191},{"$f":"+'[8]3'!L678","v":0},{"$f":"+'[8]3'!M678","v":0},{"$f":"+'[8]3'!N678","v":2},{"$f":"+SUM('[8]3'!O678:V678)","v":0},31.256155836250191,null,31.256155836250191,30,-7,0,-7,23,0,0,23,-7,31,-7,0,-7,24,0,0,24,-7,32,-1,0,-1,31,0,0,31,-1]
[1,"041003003000",null,null,null,"Fleet services (including government motor transport)",null,null,88,0,188,188,{"$f":"+'[7]3'!AB689","v":668.43591538578607},{"$f":"+'[8]3'!L679","v":0},{"$f":"+'[8]3'!M679","v":0},{"$f":"+'[8]3'!N679","v":-659},{"$f":"+SUM('[8]3'!O679:V679)","v":0},9.4359153857860747,null,9.4359153857860747,693,-677,0,-677,16,0,0,16,-677,728,-693,0,-693,35,0,0,35,-693,761,-19,0,-19,742,0,0,742,-19]
[0,"041003003000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB690","v":0},{"$f":"+'[8]3'!L680","v":0},{"$f":"+'[8]3'!M680","v":0},{"$f":"+'[8]3'!N680","v":0},{"$f":"+SUM('[8]3'!O680:V680)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB691","v":0.24014609648455476},{"$f":"+'[8]3'!L681","v":0},{"$f":"+'[8]3'!M681","v":0},{"$f":"+'[8]3'!N681","v":0},{"$f":"+SUM('[8]3'!O681:V681)","v":0},0.24014609648455476,null,0.24014609648455476,1,-1,0,-1,0,0,0,0,-1,1,-1,0,-1,0,0,0,0,-1,1,-1,0,-1,0,0,0,0,-1]
[0,"041003003000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB692","v":0},{"$f":"+'[8]3'!L682","v":0},{"$f":"+'[8]3'!M682","v":0},{"$f":"+'[8]3'!N682","v":0},{"$f":"+SUM('[8]3'!O682:V682)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB693","v":0},{"$f":"+'[8]3'!L683","v":0},{"$f":"+'[8]3'!M683","v":0},{"$f":"+'[8]3'!N683","v":0},{"$f":"+SUM('[8]3'!O683:V683)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB694","v":0},{"$f":"+'[8]3'!L684","v":0},{"$f":"+'[8]3'!M684","v":0},{"$f":"+'[8]3'!N684","v":0},{"$f":"+SUM('[8]3'!O684:V684)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB695","v":0},{"$f":"+'[8]3'!L685","v":0},{"$f":"+'[8]3'!M685","v":0},{"$f":"+'[8]3'!N685","v":0},{"$f":"+SUM('[8]3'!O685:V685)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB696","v":0},{"$f":"+'[8]3'!L686","v":0},{"$f":"+'[8]3'!M686","v":0},{"$f":"+'[8]3'!N686","v":0},{"$f":"+SUM('[8]3'!O686:V686)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB697","v":0},{"$f":"+'[8]3'!L687","v":0},{"$f":"+'[8]3'!M687","v":0},{"$f":"+'[8]3'!N687","v":0},{"$f":"+SUM('[8]3'!O687:V687)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB698","v":0},{"$f":"+'[8]3'!L688","v":0},{"$f":"+'[8]3'!M688","v":0},{"$f":"+'[8]3'!N688","v":0},{"$f":"+SUM('[8]3'!O688:V688)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003003000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB699","v":0},{"$f":"+'[8]3'!L689","v":0},{"$f":"+'[8]3'!M689","v":0},{"$f":"+'[8]3'!N689","v":0},{"$f":"+SUM('[8]3'!O689:V689)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Inventory: Other supplies",null,null,121182,155530,0,0,{"$f":"+'[7]3'!AB700","v":0},{"$f":"+'[8]3'!L690","v":0},{"$f":"+'[8]3'!M690","v":0},{"$f":"+'[8]3'!N690","v":0},{"$f":"+SUM('[8]3'!O690:V690)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Consumable supplies",null,null,38399,8,349,349,{"$f":"+'[7]3'!AB701","v":892.66744787703556},{"$f":"+'[8]3'!L691","v":0},{"$f":"+'[8]3'!M691","v":0},{"$f":"+'[8]3'!N691","v":-267},{"$f":"+SUM('[8]3'!O691:V691)","v":0},625.66744787703556,null,625.66744787703556,908,-374,0,-374,534,0,0,534,-374,948,-373,0,-373,575,0,0,575,-373,990,0,20,20,1010,0,0,1010,20]
[1,"041003003000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,235,76,532,532,{"$f":"+'[7]3'!AB702","v":1062.0208796225841},{"$f":"+'[8]3'!L692","v":0},{"$f":"+'[8]3'!M692","v":0},{"$f":"+'[8]3'!N692","v":-499},{"$f":"+SUM('[8]3'!O692:V692)","v":0},563.02087962258406,null,563.02087962258406,1098,-285,0,-285,813,0,0,813,-285,1147,-91,0,-91,1056,0,0,1056,-91,1198,0,14,14,1212,0,0,1212,14]
[1,"041003003000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]3'!AB703","v":37},{"$f":"+'[8]3'!L693","v":0},{"$f":"+'[8]3'!M693","v":0},{"$f":"+'[8]3'!N693","v":-37},{"$f":"+SUM('[8]3'!O693:V693)","v":0},0,null,0,32,0,0,0,32,0,0,32,0,54,0,0,0,54,0,0,54,0,56,0,0,0,56,0,0,56,0]
[1,"041003003000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]3'!AB704","v":46},{"$f":"+'[8]3'!L694","v":0},{"$f":"+'[8]3'!M694","v":0},{"$f":"+'[8]3'!N694","v":-46},{"$f":"+SUM('[8]3'!O694:V694)","v":0},0,null,0,42,-42,0,-42,0,0,0,0,-42,13,-13,0,-13,0,0,0,0,-13,14,0,0,0,14,0,0,14,0]
[0,"041003003000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]3'!AB705","v":0},{"$f":"+'[8]3'!L695","v":0},{"$f":"+'[8]3'!M695","v":0},{"$f":"+'[8]3'!N695","v":0},{"$f":"+SUM('[8]3'!O695:V695)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003003000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]3'!AB706","v":69.592360371328567},{"$f":"+'[8]3'!L696","v":0},{"$f":"+'[8]3'!M696","v":0},{"$f":"+'[8]3'!N696","v":-32},{"$f":"+SUM('[8]3'!O696:V696)","v":0},37.592360371328567,null,37.592360371328567,63,0,0,0,63,0,0,63,0,66,0,0,0,66,0,0,66,0,69,0,0,0,69,0,0,69,0]
[1,"041003003000",null,null,null,"Travel and subsistence",null,null,5336,5484,6149,6149,{"$f":"+'[7]3'!AB707","v":6709.6915233602194},{"$f":"+'[8]3'!L697","v":0},{"$f":"+'[8]3'!M697","v":0},{"$f":"+'[8]3'!N697","v":6204.5},{"$f":"+SUM('[8]3'!O697:V697)","v":0},12914.191523360219,null,12914.191523360219,7136,0,1263,1263,8399,0,0,8399,1263,8116,0,1119,1119,9235,0,0,9235,1119,8480,0,0,0,8480,0,0,8480,0]
[1,"041003003000",null,null,null,"Training and development",null,null,111,0,546,546,{"$f":"+'[7]3'!AB708","v":717.74131791203774},{"$f":"+'[8]3'!L698","v":0},{"$f":"+'[8]3'!M698","v":0},{"$f":"+'[8]3'!N698","v":-86},{"$f":"+SUM('[8]3'!O698:V698)","v":0},631.74131791203774,null,631.74131791203774,676,-188,0,-188,488,0,0,488,-188,747,-188,0,-188,559,0,0,559,-188,780,0,9,9,789,0,0,789,9]
[1,"041003003000",null,null,null,"Operating payments",null,null,169,159,248,248,{"$f":"+'[7]3'!AB709","v":395.24997717242428},{"$f":"+'[8]3'!L699","v":0},{"$f":"+'[8]3'!M699","v":0},{"$f":"+'[8]3'!N699","v":-25},{"$f":"+SUM('[8]3'!O699:V699)","v":0},370.24997717242428,null,370.24997717242428,315,0,10,10,325,0,0,325,10,362,0,69,69,431,0,0,431,69,378,0,0,0,378,0,0,378,0]
[1,"041003003000",null,null,null,"Venues and facilities",null,null,0,0,174,174,{"$f":"+'[7]3'!AB710","v":238.7856947192208},{"$f":"+'[8]3'!L700","v":0},{"$f":"+'[8]3'!M700","v":0},{"$f":"+'[8]3'!N700","v":278.5},{"$f":"+SUM('[8]3'!O700:V700)","v":0},517.28569471922083,null,517.28569471922083,244,-70,0,-70,174,0,0,174,-70,254,-70,0,-70,184,0,0,184,-70,265,0,3,3,268,0,0,268,3]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F711,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,176,176,0,0,{"$f":"SUM(O712:O713)","v":0},{"$f":"SUM(P712:P713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD712:AD713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"041003003000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB712","v":0},{"$f":"+'[8]3'!L702","v":0},{"$f":"+'[8]3'!M702","v":0},{"$f":"+'[8]3'!N702","v":0},{"$f":"+SUM('[8]3'!O702:V702)","v":0},{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,0,0,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},0,0,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,0,0,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},0,0,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},0,0,0,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},0,0,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[1,{"$f":"B712","v":"041003003000"},null,null,null,"Rent on land",null,null,0,0,176,176,{"$f":"+'[7]3'!AB713","v":0},{"$f":"+'[8]3'!L703","v":0},{"$f":"+'[8]3'!M703","v":0},{"$f":"+'[8]3'!N703","v":0},{"$f":"+SUM('[8]3'!O703:V703)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":2811950},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":2815068},3140339,3140339,3935601,0,0,130000,0,{"$f":"SUM(M714:Q714)","v":4065601},{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},4065601,4625595,0,0,0,4625595,0,2672300,7297895,2672300,4334666,0,0,0,4334666,0,2624400,6959066,2624400,3507802,0,0,0,3507802,0,2619000,6126802,2619000]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":2028516},2005605,2237370,2237370,2521420,0,0,0,0,{"$f":"SUM(M715:Q715)","v":2521420},{"$f":"SUM(S716,S719)","v":0},2521420,2892132,0,0,0,2892132,0,1372300,4264432,1372300,2762863,0,0,0,2762863,0,1343400,4106263,1343400,2600076,0,0,0,2600076,0,1454000,4054076,1454000]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Regional Bulk Infrastructure Grant"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":2028516},2005605,2237370,2237370,2521420,0,0,0,0,2521420,{"$f":"SUM(S720:S721)","v":0},2521420,2892132,0,0,0,2892132,0,1372300,4264432,1372300,2762863,0,0,0,2762863,0,1343400,4106263,1343400,2600076,0,0,0,2600076,0,1454000,4054076,1454000]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C719:$D720)","v":2028516},2005605,2237370,2237370,2521420,0,0,0,0,2521420,{"$f":"DSUM($I$180:$BB$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C719:$D720)","v":2521420},{"$f":"DSUM($I$180:$BB$289,U$180,$C719:$D720)","v":2892132},{"$f":"DSUM($I$180:$BB$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":2892132},{"$f":"DSUM($I$180:$BB$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C719:$D720)","v":1372300},{"$f":"DSUM($I$180:$BB$289,AB$180,$C719:$D720)","v":4264432},{"$f":"AB720-U720","v":1372300},{"$f":"DSUM($I$180:$BB$289,AD$180,$C719:$D720)","v":2762863},{"$f":"DSUM($I$180:$BB$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":2762863},{"$f":"DSUM($I$180:$BB$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C719:$D720)","v":1343400},{"$f":"DSUM($I$180:$BB$289,AK$180,$C719:$D720)","v":4106263},{"$f":"AK720-AD720","v":1343400},{"$f":"DSUM($I$180:$BB$289,AM$180,$C719:$D720)","v":2600076},{"$f":"DSUM($I$180:$BB$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":2600076},{"$f":"DSUM($I$180:$BB$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C719:$D720)","v":1454000},{"$f":"DSUM($I$180:$BB$289,AT$180,$C719:$D720)","v":4054076},{"$f":"AT720-AM720","v":1454000}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":782891},809312,902969,902969,1413686,0,0,130000,0,1543686,{"$f":"SUM(S728,S731)","v":0},1543686,1732960,0,0,0,1732960,0,1300000,3032960,1300000,1571278,0,0,0,1571278,0,1281000,2852278,1281000,907177,0,0,0,907177,0,1165000,2072177,1165000]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":782891},809312,902969,902969,1413686,0,0,130000,0,1543686,{"$f":"SUM(S729:S730)","v":0},1543686,1732960,0,0,0,1732960,0,1300000,3032960,1300000,1571278,0,0,0,1571278,0,1281000,2852278,1281000,907177,0,0,0,907177,0,1165000,2072177,1165000]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C733:$D734)","v":782891},809312,902969,902969,1413686,0,0,130000,0,1543686,{"$f":"DSUM($I$180:$BB$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C733:$D734)","v":1543686},{"$f":"DSUM($I$180:$BB$289,U$180,$C733:$D734)","v":1732960},{"$f":"DSUM($I$180:$BB$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":1732960},{"$f":"DSUM($I$180:$BB$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C733:$D734)","v":1300000},{"$f":"DSUM($I$180:$BB$289,AB$180,$C733:$D734)","v":3032960},{"$f":"AB730-U730","v":1300000},{"$f":"DSUM($I$180:$BB$289,AD$180,$C733:$D734)","v":1571278},{"$f":"DSUM($I$180:$BB$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":1571278},{"$f":"DSUM($I$180:$BB$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C733:$D734)","v":1281000},{"$f":"DSUM($I$180:$BB$289,AK$180,$C733:$D734)","v":2852278},{"$f":"AK730-AD730","v":1281000},{"$f":"DSUM($I$180:$BB$289,AM$180,$C733:$D734)","v":907177},{"$f":"DSUM($I$180:$BB$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":907177},{"$f":"DSUM($I$180:$BB$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C733:$D734)","v":1165000},{"$f":"DSUM($I$180:$BB$289,AT$180,$C733:$D734)","v":2072177},{"$f":"AT730-AM730","v":1165000}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":543},151,0,0,495,0,0,0,0,495,{"$f":"SUM(S736:S737)","v":0},495,503,0,0,0,503,0,0,503,0,525,0,0,0,525,0,0,525,0,549,0,0,0,549,0,0,549,0]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C741:$D742)","v":543},151,0,0,495,0,0,0,0,495,{"$f":"DSUM($I$180:$BB$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C741:$D742)","v":495},{"$f":"DSUM($I$180:$BB$289,U$180,$C741:$D742)","v":503},{"$f":"DSUM($I$180:$BB$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":503},{"$f":"DSUM($I$180:$BB$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C741:$D742)","v":503},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C741:$D742)","v":525},{"$f":"DSUM($I$180:$BB$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":525},{"$f":"DSUM($I$180:$BB$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C741:$D742)","v":525},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C741:$D742)","v":549},{"$f":"DSUM($I$180:$BB$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":549},{"$f":"DSUM($I$180:$BB$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C741:$D742)","v":549},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":1761774},1753912,3276312,3276312,3456150,0,0,-211882,0,3244268,{"$f":"SUM(S739,S742,S745:S749)","v":0},3244268,3608602,0,307,307,3608909,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},3608909,307,3770661,0,271,271,3770932,0,0,3770932,271,3939587,0,0,0,3939587,0,0,3939587,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":1761147},1724173,3274930,3274930,3455050,0,0,-214519,0,3240531,{"$f":"SUM(S740:S741)","v":0},3240531,{"$f":"SUM(U740:U741)","v":3607327},0,0,0,3607327,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},3607327,0,{"$f":"SUM(AD740:AD741)","v":3769330},0,0,{"$f":"SUM(AG740:AG741)","v":0},3769330,0,0,3769330,0,3938196,0,0,{"$f":"SUM(AP740:AP741)","v":0},3938196,0,0,3938196,0]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F740,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Non-profit institutions",null,"Buildings",null,null,7118,16053,5686,5686,{"$f":"+'[7]3'!AB740","v":0},{"$f":"+'[8]3'!L730","v":0},{"$f":"+'[8]3'!M730","v":0},{"$f":"+'[8]3'!N730","v":258316},{"$f":"+SUM('[8]3'!O730:V730)","v":0},258316,null,{"$f":"R740-S740","v":258316},0,0,0,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},0,0,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,0,0,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},0,0,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},0,0,0,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},0,0,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F741,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},43,41,null,"Other fixed structures",null,null,1754029,1708120,3269244,3269244,{"$f":"+'[7]3'!AB741","v":3455050},{"$f":"+'[8]3'!L731","v":0},{"$f":"+'[8]3'!M731","v":0},{"$f":"+'[8]3'!N731","v":-472835},{"$f":"+SUM('[8]3'!O731:V731)","v":0},2982215,null,2982215,3607327,0,0,0,3607327,0,0,3607327,0,3769330,0,0,0,3769330,0,0,3769330,0,3938196,0,0,0,3938196,0,0,3938196,0]
[1,null,{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":627},29739,1382,1382,1100,{"$f":"SUM(N743:N744)","v":0},{"$f":"SUM(O743:O744)","v":0},{"$f":"SUM(P743:P744)","v":2637},{"$f":"SUM(Q743:Q744)","v":0},{"$f":"SUM(M742:Q742)","v":3737},{"$f":"SUM(S743:S744)","v":0},3737,1275,0,307,307,1582,{"$f":"SUM(Z743:Z744)","v":0},0,1582,307,1331,0,271,271,1602,0,0,1602,271,1391,0,0,0,1391,0,0,1391,0]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F743,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},43,41,null,"Transport equipment",null,null,60,29379,192,192,{"$f":"+'[7]3'!AB743","v":3},{"$f":"+'[8]3'!L733","v":0},{"$f":"+'[8]3'!M733","v":0},{"$f":"+'[8]3'!N733","v":-3},{"$f":"+SUM('[8]3'!O733:V733)","v":0},{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,0,0,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},0,0,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,0,0,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},0,0,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},0,0,0,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},0,0,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F744,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},{"$f":"C716","v":"Regional Bulk Infrastructure Grant"},"Other transfers to households",null,"Other machinery and equipment",null,null,567,360,1190,1190,{"$f":"+'[7]3'!AB744","v":1097},{"$f":"+'[8]3'!L734","v":0},{"$f":"+'[8]3'!M734","v":0},{"$f":"+'[8]3'!N734","v":2640},{"$f":"+SUM('[8]3'!O734:V734)","v":0},3737,null,3737,1275,0,307,307,1582,0,0,1582,307,1331,0,271,271,1602,0,0,1602,271,1391,0,0,0,1391,0,0,1391,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F745,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB745","v":0},{"$f":"+'[8]3'!L735","v":0},{"$f":"+'[8]3'!M735","v":0},{"$f":"+'[8]3'!N735","v":0},{"$f":"+SUM('[8]3'!O735:V735)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F746,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB746","v":0},{"$f":"+'[8]3'!L736","v":0},{"$f":"+'[8]3'!M736","v":0},{"$f":"+'[8]3'!N736","v":0},{"$f":"+SUM('[8]3'!O736:V736)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F747,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB747","v":0},{"$f":"+'[8]3'!L737","v":0},{"$f":"+'[8]3'!M737","v":0},{"$f":"+'[8]3'!N737","v":0},{"$f":"+SUM('[8]3'!O737:V737)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F748,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB748","v":0},{"$f":"+'[8]3'!L738","v":0},{"$f":"+'[8]3'!M738","v":0},{"$f":"+'[8]3'!N738","v":0},{"$f":"+SUM('[8]3'!O738:V738)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F749,Cover!$EM$4:$EM$5030,0)),0)","v":"041003003000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB749","v":0},{"$f":"+'[8]3'!L739","v":0},{"$f":"+'[8]3'!M739","v":0},{"$f":"+'[8]3'!N739","v":0},{"$f":"+SUM('[8]3'!O739:V739)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M750:Q750)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},{"$f":"R750-S750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},{"$f":"SUM(V750:W750)","v":0},{"$f":"U750+X750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AA$298:AA$310)","v":0},{"$f":"U750+X750+Z750+AA750","v":0},{"$f":"AB750-U750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},{"$f":"SUM(AE750:AF750)","v":0},{"$f":"AD750+AG750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AJ$298:AJ$310)","v":0},{"$f":"AD750+AG750+AI750+AJ750","v":0},{"$f":"AK750-AD750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},{"$f":"SUM(AN750:AO750)","v":0},{"$f":"AM750+AP750","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AS$298:AS$310)","v":0},{"$f":"AM750+AP750+AR750+AS750","v":0},{"$f":"AT750-AM750","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":5152526},{"$f":"SUM(J668,J714,J738,J750)","v":5124235},{"$f":"SUM(K668,K714,K738,K750)","v":7105114},7105114,7502375,15341,0,114668,0,7632384,0,7632384,8342232,-3373,4414,1041,8343273,0,2674148,11017421,2675189,8219148,-3253,4058,805,8219953,0,2626276,10846229,2627081,7566306,-67,67,0,7566306,0,2620904,10187210,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":2620904}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,-2,0,0,0,-2,0,0,-2,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(I640:I649,\"=0\")+COUNTBLANK(I640:I649))=10))),1,0)","v":1},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(J640:J649,\"=0\")+COUNTBLANK(J640:J649))=10))),1,0)","v":1},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(K640:K649,\"=0\")+COUNTBLANK(K640:K649))=10))),1,0)","v":1},{"$f":"IF(AND(L666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":1},{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(V640:V649,\"=0\")+COUNTBLANK(V640:V649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF(AE640:AE649,\"=0\")+COUNTBLANK(AE640:AE649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I739","v":1761147},{"$f":"+J739","v":1724173},3274930,3274930,3455050,0,0,-214519,0,{"$f":"SUM(M759:Q759)","v":3240531},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":3607327},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":3769330},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,0,0,{"$f":"+AM739","v":3938196},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},0,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},0,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},0,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},0,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Water Services Regulation"}]
[1,null,null,null,null,"Subprogramme manager","Anet Muir",null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F755","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Bulk water tariffs developed",null,null,"2022/23 bulk tariffs developed ","2023/24 bulk tariffs developed ","2023/24 bulk tariffs developed ",null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AC791,\"<>0\")-COUNTBLANK(F791:AC791))<>0,1,0)","v":1},null,null,null,2,"Number of water supply systems assessed for compliance with the Blue Drop Regulatory requirements",null,null,0,1035,1035,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of identified non-compliant water supply systems monitored against the regulatory requirements",null,null,326,370,370,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Bulk water tariffs developed",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,5,"Number of water supply systems assessed for compliance with the Blue Drop Regulatory requirements",null,null,0,1035,1035,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,6,"Number of identified non-compliant water supply systems monitored against the regulatory requirements",null,null,326,370,370,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"041003004"},null,null,1,"Economic and Social Regulation",0,null,{"$f":"+'[7]3'!J806","v":30516},{"$f":"+'[7]3'!L806","v":22229},{"$f":"+'[7]3'!R806","v":16581},16581,{"$f":"+'[7]3'!AB806","v":38231.817047875324},{"$f":"+'[8]3'!L796","v":0},{"$f":"+'[8]3'!M796","v":0},{"$f":"+'[8]3'!N796","v":-1876},{"$f":"+SUM('[8]3'!O796:V796)","v":0},{"$f":"SUM(M806:Q806)","v":36355.817047875324},null,{"$f":"R806-S806","v":36355.817047875324},24042.203479463322,-17242,2955,{"$f":"SUM(V806:W806)","v":-14287},{"$f":"U806+X806","v":9755.2034794633219},0,1484,{"$f":"U806+X806+Z806+AA806","v":11239.203479463322},{"$f":"AB806-U806","v":-12803},25121.172823933925,-19209,7095,{"$f":"SUM(AE806:AF806)","v":-12114},{"$f":"AD806+AG806","v":13007.172823933925},0,1459,{"$f":"AD806+AG806+AI806+AJ806","v":14466.172823933925},{"$f":"AK806-AD806","v":-10655},34263,-21296,1210,{"$f":"SUM(AN806:AO806)","v":-20086},{"$f":"AM806+AP806","v":14177},0,1481,{"$f":"AM806+AP806+AR806+AS806","v":15658},{"$f":"AT806-AM806","v":-18605}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":1},null,null,null,2,"Water Use Authorisation and Administration",0,null,{"$f":"+'[7]3'!J807","v":55160},{"$f":"+'[7]3'!L807","v":53246},{"$f":"+'[7]3'!R807","v":12434},12434,{"$f":"+'[7]3'!AB807","v":26380.189230855478},{"$f":"+'[8]3'!L797","v":0},{"$f":"+'[8]3'!M797","v":0},{"$f":"+'[8]3'!N797","v":-26899},{"$f":"+SUM('[8]3'!O797:V797)","v":0},{"$f":"SUM(M807:Q807)","v":-518.81076914452206},null,{"$f":"R807-S807","v":-518.81076914452206},16733.48781627238,null,null,{"$f":"SUM(V807:W807)","v":0},{"$f":"U807+X807","v":16733.48781627238},null,null,{"$f":"U807+X807+Z807+AA807","v":16733.48781627238},{"$f":"AB807-U807","v":0},17483.56911275554,null,null,0,17483.56911275554,null,null,17483.56911275554,0,23641,null,null,0,23641,null,null,{"$f":"AM807+AP807+AR807+AS807","v":23641},0]
[1,null,null,null,3,"Water Supply Services and Sanitation Regulation",0,null,{"$f":"+'[7]3'!J808","v":17527},{"$f":"+'[7]3'!L808","v":34430},{"$f":"+'[7]3'!R808","v":0},0,{"$f":"+'[7]3'!AB808","v":12352.454030720934},{"$f":"+'[8]3'!L798","v":0},{"$f":"+'[8]3'!M798","v":0},{"$f":"+'[8]3'!N798","v":-6261},{"$f":"+SUM('[8]3'!O798:V798)","v":0},6091.4540307209336,null,6091.4540307209336,7608.9268228874698,null,null,0,7608.9268228874698,null,null,7608.9268228874698,0,7950.4012968568977,null,null,0,7950.4012968568977,null,null,7950.4012968568977,0,11070,null,null,0,11070,null,null,11070,0]
[1,null,null,null,4,"Compliance Monitoring and Enforcement",0,null,{"$f":"+'[7]3'!J809","v":99849},{"$f":"+'[7]3'!L809","v":90439},{"$f":"+'[7]3'!R809","v":1324},1324,{"$f":"+'[7]3'!AB809","v":43377.53969054827},{"$f":"+'[8]3'!L799","v":0},{"$f":"+'[8]3'!M799","v":0},{"$f":"+'[8]3'!N799","v":0},{"$f":"+SUM('[8]3'!O799:V799)","v":0},43377.53969054827,null,43377.53969054827,51956.381881376845,null,null,0,51956.381881376845,null,null,51956.381881376845,0,52668.856766453639,null,null,0,52668.856766453639,null,null,52668.856766453639,0,38874,null,null,0,38874,null,null,38874,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J810","v":0},{"$f":"+'[7]3'!L810","v":0},{"$f":"+'[7]3'!R810","v":0},0,{"$f":"+'[7]3'!AB810","v":0},{"$f":"+'[8]3'!L800","v":0},{"$f":"+'[8]3'!M800","v":0},{"$f":"+'[8]3'!N800","v":0},{"$f":"+SUM('[8]3'!O800:V800)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J811","v":0},{"$f":"+'[7]3'!L811","v":0},{"$f":"+'[7]3'!R811","v":0},0,{"$f":"+'[7]3'!AB811","v":0},{"$f":"+'[8]3'!L801","v":0},{"$f":"+'[8]3'!M801","v":0},{"$f":"+'[8]3'!N801","v":0},{"$f":"+SUM('[8]3'!O801:V801)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J812","v":0},{"$f":"+'[7]3'!L812","v":0},{"$f":"+'[7]3'!R812","v":0},0,{"$f":"+'[7]3'!AB812","v":0},{"$f":"+'[8]3'!L802","v":0},{"$f":"+'[8]3'!M802","v":0},{"$f":"+'[8]3'!N802","v":0},{"$f":"+SUM('[8]3'!O802:V802)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J813","v":0},{"$f":"+'[7]3'!L813","v":0},{"$f":"+'[7]3'!R813","v":0},0,{"$f":"+'[7]3'!AB813","v":0},{"$f":"+'[8]3'!L803","v":0},{"$f":"+'[8]3'!M803","v":0},{"$f":"+'[8]3'!N803","v":0},{"$f":"+SUM('[8]3'!O803:V803)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J814","v":0},{"$f":"+'[7]3'!L814","v":0},{"$f":"+'[7]3'!R814","v":0},0,{"$f":"+'[7]3'!AB814","v":0},{"$f":"+'[8]3'!L804","v":0},{"$f":"+'[8]3'!M804","v":0},{"$f":"+'[8]3'!N804","v":0},{"$f":"+SUM('[8]3'!O804:V804)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J815","v":0},{"$f":"+'[7]3'!L815","v":0},{"$f":"+'[7]3'!R815","v":0},0,{"$f":"+'[7]3'!AB815","v":0},{"$f":"+'[8]3'!L805","v":0},{"$f":"+'[8]3'!M805","v":0},{"$f":"+'[8]3'!N805","v":0},{"$f":"+SUM('[8]3'!O805:V805)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,-1,null,null,0,-1,null,null,-1,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":203052},200344,30339,30339,120342,{"$f":"SUM(N806:N815)","v":0},{"$f":"SUM(O806:O815)","v":0},{"$f":"SUM(P806:P815)","v":-35036},{"$f":"SUM(Q806:Q815)","v":0},85306,0,85306,{"$f":"SUM(U806:U815)","v":100341.00000000001},{"$f":"SUM(V806:V815)","v":-17242},2955,{"$f":"SUM(X806:X815)","v":-14287},{"$f":"SUM(Y806:Y815)","v":86054.000000000015},0,1484,{"$f":"SUM(AB806:AB815)","v":87538.000000000015},-12803,{"$f":"SUM(AD806:AD815)","v":103224},-19209,7095,{"$f":"SUM(AG806:AG815)","v":-12114},{"$f":"SUM(AH806:AH815)","v":91110},0,1459,{"$f":"SUM(AK806:AK815)","v":92569},-10655,107847,-21296,1210,{"$f":"SUM(AP806:AP815)","v":-20086},{"$f":"SUM(AQ806:AQ815)","v":87761},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E781)","v":1481},{"$f":"SUM(AT806:AT815)","v":89242},-18605]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":198747},195203,29743,29743,117403,0,{"$f":"SUM(O819,O822,O861)","v":0},{"$f":"SUM(P819,P822,P861)","v":-35529},0,81874,0,81874,97476,-16458,2953,-13505,{"$f":"U818+X818","v":83971},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":1484},{"$f":"U818+X818+Z818+AA818","v":85455},-12021,100232,-17285,7095,{"$f":"SUM(AG819,AG822,AG861)","v":-10190},{"$f":"AD818+AG818","v":90042},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":1459},{"$f":"AD818+AG818+AI818+AJ818","v":91501},{"$f":"SUM(AL819,AL822,AL861)","v":-8731},{"$f":"SUM(AM819,AM822,AM861)","v":104723},-21296,1127,{"$f":"SUM(AP819,AP822,AP861)","v":-20169},{"$f":"AM818+AP818","v":84554},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":1481},{"$f":"AM818+AP818+AR818+AS818","v":86035},{"$f":"SUM(AU819,AU822,AU861)","v":-18688}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F819,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":167701},169173,12725,12725,77254.000000000015,0,{"$f":"SUM(O820:O821)","v":0},{"$f":"SUM(P820:P821)","v":-32282},0,44972.000000000015,0,44972.000000000015,{"$f":"SUM(U820:U821)","v":53364},0,0,0,{"$f":"U819+X819","v":53364},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":1484},{"$f":"U819+X819+Z819+AA819","v":54848},1484,53985,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":53985},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":1459},{"$f":"AD819+AG819+AI819+AJ819","v":55444},{"$f":"SUM(AL820:AL821)","v":1459},{"$f":"SUM(AM820:AM821)","v":56403},0,0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":56403},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":1481},{"$f":"AM819+AP819+AR819+AS819","v":57884},{"$f":"SUM(AU820:AU821)","v":1481}]
[1,{"$f":"B819","v":"041003004001"},null,null,null,"Salaries and wages",null,null,146881,148341,11289,11289,{"$f":"+'[7]3'!AB820","v":67474.751179445419},{"$f":"+'[8]3'!L810","v":0},{"$f":"+'[8]3'!M810","v":0},{"$f":"+'[8]3'!N810","v":-32582},{"$f":"+SUM('[8]3'!O810:V810)","v":0},{"$f":"SUM(M820:Q820)","v":34892.751179445419},null,{"$f":"R820-S820","v":34892.751179445419},43934,0,0,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":43934},0,1222,{"$f":"U820+X820+Z820+AA820","v":45156},{"$f":"AB820-U820","v":1222},44132,0,0,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":44132},0,1193,{"$f":"AD820+AG820+AI820+AJ820","v":45325},{"$f":"AK820-AD820","v":1193},46109,0,0,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":46109},0,1211,{"$f":"AM820+AP820+AR820+AS820","v":47320},{"$f":"AT820-AM820","v":1211}]
[1,{"$f":"B820","v":"041003004001"},null,null,null,"Social contributions",null,null,20820,20832,1436,1436,{"$f":"+'[7]3'!AB821","v":9779.2488205545942},{"$f":"+'[8]3'!L811","v":0},{"$f":"+'[8]3'!M811","v":0},{"$f":"+'[8]3'!N811","v":300},{"$f":"+SUM('[8]3'!O811:V811)","v":0},{"$f":"SUM(M821:Q821)","v":10079.248820554594},null,{"$f":"R821-S821","v":10079.248820554594},9430,0,0,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":9430},0,262,{"$f":"U821+X821+Z821+AA821","v":9692},{"$f":"AB821-U821","v":262},9853,0,0,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":9853},0,266,{"$f":"AD821+AG821+AI821+AJ821","v":10119},{"$f":"AK821-AD821","v":266},10294,0,0,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":10294},0,270,{"$f":"AM821+AP821+AR821+AS821","v":10564},{"$f":"AT821-AM821","v":270}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F822,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":31046},26030,17018,17018,40148.999999999993,0,{"$f":"SUM(O823:O860)","v":0},{"$f":"SUM(P823:P860)","v":-3247},0,36901.999999999993,0,36901.999999999993,44112,-16458,2953,-13505,{"$f":"SUM(Y823:Y860)","v":30607},{"$f":"SUM(Z823:Z860)","v":0},0,{"$f":"SUM(AB823:AB860)","v":30607},{"$f":"SUM(AC823:AC860)","v":-13505},{"$f":"SUM(AD823:AD860)","v":46247},-17285,7095,-10190,{"$f":"SUM(AH823:AH860)","v":36057},0,0,{"$f":"SUM(AK823:AK860)","v":36057},-10190,48320,-21296,1127,-20169,{"$f":"SUM(AQ823:AQ860)","v":28151},0,0,{"$f":"SUM(AT823:AT860)","v":28151},-20169]
[1,{"$f":"B822","v":"041003004000"},null,null,null,"Administrative fees",null,null,321,179,54,54,{"$f":"+'[7]3'!AB823","v":467.87924156170163},{"$f":"+'[8]3'!L813","v":0},{"$f":"+'[8]3'!M813","v":0},{"$f":"+'[8]3'!N813","v":-1},{"$f":"+SUM('[8]3'!O813:V813)","v":0},{"$f":"SUM(M823:Q823)","v":466.87924156170163},null,{"$f":"R823-S823","v":466.87924156170163},558,-371,0,{"$f":"SUM(V823:W823)","v":-371},{"$f":"U823+X823","v":187},0,0,{"$f":"U823+X823+Z823+AA823","v":187},{"$f":"AB823-U823","v":-371},553,-345,0,{"$f":"SUM(AE823:AF823)","v":-345},{"$f":"AD823+AG823","v":208},0,0,{"$f":"AD823+AG823+AI823+AJ823","v":208},{"$f":"AK823-AD823","v":-345},578,0,4,{"$f":"SUM(AN823:AO823)","v":4},{"$f":"AM823+AP823","v":582},0,0,{"$f":"AM823+AP823+AR823+AS823","v":582},{"$f":"AT823-AM823","v":4}]
[1,"041003004000",null,null,null,"Advertising",null,null,6,0,60,60,{"$f":"+'[7]3'!AB824","v":101.40698821103589},{"$f":"+'[8]3'!L814","v":0},{"$f":"+'[8]3'!M814","v":0},{"$f":"+'[8]3'!N814","v":0},{"$f":"+SUM('[8]3'!O814:V814)","v":0},101.40698821103589,null,101.40698821103589,106,0,0,0,106,0,0,106,0,110,0,1,1,111,0,0,111,1,115,0,28,28,143,0,0,143,28]
[1,"041003004000",null,null,null,"Minor assets",null,null,600,143,369,369,{"$f":"+'[7]3'!AB825","v":-7.835066565063471},{"$f":"+'[8]3'!L815","v":0},{"$f":"+'[8]3'!M815","v":0},{"$f":"+'[8]3'!N815","v":8},{"$f":"+SUM('[8]3'!O815:V815)","v":0},0.16493343493652901,null,0.16493343493652901,910,-646,0,-646,264,0,0,264,-646,959,-684,0,-684,275,0,0,275,-684,1002,0,0,0,1002,0,0,1002,0]
[0,"041003004000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB826","v":0},{"$f":"+'[8]3'!L816","v":0},{"$f":"+'[8]3'!M816","v":0},{"$f":"+'[8]3'!N816","v":0},{"$f":"+SUM('[8]3'!O816:V816)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Bursaries: Employees",null,null,0,56,0,0,{"$f":"+'[7]3'!AB827","v":0.36442691290510254},{"$f":"+'[8]3'!L817","v":0},{"$f":"+'[8]3'!M817","v":0},{"$f":"+'[8]3'!N817","v":0},{"$f":"+SUM('[8]3'!O817:V817)","v":0},0.36442691290510254,null,0.36442691290510254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Catering: Departmental activities",null,null,118,0,10,10,{"$f":"+'[7]3'!AB828","v":146.41106728226276},{"$f":"+'[8]3'!L818","v":0},{"$f":"+'[8]3'!M818","v":0},{"$f":"+'[8]3'!N818","v":-5},{"$f":"+SUM('[8]3'!O818:V818)","v":0},141.41106728226276,null,141.41106728226276,142,0,136,136,278,0,0,278,136,148,-83,0,-83,65,0,0,65,-83,155,0,35,35,190,0,0,190,35]
[1,"041003004000",null,null,null,"Communication (G&S)",null,null,1728,1866,360,360,{"$f":"+'[7]3'!AB829","v":769.21388228965884},{"$f":"+'[8]3'!L819","v":0},{"$f":"+'[8]3'!M819","v":0},{"$f":"+'[8]3'!N819","v":-190},{"$f":"+SUM('[8]3'!O819:V819)","v":0},579.21388228965884,null,579.21388228965884,746,-477,0,-477,269,0,0,269,-477,778,-473,0,-473,305,0,0,305,-473,813,0,157,157,970,0,0,970,157]
[1,"041003004000",null,null,null,"Computer services",null,null,10974,9792,3925,3925,{"$f":"+'[7]3'!AB830","v":4346.1075126630512},{"$f":"+'[8]3'!L820","v":0},{"$f":"+'[8]3'!M820","v":0},{"$f":"+'[8]3'!N820","v":0},{"$f":"+SUM('[8]3'!O820:V820)","v":0},4346.1075126630512,null,4346.1075126630512,4904,-4904,0,-4904,0,0,0,0,-4904,5123,-5123,0,-5123,0,0,0,0,-5123,5353,0,0,0,5353,0,0,5353,0]
[1,"041003004000",null,null,null,"Consultants: Business and advisory services",null,null,2501,2037,10381,10381,{"$f":"+'[7]3'!AB831","v":20726.371016181809},{"$f":"+'[8]3'!L821","v":0},{"$f":"+'[8]3'!M821","v":0},{"$f":"+'[8]3'!N821","v":-2762},{"$f":"+SUM('[8]3'!O821:V821)","v":0},17964.371016181809,null,17964.371016181809,22084,0,2621,2621,24705,0,0,24705,2621,23105,0,7064,7064,30169,0,0,30169,7064,24140,-21270,0,-21270,2870,0,0,2870,-21270]
[0,"041003004000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB832","v":0},{"$f":"+'[8]3'!L822","v":0},{"$f":"+'[8]3'!M822","v":0},{"$f":"+'[8]3'!N822","v":0},{"$f":"+SUM('[8]3'!O822:V822)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Laboratory services",null,null,2046,2019,100,100,{"$f":"+'[7]3'!AB833","v":1465.7705634497288},{"$f":"+'[8]3'!L823","v":0},{"$f":"+'[8]3'!M823","v":0},{"$f":"+'[8]3'!N823","v":-30},{"$f":"+SUM('[8]3'!O823:V823)","v":0},1435.7705634497288,null,1435.7705634497288,1609,-1409,0,-1409,200,0,0,200,-1409,1681,-1401,0,-1401,280,0,0,280,-1401,1756,0,0,0,1756,0,0,1756,0]
[0,"041003004000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB834","v":0},{"$f":"+'[8]3'!L824","v":0},{"$f":"+'[8]3'!M824","v":0},{"$f":"+'[8]3'!N824","v":0},{"$f":"+SUM('[8]3'!O824:V824)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB835","v":0},{"$f":"+'[8]3'!L825","v":0},{"$f":"+'[8]3'!M825","v":0},{"$f":"+'[8]3'!N825","v":0},{"$f":"+SUM('[8]3'!O825:V825)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Contractors",null,null,2,34,29,29,{"$f":"+'[7]3'!AB836","v":338.8990990183334},{"$f":"+'[8]3'!L826","v":0},{"$f":"+'[8]3'!M826","v":0},{"$f":"+'[8]3'!N826","v":-282},{"$f":"+SUM('[8]3'!O826:V826)","v":0},56.899099018333402,null,56.899099018333402,423,-310,0,-310,113,0,0,113,-310,448,-322,0,-322,126,0,0,126,-322,468,0,114,114,582,0,0,582,114]
[1,"041003004000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB837","v":2.2145770765162043},{"$f":"+'[8]3'!L827","v":0},{"$f":"+'[8]3'!M827","v":0},{"$f":"+'[8]3'!N827","v":0},{"$f":"+SUM('[8]3'!O827:V827)","v":0},2.2145770765162043,null,2.2145770765162043,2,-2,0,-2,0,0,0,0,-2,3,-1,0,-1,2,0,0,2,-1,3,-1,0,-1,2,0,0,2,-1]
[1,"041003004000",null,null,null,"Entertainment",null,null,19,6,12,12,{"$f":"+'[7]3'!AB838","v":9.7166166121296342},{"$f":"+'[8]3'!L828","v":0},{"$f":"+'[8]3'!M828","v":0},{"$f":"+'[8]3'!N828","v":0},{"$f":"+SUM('[8]3'!O828:V828)","v":0},9.7166166121296342,null,9.7166166121296342,12,-7,0,-7,5,0,0,5,-7,12,-7,0,-7,5,0,0,5,-7,13,0,4,4,17,0,0,17,4]
[1,"041003004000",null,null,null,"Fleet services (including government motor transport)",null,null,1146,369,0,0,{"$f":"+'[7]3'!AB839","v":1120.7544040521764},{"$f":"+'[8]3'!L829","v":0},{"$f":"+'[8]3'!M829","v":0},{"$f":"+'[8]3'!N829","v":-28},{"$f":"+SUM('[8]3'!O829:V829)","v":0},1092.7544040521764,null,1092.7544040521764,1157,-1081,0,-1081,76,0,0,76,-1081,1205,-1100,0,-1100,105,0,0,105,-1100,1259,-18,0,-18,1241,0,0,1241,-18]
[0,"041003004000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB840","v":0},{"$f":"+'[8]3'!L830","v":0},{"$f":"+'[8]3'!M830","v":0},{"$f":"+'[8]3'!N830","v":0},{"$f":"+SUM('[8]3'!O830:V830)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB841","v":77.510197678067144},{"$f":"+'[8]3'!L831","v":0},{"$f":"+'[8]3'!M831","v":0},{"$f":"+'[8]3'!N831","v":0},{"$f":"+SUM('[8]3'!O831:V831)","v":0},77.510197678067144,null,77.510197678067144,87,-20,0,-20,67,0,0,67,-20,91,-22,0,-22,69,0,0,69,-22,95,-2,0,-2,93,0,0,93,-2]
[0,"041003004000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB842","v":0},{"$f":"+'[8]3'!L832","v":0},{"$f":"+'[8]3'!M832","v":0},{"$f":"+'[8]3'!N832","v":0},{"$f":"+SUM('[8]3'!O832:V832)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB843","v":0},{"$f":"+'[8]3'!L833","v":0},{"$f":"+'[8]3'!M833","v":0},{"$f":"+'[8]3'!N833","v":0},{"$f":"+SUM('[8]3'!O833:V833)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB844","v":0},{"$f":"+'[8]3'!L834","v":0},{"$f":"+'[8]3'!M834","v":0},{"$f":"+'[8]3'!N834","v":0},{"$f":"+SUM('[8]3'!O834:V834)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB845","v":0},{"$f":"+'[8]3'!L835","v":0},{"$f":"+'[8]3'!M835","v":0},{"$f":"+'[8]3'!N835","v":0},{"$f":"+SUM('[8]3'!O835:V835)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB846","v":0},{"$f":"+'[8]3'!L836","v":0},{"$f":"+'[8]3'!M836","v":0},{"$f":"+'[8]3'!N836","v":0},{"$f":"+SUM('[8]3'!O836:V836)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB847","v":0},{"$f":"+'[8]3'!L837","v":0},{"$f":"+'[8]3'!M837","v":0},{"$f":"+'[8]3'!N837","v":0},{"$f":"+SUM('[8]3'!O837:V837)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB848","v":0},{"$f":"+'[8]3'!L838","v":0},{"$f":"+'[8]3'!M838","v":0},{"$f":"+'[8]3'!N838","v":0},{"$f":"+SUM('[8]3'!O838:V838)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB849","v":0},{"$f":"+'[8]3'!L839","v":0},{"$f":"+'[8]3'!M839","v":0},{"$f":"+'[8]3'!N839","v":0},{"$f":"+SUM('[8]3'!O839:V839)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003004000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB850","v":0},{"$f":"+'[8]3'!L840","v":0},{"$f":"+'[8]3'!M840","v":0},{"$f":"+'[8]3'!N840","v":0},{"$f":"+SUM('[8]3'!O840:V840)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Consumable supplies",null,null,347,936,115,115,{"$f":"+'[7]3'!AB851","v":772.61909991483253},{"$f":"+'[8]3'!L841","v":0},{"$f":"+'[8]3'!M841","v":0},{"$f":"+'[8]3'!N841","v":30},{"$f":"+SUM('[8]3'!O841:V841)","v":0},802.61909991483253,null,802.61909991483253,808,-594,0,-594,214,0,0,214,-594,850,-586,0,-586,264,0,0,264,-586,888,0,181,181,1069,0,0,1069,181]
[1,"041003004000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,924,636,365,365,{"$f":"+'[7]3'!AB852","v":1109.2949258146937},{"$f":"+'[8]3'!L842","v":0},{"$f":"+'[8]3'!M842","v":0},{"$f":"+'[8]3'!N842","v":-100},{"$f":"+SUM('[8]3'!O842:V842)","v":0},1009.2949258146937,null,1009.2949258146937,1145,-807,0,-807,338,0,0,338,-807,1190,-821,0,-821,369,0,0,369,-821,1243,0,262,262,1505,0,0,1505,262]
[1,"041003004000",null,null,null,"Operating leases",null,null,0,0,91,91,{"$f":"+'[7]3'!AB853","v":167.69852974135998},{"$f":"+'[8]3'!L843","v":0},{"$f":"+'[8]3'!M843","v":0},{"$f":"+'[8]3'!N843","v":0},{"$f":"+SUM('[8]3'!O843:V843)","v":0},167.69852974135998,null,167.69852974135998,193,-118,0,-118,75,0,0,75,-118,157,-85,0,-85,72,0,0,72,-85,164,0,43,43,207,0,0,207,43]
[1,"041003004000",null,null,null,"Rental and hiring",null,null,2,0,0,0,{"$f":"+'[7]3'!AB854","v":0},{"$f":"+'[8]3'!L844","v":0},{"$f":"+'[8]3'!M844","v":0},{"$f":"+'[8]3'!N844","v":0},{"$f":"+SUM('[8]3'!O844:V844)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Property payments",null,null,72,85,0,0,{"$f":"+'[7]3'!AB855","v":257.99822941413777},{"$f":"+'[8]3'!L845","v":0},{"$f":"+'[8]3'!M845","v":0},{"$f":"+'[8]3'!N845","v":0},{"$f":"+SUM('[8]3'!O845:V845)","v":0},257.99822941413777,null,257.99822941413777,291,-224,0,-224,67,0,0,67,-224,304,-232,0,-232,72,0,0,72,-232,318,0,75,75,393,0,0,393,75]
[0,"041003004000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]3'!AB856","v":0},{"$f":"+'[8]3'!L846","v":0},{"$f":"+'[8]3'!M846","v":0},{"$f":"+'[8]3'!N846","v":0},{"$f":"+SUM('[8]3'!O846:V846)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003004000",null,null,null,"Travel and subsistence",null,null,9118,7317,770,770,{"$f":"+'[7]3'!AB857","v":6952.7238334304529},{"$f":"+'[8]3'!L847","v":0},{"$f":"+'[8]3'!M847","v":0},{"$f":"+'[8]3'!N847","v":0},{"$f":"+SUM('[8]3'!O847:V847)","v":0},6952.7238334304529,null,6952.7238334304529,7299,-4648,0,-4648,2651,0,0,2651,-4648,7824,-5186,0,-5186,2638,0,0,2638,-5186,8175,0,21,21,8196,0,0,8196,21]
[1,"041003004000",null,null,null,"Training and development",null,null,70,28,131,131,{"$f":"+'[7]3'!AB858","v":168.57600071719935},{"$f":"+'[8]3'!L848","v":0},{"$f":"+'[8]3'!M848","v":0},{"$f":"+'[8]3'!N848","v":-15},{"$f":"+SUM('[8]3'!O848:V848)","v":0},153.57600071719935,null,153.57600071719935,317,-143,0,-143,174,0,0,174,-143,328,-117,0,-117,211,0,0,211,-117,343,0,44,44,387,0,0,387,44]
[1,"041003004000",null,null,null,"Operating payments",null,null,802,527,62,62,{"$f":"+'[7]3'!AB859","v":940.49087812093774},{"$f":"+'[8]3'!L849","v":0},{"$f":"+'[8]3'!M849","v":0},{"$f":"+'[8]3'!N849","v":-400},{"$f":"+SUM('[8]3'!O849:V849)","v":0},540.49087812093774,null,540.49087812093774,1077,-697,0,-697,380,0,0,380,-697,1125,-697,0,-697,428,0,0,428,-697,1175,-5,0,-5,1170,0,0,1170,-5]
[1,"041003004000",null,null,null,"Venues and facilities",null,null,250,0,184,184,{"$f":"+'[7]3'!AB860","v":214.81397642207179},{"$f":"+'[8]3'!L850","v":0},{"$f":"+'[8]3'!M850","v":0},{"$f":"+'[8]3'!N850","v":528},{"$f":"+SUM('[8]3'!O850:V850)","v":0},742.81397642207185,null,742.81397642207185,242,0,196,196,438,0,0,438,196,253,0,30,30,283,0,0,283,30,264,0,159,159,423,0,0,423,159]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F861,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,{"$f":"SUM(O862:O863)","v":0},{"$f":"SUM(P862:P863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD862:AD863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"041003004000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB862","v":0},{"$f":"+'[8]3'!L852","v":0},{"$f":"+'[8]3'!M852","v":0},{"$f":"+'[8]3'!N852","v":0},{"$f":"+SUM('[8]3'!O852:V852)","v":0},{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,0,0,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},0,0,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,0,0,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},0,0,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},0,0,0,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},0,0,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,{"$f":"B862","v":"041003004000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]3'!AB863","v":0},{"$f":"+'[8]3'!L853","v":0},{"$f":"+'[8]3'!M853","v":0},{"$f":"+'[8]3'!N853","v":0},{"$f":"+SUM('[8]3'!O853:V853)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":112},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":1996},29,29,136,0,0,16,0,{"$f":"SUM(M864:Q864)","v":152},{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},152,139,-107,0,-107,32,0,0,32,-107,145,-139,0,-139,6,0,0,6,-139,151,0,0,0,151,0,0,151,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M865:Q865)","v":0},{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Water Services Regulation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Water Services Regulation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":112},1996,29,29,136,0,0,16,0,152,{"$f":"SUM(S886:S887)","v":0},152,139,-107,0,-107,32,0,0,32,-107,145,-139,0,-139,6,0,0,6,-139,151,0,0,0,151,0,0,151,0]
[1,null,{"$f":"C866","v":"Water Services Regulation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C891:$D892)","v":6},1996,-102,-102,136,0,0,16,0,152,{"$f":"DSUM($I$180:$BB$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C891:$D892)","v":152},{"$f":"DSUM($I$180:$BB$289,U$180,$C891:$D892)","v":139},{"$f":"DSUM($I$180:$BB$289,V$180,$C891:$D892)","v":-107},{"$f":"DSUM($I$180:$BB$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":-107},{"$f":"U886+X886","v":32},{"$f":"DSUM($I$180:$BB$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C891:$D892)","v":32},{"$f":"AB886-U886","v":-107},{"$f":"DSUM($I$180:$BB$289,AD$180,$C891:$D892)","v":145},{"$f":"DSUM($I$180:$BB$289,AE$180,$C891:$D892)","v":-139},{"$f":"DSUM($I$180:$BB$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":-139},{"$f":"AD886+AG886","v":6},{"$f":"DSUM($I$180:$BB$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C891:$D892)","v":6},{"$f":"AK886-AD886","v":-139},{"$f":"DSUM($I$180:$BB$289,AM$180,$C891:$D892)","v":151},{"$f":"DSUM($I$180:$BB$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":151},{"$f":"DSUM($I$180:$BB$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C891:$D892)","v":151},{"$f":"AT886-AM886","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C893:$D894)","v":106},0,131,131,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Water Services Regulation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":4193},3145,567,567,2803,0,0,477,0,3280,{"$f":"SUM(S889,S892,S895:S899)","v":0},3280,2723,-677,2,-675,2048,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},2048,-675,2846,-1785,0,-1785,1061,0,0,1061,-1785,2973,0,83,83,3056,0,0,3056,83]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,{"$f":"SUM(U890:U891)","v":0},0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},0,0,{"$f":"SUM(AD890:AD891)","v":0},0,0,{"$f":"SUM(AG890:AG891)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP890:AP891)","v":0},0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F890,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},{"$f":"C866","v":"Water Services Regulation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]3'!AB890","v":0},{"$f":"+'[8]3'!L880","v":0},{"$f":"+'[8]3'!M880","v":0},{"$f":"+'[8]3'!N880","v":0},{"$f":"+SUM('[8]3'!O880:V880)","v":0},0,null,{"$f":"R890-S890","v":0},0,0,0,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},0,0,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,0,0,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},0,0,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},0,0,0,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},0,0,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F891,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]3'!AB891","v":0},{"$f":"+'[8]3'!L881","v":0},{"$f":"+'[8]3'!M881","v":0},{"$f":"+'[8]3'!N881","v":0},{"$f":"+SUM('[8]3'!O881:V881)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Water Services Regulation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":4193},3145,567,567,2803,{"$f":"SUM(N893:N894)","v":0},{"$f":"SUM(O893:O894)","v":0},{"$f":"SUM(P893:P894)","v":477},{"$f":"SUM(Q893:Q894)","v":0},{"$f":"SUM(M892:Q892)","v":3280},{"$f":"SUM(S893:S894)","v":0},3280,2723,-677,2,-675,2048,{"$f":"SUM(Z893:Z894)","v":0},0,2048,-675,2846,-1785,0,-1785,1061,0,0,1061,-1785,2973,0,83,83,3056,0,0,3056,83]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F893,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},43,41,null,"Transport equipment",null,null,854,0,0,0,{"$f":"+'[7]3'!AB893","v":299},{"$f":"+'[8]3'!L883","v":0},{"$f":"+'[8]3'!M883","v":0},{"$f":"+'[8]3'!N883","v":-173},{"$f":"+SUM('[8]3'!O883:V883)","v":0},{"$f":"SUM(M893:Q893)","v":126},null,{"$f":"R893-S893","v":126},-2,0,2,{"$f":"SUM(V893:W893)","v":2},{"$f":"U893+X893","v":0},0,0,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":2},836,-836,0,{"$f":"SUM(AE893:AF893)","v":-836},{"$f":"AD893+AG893","v":0},0,0,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":-836},873,0,0,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":873},0,0,{"$f":"AM893+AP893+AR893+AS893","v":873},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F894,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},{"$f":"C866","v":"Water Services Regulation"},"Other transfers to households",null,"Other machinery and equipment",null,null,3339,3145,567,567,{"$f":"+'[7]3'!AB894","v":2504},{"$f":"+'[8]3'!L884","v":0},{"$f":"+'[8]3'!M884","v":0},{"$f":"+'[8]3'!N884","v":650},{"$f":"+SUM('[8]3'!O884:V884)","v":0},3154,null,3154,2725,-677,0,-677,2048,0,0,2048,-677,2010,-949,0,-949,1061,0,0,1061,-949,2100,0,83,83,2183,0,0,2183,83]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F895,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB895","v":0},{"$f":"+'[8]3'!L885","v":0},{"$f":"+'[8]3'!M885","v":0},{"$f":"+'[8]3'!N885","v":0},{"$f":"+SUM('[8]3'!O885:V885)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F896,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB896","v":0},{"$f":"+'[8]3'!L886","v":0},{"$f":"+'[8]3'!M886","v":0},{"$f":"+'[8]3'!N886","v":0},{"$f":"+SUM('[8]3'!O886:V886)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F897,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB897","v":0},{"$f":"+'[8]3'!L887","v":0},{"$f":"+'[8]3'!M887","v":0},{"$f":"+'[8]3'!N887","v":0},{"$f":"+SUM('[8]3'!O887:V887)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F898,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB898","v":0},{"$f":"+'[8]3'!L888","v":0},{"$f":"+'[8]3'!M888","v":0},{"$f":"+'[8]3'!N888","v":0},{"$f":"+SUM('[8]3'!O888:V888)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F899,Cover!$EM$4:$EM$5030,0)),0)","v":"041003004000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB899","v":0},{"$f":"+'[8]3'!L889","v":0},{"$f":"+'[8]3'!M889","v":0},{"$f":"+'[8]3'!N889","v":0},{"$f":"+SUM('[8]3'!O889:V889)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M900:Q900)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},{"$f":"R900-S900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},{"$f":"SUM(V900:W900)","v":0},{"$f":"U900+X900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AA$298:AA$310)","v":0},{"$f":"U900+X900+Z900+AA900","v":0},{"$f":"AB900-U900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},{"$f":"SUM(AE900:AF900)","v":0},{"$f":"AD900+AG900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AJ$298:AJ$310)","v":0},{"$f":"AD900+AG900+AI900+AJ900","v":0},{"$f":"AK900-AD900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},{"$f":"SUM(AN900:AO900)","v":0},{"$f":"AM900+AP900","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AS$298:AS$310)","v":0},{"$f":"AM900+AP900+AR900+AS900","v":0},{"$f":"AT900-AM900","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":203052},{"$f":"SUM(J818,J864,J888,J900)","v":200344},{"$f":"SUM(K818,K864,K888,K900)","v":30339},30339,120342,0,0,-35036,0,85306,0,85306,100338,-17242,2955,-14287,86051,0,1484,87535,-12803,103223,-19209,7095,-12114,91109,0,1459,92568,-10655,107847,-21296,1210,-20086,87761,0,1481,89242,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":-18605}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,-3.0000000000145519,0,0,0,-3.0000000000145519,0,0,-3.0000000000145519,0,-1,0,0,0,-1,0,0,-1,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(I790:I799,\"=0\")+COUNTBLANK(I790:I799))=10))),1,0)","v":1},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(J790:J799,\"=0\")+COUNTBLANK(J790:J799))=10))),1,0)","v":1},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(K790:K799,\"=0\")+COUNTBLANK(K790:K799))=10))),1,0)","v":1},{"$f":"IF(AND(L816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":1},{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(V790:V799,\"=0\")+COUNTBLANK(V790:V799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF(AE790:AE799,\"=0\")+COUNTBLANK(AE790:AE799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},0,0,0,0,0,{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},0,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},0,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},0,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},0,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Water Services Policy and Strategy"}]
[1,null,null,null,null,"Subprogramme manager","Vacant",null,null,"Post:",0]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F905","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Approved National Water and Sanitation Resources and Services Strategy (NWSRSS) and implementation plan ",null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AC941,\"<>0\")-COUNTBLANK(F941:AC941))<>0,1,0)","v":1},null,null,null,2,"Water Services Amendment Bill developed",null,null,"Draft Water Services Amendment Bill developed","Draft Bill submitted to cabinet for approval to publish in the gazette","Draft Bill submitted to cabinet for approval to publish in the gazette",null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"041003005"},null,null,1,"Policy and Strategy",0,null,{"$f":"+'[7]3'!J956","v":0},{"$f":"+'[7]3'!L956","v":0},{"$f":"+'[7]3'!R956","v":10039},10039,{"$f":"+'[7]3'!AB956","v":11458},{"$f":"+'[8]3'!L946","v":0},{"$f":"+'[8]3'!M946","v":0},{"$f":"+'[8]3'!N946","v":8035},{"$f":"+SUM('[8]3'!O946:V946)","v":0},{"$f":"SUM(M956:Q956)","v":19493},null,{"$f":"R956-S956","v":19493},11823,-8952,1117,{"$f":"SUM(V956:W956)","v":-7835},{"$f":"U956+X956","v":3988},0,22,{"$f":"U956+X956+Z956+AA956","v":4010},{"$f":"AB956-U956","v":-7813},12310,-9264,1122,{"$f":"SUM(AE956:AF956)","v":-8142},{"$f":"AD956+AG956","v":4168},0,22,{"$f":"AD956+AG956+AI956+AJ956","v":4190},{"$f":"AK956-AD956","v":-8120},12861,-3,3,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":12861},0,23,{"$f":"AM956+AP956+AR956+AS956","v":12884},{"$f":"AT956-AM956","v":23}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"+'[7]3'!J957","v":0},{"$f":"+'[7]3'!L957","v":0},{"$f":"+'[7]3'!R957","v":0},0,{"$f":"+'[7]3'!AB957","v":0},{"$f":"+'[8]3'!L947","v":0},{"$f":"+'[8]3'!M947","v":0},{"$f":"+'[8]3'!N947","v":0},{"$f":"+SUM('[8]3'!O947:V947)","v":0},{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,{"$f":"SUM(V957:W957)","v":0},{"$f":"U957+X957","v":0},null,null,{"$f":"U957+X957+Z957+AA957","v":0},{"$f":"AB957-U957","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]3'!J958","v":0},{"$f":"+'[7]3'!L958","v":0},{"$f":"+'[7]3'!R958","v":0},0,{"$f":"+'[7]3'!AB958","v":0},{"$f":"+'[8]3'!L948","v":0},{"$f":"+'[8]3'!M948","v":0},{"$f":"+'[8]3'!N948","v":0},{"$f":"+SUM('[8]3'!O948:V948)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]3'!J959","v":0},{"$f":"+'[7]3'!L959","v":0},{"$f":"+'[7]3'!R959","v":0},0,{"$f":"+'[7]3'!AB959","v":0},{"$f":"+'[8]3'!L949","v":0},{"$f":"+'[8]3'!M949","v":0},{"$f":"+'[8]3'!N949","v":0},{"$f":"+SUM('[8]3'!O949:V949)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J960","v":0},{"$f":"+'[7]3'!L960","v":0},{"$f":"+'[7]3'!R960","v":0},0,{"$f":"+'[7]3'!AB960","v":0},{"$f":"+'[8]3'!L950","v":0},{"$f":"+'[8]3'!M950","v":0},{"$f":"+'[8]3'!N950","v":0},{"$f":"+SUM('[8]3'!O950:V950)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J961","v":0},{"$f":"+'[7]3'!L961","v":0},{"$f":"+'[7]3'!R961","v":0},0,{"$f":"+'[7]3'!AB961","v":0},{"$f":"+'[8]3'!L951","v":0},{"$f":"+'[8]3'!M951","v":0},{"$f":"+'[8]3'!N951","v":0},{"$f":"+SUM('[8]3'!O951:V951)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J962","v":0},{"$f":"+'[7]3'!L962","v":0},{"$f":"+'[7]3'!R962","v":0},0,{"$f":"+'[7]3'!AB962","v":0},{"$f":"+'[8]3'!L952","v":0},{"$f":"+'[8]3'!M952","v":0},{"$f":"+'[8]3'!N952","v":0},{"$f":"+SUM('[8]3'!O952:V952)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J963","v":0},{"$f":"+'[7]3'!L963","v":0},{"$f":"+'[7]3'!R963","v":0},0,{"$f":"+'[7]3'!AB963","v":0},{"$f":"+'[8]3'!L953","v":0},{"$f":"+'[8]3'!M953","v":0},{"$f":"+'[8]3'!N953","v":0},{"$f":"+SUM('[8]3'!O953:V953)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J964","v":0},{"$f":"+'[7]3'!L964","v":0},{"$f":"+'[7]3'!R964","v":0},0,{"$f":"+'[7]3'!AB964","v":0},{"$f":"+'[8]3'!L954","v":0},{"$f":"+'[8]3'!M954","v":0},{"$f":"+'[8]3'!N954","v":0},{"$f":"+SUM('[8]3'!O954:V954)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J965","v":0},{"$f":"+'[7]3'!L965","v":0},{"$f":"+'[7]3'!R965","v":0},0,{"$f":"+'[7]3'!AB965","v":0},{"$f":"+'[8]3'!L955","v":0},{"$f":"+'[8]3'!M955","v":0},{"$f":"+'[8]3'!N955","v":0},{"$f":"+SUM('[8]3'!O955:V955)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":0},0,10039,10039,11458,{"$f":"SUM(N956:N965)","v":0},{"$f":"SUM(O956:O965)","v":0},{"$f":"SUM(P956:P965)","v":8035},{"$f":"SUM(Q956:Q965)","v":0},19493,0,19493,{"$f":"SUM(U956:U965)","v":11823},{"$f":"SUM(V956:V965)","v":-8952},1117,{"$f":"SUM(X956:X965)","v":-7835},{"$f":"SUM(Y956:Y965)","v":3988},0,22,{"$f":"SUM(AB956:AB965)","v":4010},-7813,{"$f":"SUM(AD956:AD965)","v":12310},-9264,1122,{"$f":"SUM(AG956:AG965)","v":-8142},{"$f":"SUM(AH956:AH965)","v":4168},0,22,{"$f":"SUM(AK956:AK965)","v":4190},-8120,12861,-3,3,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":12861},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E931)","v":23},{"$f":"SUM(AT956:AT965)","v":12884},23]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":0},0,9864,9864,11385,0,{"$f":"SUM(O969,O972,O1011)","v":0},{"$f":"SUM(P969,P972,P1011)","v":7810},0,19195,0,19195,11750,-8952,1030,-7922,{"$f":"U968+X968","v":3828},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":22},{"$f":"U968+X968+Z968+AA968","v":3850},-7900,12234,-9264,1031,{"$f":"SUM(AG969,AG972,AG1011)","v":-8233},{"$f":"AD968+AG968","v":4001},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":22},{"$f":"AD968+AG968+AI968+AJ968","v":4023},{"$f":"SUM(AL969,AL972,AL1011)","v":-8211},{"$f":"SUM(AM969,AM972,AM1011)","v":12782},-3,3,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":12782},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":23},{"$f":"AM968+AP968+AR968+AS968","v":12805},{"$f":"SUM(AU969,AU972,AU1011)","v":23}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F969,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":0},0,6978,6978,834,0,{"$f":"SUM(O970:O971)","v":0},{"$f":"SUM(P970:P971)","v":10772},0,11606,0,11606,{"$f":"SUM(U970:U971)","v":793},0,0,0,{"$f":"U969+X969","v":793},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":22},{"$f":"U969+X969+Z969+AA969","v":815},22,829,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":829},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":22},{"$f":"AD969+AG969+AI969+AJ969","v":851},{"$f":"SUM(AL970:AL971)","v":22},{"$f":"SUM(AM970:AM971)","v":866},0,0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":866},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":23},{"$f":"AM969+AP969+AR969+AS969","v":889},{"$f":"SUM(AU970:AU971)","v":23}]
[1,{"$f":"B969","v":"041003005001"},null,null,null,"Salaries and wages",null,null,0,0,6274,6274,{"$f":"+'[7]3'!AB970","v":834},{"$f":"+'[8]3'!L960","v":0},{"$f":"+'[8]3'!M960","v":0},{"$f":"+'[8]3'!N960","v":10000},{"$f":"+SUM('[8]3'!O960:V960)","v":0},{"$f":"SUM(M970:Q970)","v":10834},null,{"$f":"R970-S970","v":10834},793,0,0,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":793},0,22,{"$f":"U970+X970+Z970+AA970","v":815},{"$f":"AB970-U970","v":22},829,0,0,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":829},0,22,{"$f":"AD970+AG970+AI970+AJ970","v":851},{"$f":"AK970-AD970","v":22},866,0,0,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":866},0,23,{"$f":"AM970+AP970+AR970+AS970","v":889},{"$f":"AT970-AM970","v":23}]
[1,{"$f":"B970","v":"041003005001"},null,null,null,"Social contributions",null,null,0,0,704,704,{"$f":"+'[7]3'!AB971","v":0},{"$f":"+'[8]3'!L961","v":0},{"$f":"+'[8]3'!M961","v":0},{"$f":"+'[8]3'!N961","v":772},{"$f":"+SUM('[8]3'!O961:V961)","v":0},{"$f":"SUM(M971:Q971)","v":772},null,{"$f":"R971-S971","v":772},0,0,0,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":0},0,0,{"$f":"U971+X971+Z971+AA971","v":0},{"$f":"AB971-U971","v":0},0,0,0,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":0},0,0,{"$f":"AD971+AG971+AI971+AJ971","v":0},{"$f":"AK971-AD971","v":0},0,0,0,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":0},0,0,{"$f":"AM971+AP971+AR971+AS971","v":0},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F972,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":0},0,2886,2886,10551,0,{"$f":"SUM(O973:O1010)","v":0},{"$f":"SUM(P973:P1010)","v":-2962},0,7589,0,7589,10957,-8952,1030,-7922,{"$f":"SUM(Y973:Y1010)","v":3035},{"$f":"SUM(Z973:Z1010)","v":0},0,{"$f":"SUM(AB973:AB1010)","v":3035},{"$f":"SUM(AC973:AC1010)","v":-7922},{"$f":"SUM(AD973:AD1010)","v":11405},-9264,1031,-8233,{"$f":"SUM(AH973:AH1010)","v":3172},0,0,{"$f":"SUM(AK973:AK1010)","v":3172},-8233,11916,-3,3,0,{"$f":"SUM(AQ973:AQ1010)","v":11916},0,0,{"$f":"SUM(AT973:AT1010)","v":11916},0]
[1,{"$f":"B972","v":"041003005000"},null,null,null,"Administrative fees",null,null,0,0,16,16,{"$f":"+'[7]3'!AB973","v":349},{"$f":"+'[8]3'!L963","v":0},{"$f":"+'[8]3'!M963","v":0},{"$f":"+'[8]3'!N963","v":-75},{"$f":"+SUM('[8]3'!O963:V963)","v":0},{"$f":"SUM(M973:Q973)","v":274},null,{"$f":"R973-S973","v":274},350,-332,0,{"$f":"SUM(V973:W973)","v":-332},{"$f":"U973+X973","v":18},0,0,{"$f":"U973+X973+Z973+AA973","v":18},{"$f":"AB973-U973","v":-332},357,-338,0,{"$f":"SUM(AE973:AF973)","v":-338},{"$f":"AD973+AG973","v":19},0,0,{"$f":"AD973+AG973+AI973+AJ973","v":19},{"$f":"AK973-AD973","v":-338},373,-1,0,{"$f":"SUM(AN973:AO973)","v":-1},{"$f":"AM973+AP973","v":372},0,0,{"$f":"AM973+AP973+AR973+AS973","v":372},{"$f":"AT973-AM973","v":-1}]
[0,"041003005000",null,null,null,"Advertising",null,null,0,0,0,0,{"$f":"+'[7]3'!AB974","v":0},{"$f":"+'[8]3'!L964","v":0},{"$f":"+'[8]3'!M964","v":0},{"$f":"+'[8]3'!N964","v":0},{"$f":"+SUM('[8]3'!O964:V964)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Minor assets",null,null,0,0,19,19,{"$f":"+'[7]3'!AB975","v":224},{"$f":"+'[8]3'!L965","v":0},{"$f":"+'[8]3'!M965","v":0},{"$f":"+'[8]3'!N965","v":0},{"$f":"+SUM('[8]3'!O965:V965)","v":0},224,null,224,226,-206,0,-206,20,0,0,20,-206,239,-218,0,-218,21,0,0,21,-218,250,0,0,0,250,0,0,250,0]
[0,"041003005000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB976","v":0},{"$f":"+'[8]3'!L966","v":0},{"$f":"+'[8]3'!M966","v":0},{"$f":"+'[8]3'!N966","v":0},{"$f":"+SUM('[8]3'!O966:V966)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]3'!AB977","v":0},{"$f":"+'[8]3'!L967","v":0},{"$f":"+'[8]3'!M967","v":0},{"$f":"+'[8]3'!N967","v":0},{"$f":"+SUM('[8]3'!O967:V967)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Catering: Departmental activities",null,null,0,0,5,5,{"$f":"+'[7]3'!AB978","v":244},{"$f":"+'[8]3'!L968","v":0},{"$f":"+'[8]3'!M968","v":0},{"$f":"+'[8]3'!N968","v":-20},{"$f":"+SUM('[8]3'!O968:V968)","v":0},224,null,224,246,-236,0,-236,10,0,0,10,-236,236,-225,0,-225,11,0,0,11,-225,247,0,1,1,248,0,0,248,1]
[1,"041003005000",null,null,null,"Communication (G&S)",null,null,0,0,40,40,{"$f":"+'[7]3'!AB979","v":403},{"$f":"+'[8]3'!L969","v":0},{"$f":"+'[8]3'!M969","v":0},{"$f":"+'[8]3'!N969","v":0},{"$f":"+SUM('[8]3'!O969:V969)","v":0},403,null,403,407,-313,0,-313,94,0,0,94,-313,416,-318,0,-318,98,0,0,98,-318,435,0,1,1,436,0,0,436,1]
[0,"041003005000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB980","v":0},{"$f":"+'[8]3'!L970","v":0},{"$f":"+'[8]3'!M970","v":0},{"$f":"+'[8]3'!N970","v":0},{"$f":"+SUM('[8]3'!O970:V970)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,1173,1173,{"$f":"+'[7]3'!AB981","v":448},{"$f":"+'[8]3'!L971","v":0},{"$f":"+'[8]3'!M971","v":0},{"$f":"+'[8]3'!N971","v":2962},{"$f":"+SUM('[8]3'!O971:V971)","v":0},3410,null,3410,622,0,527,527,1149,0,0,1149,527,627,0,572,572,1199,0,0,1199,572,655,0,1,1,656,0,0,656,1]
[0,"041003005000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB982","v":0},{"$f":"+'[8]3'!L972","v":0},{"$f":"+'[8]3'!M972","v":0},{"$f":"+'[8]3'!N972","v":0},{"$f":"+SUM('[8]3'!O972:V972)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB983","v":0},{"$f":"+'[8]3'!L973","v":0},{"$f":"+'[8]3'!M973","v":0},{"$f":"+'[8]3'!N973","v":0},{"$f":"+SUM('[8]3'!O973:V973)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB984","v":0},{"$f":"+'[8]3'!L974","v":0},{"$f":"+'[8]3'!M974","v":0},{"$f":"+'[8]3'!N974","v":0},{"$f":"+SUM('[8]3'!O974:V974)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB985","v":0},{"$f":"+'[8]3'!L975","v":0},{"$f":"+'[8]3'!M975","v":0},{"$f":"+'[8]3'!N975","v":0},{"$f":"+SUM('[8]3'!O975:V975)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Contractors",null,null,0,0,0,0,{"$f":"+'[7]3'!AB986","v":40},{"$f":"+'[8]3'!L976","v":0},{"$f":"+'[8]3'!M976","v":0},{"$f":"+'[8]3'!N976","v":20},{"$f":"+SUM('[8]3'!O976:V976)","v":0},60,null,60,41,-41,0,-41,0,0,0,0,-41,41,-41,0,-41,0,0,0,0,-41,43,0,0,0,43,0,0,43,0]
[0,"041003005000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB987","v":0},{"$f":"+'[8]3'!L977","v":0},{"$f":"+'[8]3'!M977","v":0},{"$f":"+'[8]3'!N977","v":0},{"$f":"+SUM('[8]3'!O977:V977)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Entertainment",null,null,0,0,5,5,{"$f":"+'[7]3'!AB988","v":67},{"$f":"+'[8]3'!L978","v":0},{"$f":"+'[8]3'!M978","v":0},{"$f":"+'[8]3'!N978","v":0},{"$f":"+SUM('[8]3'!O978:V978)","v":0},67,null,67,68,-66,0,-66,2,0,0,2,-66,72,-70,0,-70,2,0,0,2,-70,75,0,0,0,75,0,0,75,0]
[1,"041003005000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB989","v":0},{"$f":"+'[8]3'!L979","v":0},{"$f":"+'[8]3'!M979","v":0},{"$f":"+'[8]3'!N979","v":0},{"$f":"+SUM('[8]3'!O979:V979)","v":0},0,null,0,0,0,1,1,1,0,0,1,1,0,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB990","v":0},{"$f":"+'[8]3'!L980","v":0},{"$f":"+'[8]3'!M980","v":0},{"$f":"+'[8]3'!N980","v":0},{"$f":"+SUM('[8]3'!O980:V980)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB991","v":0},{"$f":"+'[8]3'!L981","v":0},{"$f":"+'[8]3'!M981","v":0},{"$f":"+'[8]3'!N981","v":0},{"$f":"+SUM('[8]3'!O981:V981)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB992","v":0},{"$f":"+'[8]3'!L982","v":0},{"$f":"+'[8]3'!M982","v":0},{"$f":"+'[8]3'!N982","v":0},{"$f":"+SUM('[8]3'!O982:V982)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB993","v":0},{"$f":"+'[8]3'!L983","v":0},{"$f":"+'[8]3'!M983","v":0},{"$f":"+'[8]3'!N983","v":0},{"$f":"+SUM('[8]3'!O983:V983)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB994","v":0},{"$f":"+'[8]3'!L984","v":0},{"$f":"+'[8]3'!M984","v":0},{"$f":"+'[8]3'!N984","v":0},{"$f":"+SUM('[8]3'!O984:V984)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB995","v":0},{"$f":"+'[8]3'!L985","v":0},{"$f":"+'[8]3'!M985","v":0},{"$f":"+'[8]3'!N985","v":0},{"$f":"+SUM('[8]3'!O985:V985)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB996","v":0},{"$f":"+'[8]3'!L986","v":0},{"$f":"+'[8]3'!M986","v":0},{"$f":"+'[8]3'!N986","v":0},{"$f":"+SUM('[8]3'!O986:V986)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB997","v":0},{"$f":"+'[8]3'!L987","v":0},{"$f":"+'[8]3'!M987","v":0},{"$f":"+'[8]3'!N987","v":0},{"$f":"+SUM('[8]3'!O987:V987)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB998","v":0},{"$f":"+'[8]3'!L988","v":0},{"$f":"+'[8]3'!M988","v":0},{"$f":"+'[8]3'!N988","v":0},{"$f":"+SUM('[8]3'!O988:V988)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB999","v":0},{"$f":"+'[8]3'!L989","v":0},{"$f":"+'[8]3'!M989","v":0},{"$f":"+'[8]3'!N989","v":0},{"$f":"+SUM('[8]3'!O989:V989)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1000","v":0},{"$f":"+'[8]3'!L990","v":0},{"$f":"+'[8]3'!M990","v":0},{"$f":"+'[8]3'!N990","v":0},{"$f":"+SUM('[8]3'!O990:V990)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Consumable supplies",null,null,0,0,23,23,{"$f":"+'[7]3'!AB1001","v":130},{"$f":"+'[8]3'!L991","v":0},{"$f":"+'[8]3'!M991","v":0},{"$f":"+'[8]3'!N991","v":0},{"$f":"+SUM('[8]3'!O991:V991)","v":0},130,null,130,608,-598,0,-598,10,0,0,10,-598,583,-572,0,-572,11,0,0,11,-572,609,0,0,0,609,0,0,609,0]
[1,"041003005000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,25,25,{"$f":"+'[7]3'!AB1002","v":139},{"$f":"+'[8]3'!L992","v":0},{"$f":"+'[8]3'!M992","v":0},{"$f":"+'[8]3'!N992","v":250},{"$f":"+SUM('[8]3'!O992:V992)","v":0},389,null,389,592,-250,0,-250,342,0,0,342,-250,627,-269,0,-269,358,0,0,358,-269,655,0,0,0,655,0,0,655,0]
[0,"041003005000",null,null,null,"Operating leases",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1003","v":0},{"$f":"+'[8]3'!L993","v":0},{"$f":"+'[8]3'!M993","v":0},{"$f":"+'[8]3'!N993","v":0},{"$f":"+SUM('[8]3'!O993:V993)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1004","v":0},{"$f":"+'[8]3'!L994","v":0},{"$f":"+'[8]3'!M994","v":0},{"$f":"+'[8]3'!N994","v":0},{"$f":"+SUM('[8]3'!O994:V994)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1005","v":0},{"$f":"+'[8]3'!L995","v":0},{"$f":"+'[8]3'!M995","v":0},{"$f":"+'[8]3'!N995","v":0},{"$f":"+SUM('[8]3'!O995:V995)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003005000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1006","v":0},{"$f":"+'[8]3'!L996","v":0},{"$f":"+'[8]3'!M996","v":0},{"$f":"+'[8]3'!N996","v":0},{"$f":"+SUM('[8]3'!O996:V996)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003005000",null,null,null,"Travel and subsistence",null,null,0,0,1239,1239,{"$f":"+'[7]3'!AB1007","v":6943},{"$f":"+'[8]3'!L997","v":0},{"$f":"+'[8]3'!M997","v":0},{"$f":"+'[8]3'!N997","v":-6141},{"$f":"+SUM('[8]3'!O997:V997)","v":0},802,null,802,5949,-5761,0,-5761,188,0,0,188,-5761,6104,-5908,0,-5908,196,0,0,196,-5908,6377,0,0,0,6377,0,0,6377,0]
[1,"041003005000",null,null,null,"Training and development",null,null,0,0,128,128,{"$f":"+'[7]3'!AB1008","v":661},{"$f":"+'[8]3'!L998","v":0},{"$f":"+'[8]3'!M998","v":0},{"$f":"+'[8]3'!N998","v":-400},{"$f":"+SUM('[8]3'!O998:V998)","v":0},261,null,261,712,-680,0,-680,32,0,0,32,-680,900,-866,0,-866,34,0,0,34,-866,940,-1,0,-1,939,0,0,939,-1]
[1,"041003005000",null,null,null,"Operating payments",null,null,0,0,145,145,{"$f":"+'[7]3'!AB1009","v":538},{"$f":"+'[8]3'!L999","v":0},{"$f":"+'[8]3'!M999","v":0},{"$f":"+'[8]3'!N999","v":452},{"$f":"+SUM('[8]3'!O999:V999)","v":0},990,null,990,542,0,502,502,1044,0,0,1044,502,633,0,458,458,1091,0,0,1091,458,661,-1,0,-1,660,0,0,660,-1]
[1,"041003005000",null,null,null,"Venues and facilities",null,null,0,0,68,68,{"$f":"+'[7]3'!AB1010","v":365},{"$f":"+'[8]3'!L1000","v":0},{"$f":"+'[8]3'!M1000","v":0},{"$f":"+'[8]3'!N1000","v":-10},{"$f":"+SUM('[8]3'!O1000:V1000)","v":0},355,null,355,594,-469,0,-469,125,0,0,125,-469,570,-439,0,-439,131,0,0,131,-439,596,0,0,0,596,0,0,596,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1011,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,{"$f":"SUM(O1012:O1013)","v":0},{"$f":"SUM(P1012:P1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1012:AD1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"041003005000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1012","v":0},{"$f":"+'[8]3'!L1002","v":0},{"$f":"+'[8]3'!M1002","v":0},{"$f":"+'[8]3'!N1002","v":0},{"$f":"+SUM('[8]3'!O1002:V1002)","v":0},{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,0,0,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},0,0,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,0,0,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},0,0,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},0,0,0,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},0,0,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,{"$f":"B1012","v":"041003005000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1013","v":0},{"$f":"+'[8]3'!L1003","v":0},{"$f":"+'[8]3'!M1003","v":0},{"$f":"+'[8]3'!N1003","v":0},{"$f":"+SUM('[8]3'!O1003:V1003)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":0},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":0},42,42,0,0,0,75,0,{"$f":"SUM(M1014:Q1014)","v":75},{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1015:Q1015)","v":0},{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Water Services Policy and Strategy"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":0},0,42,42,0,0,0,75,0,75,{"$f":"SUM(S1036:S1037)","v":0},75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1041:$D1042)","v":0},0,42,42,0,0,0,75,0,75,{"$f":"DSUM($I$180:$BB$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1041:$D1042)","v":75},{"$f":"DSUM($I$180:$BB$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":0},0,133,133,73,0,0,150,0,223,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},223,73,0,87,87,160,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},160,87,76,0,91,91,167,0,0,167,91,79,0,0,0,79,0,0,79,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,{"$f":"SUM(U1040:U1041)","v":0},0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},0,0,{"$f":"SUM(AD1040:AD1041)","v":0},0,0,{"$f":"SUM(AG1040:AG1041)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1040:AP1041)","v":0},0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1040,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},{"$f":"C1016","v":"Water Services Policy and Strategy"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1040","v":0},{"$f":"+'[8]3'!L1030","v":0},{"$f":"+'[8]3'!M1030","v":0},{"$f":"+'[8]3'!N1030","v":0},{"$f":"+SUM('[8]3'!O1030:V1030)","v":0},0,null,{"$f":"R1040-S1040","v":0},0,0,0,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},0,0,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,0,0,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},0,0,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},0,0,0,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},0,0,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1041,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1041","v":0},{"$f":"+'[8]3'!L1031","v":0},{"$f":"+'[8]3'!M1031","v":0},{"$f":"+'[8]3'!N1031","v":0},{"$f":"+SUM('[8]3'!O1031:V1031)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Water Services Policy and Strategy"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":0},0,133,133,73,{"$f":"SUM(N1043:N1044)","v":0},{"$f":"SUM(O1043:O1044)","v":0},{"$f":"SUM(P1043:P1044)","v":150},{"$f":"SUM(Q1043:Q1044)","v":0},{"$f":"SUM(M1042:Q1042)","v":223},{"$f":"SUM(S1043:S1044)","v":0},223,73,0,87,87,160,{"$f":"SUM(Z1043:Z1044)","v":0},0,160,87,76,0,91,91,167,0,0,167,91,79,0,0,0,79,0,0,79,0]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1043,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1043","v":0},{"$f":"+'[8]3'!L1033","v":0},{"$f":"+'[8]3'!M1033","v":0},{"$f":"+'[8]3'!N1033","v":150},{"$f":"+SUM('[8]3'!O1033:V1033)","v":0},{"$f":"SUM(M1043:Q1043)","v":150},null,{"$f":"R1043-S1043","v":150},0,0,0,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},0,0,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,0,0,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},0,0,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},0,0,0,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},0,0,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1044,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},{"$f":"C1016","v":"Water Services Policy and Strategy"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,133,133,{"$f":"+'[7]3'!AB1044","v":73},{"$f":"+'[8]3'!L1034","v":0},{"$f":"+'[8]3'!M1034","v":0},{"$f":"+'[8]3'!N1034","v":0},{"$f":"+SUM('[8]3'!O1034:V1034)","v":0},73,null,73,73,0,87,87,160,0,0,160,87,76,0,91,91,167,0,0,167,91,79,0,0,0,79,0,0,79,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1045,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1045","v":0},{"$f":"+'[8]3'!L1035","v":0},{"$f":"+'[8]3'!M1035","v":0},{"$f":"+'[8]3'!N1035","v":0},{"$f":"+SUM('[8]3'!O1035:V1035)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1046,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1046","v":0},{"$f":"+'[8]3'!L1036","v":0},{"$f":"+'[8]3'!M1036","v":0},{"$f":"+'[8]3'!N1036","v":0},{"$f":"+SUM('[8]3'!O1036:V1036)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1047,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1047","v":0},{"$f":"+'[8]3'!L1037","v":0},{"$f":"+'[8]3'!M1037","v":0},{"$f":"+'[8]3'!N1037","v":0},{"$f":"+SUM('[8]3'!O1037:V1037)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1048,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1048","v":0},{"$f":"+'[8]3'!L1038","v":0},{"$f":"+'[8]3'!M1038","v":0},{"$f":"+'[8]3'!N1038","v":0},{"$f":"+SUM('[8]3'!O1038:V1038)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1049,Cover!$EM$4:$EM$5030,0)),0)","v":"041003005000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1049","v":0},{"$f":"+'[8]3'!L1039","v":0},{"$f":"+'[8]3'!M1039","v":0},{"$f":"+'[8]3'!N1039","v":0},{"$f":"+SUM('[8]3'!O1039:V1039)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1050:Q1050)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},{"$f":"R1050-S1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},{"$f":"SUM(V1050:W1050)","v":0},{"$f":"U1050+X1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AA$298:AA$310)","v":0},{"$f":"U1050+X1050+Z1050+AA1050","v":0},{"$f":"AB1050-U1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},{"$f":"SUM(AE1050:AF1050)","v":0},{"$f":"AD1050+AG1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AJ$298:AJ$310)","v":0},{"$f":"AD1050+AG1050+AI1050+AJ1050","v":0},{"$f":"AK1050-AD1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},{"$f":"SUM(AN1050:AO1050)","v":0},{"$f":"AM1050+AP1050","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AS$298:AS$310)","v":0},{"$f":"AM1050+AP1050+AR1050+AS1050","v":0},{"$f":"AT1050-AM1050","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":0},{"$f":"SUM(J968,J1014,J1038,J1050)","v":0},{"$f":"SUM(K968,K1014,K1038,K1050)","v":10039},10039,11458,0,0,8035,0,19493,0,19493,11823,-8952,1117,-7835,3988,0,22,4010,-7813,12310,-9264,1122,-8142,4168,0,22,4190,-8120,12861,-3,3,0,12861,0,23,12884,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":23}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(I940:I949,\"=0\")+COUNTBLANK(I940:I949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(J940:J949,\"=0\")+COUNTBLANK(J940:J949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(K940:K949,\"=0\")+COUNTBLANK(K940:K949))=10))),1,0)","v":1},{"$f":"IF(AND(L966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":1},{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},0,0,0,0,0,{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},0,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},0,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},0,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},0,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Water Services Infrastructure Grant"}]
[1,null,null,null,null,"Subprogramme manager","L Mokoena",null,null,"Post:","CD:Water Services Infrastructure Grant "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F1055","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of small WSIG projects under construction ",null,null,173,294,294,null,0,0,0,0,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AC1091,\"<>0\")-COUNTBLANK(F1091:AC1091))<>0,1,0)","v":1},null,null,null,2,"Number of small WSIG projects completed",null,null,46,115,115,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,3,"Number of existing bucket sanitation backlog systems in formal settlements replaced with adequate sanitation services per year",null,null,"-",10798,10798,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,4,"Number of intervention projects implemented",null,null,1,2,2,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"041003006"},null,null,1,"Water Service Projects",0,null,{"$f":"+'[7]3'!J1106","v":0},{"$f":"+'[7]3'!L1106","v":0},{"$f":"+'[7]3'!R1106","v":0},0,{"$f":"+'[7]3'!AB1106","v":0},{"$f":"+'[8]3'!L1096","v":0},{"$f":"+'[8]3'!M1096","v":0},{"$f":"+'[8]3'!N1096","v":0},{"$f":"+SUM('[8]3'!O1096:V1096)","v":0},{"$f":"SUM(M1106:Q1106)","v":0},null,{"$f":"R1106-S1106","v":0},0,-14445,13601,{"$f":"SUM(V1106:W1106)","v":-844},{"$f":"U1106+X1106","v":-844},0,2754,{"$f":"U1106+X1106+Z1106+AA1106","v":1910},{"$f":"AB1106-U1106","v":1910},0,-15888,14612,{"$f":"SUM(AE1106:AF1106)","v":-1276},{"$f":"AD1106+AG1106","v":-1276},0,2796,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":1520},{"$f":"AK1106-AD1106","v":1520},0,-28,28,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":0},0,2838,{"$f":"AM1106+AP1106+AR1106+AS1106","v":2838},{"$f":"AT1106-AM1106","v":2838}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":1},null,null,null,2,"Water Service Infrastructure Grant",0,null,{"$f":"+'[7]3'!J1107","v":4315406},{"$f":"+'[7]3'!L1107","v":3922016},{"$f":"+'[7]3'!R1107","v":4510862},4510862,{"$f":"+'[7]3'!AB1107","v":4626615.0882822163},{"$f":"+'[8]3'!L1097","v":0},{"$f":"+'[8]3'!M1097","v":0},{"$f":"+'[8]3'!N1097","v":-19516},{"$f":"+SUM('[8]3'!O1097:V1097)","v":0},{"$f":"SUM(M1107:Q1107)","v":4607099.0882822163},null,{"$f":"R1107-S1107","v":4607099.0882822163},4799427.28594191,null,null,{"$f":"SUM(V1107:W1107)","v":0},{"$f":"U1107+X1107","v":4799427.28594191},null,null,{"$f":"U1107+X1107+Z1107+AA1107","v":4799427.28594191},{"$f":"AB1107-U1107","v":0},5036147.8213524753,null,null,0,5036147.8213524753,null,null,5036147.8213524753,0,5261331,null,null,0,5261331,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":5261331},0]
[1,null,null,null,3,"Bucket Eradication System",0,null,{"$f":"+'[7]3'!J1108","v":0},{"$f":"+'[7]3'!L1108","v":0},{"$f":"+'[7]3'!R1108","v":0},0,{"$f":"+'[7]3'!AB1108","v":0},{"$f":"+'[8]3'!L1098","v":0},{"$f":"+'[8]3'!M1098","v":0},{"$f":"+'[8]3'!N1098","v":0},{"$f":"+SUM('[8]3'!O1098:V1098)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,4,"Operational Budget",0,null,{"$f":"+'[7]3'!J1109","v":74117},{"$f":"+'[7]3'!L1109","v":51131},{"$f":"+'[7]3'!R1109","v":23051},23051,{"$f":"+'[7]3'!AB1109","v":22351.911717783478},{"$f":"+'[8]3'!L1099","v":0},{"$f":"+'[8]3'!M1099","v":0},{"$f":"+'[8]3'!N1099","v":0},{"$f":"+SUM('[8]3'!O1099:V1099)","v":0},22351.911717783478,null,22351.911717783478,44100.714058090118,null,null,0,44100.714058090118,null,null,44100.714058090118,0,23912.178647524684,null,null,0,23912.178647524684,null,null,23912.178647524684,0,25418,null,null,0,25418,null,null,25418,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J1110","v":0},{"$f":"+'[7]3'!L1110","v":0},{"$f":"+'[7]3'!R1110","v":0},0,{"$f":"+'[7]3'!AB1110","v":0},{"$f":"+'[8]3'!L1100","v":0},{"$f":"+'[8]3'!M1100","v":0},{"$f":"+'[8]3'!N1100","v":0},{"$f":"+SUM('[8]3'!O1100:V1100)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J1111","v":0},{"$f":"+'[7]3'!L1111","v":0},{"$f":"+'[7]3'!R1111","v":0},0,{"$f":"+'[7]3'!AB1111","v":0},{"$f":"+'[8]3'!L1101","v":0},{"$f":"+'[8]3'!M1101","v":0},{"$f":"+'[8]3'!N1101","v":0},{"$f":"+SUM('[8]3'!O1101:V1101)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J1112","v":0},{"$f":"+'[7]3'!L1112","v":0},{"$f":"+'[7]3'!R1112","v":0},0,{"$f":"+'[7]3'!AB1112","v":0},{"$f":"+'[8]3'!L1102","v":0},{"$f":"+'[8]3'!M1102","v":0},{"$f":"+'[8]3'!N1102","v":0},{"$f":"+SUM('[8]3'!O1102:V1102)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J1113","v":0},{"$f":"+'[7]3'!L1113","v":0},{"$f":"+'[7]3'!R1113","v":0},0,{"$f":"+'[7]3'!AB1113","v":0},{"$f":"+'[8]3'!L1103","v":0},{"$f":"+'[8]3'!M1103","v":0},{"$f":"+'[8]3'!N1103","v":0},{"$f":"+SUM('[8]3'!O1103:V1103)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J1114","v":0},{"$f":"+'[7]3'!L1114","v":0},{"$f":"+'[7]3'!R1114","v":0},0,{"$f":"+'[7]3'!AB1114","v":0},{"$f":"+'[8]3'!L1104","v":0},{"$f":"+'[8]3'!M1104","v":0},{"$f":"+'[8]3'!N1104","v":0},{"$f":"+SUM('[8]3'!O1104:V1104)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J1115","v":0},{"$f":"+'[7]3'!L1115","v":0},{"$f":"+'[7]3'!R1115","v":0},0,{"$f":"+'[7]3'!AB1115","v":0},{"$f":"+'[8]3'!L1105","v":0},{"$f":"+'[8]3'!M1105","v":0},{"$f":"+'[8]3'!N1105","v":0},{"$f":"+SUM('[8]3'!O1105:V1105)","v":0},{"$f":"SUM(M1115:Q1115)","v":0},null,{"$f":"R1115-S1115","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":4389523},3973147,4533913,4533913,4648967,{"$f":"SUM(N1106:N1115)","v":0},{"$f":"SUM(O1106:O1115)","v":0},{"$f":"SUM(P1106:P1115)","v":-19516},{"$f":"SUM(Q1106:Q1115)","v":0},4629451,0,4629451,{"$f":"SUM(U1106:U1115)","v":4843528},{"$f":"SUM(V1106:V1115)","v":-14445},13601,{"$f":"SUM(X1106:X1115)","v":-844},{"$f":"SUM(Y1106:Y1115)","v":4842684},0,2754,{"$f":"SUM(AB1106:AB1115)","v":4845438},1910,{"$f":"SUM(AD1106:AD1115)","v":5060060},-15888,14612,{"$f":"SUM(AG1106:AG1115)","v":-1276},{"$f":"SUM(AH1106:AH1115)","v":5058784},0,2796,{"$f":"SUM(AK1106:AK1115)","v":5061580},1520,5286749,-28,28,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":5286749},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1081)","v":2838},{"$f":"SUM(AT1106:AT1115)","v":5289587},2838]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":167253},267851,170562,170562,173286,0,{"$f":"SUM(O1119,O1122,O1161)","v":0},{"$f":"SUM(P1119,P1122,P1161)","v":51076},0,224362,0,224362,170510,-14079,13168,-911,{"$f":"U1118+X1118","v":169599},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":2754},{"$f":"U1118+X1118+Z1118+AA1118","v":172353},1843,177227,-15715,14389,{"$f":"SUM(AG1119,AG1122,AG1161)","v":-1326},{"$f":"AD1118+AG1118","v":175901},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":2796},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":178697},{"$f":"SUM(AL1119,AL1122,AL1161)","v":1470},{"$f":"SUM(AM1119,AM1122,AM1161)","v":185167},-3,3,{"$f":"SUM(AP1119,AP1122,AP1161)","v":0},{"$f":"AM1118+AP1118","v":185167},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":2838},{"$f":"AM1118+AP1118+AR1118+AS1118","v":188005},{"$f":"SUM(AU1119,AU1122,AU1161)","v":2838}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1119,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":89045},83715,102038,102038,103928,0,{"$f":"SUM(O1120:O1121)","v":0},{"$f":"SUM(P1120:P1121)","v":-15336},0,88592,0,88592,{"$f":"SUM(U1120:U1121)","v":98997},0,0,0,{"$f":"U1119+X1119","v":98997},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":2754},{"$f":"U1119+X1119+Z1119+AA1119","v":101751},2754,103443,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":103443},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":2796},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":106239},{"$f":"SUM(AL1120:AL1121)","v":2796},{"$f":"SUM(AM1120:AM1121)","v":108077},0,0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":108077},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":2838},{"$f":"AM1119+AP1119+AR1119+AS1119","v":110915},{"$f":"SUM(AU1120:AU1121)","v":2838}]
[1,{"$f":"B1119","v":"041003006001"},null,null,null,"Salaries and wages",null,null,77063,72102,70479,70479,{"$f":"+'[7]3'!AB1120","v":82256.114803625373},{"$f":"+'[8]3'!L1110","v":0},{"$f":"+'[8]3'!M1110","v":0},{"$f":"+'[8]3'!N1110","v":-4769},{"$f":"+SUM('[8]3'!O1110:V1110)","v":0},{"$f":"SUM(M1120:Q1120)","v":77487.114803625373},null,{"$f":"R1120-S1120","v":77487.114803625373},78353,0,0,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":78353},0,2180,{"$f":"U1120+X1120+Z1120+AA1120","v":80533},{"$f":"AB1120-U1120","v":2180},81872,0,0,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":81872},0,2213,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":84085},{"$f":"AK1120-AD1120","v":2213},85540,0,0,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":85540},0,2246,{"$f":"AM1120+AP1120+AR1120+AS1120","v":87786},{"$f":"AT1120-AM1120","v":2246}]
[1,{"$f":"B1120","v":"041003006001"},null,null,null,"Social contributions",null,null,11982,11613,31559,31559,{"$f":"+'[7]3'!AB1121","v":21671.88519637462},{"$f":"+'[8]3'!L1111","v":0},{"$f":"+'[8]3'!M1111","v":0},{"$f":"+'[8]3'!N1111","v":-10567},{"$f":"+SUM('[8]3'!O1111:V1111)","v":0},{"$f":"SUM(M1121:Q1121)","v":11104.88519637462},null,{"$f":"R1121-S1121","v":11104.88519637462},20644,0,0,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":20644},0,574,{"$f":"U1121+X1121+Z1121+AA1121","v":21218},{"$f":"AB1121-U1121","v":574},21571,0,0,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":21571},0,583,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":22154},{"$f":"AK1121-AD1121","v":583},22537,0,0,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":22537},0,592,{"$f":"AM1121+AP1121+AR1121+AS1121","v":23129},{"$f":"AT1121-AM1121","v":592}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1122,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":78208},184123,68524,68524,69358,0,{"$f":"SUM(O1123:O1160)","v":0},{"$f":"SUM(P1123:P1160)","v":66412},0,135770,0,135770,71513,-14079,13168,-911,{"$f":"SUM(Y1123:Y1160)","v":70602},{"$f":"SUM(Z1123:Z1160)","v":0},0,{"$f":"SUM(AB1123:AB1160)","v":70602},{"$f":"SUM(AC1123:AC1160)","v":-911},{"$f":"SUM(AD1123:AD1160)","v":73784},-15715,14389,-1326,{"$f":"SUM(AH1123:AH1160)","v":72458},0,0,{"$f":"SUM(AK1123:AK1160)","v":72458},-1326,77090,-3,3,0,{"$f":"SUM(AQ1123:AQ1160)","v":77090},0,0,{"$f":"SUM(AT1123:AT1160)","v":77090},0]
[1,{"$f":"B1122","v":"041003006000"},null,null,null,"Administrative fees",null,null,189,96,1488,1488,{"$f":"+'[7]3'!AB1123","v":1784.210758835759},{"$f":"+'[8]3'!L1113","v":0},{"$f":"+'[8]3'!M1113","v":0},{"$f":"+'[8]3'!N1113","v":-204},{"$f":"+SUM('[8]3'!O1113:V1113)","v":0},{"$f":"SUM(M1123:Q1123)","v":1580.210758835759},null,{"$f":"R1123-S1123","v":1580.210758835759},2171,-1207,0,{"$f":"SUM(V1123:W1123)","v":-1207},{"$f":"U1123+X1123","v":964},0,0,{"$f":"U1123+X1123+Z1123+AA1123","v":964},{"$f":"AB1123-U1123","v":-1207},2213,-1097,0,{"$f":"SUM(AE1123:AF1123)","v":-1097},{"$f":"AD1123+AG1123","v":1116},0,0,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":1116},{"$f":"AK1123-AD1123","v":-1097},2312,0,1,{"$f":"SUM(AN1123:AO1123)","v":1},{"$f":"AM1123+AP1123","v":2313},0,0,{"$f":"AM1123+AP1123+AR1123+AS1123","v":2313},{"$f":"AT1123-AM1123","v":1}]
[1,"041003006000",null,null,null,"Advertising",null,null,1169,531,2225,2225,{"$f":"+'[7]3'!AB1124","v":4453.4614734927236},{"$f":"+'[8]3'!L1114","v":0},{"$f":"+'[8]3'!M1114","v":0},{"$f":"+'[8]3'!N1114","v":-802},{"$f":"+SUM('[8]3'!O1114:V1114)","v":0},3651.4614734927236,null,3651.4614734927236,3192,-164,0,-164,3028,0,0,3028,-164,3737,-765,0,-765,2972,0,0,2972,-765,3904,0,0,0,3904,0,0,3904,0]
[1,"041003006000",null,null,null,"Minor assets",null,null,111,136,706,706,{"$f":"+'[7]3'!AB1125","v":2610.9670608108108},{"$f":"+'[8]3'!L1115","v":0},{"$f":"+'[8]3'!M1115","v":0},{"$f":"+'[8]3'!N1115","v":-379},{"$f":"+SUM('[8]3'!O1115:V1115)","v":0},2231.9670608108108,null,2231.9670608108108,3948,-2233,0,-2233,1715,0,0,1715,-2233,4255,-2482,0,-2482,1773,0,0,1773,-2482,4446,0,0,0,4446,0,0,4446,0]
[0,"041003006000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1126","v":0},{"$f":"+'[8]3'!L1116","v":0},{"$f":"+'[8]3'!M1116","v":0},{"$f":"+'[8]3'!N1116","v":0},{"$f":"+SUM('[8]3'!O1116:V1116)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1127","v":0},{"$f":"+'[8]3'!L1117","v":0},{"$f":"+'[8]3'!M1117","v":0},{"$f":"+'[8]3'!N1117","v":0},{"$f":"+SUM('[8]3'!O1117:V1117)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Catering: Departmental activities",null,null,152,11,203,203,{"$f":"+'[7]3'!AB1128","v":326.84914241164245},{"$f":"+'[8]3'!L1118","v":0},{"$f":"+'[8]3'!M1118","v":0},{"$f":"+'[8]3'!N1118","v":186},{"$f":"+SUM('[8]3'!O1118:V1118)","v":0},512.84914241164245,null,512.84914241164245,390,0,141,141,531,0,0,531,141,406,0,7,7,413,0,0,413,7,424,0,0,0,424,0,0,424,0]
[1,"041003006000",null,null,null,"Communication (G&S)",null,null,819,949,1264,1264,{"$f":"+'[7]3'!AB1129","v":2091.5596413721414},{"$f":"+'[8]3'!L1119","v":0},{"$f":"+'[8]3'!M1119","v":0},{"$f":"+'[8]3'!N1119","v":-1246},{"$f":"+SUM('[8]3'!O1119:V1119)","v":0},845.55964137214141,null,845.55964137214141,2127,-962,0,-962,1165,0,0,1165,-962,2222,-1141,0,-1141,1081,0,0,1081,-1141,2322,-1,0,-1,2321,0,0,2321,-1]
[1,"041003006000",null,null,null,"Computer services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1130","v":542},{"$f":"+'[8]3'!L1120","v":0},{"$f":"+'[8]3'!M1120","v":0},{"$f":"+'[8]3'!N1120","v":-542},{"$f":"+SUM('[8]3'!O1120:V1120)","v":0},0,null,0,566,-566,0,-566,0,0,0,0,-566,592,-592,0,-592,0,0,0,0,-592,619,0,0,0,619,0,0,619,0]
[1,"041003006000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,5703,5703,{"$f":"+'[7]3'!AB1131","v":9031.480964137214},{"$f":"+'[8]3'!L1121","v":0},{"$f":"+'[8]3'!M1121","v":0},{"$f":"+'[8]3'!N1121","v":-4531},{"$f":"+SUM('[8]3'!O1121:V1121)","v":0},4500.480964137214,null,4500.480964137214,8164,0,12806,12806,20970,0,0,20970,12806,7244,0,14381,14381,21625,0,0,21625,14381,7569,0,0,0,7569,0,0,7569,0]
[1,"041003006000",null,null,null,"Infrastructure and planning services",null,null,44503,15749,25461,25461,{"$f":"+'[7]3'!AB1132","v":11531.853430353429},{"$f":"+'[8]3'!L1122","v":0},{"$f":"+'[8]3'!M1122","v":0},{"$f":"+'[8]3'!N1122","v":1400},{"$f":"+SUM('[8]3'!O1122:V1122)","v":0},12931.853430353429,null,12931.853430353429,10808,-2861,0,-2861,7947,0,0,7947,-2861,11295,-3154,0,-3154,8141,0,0,8141,-3154,11801,0,0,0,11801,0,0,11801,0]
[1,"041003006000",null,null,null,"Laboratory services",null,null,54,119,438,438,{"$f":"+'[7]3'!AB1133","v":-2.2915150727651508},{"$f":"+'[8]3'!L1123","v":0},{"$f":"+'[8]3'!M1123","v":0},{"$f":"+'[8]3'!N1123","v":504},{"$f":"+SUM('[8]3'!O1123:V1123)","v":0},501.70848492723485,null,501.70848492723485,523,-10,0,-10,513,0,0,513,-10,546,-21,0,-21,525,0,0,525,-21,570,0,0,0,570,0,0,570,0]
[0,"041003006000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1134","v":0},{"$f":"+'[8]3'!L1124","v":0},{"$f":"+'[8]3'!M1124","v":0},{"$f":"+'[8]3'!N1124","v":0},{"$f":"+SUM('[8]3'!O1124:V1124)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1135","v":0},{"$f":"+'[8]3'!L1125","v":0},{"$f":"+'[8]3'!M1125","v":0},{"$f":"+'[8]3'!N1125","v":0},{"$f":"+SUM('[8]3'!O1125:V1125)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Contractors",null,null,2254,61896,1207,1207,{"$f":"+'[7]3'!AB1136","v":47.644100831600781},{"$f":"+'[8]3'!L1126","v":0},{"$f":"+'[8]3'!M1126","v":0},{"$f":"+'[8]3'!N1126","v":75010},{"$f":"+SUM('[8]3'!O1126:V1126)","v":0},75057.644100831603,null,75057.644100831603,1314,-821,0,-821,493,0,0,493,-821,1373,-858,0,-858,515,0,0,515,-858,1435,0,0,0,1435,0,0,1435,0]
[1,"041003006000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1137","v":0},{"$f":"+'[8]3'!L1127","v":0},{"$f":"+'[8]3'!M1127","v":0},{"$f":"+'[8]3'!N1127","v":-31},{"$f":"+SUM('[8]3'!O1127:V1127)","v":0},-31,null,-31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Entertainment",null,null,1,0,12,12,{"$f":"+'[7]3'!AB1138","v":30.917879417879419},{"$f":"+'[8]3'!L1128","v":0},{"$f":"+'[8]3'!M1128","v":0},{"$f":"+'[8]3'!N1128","v":-167},{"$f":"+SUM('[8]3'!O1128:V1128)","v":0},-136.08212058212058,null,-136.08212058212058,31,0,1,1,32,0,0,32,1,33,0,1,1,34,0,0,34,1,34,-1,0,-1,33,0,0,33,-1]
[1,"041003006000",null,null,null,"Fleet services (including government motor transport)",null,null,2012,122,709,709,{"$f":"+'[7]3'!AB1139","v":1666.6909433471933},{"$f":"+'[8]3'!L1129","v":0},{"$f":"+'[8]3'!M1129","v":0},{"$f":"+'[8]3'!N1129","v":-1294},{"$f":"+SUM('[8]3'!O1129:V1129)","v":0},372.6909433471933,null,372.6909433471933,2584,-1192,0,-1192,1392,0,0,1392,-1192,2332,-762,0,-762,1570,0,0,1570,-762,2436,0,0,0,2436,0,0,2436,0]
[0,"041003006000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1140","v":0},{"$f":"+'[8]3'!L1130","v":0},{"$f":"+'[8]3'!M1130","v":0},{"$f":"+'[8]3'!N1130","v":0},{"$f":"+SUM('[8]3'!O1130:V1130)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1141","v":0},{"$f":"+'[8]3'!L1131","v":0},{"$f":"+'[8]3'!M1131","v":0},{"$f":"+'[8]3'!N1131","v":0},{"$f":"+SUM('[8]3'!O1131:V1131)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1142","v":0},{"$f":"+'[8]3'!L1132","v":0},{"$f":"+'[8]3'!M1132","v":0},{"$f":"+'[8]3'!N1132","v":0},{"$f":"+SUM('[8]3'!O1132:V1132)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1143","v":0},{"$f":"+'[8]3'!L1133","v":0},{"$f":"+'[8]3'!M1133","v":0},{"$f":"+'[8]3'!N1133","v":0},{"$f":"+SUM('[8]3'!O1133:V1133)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1144","v":0},{"$f":"+'[8]3'!L1134","v":0},{"$f":"+'[8]3'!M1134","v":0},{"$f":"+'[8]3'!N1134","v":0},{"$f":"+SUM('[8]3'!O1134:V1134)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1145","v":0},{"$f":"+'[8]3'!L1135","v":0},{"$f":"+'[8]3'!M1135","v":0},{"$f":"+'[8]3'!N1135","v":0},{"$f":"+SUM('[8]3'!O1135:V1135)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1146","v":42.294698544698548},{"$f":"+'[8]3'!L1136","v":0},{"$f":"+'[8]3'!M1136","v":0},{"$f":"+'[8]3'!N1136","v":-42},{"$f":"+SUM('[8]3'!O1136:V1136)","v":0},0.29469854469854795,null,0.29469854469854795,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[0,"041003006000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1147","v":0},{"$f":"+'[8]3'!L1137","v":0},{"$f":"+'[8]3'!M1137","v":0},{"$f":"+'[8]3'!N1137","v":0},{"$f":"+SUM('[8]3'!O1137:V1137)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1148","v":0},{"$f":"+'[8]3'!L1138","v":0},{"$f":"+'[8]3'!M1138","v":0},{"$f":"+'[8]3'!N1138","v":0},{"$f":"+SUM('[8]3'!O1138:V1138)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003006000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1149","v":0},{"$f":"+'[8]3'!L1139","v":0},{"$f":"+'[8]3'!M1139","v":0},{"$f":"+'[8]3'!N1139","v":0},{"$f":"+SUM('[8]3'!O1139:V1139)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Inventory: Other supplies",null,null,0,79969,0,0,{"$f":"+'[7]3'!AB1150","v":0},{"$f":"+'[8]3'!L1140","v":0},{"$f":"+'[8]3'!M1140","v":0},{"$f":"+'[8]3'!N1140","v":0},{"$f":"+SUM('[8]3'!O1140:V1140)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003006000",null,null,null,"Consumable supplies",null,null,854,1035,2819,2819,{"$f":"+'[7]3'!AB1151","v":2857.9460109147608},{"$f":"+'[8]3'!L1141","v":0},{"$f":"+'[8]3'!M1141","v":0},{"$f":"+'[8]3'!N1141","v":447},{"$f":"+SUM('[8]3'!O1141:V1141)","v":0},3304.9460109147608,null,3304.9460109147608,2612,0,218,218,2830,0,0,2830,218,3106,-453,0,-453,2653,0,0,2653,-453,3245,0,0,0,3245,0,0,3245,0]
[1,"041003006000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1019,482,1933,1933,{"$f":"+'[7]3'!AB1152","v":3035.2555873180872},{"$f":"+'[8]3'!L1142","v":0},{"$f":"+'[8]3'!M1142","v":0},{"$f":"+'[8]3'!N1142","v":-675},{"$f":"+SUM('[8]3'!O1142:V1142)","v":0},2360.2555873180872,null,2360.2555873180872,3028,-202,0,-202,2826,0,0,2826,-202,3188,-224,0,-224,2964,0,0,2964,-224,3331,0,0,0,3331,0,0,3331,0]
[1,"041003006000",null,null,null,"Operating leases",null,null,0,0,98,98,{"$f":"+'[7]3'!AB1153","v":403.9143711018711},{"$f":"+'[8]3'!L1143","v":0},{"$f":"+'[8]3'!M1143","v":0},{"$f":"+'[8]3'!N1143","v":-375},{"$f":"+SUM('[8]3'!O1143:V1143)","v":0},28.914371101871097,null,28.914371101871097,414,0,2,2,416,0,0,416,2,432,-5,0,-5,427,0,0,427,-5,451,0,1,1,452,0,0,452,1]
[1,"041003006000",null,null,null,"Rental and hiring",null,null,152,0,40,40,{"$f":"+'[7]3'!AB1154","v":95.27780665280666},{"$f":"+'[8]3'!L1144","v":0},{"$f":"+'[8]3'!M1144","v":0},{"$f":"+'[8]3'!N1144","v":0},{"$f":"+SUM('[8]3'!O1144:V1144)","v":0},95.27780665280666,null,95.27780665280666,100,-47,0,-47,53,0,0,53,-47,104,-46,0,-46,58,0,0,58,-46,109,0,0,0,109,0,0,109,0]
[1,"041003006000",null,null,null,"Property payments",null,null,16789,16542,13112,13112,{"$f":"+'[7]3'!AB1155","v":11681.660927754678},{"$f":"+'[8]3'!L1145","v":0},{"$f":"+'[8]3'!M1145","v":0},{"$f":"+'[8]3'!N1145","v":1842},{"$f":"+SUM('[8]3'!O1145:V1145)","v":0},13523.660927754678,null,13523.660927754678,11450,-300,0,-300,11150,0,0,11150,-300,11964,-538,0,-538,11426,0,0,11426,-538,12500,0,0,0,12500,0,0,12500,0]
[1,"041003006000",null,null,null,"Transport provided: Departmental activity",null,null,91,0,309,309,{"$f":"+'[7]3'!AB1156","v":489.96270790020793},{"$f":"+'[8]3'!L1146","v":0},{"$f":"+'[8]3'!M1146","v":0},{"$f":"+'[8]3'!N1146","v":-266},{"$f":"+SUM('[8]3'!O1146:V1146)","v":0},223.96270790020793,null,223.96270790020793,585,-244,0,-244,341,0,0,341,-244,612,-256,0,-256,356,0,0,356,-256,639,0,0,0,639,0,0,639,0]
[1,"041003006000",null,null,null,"Travel and subsistence",null,null,7660,6324,9257,9257,{"$f":"+'[7]3'!AB1157","v":14304.577637733888},{"$f":"+'[8]3'!L1147","v":0},{"$f":"+'[8]3'!M1147","v":0},{"$f":"+'[8]3'!N1147","v":-1921},{"$f":"+SUM('[8]3'!O1147:V1147)","v":0},12383.577637733888,null,12383.577637733888,14727,-2177,0,-2177,12550,0,0,12550,-2177,15220,-2153,0,-2153,13067,0,0,13067,-2153,15902,0,0,0,15902,0,0,15902,0]
[1,"041003006000",null,null,null,"Training and development",null,null,102,18,463,463,{"$f":"+'[7]3'!AB1158","v":979.07627338877342},{"$f":"+'[8]3'!L1148","v":0},{"$f":"+'[8]3'!M1148","v":0},{"$f":"+'[8]3'!N1148","v":142},{"$f":"+SUM('[8]3'!O1148:V1148)","v":0},1121.0762733887734,null,1121.0762733887734,1005,-97,0,-97,908,0,0,908,-97,1046,-109,0,-109,937,0,0,937,-109,1093,0,1,1,1094,0,0,1094,1]
[1,"041003006000",null,null,null,"Operating payments",null,null,277,144,819,819,{"$f":"+'[7]3'!AB1159","v":1084.4653066528065},{"$f":"+'[8]3'!L1149","v":0},{"$f":"+'[8]3'!M1149","v":0},{"$f":"+'[8]3'!N1149","v":-594},{"$f":"+SUM('[8]3'!O1149:V1149)","v":0},490.46530665280648,null,490.46530665280648,1251,-701,0,-701,550,0,0,550,-701,1307,-740,0,-740,567,0,0,567,-740,1366,0,0,0,1366,0,0,1366,0]
[1,"041003006000",null,null,null,"Venues and facilities",null,null,0,0,258,258,{"$f":"+'[7]3'!AB1160","v":268.22479209979213},{"$f":"+'[8]3'!L1150","v":0},{"$f":"+'[8]3'!M1150","v":0},{"$f":"+'[8]3'!N1150","v":-50},{"$f":"+SUM('[8]3'!O1150:V1150)","v":0},218.22479209979213,null,218.22479209979213,523,-295,0,-295,228,0,0,228,-295,556,-319,0,-319,237,0,0,237,-319,581,-1,0,-1,580,0,0,580,-1]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1161,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},13,0,0,0,0,{"$f":"SUM(O1162:O1163)","v":0},{"$f":"SUM(P1162:P1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1162:AD1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"041003006000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1162","v":0},{"$f":"+'[8]3'!L1152","v":0},{"$f":"+'[8]3'!M1152","v":0},{"$f":"+'[8]3'!N1152","v":0},{"$f":"+SUM('[8]3'!O1152:V1152)","v":0},{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,0,0,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},0,0,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,0,0,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},0,0,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},0,0,0,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},0,0,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[1,{"$f":"B1162","v":"041003006000"},null,null,null,"Rent on land",null,null,0,13,0,0,{"$f":"+'[7]3'!AB1163","v":0},{"$f":"+'[8]3'!L1153","v":0},{"$f":"+'[8]3'!M1153","v":0},{"$f":"+'[8]3'!N1153","v":0},{"$f":"+SUM('[8]3'!O1153:V1153)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":3671613},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":3368442},3620828,3620828,3701019,0,0,4408,0,{"$f":"SUM(M1164:Q1164)","v":3705427},{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},3705427,3864137,0,0,0,3864137,0,0,3864137,0,4037673,0,0,0,4037673,0,0,4037673,0,4218561,0,0,0,4218561,0,0,4218561,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":1},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":3669319},3367557,3620327,3620327,3701019,0,0,0,0,{"$f":"SUM(M1165:Q1165)","v":3701019},{"$f":"SUM(S1166,S1169)","v":0},3701019,3864137,0,0,0,3864137,0,0,3864137,0,4037673,0,0,0,4037673,0,0,4037673,0,4218561,0,0,0,4218561,0,0,4218561,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Water Services Infrastructure Grant"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[1,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":3669319},3367557,3620327,3620327,3701019,0,0,0,0,3701019,{"$f":"SUM(S1170:S1171)","v":0},3701019,3864137,0,0,0,3864137,0,0,3864137,0,4037673,0,0,0,4037673,0,0,4037673,0,4218561,0,0,0,4218561,0,0,4218561,0]
[1,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1169:$D1170)","v":3669319},3367557,3620327,3620327,3701019,0,0,0,0,3701019,{"$f":"DSUM($I$180:$BB$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1169:$D1170)","v":3701019},{"$f":"DSUM($I$180:$BB$289,U$180,$C1169:$D1170)","v":3864137},{"$f":"DSUM($I$180:$BB$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":3864137},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1169:$D1170)","v":3864137},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1169:$D1170)","v":4037673},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":4037673},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1169:$D1170)","v":4037673},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1169:$D1170)","v":4218561},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":4218561},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1169:$D1170)","v":4218561},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":2294},885,501,501,0,0,0,4408,0,4408,{"$f":"SUM(S1186:S1187)","v":0},4408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1191:$D1192)","v":2294},885,0,0,0,0,0,4408,0,4408,{"$f":"DSUM($I$180:$BB$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1191:$D1192)","v":4408},{"$f":"DSUM($I$180:$BB$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1193:$D1194)","v":0},0,501,501,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":550653},336854,742523,742523,774662,0,0,-75000,0,699662,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},699662,808881,-366,433,67,808948,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},808948,67,845158,-173,223,50,845208,0,0,845208,50,883021,-25,25,0,883021,0,0,883021,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":548285},304563,739692,739692,771336,0,0,-75000,0,696336,{"$f":"SUM(S1190:S1191)","v":0},696336,{"$f":"SUM(U1190:U1191)","v":805332},0,0,0,805332,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},805332,0,{"$f":"SUM(AD1190:AD1191)","v":841499},0,0,{"$f":"SUM(AG1190:AG1191)","v":0},841499,0,0,841499,0,879198,0,0,{"$f":"SUM(AP1190:AP1191)","v":0},879198,0,0,879198,0]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1190,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Non-profit institutions",null,"Buildings",null,null,203306,22037,54600,54600,{"$f":"+'[7]3'!AB1190","v":0},{"$f":"+'[8]3'!L1180","v":0},{"$f":"+'[8]3'!M1180","v":0},{"$f":"+'[8]3'!N1180","v":134238},{"$f":"+SUM('[8]3'!O1180:V1180)","v":0},134238,null,{"$f":"R1190-S1190","v":134238},0,0,0,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},0,0,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,0,0,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},0,0,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},0,0,0,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},0,0,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1191,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},43,41,null,"Other fixed structures",null,null,344979,282526,685092,685092,{"$f":"+'[7]3'!AB1191","v":771336},{"$f":"+'[8]3'!L1181","v":0},{"$f":"+'[8]3'!M1181","v":0},{"$f":"+'[8]3'!N1181","v":-209238},{"$f":"+SUM('[8]3'!O1181:V1181)","v":0},562098,null,562098,805332,0,0,0,805332,0,0,805332,0,841499,0,0,0,841499,0,0,841499,0,879198,0,0,0,879198,0,0,879198,0]
[1,null,{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":2368},32291,2831,2831,3326,{"$f":"SUM(N1193:N1194)","v":0},{"$f":"SUM(O1193:O1194)","v":0},{"$f":"SUM(P1193:P1194)","v":0},{"$f":"SUM(Q1193:Q1194)","v":0},{"$f":"SUM(M1192:Q1192)","v":3326},{"$f":"SUM(S1193:S1194)","v":0},3326,3549,-366,433,67,3616,{"$f":"SUM(Z1193:Z1194)","v":0},0,3616,67,3659,-173,223,50,3709,0,0,3709,50,3823,-25,25,0,3823,0,0,3823,0]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1193,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},43,41,null,"Transport equipment",null,null,1269,31369,578,578,{"$f":"+'[7]3'!AB1193","v":796},{"$f":"+'[8]3'!L1183","v":0},{"$f":"+'[8]3'!M1183","v":0},{"$f":"+'[8]3'!N1183","v":-600},{"$f":"+SUM('[8]3'!O1183:V1183)","v":0},{"$f":"SUM(M1193:Q1193)","v":196},null,{"$f":"R1193-S1193","v":196},1125,-366,0,{"$f":"SUM(V1193:W1193)","v":-366},{"$f":"U1193+X1193","v":759},0,0,{"$f":"U1193+X1193+Z1193+AA1193","v":759},{"$f":"AB1193-U1193","v":-366},1208,-173,0,{"$f":"SUM(AE1193:AF1193)","v":-173},{"$f":"AD1193+AG1193","v":1035},0,0,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":1035},{"$f":"AK1193-AD1193","v":-173},1262,-25,0,{"$f":"SUM(AN1193:AO1193)","v":-25},{"$f":"AM1193+AP1193","v":1237},0,0,{"$f":"AM1193+AP1193+AR1193+AS1193","v":1237},{"$f":"AT1193-AM1193","v":-25}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1194,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},{"$f":"C1166","v":"Water Services Infrastructure Grant"},"Other transfers to households",null,"Other machinery and equipment",null,null,1099,922,2253,2253,{"$f":"+'[7]3'!AB1194","v":2530},{"$f":"+'[8]3'!L1184","v":0},{"$f":"+'[8]3'!M1184","v":0},{"$f":"+'[8]3'!N1184","v":600},{"$f":"+SUM('[8]3'!O1184:V1184)","v":0},3130,null,3130,2424,0,433,433,2857,0,0,2857,433,2451,0,223,223,2674,0,0,2674,223,2561,0,25,25,2586,0,0,2586,25]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1195,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1195","v":0},{"$f":"+'[8]3'!L1185","v":0},{"$f":"+'[8]3'!M1185","v":0},{"$f":"+'[8]3'!N1185","v":0},{"$f":"+SUM('[8]3'!O1185:V1185)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1196,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1196","v":0},{"$f":"+'[8]3'!L1186","v":0},{"$f":"+'[8]3'!M1186","v":0},{"$f":"+'[8]3'!N1186","v":0},{"$f":"+SUM('[8]3'!O1186:V1186)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1197,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1197","v":0},{"$f":"+'[8]3'!L1187","v":0},{"$f":"+'[8]3'!M1187","v":0},{"$f":"+'[8]3'!N1187","v":0},{"$f":"+SUM('[8]3'!O1187:V1187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1198,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1198","v":0},{"$f":"+'[8]3'!L1188","v":0},{"$f":"+'[8]3'!M1188","v":0},{"$f":"+'[8]3'!N1188","v":0},{"$f":"+SUM('[8]3'!O1188:V1188)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1199,Cover!$EM$4:$EM$5030,0)),0)","v":"041003006000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1199","v":0},{"$f":"+'[8]3'!L1189","v":0},{"$f":"+'[8]3'!M1189","v":0},{"$f":"+'[8]3'!N1189","v":0},{"$f":"+SUM('[8]3'!O1189:V1189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(M1200:Q1200)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},{"$f":"R1200-S1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},{"$f":"SUM(V1200:W1200)","v":0},{"$f":"U1200+X1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AA$298:AA$310)","v":0},{"$f":"U1200+X1200+Z1200+AA1200","v":0},{"$f":"AB1200-U1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},{"$f":"SUM(AE1200:AF1200)","v":0},{"$f":"AD1200+AG1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AJ$298:AJ$310)","v":0},{"$f":"AD1200+AG1200+AI1200+AJ1200","v":0},{"$f":"AK1200-AD1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},{"$f":"SUM(AN1200:AO1200)","v":0},{"$f":"AM1200+AP1200","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AS$298:AS$310)","v":0},{"$f":"AM1200+AP1200+AR1200+AS1200","v":0},{"$f":"AT1200-AM1200","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":4389523},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":3973147},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":4533913},4533913,4648967,0,0,-19516,0,4629451,0,4629451,4843528,-14445,13601,-844,4842684,0,2754,4845438,1910,5060058,-15888,14612,-1276,5058782,0,2796,5061578,1520,5286749,-28,28,0,5286749,0,2838,5289587,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":2838}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,0,0,0,-2,0,0,-2,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(I1090:I1099,\"=0\")+COUNTBLANK(I1090:I1099))=10))),1,0)","v":1},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(J1090:J1099,\"=0\")+COUNTBLANK(J1090:J1099))=10))),1,0)","v":1},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(K1090:K1099,\"=0\")+COUNTBLANK(K1090:K1099))=10))),1,0)","v":1},{"$f":"IF(AND(L1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":1},{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(V1090:V1099,\"=0\")+COUNTBLANK(V1090:V1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF(AE1090:AE1099,\"=0\")+COUNTBLANK(AE1090:AE1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1189","v":548285},{"$f":"+J1189","v":304563},739692,739692,771336,0,0,-75000,0,{"$f":"SUM(M1209:Q1209)","v":696336},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":805332},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":841499},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},0,0,0,0,0,{"$f":"+AM1189","v":879198},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},0,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},0,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},0,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},0,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1230","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Water Services Management"}]
[1,null,null,null,{"$f":"B1230","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1230+3,0)<>\"\",OFFSET($F$43,A1230+3,0),\"\")","v":"Water Services Institutional Oversight"}]
[1,null,null,null,null,"Subprogramme manager","Mr S Letsholo",null,null,"Post:","Director"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,{"$f":"+'[7]3'!F1205","v":0}]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1,"Performance of water boards evaluated  against their performance plans",null,null,"Shareholder compacts, business plans and quarterly reports for 9 WBs","Shareholder compacts, business plans, quarterly and annual reports for 9 WBs","Shareholder compacts, business plans, quarterly and annual reports for 9 WBs",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(F1241:AC1241,\"<>0\")-COUNTBLANK(F1241:AC1241))<>0,1,0)","v":1},null,null,null,2,"Number of regional water and wastewater utilities gazetted for establishment",null,null,"[0] Draft due diligence reports for 2 regional water utilities (Magalies and Amatola)","[0] Draft due diligence reports for 1 regional water utility (Overberg) developed","[0] Draft due diligence reports for 1 regional water utility (Overberg) developed",null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,3,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,4,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,5,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,6,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,7,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,8,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[0,null,null,null,9,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[null,null,null,null,10,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,null,null,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1250,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1354:AU1354,\">0.5\")+COUNTIF(I1354:AU1354,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1231))&E1231","v":"041003007"},null,null,1,"Water Service Institutional oversight",0,null,{"$f":"+'[7]3'!J1256","v":0},{"$f":"+'[7]3'!L1256","v":1000},{"$f":"+'[7]3'!R1256","v":18404},18404,{"$f":"+'[7]3'!AB1256","v":22825},{"$f":"+'[8]3'!L1246","v":0},{"$f":"+'[8]3'!M1246","v":0},{"$f":"+'[8]3'!N1246","v":5746},{"$f":"+SUM('[8]3'!O1246:V1246)","v":0},{"$f":"SUM(M1256:Q1256)","v":28571},null,{"$f":"R1256-S1256","v":28571},23539,-1140,1141,{"$f":"SUM(V1256:W1256)","v":1},{"$f":"U1256+X1256","v":23540},0,345,{"$f":"U1256+X1256+Z1256+AA1256","v":23885},{"$f":"AB1256-U1256","v":346},24595,-1191,1191,{"$f":"SUM(AE1256:AF1256)","v":0},{"$f":"AD1256+AG1256","v":24595},0,350,{"$f":"AD1256+AG1256+AI1256+AJ1256","v":24945},{"$f":"AK1256-AD1256","v":350},25695,-8,8,{"$f":"SUM(AN1256:AO1256)","v":0},{"$f":"AM1256+AP1256","v":25695},0,355,{"$f":"AM1256+AP1256+AR1256+AS1256","v":26050},{"$f":"AT1256-AM1256","v":355}]
[{"$f":"IF(SUM(COUNTIF(F1257:AU1257,\"<>0\")-COUNTBLANK(F1257:AU1257))<>0,1,0)","v":0},null,null,null,2,0,0,null,{"$f":"+'[7]3'!J1257","v":0},{"$f":"+'[7]3'!L1257","v":0},{"$f":"+'[7]3'!R1257","v":0},0,{"$f":"+'[7]3'!AB1257","v":0},{"$f":"+'[8]3'!L1247","v":0},{"$f":"+'[8]3'!M1247","v":0},{"$f":"+'[8]3'!N1247","v":0},{"$f":"+SUM('[8]3'!O1247:V1247)","v":0},{"$f":"SUM(M1257:Q1257)","v":0},null,{"$f":"R1257-S1257","v":0},0,null,null,{"$f":"SUM(V1257:W1257)","v":0},{"$f":"U1257+X1257","v":0},null,null,{"$f":"U1257+X1257+Z1257+AA1257","v":0},{"$f":"AB1257-U1257","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AM1257+AP1257+AR1257+AS1257","v":0},0]
[0,null,null,null,3,0,0,null,{"$f":"+'[7]3'!J1258","v":0},{"$f":"+'[7]3'!L1258","v":0},{"$f":"+'[7]3'!R1258","v":0},0,{"$f":"+'[7]3'!AB1258","v":0},{"$f":"+'[8]3'!L1248","v":0},{"$f":"+'[8]3'!M1248","v":0},{"$f":"+'[8]3'!N1248","v":0},{"$f":"+SUM('[8]3'!O1248:V1248)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,{"$f":"+'[7]3'!J1259","v":0},{"$f":"+'[7]3'!L1259","v":0},{"$f":"+'[7]3'!R1259","v":0},0,{"$f":"+'[7]3'!AB1259","v":0},{"$f":"+'[8]3'!L1249","v":0},{"$f":"+'[8]3'!M1249","v":0},{"$f":"+'[8]3'!N1249","v":0},{"$f":"+SUM('[8]3'!O1249:V1249)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,{"$f":"+'[7]3'!J1260","v":0},{"$f":"+'[7]3'!L1260","v":0},{"$f":"+'[7]3'!R1260","v":0},0,{"$f":"+'[7]3'!AB1260","v":0},{"$f":"+'[8]3'!L1250","v":0},{"$f":"+'[8]3'!M1250","v":0},{"$f":"+'[8]3'!N1250","v":0},{"$f":"+SUM('[8]3'!O1250:V1250)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1260+AG1260","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,{"$f":"+'[7]3'!J1261","v":0},{"$f":"+'[7]3'!L1261","v":0},{"$f":"+'[7]3'!R1261","v":0},0,{"$f":"+'[7]3'!AB1261","v":0},{"$f":"+'[8]3'!L1251","v":0},{"$f":"+'[8]3'!M1251","v":0},{"$f":"+'[8]3'!N1251","v":0},{"$f":"+SUM('[8]3'!O1251:V1251)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,{"$f":"+'[7]3'!J1262","v":0},{"$f":"+'[7]3'!L1262","v":0},{"$f":"+'[7]3'!R1262","v":0},0,{"$f":"+'[7]3'!AB1262","v":0},{"$f":"+'[8]3'!L1252","v":0},{"$f":"+'[8]3'!M1252","v":0},{"$f":"+'[8]3'!N1252","v":0},{"$f":"+SUM('[8]3'!O1252:V1252)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,{"$f":"+'[7]3'!J1263","v":0},{"$f":"+'[7]3'!L1263","v":0},{"$f":"+'[7]3'!R1263","v":0},0,{"$f":"+'[7]3'!AB1263","v":0},{"$f":"+'[8]3'!L1253","v":0},{"$f":"+'[8]3'!M1253","v":0},{"$f":"+'[8]3'!N1253","v":0},{"$f":"+SUM('[8]3'!O1253:V1253)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,{"$f":"+'[7]3'!J1264","v":0},{"$f":"+'[7]3'!L1264","v":0},{"$f":"+'[7]3'!R1264","v":0},0,{"$f":"+'[7]3'!AB1264","v":0},{"$f":"+'[8]3'!L1254","v":0},{"$f":"+'[8]3'!M1254","v":0},{"$f":"+'[8]3'!N1254","v":0},{"$f":"+SUM('[8]3'!O1254:V1254)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,{"$f":"+'[7]3'!J1265","v":0},{"$f":"+'[7]3'!L1265","v":0},{"$f":"+'[7]3'!R1265","v":0},0,{"$f":"+'[7]3'!AB1265","v":0},{"$f":"+'[8]3'!L1255","v":0},{"$f":"+'[8]3'!M1255","v":0},{"$f":"+'[8]3'!N1255","v":0},{"$f":"+SUM('[8]3'!O1255:V1255)","v":0},0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1256:I1265)","v":0},1000,18404,18404,22825,{"$f":"SUM(N1256:N1265)","v":0},{"$f":"SUM(O1256:O1265)","v":0},{"$f":"SUM(P1256:P1265)","v":5746},{"$f":"SUM(Q1256:Q1265)","v":0},28571,0,28571,{"$f":"SUM(U1256:U1265)","v":23539},{"$f":"SUM(V1256:V1265)","v":-1140},1141,{"$f":"SUM(X1256:X1265)","v":1},{"$f":"SUM(Y1256:Y1265)","v":23540},0,345,{"$f":"SUM(AB1256:AB1265)","v":23885},346,{"$f":"SUM(AD1256:AD1265)","v":24595},-1191,1191,{"$f":"SUM(AG1256:AG1265)","v":0},{"$f":"SUM(AH1256:AH1265)","v":24595},0,350,{"$f":"SUM(AK1256:AK1265)","v":24945},350,25695,-8,8,{"$f":"SUM(AP1256:AP1265)","v":0},{"$f":"SUM(AQ1256:AQ1265)","v":25695},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Decrease],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1231)","v":0},{"$f":"SUMIFS(Data_PopFullSet[2025/26 Increase],Data_PopFullSet[[Vote No. - N]:[Vote No. - N]],$G$6,Data_PopFullSet[[Programme No. - N]:[Programme No. - N]],$B$8,Data_PopFullSet[[Subprogramme No. - N]:[Subprogramme No. - N]],$E1231)","v":355},{"$f":"SUM(AT1256:AT1265)","v":26050},355]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1267+X1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1267+AG1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1267+AP1267","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1269,I1272,I1311)","v":0},1000,17828,17828,22223,0,{"$f":"SUM(O1269,O1272,O1311)","v":0},{"$f":"SUM(P1269,P1272,P1311)","v":5746},0,27969,0,27969,22907,-1140,1141,1,{"$f":"U1268+X1268","v":22908},{"$f":"SUM(Z1269,Z1272,Z1311)","v":0},{"$f":"SUM(AA1269,AA1272,AA1311)","v":345},{"$f":"U1268+X1268+Z1268+AA1268","v":23253},346,23936,-1191,1191,{"$f":"SUM(AG1269,AG1272,AG1311)","v":0},{"$f":"AD1268+AG1268","v":23936},{"$f":"SUM(AI1269,AI1272,AI1311)","v":0},{"$f":"SUM(AJ1269,AJ1272,AJ1311)","v":350},{"$f":"AD1268+AG1268+AI1268+AJ1268","v":24286},{"$f":"SUM(AL1269,AL1272,AL1311)","v":350},{"$f":"SUM(AM1269,AM1272,AM1311)","v":25006},-8,8,{"$f":"SUM(AP1269,AP1272,AP1311)","v":0},{"$f":"AM1268+AP1268","v":25006},{"$f":"SUM(AR1269,AR1272,AR1311)","v":0},{"$f":"SUM(AS1269,AS1272,AS1311)","v":355},{"$f":"AM1268+AP1268+AR1268+AS1268","v":25361},{"$f":"SUM(AU1269,AU1272,AU1311)","v":355}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1269,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1269:AU1269,\"<>0\")-COUNTBLANK(I1269:AU1269))<>0,1,0))","v":1},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1269,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1269,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1270:I1271)","v":0},1000,11447,11447,12210,0,{"$f":"SUM(O1270:O1271)","v":0},{"$f":"SUM(P1270:P1271)","v":6304},0,18514,0,18514,{"$f":"SUM(U1270:U1271)","v":12405},0,0,0,{"$f":"U1269+X1269","v":12405},{"$f":"SUM(Z1270:Z1271)","v":0},{"$f":"SUM(AA1270:AA1271)","v":345},{"$f":"U1269+X1269+Z1269+AA1269","v":12750},345,12962,0,0,{"$f":"SUM(AG1270:AG1271)","v":0},{"$f":"AD1269+AG1269","v":12962},{"$f":"SUM(AI1270:AI1271)","v":0},{"$f":"SUM(AJ1270:AJ1271)","v":350},{"$f":"AD1269+AG1269+AI1269+AJ1269","v":13312},{"$f":"SUM(AL1270:AL1271)","v":350},{"$f":"SUM(AM1270:AM1271)","v":13542},0,0,{"$f":"SUM(AP1270:AP1271)","v":0},{"$f":"AM1269+AP1269","v":13542},{"$f":"SUM(AR1270:AR1271)","v":0},{"$f":"SUM(AS1270:AS1271)","v":355},{"$f":"AM1269+AP1269+AR1269+AS1269","v":13897},{"$f":"SUM(AU1270:AU1271)","v":355}]
[1,{"$f":"B1269","v":"041003007001"},null,null,null,"Salaries and wages",null,null,0,1000,9863,9863,{"$f":"+'[7]3'!AB1270","v":10520.418450248973},{"$f":"+'[8]3'!L1260","v":0},{"$f":"+'[8]3'!M1260","v":0},{"$f":"+'[8]3'!N1260","v":6000},{"$f":"+SUM('[8]3'!O1260:V1260)","v":0},{"$f":"SUM(M1270:Q1270)","v":16520.418450248973},null,{"$f":"R1270-S1270","v":16520.418450248973},10688,0,0,{"$f":"SUM(V1270:W1270)","v":0},{"$f":"U1270+X1270","v":10688},0,297,{"$f":"U1270+X1270+Z1270+AA1270","v":10985},{"$f":"AB1270-U1270","v":297},11168,0,0,{"$f":"SUM(AE1270:AF1270)","v":0},{"$f":"AD1270+AG1270","v":11168},0,302,{"$f":"AD1270+AG1270+AI1270+AJ1270","v":11470},{"$f":"AK1270-AD1270","v":302},11668,0,0,{"$f":"SUM(AN1270:AO1270)","v":0},{"$f":"AM1270+AP1270","v":11668},0,306,{"$f":"AM1270+AP1270+AR1270+AS1270","v":11974},{"$f":"AT1270-AM1270","v":306}]
[1,{"$f":"B1270","v":"041003007001"},null,null,null,"Social contributions",null,null,0,0,1584,1584,{"$f":"+'[7]3'!AB1271","v":1689.5815497510264},{"$f":"+'[8]3'!L1261","v":0},{"$f":"+'[8]3'!M1261","v":0},{"$f":"+'[8]3'!N1261","v":304},{"$f":"+SUM('[8]3'!O1261:V1261)","v":0},{"$f":"SUM(M1271:Q1271)","v":1993.5815497510264},null,{"$f":"R1271-S1271","v":1993.5815497510264},1717,0,0,{"$f":"SUM(V1271:W1271)","v":0},{"$f":"U1271+X1271","v":1717},0,48,{"$f":"U1271+X1271+Z1271+AA1271","v":1765},{"$f":"AB1271-U1271","v":48},1794,0,0,{"$f":"SUM(AE1271:AF1271)","v":0},{"$f":"AD1271+AG1271","v":1794},0,48,{"$f":"AD1271+AG1271+AI1271+AJ1271","v":1842},{"$f":"AK1271-AD1271","v":48},1874,0,0,{"$f":"SUM(AN1271:AO1271)","v":0},{"$f":"AM1271+AP1271","v":1874},0,49,{"$f":"AM1271+AP1271+AR1271+AS1271","v":1923},{"$f":"AT1271-AM1271","v":49}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1272,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1272,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1273:I1310)","v":0},0,6381,6381,10012.999999999998,0,{"$f":"SUM(O1273:O1310)","v":0},{"$f":"SUM(P1273:P1310)","v":-558},0,9454.9999999999982,0,9454.9999999999982,10502,-1140,1141,1,{"$f":"SUM(Y1273:Y1310)","v":10503},{"$f":"SUM(Z1273:Z1310)","v":0},0,{"$f":"SUM(AB1273:AB1310)","v":10503},{"$f":"SUM(AC1273:AC1310)","v":1},{"$f":"SUM(AD1273:AD1310)","v":10974},-1191,1191,0,{"$f":"SUM(AH1273:AH1310)","v":10974},0,0,{"$f":"SUM(AK1273:AK1310)","v":10974},0,11464,-8,8,0,{"$f":"SUM(AQ1273:AQ1310)","v":11464},0,0,{"$f":"SUM(AT1273:AT1310)","v":11464},0]
[1,{"$f":"B1272","v":"041003007000"},null,null,null,"Administrative fees",null,null,0,0,30,30,{"$f":"+'[7]3'!AB1273","v":31.352677173572694},{"$f":"+'[8]3'!L1263","v":0},{"$f":"+'[8]3'!M1263","v":0},{"$f":"+'[8]3'!N1263","v":0},{"$f":"+SUM('[8]3'!O1263:V1263)","v":0},{"$f":"SUM(M1273:Q1273)","v":31.352677173572694},null,{"$f":"R1273-S1273","v":31.352677173572694},33,0,1,{"$f":"SUM(V1273:W1273)","v":1},{"$f":"U1273+X1273","v":34},0,0,{"$f":"U1273+X1273+Z1273+AA1273","v":34},{"$f":"AB1273-U1273","v":1},34,0,0,{"$f":"SUM(AE1273:AF1273)","v":0},{"$f":"AD1273+AG1273","v":34},0,0,{"$f":"AD1273+AG1273+AI1273+AJ1273","v":34},{"$f":"AK1273-AD1273","v":0},36,0,0,{"$f":"SUM(AN1273:AO1273)","v":0},{"$f":"AM1273+AP1273","v":36},0,0,{"$f":"AM1273+AP1273+AR1273+AS1273","v":36},{"$f":"AT1273-AM1273","v":0}]
[1,"041003007000",null,null,null,"Advertising",null,null,0,0,100,100,{"$f":"+'[7]3'!AB1274","v":104.50892391190898},{"$f":"+'[8]3'!L1264","v":0},{"$f":"+'[8]3'!M1264","v":0},{"$f":"+'[8]3'!N1264","v":0},{"$f":"+SUM('[8]3'!O1264:V1264)","v":0},104.50892391190898,null,104.50892391190898,110,-60,0,-60,50,0,0,50,-60,115,-62,0,-62,53,0,0,53,-62,120,0,0,0,120,0,0,120,0]
[1,"041003007000",null,null,null,"Minor assets",null,null,0,0,159,159,{"$f":"+'[7]3'!AB1275","v":166.16918901993529},{"$f":"+'[8]3'!L1265","v":0},{"$f":"+'[8]3'!M1265","v":0},{"$f":"+'[8]3'!N1265","v":-66},{"$f":"+SUM('[8]3'!O1265:V1265)","v":0},100.16918901993529,null,100.16918901993529,174,0,163,163,337,0,0,337,163,182,0,171,171,353,0,0,353,171,190,0,0,0,190,0,0,190,0]
[0,"041003007000",null,null,null,"Audit costs: External",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1276","v":0},{"$f":"+'[8]3'!L1266","v":0},{"$f":"+'[8]3'!M1266","v":0},{"$f":"+'[8]3'!N1266","v":0},{"$f":"+SUM('[8]3'!O1266:V1266)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1277","v":0},{"$f":"+'[8]3'!L1267","v":0},{"$f":"+'[8]3'!M1267","v":0},{"$f":"+'[8]3'!N1267","v":0},{"$f":"+SUM('[8]3'!O1267:V1267)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Catering: Departmental activities",null,null,0,0,89,89,{"$f":"+'[7]3'!AB1278","v":93.012942281598995},{"$f":"+'[8]3'!L1268","v":0},{"$f":"+'[8]3'!M1268","v":0},{"$f":"+'[8]3'!N1268","v":0},{"$f":"+SUM('[8]3'!O1268:V1268)","v":0},93.012942281598995,null,93.012942281598995,98,0,52,52,150,0,0,150,52,102,0,55,55,157,0,0,157,55,107,-1,0,-1,106,0,0,106,-1]
[1,"041003007000",null,null,null,"Communication (G&S)",null,null,0,0,81,81,{"$f":"+'[7]3'!AB1279","v":84.652228368646277},{"$f":"+'[8]3'!L1269","v":0},{"$f":"+'[8]3'!M1269","v":0},{"$f":"+'[8]3'!N1269","v":0},{"$f":"+SUM('[8]3'!O1269:V1269)","v":0},84.652228368646277,null,84.652228368646277,89,0,211,211,300,0,0,300,211,93,0,221,221,314,0,0,314,221,97,-1,0,-1,96,0,0,96,-1]
[1,"041003007000",null,null,null,"Computer services",null,null,0,0,25,25,{"$f":"+'[7]3'!AB1280","v":26.127230977977245},{"$f":"+'[8]3'!L1270","v":0},{"$f":"+'[8]3'!M1270","v":0},{"$f":"+'[8]3'!N1270","v":0},{"$f":"+SUM('[8]3'!O1270:V1270)","v":0},26.127230977977245,null,26.127230977977245,27,0,23,23,50,0,0,50,23,29,0,24,24,53,0,0,53,24,30,-1,0,-1,29,0,0,29,-1]
[1,"041003007000",null,null,null,"Consultants: Business and advisory services",null,null,0,0,3455,3455,{"$f":"+'[7]3'!AB1281","v":6746.051038513725},{"$f":"+'[8]3'!L1271","v":0},{"$f":"+'[8]3'!M1271","v":0},{"$f":"+'[8]3'!N1271","v":354},{"$f":"+SUM('[8]3'!O1271:V1271)","v":0},7100.051038513725,null,7100.051038513725,7076,-1076,0,-1076,6000,0,0,6000,-1076,7394,-1125,0,-1125,6269,0,0,6269,-1125,7725,-3,0,-3,7722,0,0,7722,-3]
[0,"041003007000",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1282","v":0},{"$f":"+'[8]3'!L1272","v":0},{"$f":"+'[8]3'!M1272","v":0},{"$f":"+'[8]3'!N1272","v":0},{"$f":"+SUM('[8]3'!O1272:V1272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1283","v":0},{"$f":"+'[8]3'!L1273","v":0},{"$f":"+'[8]3'!M1273","v":0},{"$f":"+'[8]3'!N1273","v":0},{"$f":"+SUM('[8]3'!O1273:V1273)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1284","v":0},{"$f":"+'[8]3'!L1274","v":0},{"$f":"+'[8]3'!M1274","v":0},{"$f":"+'[8]3'!N1274","v":0},{"$f":"+SUM('[8]3'!O1274:V1274)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1285","v":0},{"$f":"+'[8]3'!L1275","v":0},{"$f":"+'[8]3'!M1275","v":0},{"$f":"+'[8]3'!N1275","v":0},{"$f":"+SUM('[8]3'!O1275:V1275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Contractors",null,null,0,0,20,20,{"$f":"+'[7]3'!AB1286","v":20.901784782381796},{"$f":"+'[8]3'!L1276","v":0},{"$f":"+'[8]3'!M1276","v":0},{"$f":"+'[8]3'!N1276","v":0},{"$f":"+SUM('[8]3'!O1276:V1276)","v":0},20.901784782381796,null,20.901784782381796,22,0,8,8,30,0,0,30,8,23,0,8,8,31,0,0,31,8,24,0,1,1,25,0,0,25,1]
[0,"041003007000",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1287","v":0},{"$f":"+'[8]3'!L1277","v":0},{"$f":"+'[8]3'!M1277","v":0},{"$f":"+'[8]3'!N1277","v":0},{"$f":"+SUM('[8]3'!O1277:V1277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Entertainment",null,null,0,0,3,3,{"$f":"+'[7]3'!AB1288","v":3.1352677173572698},{"$f":"+'[8]3'!L1278","v":0},{"$f":"+'[8]3'!M1278","v":0},{"$f":"+'[8]3'!N1278","v":0},{"$f":"+SUM('[8]3'!O1278:V1278)","v":0},3.1352677173572698,null,3.1352677173572698,3,-1,0,-1,2,0,0,2,-1,3,0,0,0,3,0,0,3,0,3,0,0,0,3,0,0,3,0]
[0,"041003007000",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1289","v":0},{"$f":"+'[8]3'!L1279","v":0},{"$f":"+'[8]3'!M1279","v":0},{"$f":"+'[8]3'!N1279","v":0},{"$f":"+SUM('[8]3'!O1279:V1279)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Housing",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1290","v":0},{"$f":"+'[8]3'!L1280","v":0},{"$f":"+'[8]3'!M1280","v":0},{"$f":"+'[8]3'!N1280","v":0},{"$f":"+SUM('[8]3'!O1280:V1280)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1291","v":0},{"$f":"+'[8]3'!L1281","v":0},{"$f":"+'[8]3'!M1281","v":0},{"$f":"+'[8]3'!N1281","v":0},{"$f":"+SUM('[8]3'!O1281:V1281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1292","v":0},{"$f":"+'[8]3'!L1282","v":0},{"$f":"+'[8]3'!M1282","v":0},{"$f":"+'[8]3'!N1282","v":0},{"$f":"+SUM('[8]3'!O1282:V1282)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1293","v":0},{"$f":"+'[8]3'!L1283","v":0},{"$f":"+'[8]3'!M1283","v":0},{"$f":"+'[8]3'!N1283","v":0},{"$f":"+SUM('[8]3'!O1283:V1283)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1294","v":0},{"$f":"+'[8]3'!L1284","v":0},{"$f":"+'[8]3'!M1284","v":0},{"$f":"+'[8]3'!N1284","v":0},{"$f":"+SUM('[8]3'!O1284:V1284)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1295","v":0},{"$f":"+'[8]3'!L1285","v":0},{"$f":"+'[8]3'!M1285","v":0},{"$f":"+'[8]3'!N1285","v":0},{"$f":"+SUM('[8]3'!O1285:V1285)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Inventory: Materials and supplies",null,null,0,0,27,27,{"$f":"+'[7]3'!AB1296","v":28.217409456215428},{"$f":"+'[8]3'!L1286","v":0},{"$f":"+'[8]3'!M1286","v":0},{"$f":"+'[8]3'!N1286","v":-28},{"$f":"+SUM('[8]3'!O1286:V1286)","v":0},0.21740945621542807,null,0.21740945621542807,30,0,60,60,90,0,0,90,60,31,0,63,63,94,0,0,94,63,32,-1,0,-1,31,0,0,31,-1]
[0,"041003007000",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1297","v":0},{"$f":"+'[8]3'!L1287","v":0},{"$f":"+'[8]3'!M1287","v":0},{"$f":"+'[8]3'!N1287","v":0},{"$f":"+SUM('[8]3'!O1287:V1287)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1298","v":0},{"$f":"+'[8]3'!L1288","v":0},{"$f":"+'[8]3'!M1288","v":0},{"$f":"+'[8]3'!N1288","v":0},{"$f":"+SUM('[8]3'!O1288:V1288)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1299","v":0},{"$f":"+'[8]3'!L1289","v":0},{"$f":"+'[8]3'!M1289","v":0},{"$f":"+'[8]3'!N1289","v":0},{"$f":"+SUM('[8]3'!O1289:V1289)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1300","v":0},{"$f":"+'[8]3'!L1290","v":0},{"$f":"+'[8]3'!M1290","v":0},{"$f":"+'[8]3'!N1290","v":0},{"$f":"+SUM('[8]3'!O1290:V1290)","v":0},0,null,0,0,0,20,20,20,0,0,20,20,0,0,21,21,21,0,0,21,21,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Consumable supplies",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1301","v":0},{"$f":"+'[8]3'!L1291","v":0},{"$f":"+'[8]3'!M1291","v":0},{"$f":"+'[8]3'!N1291","v":28},{"$f":"+SUM('[8]3'!O1291:V1291)","v":0},28,null,28,0,0,90,90,90,0,0,90,90,0,0,94,94,94,0,0,94,94,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,353,353,{"$f":"+'[7]3'!AB1302","v":577.93434923285668},{"$f":"+'[8]3'!L1292","v":0},{"$f":"+'[8]3'!M1292","v":0},{"$f":"+'[8]3'!N1292","v":-200},{"$f":"+SUM('[8]3'!O1292:V1292)","v":0},377.93434923285668,null,377.93434923285668,606,0,24,24,630,0,0,630,24,633,0,25,25,658,0,0,658,25,661,0,0,0,661,0,0,661,0]
[1,"041003007000",null,null,null,"Operating leases",null,null,0,0,77,77,{"$f":"+'[7]3'!AB1303","v":80.471871412169918},{"$f":"+'[8]3'!L1293","v":0},{"$f":"+'[8]3'!M1293","v":0},{"$f":"+'[8]3'!N1293","v":0},{"$f":"+SUM('[8]3'!O1293:V1293)","v":0},80.471871412169918,null,80.471871412169918,84,0,66,66,150,0,0,150,66,88,0,68,68,156,0,0,156,68,92,0,1,1,93,0,0,93,1]
[1,"041003007000",null,null,null,"Rental and hiring",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1304","v":0},{"$f":"+'[8]3'!L1294","v":0},{"$f":"+'[8]3'!M1294","v":0},{"$f":"+'[8]3'!N1294","v":0},{"$f":"+SUM('[8]3'!O1294:V1294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,1,1]
[0,"041003007000",null,null,null,"Property payments",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1305","v":0},{"$f":"+'[8]3'!L1295","v":0},{"$f":"+'[8]3'!M1295","v":0},{"$f":"+'[8]3'!N1295","v":0},{"$f":"+SUM('[8]3'!O1295:V1295)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"041003007000",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1306","v":0},{"$f":"+'[8]3'!L1296","v":0},{"$f":"+'[8]3'!M1296","v":0},{"$f":"+'[8]3'!N1296","v":0},{"$f":"+SUM('[8]3'!O1296:V1296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"041003007000",null,null,null,"Travel and subsistence",null,null,0,0,1030,1030,{"$f":"+'[7]3'!AB1307","v":1494.4776119402984},{"$f":"+'[8]3'!L1297","v":0},{"$f":"+'[8]3'!M1297","v":0},{"$f":"+'[8]3'!N1297","v":-500},{"$f":"+SUM('[8]3'!O1297:V1297)","v":0},994.4776119402984,null,994.4776119402984,1568,0,202,202,1770,0,0,1770,202,1638,0,211,211,1849,0,0,1849,211,1711,0,0,0,1711,0,0,1711,0]
[1,"041003007000",null,null,null,"Training and development",null,null,0,0,295,295,{"$f":"+'[7]3'!AB1308","v":308.30132554013153},{"$f":"+'[8]3'!L1298","v":0},{"$f":"+'[8]3'!M1298","v":0},{"$f":"+'[8]3'!N1298","v":-100},{"$f":"+SUM('[8]3'!O1298:V1298)","v":0},208.30132554013153,null,208.30132554013153,323,0,27,27,350,0,0,350,27,338,0,28,28,366,0,0,366,28,353,-1,0,-1,352,0,0,352,-1]
[1,"041003007000",null,null,null,"Operating payments",null,null,0,0,497,497,{"$f":"+'[7]3'!AB1309","v":101.37365619455171},{"$f":"+'[8]3'!L1299","v":0},{"$f":"+'[8]3'!M1299","v":0},{"$f":"+'[8]3'!N1299","v":0},{"$f":"+SUM('[8]3'!O1299:V1299)","v":0},101.37365619455171,null,101.37365619455171,106,0,194,194,300,0,0,300,194,111,0,202,202,313,0,0,313,202,116,0,0,0,116,0,0,116,0]
[1,"041003007000",null,null,null,"Venues and facilities",null,null,0,0,140,140,{"$f":"+'[7]3'!AB1310","v":146.31249347667259},{"$f":"+'[8]3'!L1300","v":0},{"$f":"+'[8]3'!M1300","v":0},{"$f":"+'[8]3'!N1300","v":-46},{"$f":"+SUM('[8]3'!O1300:V1300)","v":0},100.31249347667259,null,100.31249347667259,153,-3,0,-3,150,0,0,150,-3,160,-4,0,-4,156,0,0,156,-4,167,0,5,5,172,0,0,172,5]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1311,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1311,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1312:I1313)","v":0},0,0,0,0,0,{"$f":"SUM(O1312:O1313)","v":0},{"$f":"SUM(P1312:P1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1312:AD1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1312:AU1313)","v":0}]
[0,{"$f":"B1311","v":"041003007000"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1312","v":0},{"$f":"+'[8]3'!L1302","v":0},{"$f":"+'[8]3'!M1302","v":0},{"$f":"+'[8]3'!N1302","v":0},{"$f":"+SUM('[8]3'!O1302:V1302)","v":0},{"$f":"SUM(M1312:Q1312)","v":0},null,{"$f":"R1312-S1312","v":0},0,0,0,{"$f":"SUM(V1312:W1312)","v":0},{"$f":"U1312+X1312","v":0},0,0,{"$f":"U1312+X1312+Z1312+AA1312","v":0},{"$f":"AB1312-U1312","v":0},0,0,0,{"$f":"SUM(AE1312:AF1312)","v":0},{"$f":"AD1312+AG1312","v":0},0,0,{"$f":"AD1312+AG1312+AI1312+AJ1312","v":0},{"$f":"AK1312-AD1312","v":0},0,0,0,{"$f":"SUM(AN1312:AO1312)","v":0},{"$f":"AM1312+AP1312","v":0},0,0,{"$f":"AM1312+AP1312+AR1312+AS1312","v":0},{"$f":"AT1312-AM1312","v":0}]
[0,{"$f":"B1312","v":"041003007000"},null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1313","v":0},{"$f":"+'[8]3'!L1303","v":0},{"$f":"+'[8]3'!M1303","v":0},{"$f":"+'[8]3'!N1303","v":0},{"$f":"+SUM('[8]3'!O1303:V1303)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1315,I1322,I1325,I1326,I1327,I1334,I1335)","v":0},{"$f":"SUM(J1315,J1322,J1325,J1326,J1327,J1334,J1335)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1314:Q1314)","v":0},{"$f":"SUM(S1315,S1322,S1325,S1326,S1327,S1334,S1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1315,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1315:AU1315,\"<>0\")-COUNTBLANK(I1315:AU1315))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1316,I1319)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1315:Q1315)","v":0},{"$f":"SUM(S1316,S1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1230,0)","v":"Water Services Institutional Oversight"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1317:I1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1317:S1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1315:$D1316)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1315:$D1316)","v":0},{"$f":"SUM(V1317:W1317)","v":0},{"$f":"U1317+X1317","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1315:$D1316)","v":0},{"$f":"AB1317-U1317","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1315:$D1316)","v":0},{"$f":"SUM(AE1317:AF1317)","v":0},{"$f":"AD1317+AG1317","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1315:$D1316)","v":0},{"$f":"AK1317-AD1317","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1315:$D1316)","v":0},{"$f":"SUM(AN1317:AO1317)","v":0},{"$f":"AM1317+AP1317","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1315:$D1316)","v":0},{"$f":"AT1317-AM1317","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1317:$D1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1317:$D1318)","v":0},{"$f":"SUM(V1318:W1318)","v":0},{"$f":"U1318+X1318","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1317:$D1318)","v":0},{"$f":"AB1318-U1318","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1317:$D1318)","v":0},{"$f":"SUM(AE1318:AF1318)","v":0},{"$f":"AD1318+AG1318","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1317:$D1318)","v":0},{"$f":"AK1318-AD1318","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1317:$D1318)","v":0},{"$f":"SUM(AN1318:AO1318)","v":0},{"$f":"AM1318+AP1318","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1317:$D1318)","v":0},{"$f":"AT1318-AM1318","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1320:I1321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1320:S1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1319:$D1320)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1319:$D1320)","v":0},{"$f":"SUM(V1320:W1320)","v":0},{"$f":"U1320+X1320","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1319:$D1320)","v":0},{"$f":"AB1320-U1320","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1319:$D1320)","v":0},{"$f":"SUM(AE1320:AF1320)","v":0},{"$f":"AD1320+AG1320","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1319:$D1320)","v":0},{"$f":"AK1320-AD1320","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1319:$D1320)","v":0},{"$f":"SUM(AN1320:AO1320)","v":0},{"$f":"AM1320+AP1320","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1319:$D1320)","v":0},{"$f":"AT1320-AM1320","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1321:$D1322)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1321:$D1322)","v":0},{"$f":"SUM(V1321:W1321)","v":0},{"$f":"U1321+X1321","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1321:$D1322)","v":0},{"$f":"AB1321-U1321","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1321:$D1322)","v":0},{"$f":"SUM(AE1321:AF1321)","v":0},{"$f":"AD1321+AG1321","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1321:$D1322)","v":0},{"$f":"AK1321-AD1321","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1321:$D1322)","v":0},{"$f":"SUM(AN1321:AO1321)","v":0},{"$f":"AM1321+AP1321","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1321:$D1322)","v":0},{"$f":"AT1321-AM1321","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1323:I1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1323:S1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1323:$D1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1323:$D1324)","v":0},{"$f":"SUM(V1323:W1323)","v":0},{"$f":"U1323+X1323","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1323:$D1324)","v":0},{"$f":"AB1323-U1323","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1323:$D1324)","v":0},{"$f":"SUM(AE1323:AF1323)","v":0},{"$f":"AD1323+AG1323","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1323:$D1324)","v":0},{"$f":"AK1323-AD1323","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1323:$D1324)","v":0},{"$f":"SUM(AN1323:AO1323)","v":0},{"$f":"AM1323+AP1323","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1323:$D1324)","v":0},{"$f":"AT1323-AM1323","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1325:$D1326)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1325:$D1326)","v":0},{"$f":"SUM(V1324:W1324)","v":0},{"$f":"U1324+X1324","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1325:$D1326)","v":0},{"$f":"AB1324-U1324","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1325:$D1326)","v":0},{"$f":"SUM(AE1324:AF1324)","v":0},{"$f":"AD1324+AG1324","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1325:$D1326)","v":0},{"$f":"AK1324-AD1324","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1325:$D1326)","v":0},{"$f":"SUM(AN1324:AO1324)","v":0},{"$f":"AM1324+AP1324","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1325:$D1326)","v":0},{"$f":"AT1324-AM1324","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1327:$D1328)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1327:$D1328)","v":0},{"$f":"SUM(V1325:W1325)","v":0},{"$f":"U1325+X1325","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1327:$D1328)","v":0},{"$f":"AB1325-U1325","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1327:$D1328)","v":0},{"$f":"SUM(AE1325:AF1325)","v":0},{"$f":"AD1325+AG1325","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1327:$D1328)","v":0},{"$f":"AK1325-AD1325","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1327:$D1328)","v":0},{"$f":"SUM(AN1325:AO1325)","v":0},{"$f":"AM1325+AP1325","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1327:$D1328)","v":0},{"$f":"AT1325-AM1325","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1329:$D1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1329:$D1330)","v":0},{"$f":"SUM(V1326:W1326)","v":0},{"$f":"U1326+X1326","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1329:$D1330)","v":0},{"$f":"AB1326-U1326","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1329:$D1330)","v":0},{"$f":"SUM(AE1326:AF1326)","v":0},{"$f":"AD1326+AG1326","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1329:$D1330)","v":0},{"$f":"AK1326-AD1326","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1329:$D1330)","v":0},{"$f":"SUM(AN1326:AO1326)","v":0},{"$f":"AM1326+AP1326","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1329:$D1330)","v":0},{"$f":"AT1326-AM1326","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1328,I1331)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1328,S1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1329:I1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1329:S1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1331:$D1332)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1331:$D1332)","v":0},{"$f":"SUM(V1329:W1329)","v":0},{"$f":"U1329+X1329","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1331:$D1332)","v":0},{"$f":"AB1329-U1329","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1331:$D1332)","v":0},{"$f":"SUM(AE1329:AF1329)","v":0},{"$f":"AD1329+AG1329","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1331:$D1332)","v":0},{"$f":"AK1329-AD1329","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1331:$D1332)","v":0},{"$f":"SUM(AN1329:AO1329)","v":0},{"$f":"AM1329+AP1329","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1331:$D1332)","v":0},{"$f":"AT1329-AM1329","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1333:$D1334)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1333:$D1334)","v":0},{"$f":"SUM(V1330:W1330)","v":0},{"$f":"U1330+X1330","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1333:$D1334)","v":0},{"$f":"AB1330-U1330","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1333:$D1334)","v":0},{"$f":"SUM(AE1330:AF1330)","v":0},{"$f":"AD1330+AG1330","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1333:$D1334)","v":0},{"$f":"AK1330-AD1330","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1333:$D1334)","v":0},{"$f":"SUM(AN1330:AO1330)","v":0},{"$f":"AM1330+AP1330","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1333:$D1334)","v":0},{"$f":"AT1330-AM1330","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1332:I1333)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1332:S1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1335:$D1336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1335:$D1336)","v":0},{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1335:$D1336)","v":0},{"$f":"AB1332-U1332","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1335:$D1336)","v":0},{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1335:$D1336)","v":0},{"$f":"AK1332-AD1332","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1335:$D1336)","v":0},{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1335:$D1336)","v":0},{"$f":"AT1332-AM1332","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1337:$D1338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1337:$D1338)","v":0},{"$f":"SUM(V1333:W1333)","v":0},{"$f":"U1333+X1333","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1337:$D1338)","v":0},{"$f":"AB1333-U1333","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1337:$D1338)","v":0},{"$f":"SUM(AE1333:AF1333)","v":0},{"$f":"AD1333+AG1333","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1337:$D1338)","v":0},{"$f":"AK1333-AD1333","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1337:$D1338)","v":0},{"$f":"SUM(AN1333:AO1333)","v":0},{"$f":"AM1333+AP1333","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1337:$D1338)","v":0},{"$f":"AT1333-AM1333","v":0}]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1339:$D1340)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1339:$D1340)","v":0},{"$f":"SUM(V1334:W1334)","v":0},{"$f":"U1334+X1334","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1339:$D1340)","v":0},{"$f":"AB1334-U1334","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1339:$D1340)","v":0},{"$f":"SUM(AE1334:AF1334)","v":0},{"$f":"AD1334+AG1334","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1339:$D1340)","v":0},{"$f":"AK1334-AD1334","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1339:$D1340)","v":0},{"$f":"SUM(AN1334:AO1334)","v":0},{"$f":"AM1334+AP1334","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1339:$D1340)","v":0},{"$f":"AT1334-AM1334","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1336:I1337)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1336:S1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1341:$D1342)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1341:$D1342)","v":0},{"$f":"SUM(V1336:W1336)","v":0},{"$f":"U1336+X1336","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1341:$D1342)","v":0},{"$f":"AB1336-U1336","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1341:$D1342)","v":0},{"$f":"SUM(AE1336:AF1336)","v":0},{"$f":"AD1336+AG1336","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1341:$D1342)","v":0},{"$f":"AK1336-AD1336","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1341:$D1342)","v":0},{"$f":"SUM(AN1336:AO1336)","v":0},{"$f":"AM1336+AP1336","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1341:$D1342)","v":0},{"$f":"AT1336-AM1336","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C1343:$D1344)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C1343:$D1344)","v":0},{"$f":"SUM(V1337:W1337)","v":0},{"$f":"U1337+X1337","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C1343:$D1344)","v":0},{"$f":"AB1337-U1337","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C1343:$D1344)","v":0},{"$f":"SUM(AE1337:AF1337)","v":0},{"$f":"AD1337+AG1337","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C1343:$D1344)","v":0},{"$f":"AK1337-AD1337","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C1343:$D1344)","v":0},{"$f":"SUM(AN1337:AO1337)","v":0},{"$f":"AM1337+AP1337","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C1343:$D1344)","v":0},{"$f":"AT1337-AM1337","v":0}]
[1,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1339,I1342,I1345:I1349)","v":0},0,576,576,602,0,0,0,0,602,{"$f":"SUM(S1339,S1342,S1345:S1349)","v":0},602,631,0,0,0,631,{"$f":"SUM(Z1339,Z1342,Z1345:Z1349)","v":0},{"$f":"SUM(AA1339,AA1342,AA1345:AA1349)","v":0},631,0,659,0,0,0,659,0,0,659,0,689,0,0,0,689,0,0,689,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1339:AU1339,\"<>0\")-COUNTBLANK(I1339:AU1339))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1340:I1341)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1340:S1341)","v":0},0,{"$f":"SUM(U1340:U1341)","v":0},0,0,0,0,{"$f":"SUM(Z1340:Z1341)","v":0},{"$f":"SUM(AA1340:AA1341)","v":0},0,0,{"$f":"SUM(AD1340:AD1341)","v":0},0,0,{"$f":"SUM(AG1340:AG1341)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP1340:AP1341)","v":0},0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1340,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1340,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},{"$f":"C1316","v":"Water Services Institutional Oversight"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1340","v":0},{"$f":"+'[8]3'!L1330","v":0},{"$f":"+'[8]3'!M1330","v":0},{"$f":"+'[8]3'!N1330","v":0},{"$f":"+SUM('[8]3'!O1330:V1330)","v":0},0,null,{"$f":"R1340-S1340","v":0},0,0,0,{"$f":"SUM(V1340:W1340)","v":0},{"$f":"U1340+X1340","v":0},0,0,{"$f":"U1340+X1340+Z1340+AA1340","v":0},{"$f":"AB1340-U1340","v":0},0,0,0,{"$f":"SUM(AE1340:AF1340)","v":0},{"$f":"AD1340+AG1340","v":0},0,0,{"$f":"AD1340+AG1340+AI1340+AJ1340","v":0},{"$f":"AK1340-AD1340","v":0},0,0,0,{"$f":"SUM(AN1340:AO1340)","v":0},{"$f":"AM1340+AP1340","v":0},0,0,{"$f":"AM1340+AP1340+AR1340+AS1340","v":0},{"$f":"AT1340-AM1340","v":0}]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1341,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1341,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},43,41,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1341","v":0},{"$f":"+'[8]3'!L1331","v":0},{"$f":"+'[8]3'!M1331","v":0},{"$f":"+'[8]3'!N1331","v":0},{"$f":"+SUM('[8]3'!O1331:V1331)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1316","v":"Water Services Institutional Oversight"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1343:I1344)","v":0},0,576,576,602,{"$f":"SUM(N1343:N1344)","v":0},{"$f":"SUM(O1343:O1344)","v":0},{"$f":"SUM(P1343:P1344)","v":0},{"$f":"SUM(Q1343:Q1344)","v":0},{"$f":"SUM(M1342:Q1342)","v":602},{"$f":"SUM(S1343:S1344)","v":0},602,631,0,0,0,631,{"$f":"SUM(Z1343:Z1344)","v":0},0,631,0,659,0,0,0,659,0,0,659,0,689,0,0,0,689,0,0,689,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1343,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1343,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},43,41,null,"Transport equipment",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1343","v":0},{"$f":"+'[8]3'!L1333","v":0},{"$f":"+'[8]3'!M1333","v":0},{"$f":"+'[8]3'!N1333","v":0},{"$f":"+SUM('[8]3'!O1333:V1333)","v":0},{"$f":"SUM(M1343:Q1343)","v":0},null,{"$f":"R1343-S1343","v":0},0,0,0,{"$f":"SUM(V1343:W1343)","v":0},{"$f":"U1343+X1343","v":0},0,0,{"$f":"U1343+X1343+Z1343+AA1343","v":0},{"$f":"AB1343-U1343","v":0},0,0,0,{"$f":"SUM(AE1343:AF1343)","v":0},{"$f":"AD1343+AG1343","v":0},0,0,{"$f":"AD1343+AG1343+AI1343+AJ1343","v":0},{"$f":"AK1343-AD1343","v":0},0,0,0,{"$f":"SUM(AN1343:AO1343)","v":0},{"$f":"AM1343+AP1343","v":0},0,0,{"$f":"AM1343+AP1343+AR1343+AS1343","v":0},{"$f":"AT1343-AM1343","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1344,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1344,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},{"$f":"C1316","v":"Water Services Institutional Oversight"},"Other transfers to households",null,"Other machinery and equipment",null,null,0,0,576,576,{"$f":"+'[7]3'!AB1344","v":602},{"$f":"+'[8]3'!L1334","v":0},{"$f":"+'[8]3'!M1334","v":0},{"$f":"+'[8]3'!N1334","v":0},{"$f":"+SUM('[8]3'!O1334:V1334)","v":0},602,null,602,631,0,0,0,631,0,0,631,0,659,0,0,0,659,0,0,659,0,689,0,0,0,689,0,0,689,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1345,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1345,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1345","v":0},{"$f":"+'[8]3'!L1335","v":0},{"$f":"+'[8]3'!M1335","v":0},{"$f":"+'[8]3'!N1335","v":0},{"$f":"+SUM('[8]3'!O1335:V1335)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1346,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1346,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1346","v":0},{"$f":"+'[8]3'!L1336","v":0},{"$f":"+'[8]3'!M1336","v":0},{"$f":"+'[8]3'!N1336","v":0},{"$f":"+SUM('[8]3'!O1336:V1336)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1347,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1347,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1347","v":0},{"$f":"+'[8]3'!L1337","v":0},{"$f":"+'[8]3'!M1337","v":0},{"$f":"+'[8]3'!N1337","v":0},{"$f":"+SUM('[8]3'!O1337:V1337)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1348,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1348,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1348","v":0},{"$f":"+'[8]3'!L1338","v":0},{"$f":"+'[8]3'!M1338","v":0},{"$f":"+'[8]3'!N1338","v":0},{"$f":"+SUM('[8]3'!O1338:V1338)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1349,Cover!$EM$4:$EM$5030,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$5030),MATCH(F1349,Cover!$EM$4:$EM$5030,0)),0)","v":"041003007000"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,{"$f":"+'[7]3'!AB1349","v":0},{"$f":"+'[8]3'!L1339","v":0},{"$f":"+'[8]3'!M1339","v":0},{"$f":"+'[8]3'!N1339","v":0},{"$f":"+SUM('[8]3'!O1339:V1339)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M1350:Q1350)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,S$298:S$310)","v":0},{"$f":"R1350-S1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,W$298:W$310)","v":0},{"$f":"SUM(V1350:W1350)","v":0},{"$f":"U1350+X1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AA$298:AA$310)","v":0},{"$f":"U1350+X1350+Z1350+AA1350","v":0},{"$f":"AB1350-U1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AF$298:AF$310)","v":0},{"$f":"SUM(AE1350:AF1350)","v":0},{"$f":"AD1350+AG1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AJ$298:AJ$310)","v":0},{"$f":"AD1350+AG1350+AI1350+AJ1350","v":0},{"$f":"AK1350-AD1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AO$298:AO$310)","v":0},{"$f":"SUM(AN1350:AO1350)","v":0},{"$f":"AM1350+AP1350","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AS$298:AS$310)","v":0},{"$f":"AM1350+AP1350+AR1350+AS1350","v":0},{"$f":"AT1350-AM1350","v":0}]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1268,I1314,I1338,I1350)","v":0},{"$f":"SUM(J1268,J1314,J1338,J1350)","v":1000},{"$f":"SUM(K1268,K1314,K1338,K1350)","v":18404},18404,22825,0,0,5746,0,28571,0,28571,23538,-1140,1141,1,23539,0,345,23884,346,24595,-1191,1191,0,24595,0,350,24945,350,25695,-8,8,0,25695,0,355,26050,{"$f":"SUM(AU1268,AU1314,AU1338,AU1350)","v":355}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1352-I1266","v":0},{"$f":"J1352-J1266","v":0},0,0,0,0,0,0,0,0,0,0,-1,0,0,0,-1,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(I1240:I1249,\"=0\")+COUNTBLANK(I1240:I1249))=10))),1,0)","v":0},{"$f":"IF(AND(J1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(J1240:J1249,\"=0\")+COUNTBLANK(J1240:J1249))=10))),1,0)","v":1},{"$f":"IF(AND(K1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(K1240:K1249,\"=0\")+COUNTBLANK(K1240:K1249))=10))),1,0)","v":1},{"$f":"IF(AND(L1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(L1240:L1249,\"=0\")+COUNTBLANK(L1240:L1249))=10))),1,0)","v":1},{"$f":"IF(AND(M1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(M1240:M1249,\"=0\")+COUNTBLANK(M1240:M1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(P1240:P1249,\"=0\")+COUNTBLANK(P1240:P1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(V1240:V1249,\"=0\")+COUNTBLANK(V1240:V1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF(AE1240:AE1249,\"=0\")+COUNTBLANK(AE1240:AE1249))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I1339","v":0},{"$f":"+J1339","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1359:Q1359)","v":0},{"$f":"+S1339","v":0},{"$f":"SUM(T1360:T1361)","v":0},{"$f":"+U1339","v":0},{"$f":"+V1339","v":0},{"$f":"+W1339","v":0},0,0,0,0,0,0,{"$f":"+AD1339","v":0},{"$f":"+AE1339","v":0},{"$f":"+AF1339","v":0},{"$f":"SUM(AG1360:AG1361)","v":0},0,0,0,0,0,{"$f":"+AM1339","v":0},{"$f":"+AN1339","v":0},{"$f":"+AO1339","v":0},{"$f":"SUM(AP1360:AP1361)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1361:Q1361)","v":0},null,{"$f":"R1361-S1361","v":0},0,null,null,{"$f":"SUM(V1361:W1361)","v":0},{"$f":"U1361+X1361","v":0},null,null,{"$f":"U1361+X1361+Z1361+AA1361","v":0},{"$f":"AB1361-U1361","v":0},0,null,null,{"$f":"SUM(AE1361:AF1361)","v":0},{"$f":"AD1361+AG1361","v":0},null,null,{"$f":"AD1361+AG1361+AI1361+AJ1361","v":0},{"$f":"AK1361-AD1361","v":0},null,null,null,{"$f":"SUM(AN1361:AO1361)","v":0},{"$f":"AM1361+AP1361","v":0},null,null,{"$f":"AM1361+AP1361+AR1361+AS1361","v":0},{"$f":"AT1361-AM1361","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(M1362:Q1362)","v":0},null,{"$f":"R1362-S1362","v":0},0,null,null,{"$f":"SUM(V1362:W1362)","v":0},{"$f":"U1362+X1362","v":0},null,null,{"$f":"U1362+X1362+Z1362+AA1362","v":0},{"$f":"AB1362-U1362","v":0},0,null,null,{"$f":"SUM(AE1362:AF1362)","v":0},{"$f":"AD1362+AG1362","v":0},null,null,{"$f":"AD1362+AG1362+AI1362+AJ1362","v":0},{"$f":"AK1362-AD1362","v":0},null,null,null,{"$f":"SUM(AN1362:AO1362)","v":0},{"$f":"AM1362+AP1362","v":0},null,null,{"$f":"AM1362+AP1362+AR1362+AS1362","v":0},{"$f":"AT1362-AM1362","v":0}]

{"sheet":"4","index":7,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"5","index":8,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"6","index":9,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"7","index":10,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV195>1,BV194=BV195),0,BV195)","v":0},"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"8","index":11,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"9","index":12,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

{"sheet":"10","index":13,"n_rows":310,"n_cols":75,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"|||||"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"|||||"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"|||||"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":0},"|||||",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||||",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":14}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"|||Payments for financial assets|Payments for financial assets|"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV299,BV299)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV300,BV300)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV301,BV301)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV302,BV302)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV303,BV303)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV304,BV304)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV305,BV305)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV306,BV306)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV307,BV307)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV308,BV308)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV309,BV309)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"|||Payments for financial assets|Payments for financial assets|",{"$f":"COUNTIF($BV$298:$BV310,BV310)","v":13}]

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

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

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

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

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

{"sheet":"Direct_charges","index":19,"n_rows":329,"n_cols":75,"rows_kept":329,"cut":false,"hidden":false,"merged":[[294,13,294,16],[284,5,284,6],[285,5,285,6],[273,5,273,6],[248,5,248,6],[245,5,245,6],[295,21,295,22],[294,17,296,17],[294,18,296,18],[283,5,283,6],[294,5,294,6],[288,5,288,6],[250,5,250,6],[251,5,251,6],[253,5,253,6],[264,5,264,6],[252,5,252,6],[249,5,249,6],[276,5,276,6],[277,5,277,6],[269,5,269,6],[266,5,266,6],[294,19,296,19],[294,20,296,20],[314,12,315,12],[244,5,244,6],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[30,17,30,20],[31,22,31,24],[32,22,32,24],[181,18,183,18],[237,5,237,6],[181,20,183,20],[42,13,42,16],[181,5,181,6],[181,13,181,16],[42,20,44,20],[193,5,193,6],[190,5,190,6],[191,5,191,6],[194,5,194,6],[314,13,315,13],[313,5,313,6],[181,29,183,29],[29,22,29,24],[30,22,30,24],[42,33,44,33],[42,38,44,38],[42,36,44,36],[42,34,44,34],[181,37,183,37],[42,35,44,35],[42,30,42,32],[43,32,44,32],[181,30,181,32],[42,37,44,37],[181,27,183,27],[182,21,182,22],[42,29,44,29],[42,27,44,27],[42,28,44,28],[42,25,44,25],[43,21,43,22],[42,24,44,24],[42,21,42,23],[43,23,44,23],[181,25,183,25],[8,10,8,12],[17,17,17,20],[21,17,21,20],[22,17,22,20],[23,17,23,20],[14,17,14,20],[15,17,15,20],[16,17,16,20],[18,17,18,20],[11,5,11,19],[19,17,19,20],[20,17,20,20],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[42,47,44,47],[43,30,43,31],[43,39,43,40],[182,39,182,40],[182,30,182,31],[181,38,183,38],[181,46,183,46],[181,47,183,47],[182,32,183,32],[182,41,183,41],[181,33,183,33],[181,34,183,34],[181,43,183,43],[181,45,183,45],[181,44,183,44],[181,35,183,35],[181,36,183,36],[181,42,183,42],[42,45,44,45],[43,41,44,41],[42,42,44,42],[42,43,44,43],[294,46,296,46],[294,45,296,45],[295,39,295,40],[294,43,296,43],[294,44,296,44],[42,46,44,46],[181,39,181,41],[42,39,42,41],[42,44,44,44],[294,47,296,47],[295,23,296,23],[295,32,296,32],[295,41,296,41],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,37,296,37],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,38,296,38],[294,39,294,41],[294,42,296,42],[295,30,295,31],[294,26,296,26],[181,26,183,26],[181,24,183,24],[181,28,183,28],[42,26,44,26],[42,5,42,6],[42,19,44,19],[42,17,44,17],[42,18,44,18],[181,21,181,23],[182,23,183,23],[231,5,231,6],[181,17,183,17],[181,19,183,19],[25,17,25,20],[33,17,33,20],[36,17,37,17],[31,17,31,20],[32,17,32,20],[211,5,211,6],[210,5,210,6],[214,5,214,6],[184,5,184,6],[197,5,197,6],[192,5,192,6],[195,5,195,6],[205,5,205,6],[196,5,196,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[225,5,225,6],[219,5,219,6],[220,5,220,6],[226,5,226,6],[221,5,221,6],[185,5,185,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[227,5,227,6],[278,5,278,6],[213,5,213,6],[33,22,33,24],[34,22,34,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[26,17,26,20],[27,17,27,20],[28,17,28,20],[29,17,29,20],[34,17,34,20],[24,17,24,20],[242,5,242,6],[218,5,218,6],[216,5,216,6],[217,5,217,6],[215,5,215,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[239,5,239,6],[275,5,275,6],[265,5,265,6],[246,5,246,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[267,5,267,6],[272,5,272,6],[243,5,243,6],[241,5,241,6],[301,48,301,49],[302,48,302,49],[189,5,189,6],[203,5,203,6],[212,5,212,6],[208,5,208,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[204,5,204,6],[206,5,206,6],[207,5,207,6],[270,5,270,6],[209,5,209,6],[247,5,247,6],[286,5,286,6],[271,5,271,6],[268,5,268,6],[279,5,279,6],[280,5,280,6],[240,5,240,6],[238,5,238,6],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[309,48,309,49],[263,5,263,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[262,5,262,6],[281,5,281,6],[287,5,287,6],[282,5,282,6],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49]]}
["Row of SP1",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",16,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8+1,0)","v":"Direct charge against the National Revenue Fund"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,{"$f":"+[8]Direct_charges!$F$12:$T$12","v":0}]
[]
[null,null,null,null,null,"Performance information"]
[1,null,null,null,null,"Performance indicators","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1& \" AENE Target\"","v":"2021/22 AENE Target"},{"$f":"MyYearM1& \" Audited outcome\"","v":"2021/22 Audited outcome"},{"$f":"MyYear0 &\" \nTarget\"","v":"2022/23 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited\"","v":"2022/23 \nQuarter 1 Audited"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R16","v":0},null,null,null,{"$f":"+[7]Direct_charges!V16","v":0},0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,{"$f":"+[7]Direct_charges!G17","v":0},null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R17","v":0},null,null,null,{"$f":"+[7]Direct_charges!V17","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R18","v":0},null,null,null,{"$f":"+[7]Direct_charges!V18","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R19","v":0},null,null,null,{"$f":"+[7]Direct_charges!V19","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R20","v":0},null,null,null,{"$f":"+[7]Direct_charges!V20","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R21","v":0},null,null,null,{"$f":"+[7]Direct_charges!V21","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R22","v":0},null,null,null,{"$f":"+[7]Direct_charges!V22","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R23","v":0},null,null,null,{"$f":"+[7]Direct_charges!V23","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R24","v":0},null,null,null,{"$f":"+[7]Direct_charges!V24","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R25","v":0},null,null,null,{"$f":"+[7]Direct_charges!V25","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R26","v":0},null,null,null,{"$f":"+[7]Direct_charges!V26","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R27","v":0},null,null,null,{"$f":"+[7]Direct_charges!V27","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R28","v":0},null,null,null,{"$f":"+[7]Direct_charges!V28","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R29","v":0},null,null,null,{"$f":"+[7]Direct_charges!V29","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R30","v":0},null,null,null,{"$f":"+[7]Direct_charges!V30","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R31","v":0},null,null,null,{"$f":"+[7]Direct_charges!V31","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R32","v":0},null,null,null,{"$f":"+[7]Direct_charges!V32","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R33","v":0},null,null,null,{"$f":"+[7]Direct_charges!V33","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R34","v":0},null,null,null,{"$f":"+[7]Direct_charges!V34","v":0},0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,{"$f":"+[7]Direct_charges!R35","v":0},null,null,null,{"$f":"+[7]Direct_charges!V35","v":0},0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2021/22 Annual Performance Plans and those in the 2022 ENE."]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline realignment."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\nIF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B51=0,0,1)","v":0},{"$f":"IF(LEN(F51)>2,E51,0)","v":0},0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,0,0,0,0,{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,0,0,{"$f":"SUM(AE72:AF72)","v":0},0,{"$f":"SUM(AI47:AI71)","v":0},0,0,0,0,{"$f":"SUM(AN47:AN71)","v":0},0,{"$f":"SUM(AN72:AO72)","v":0},0,0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$335:$F$4080,$F74,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"Direct charge against the National Revenue FundCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F77,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"Direct charge against the National Revenue FundGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$335:$F$4080,$F84,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$335:$F$4080,$F94,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$335:$F$4080,$F104,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE104:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F106,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F106,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0))","v":0},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$335:$F$4080,$F114,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"Direct charge against the National Revenue FundInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Direct charge against the National Revenue FundProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$335:$F$4080,$F124,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Direct charge against the National Revenue FundDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Direct charge against the National Revenue FundHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,{"$f":"$G$8&F132","v":"Direct charge against the National Revenue FundForeign governments and international organisations"},null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,{"$f":"$G$8&F133","v":"Direct charge against the National Revenue FundPublic corporations and private enterprises"},null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$335:$F$4080,$F134,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,Z$330:Z$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,AI$330:AI$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Direct charge against the National Revenue FundNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Households",1,{"$f":"$G$8&F141","v":"Direct charge against the National Revenue FundHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$335:$F$4080,$F144,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F145","v":"Direct charge against the National Revenue FundBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"Direct charge against the National Revenue FundMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"Direct charge against the National Revenue FundHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,"Direct charge against the National Revenue FundPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V157:W157)","v":0},{"$f":"IF(ISERROR(U157+X157),0,U157+X157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE157:AF157)","v":0},{"$f":"IF(ISERROR(AD157+AG157),0,AD157+AG157)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN157:AO157)","v":0},{"$f":"IF(ISERROR(AM157+AP157),0,AM157+AP157)","v":0}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE158:AF158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN158:AO158)","v":0},0,0,0,0,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},0,0,0,0,0,{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AB$322:AB$4052)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AK$322:AK$4052)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AT$322:AT$4052)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,{"$f":"K158-K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"AE290-AE120","v":0},0,0,0,{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"AN290-AN120","v":0},0,0,0,0,{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Transfer Name ","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW185,Cover!$GB$4:$GB$27,0)),0)","v":0},"EconClass",null,1,0,null,null,{"$f":"+[7]Direct_charges!J185","v":0},{"$f":"+[7]Direct_charges!L185","v":0},{"$f":"+[7]Direct_charges!R185","v":0},0,{"$f":"+[7]Direct_charges!AB185","v":0},{"$f":"+[8]Direct_charges!L177","v":0},{"$f":"+[8]Direct_charges!M177","v":0},{"$f":"+[8]Direct_charges!N177","v":0},{"$f":"+SUM([8]Direct_charges!O177:V177)","v":0},{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,0,0,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},0,0,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,0,0,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},0,0,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},0,0,0,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},0,0,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,0,0,{"$f":"+[7]Direct_charges!AY185","v":0},0,0,0,0," ",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BC185=\"\",$BD185=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV185","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ185&\"|\"&$AW185&\"|\"&$AX185&\"|\"&$F185","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV185,BV185)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F186:AX186,\"<>0\")-COUNTBLANK(F186:AX186))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW186,Cover!$GB$4:$GB$27,0)),0)","v":0},"Provincial Revenue Funds",null,2,0,null,null,{"$f":"+[7]Direct_charges!J186","v":0},{"$f":"+[7]Direct_charges!L186","v":0},{"$f":"+[7]Direct_charges!R186","v":0},0,{"$f":"+[7]Direct_charges!AB186","v":0},{"$f":"+[8]Direct_charges!L178","v":0},{"$f":"+[8]Direct_charges!M178","v":0},{"$f":"+[8]Direct_charges!N178","v":0},{"$f":"+SUM([8]Direct_charges!O178:V178)","v":0},0,null,{"$f":"R186-S186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH186+AI186+AJ186","v":0},0,0,0,0,0,0,0,0,{"$f":"AQ186+AR186+AS186","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY186","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV186>1,BV185=BV186),0,BV186)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ186&\"|\"&$AW186&\"|\"&$AX186&\"|\"&$F186","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV186,BV186)","v":2}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW187,Cover!$GB$4:$GB$27,0)),0)","v":0},"Provincial agencies and funds",null,3,0,null,null,{"$f":"+[7]Direct_charges!J187","v":0},{"$f":"+[7]Direct_charges!L187","v":0},{"$f":"+[7]Direct_charges!R187","v":0},0,{"$f":"+[7]Direct_charges!AB187","v":0},{"$f":"+[8]Direct_charges!L179","v":0},{"$f":"+[8]Direct_charges!M179","v":0},{"$f":"+[8]Direct_charges!N179","v":0},{"$f":"+SUM([8]Direct_charges!O179:V179)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY187","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV187,BV187)","v":3}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW188,Cover!$GB$4:$GB$27,0)),0)","v":0},"Municipal bank accounts",null,4,0,null,null,{"$f":"+[7]Direct_charges!J188","v":0},{"$f":"+[7]Direct_charges!L188","v":0},{"$f":"+[7]Direct_charges!R188","v":0},0,{"$f":"+[7]Direct_charges!AB188","v":0},{"$f":"+[8]Direct_charges!L180","v":0},{"$f":"+[8]Direct_charges!M180","v":0},{"$f":"+[8]Direct_charges!N180","v":0},{"$f":"+SUM([8]Direct_charges!O180:V180)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY188","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV188,BV188)","v":4}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW189,Cover!$GB$4:$GB$27,0)),0)","v":0},"Municipal agencies and funds",null,5,0,null,null,{"$f":"+[7]Direct_charges!J189","v":0},{"$f":"+[7]Direct_charges!L189","v":0},{"$f":"+[7]Direct_charges!R189","v":0},0,{"$f":"+[7]Direct_charges!AB189","v":0},{"$f":"+[8]Direct_charges!L181","v":0},{"$f":"+[8]Direct_charges!M181","v":0},{"$f":"+[8]Direct_charges!N181","v":0},{"$f":"+SUM([8]Direct_charges!O181:V181)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT189-AM189","v":0},null,0,0,{"$f":"+[7]Direct_charges!AY189","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV189,BV189)","v":5}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW190,Cover!$GB$4:$GB$27,0)),0)","v":0},"Social security funds",null,6,0,null,null,{"$f":"+[7]Direct_charges!J190","v":0},{"$f":"+[7]Direct_charges!L190","v":0},{"$f":"+[7]Direct_charges!R190","v":0},0,{"$f":"+[7]Direct_charges!AB190","v":0},{"$f":"+[8]Direct_charges!L182","v":0},{"$f":"+[8]Direct_charges!M182","v":0},{"$f":"+[8]Direct_charges!N182","v":0},{"$f":"+SUM([8]Direct_charges!O182:V182)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY190","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV190,BV190)","v":6}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW191,Cover!$GB$4:$GB$27,0)),0)","v":0},"Departmental agencies (non-business entities)",null,7,0,null,null,{"$f":"+[7]Direct_charges!J191","v":0},{"$f":"+[7]Direct_charges!L191","v":0},{"$f":"+[7]Direct_charges!R191","v":0},0,{"$f":"+[7]Direct_charges!AB191","v":0},{"$f":"+[8]Direct_charges!L183","v":0},{"$f":"+[8]Direct_charges!M183","v":0},{"$f":"+[8]Direct_charges!N183","v":0},{"$f":"+SUM([8]Direct_charges!O183:V183)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY191","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV191,BV191)","v":7}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW192,Cover!$GB$4:$GB$27,0)),0)","v":0},"Higher education institutions",null,8,0,null,null,{"$f":"+[7]Direct_charges!J192","v":0},{"$f":"+[7]Direct_charges!L192","v":0},{"$f":"+[7]Direct_charges!R192","v":0},0,{"$f":"+[7]Direct_charges!AB192","v":0},{"$f":"+[8]Direct_charges!L184","v":0},{"$f":"+[8]Direct_charges!M184","v":0},{"$f":"+[8]Direct_charges!N184","v":0},{"$f":"+SUM([8]Direct_charges!O184:V184)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY192","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV192,BV192)","v":8}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW193,Cover!$GB$4:$GB$27,0)),0)","v":0},"Foreign governments and international organisations",null,9,0,null,null,{"$f":"+[7]Direct_charges!J193","v":0},{"$f":"+[7]Direct_charges!L193","v":0},{"$f":"+[7]Direct_charges!R193","v":0},0,{"$f":"+[7]Direct_charges!AB193","v":0},{"$f":"+[8]Direct_charges!L185","v":0},{"$f":"+[8]Direct_charges!M185","v":0},{"$f":"+[8]Direct_charges!N185","v":0},{"$f":"+SUM([8]Direct_charges!O185:V185)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY193","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV193,BV193)","v":9}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW194,Cover!$GB$4:$GB$27,0)),0)","v":0},"Subsidies on products and production (pc)",null,10,0,null,null,{"$f":"+[7]Direct_charges!J194","v":0},{"$f":"+[7]Direct_charges!L194","v":0},{"$f":"+[7]Direct_charges!R194","v":0},0,{"$f":"+[7]Direct_charges!AB194","v":0},{"$f":"+[8]Direct_charges!L186","v":0},{"$f":"+[8]Direct_charges!M186","v":0},{"$f":"+[8]Direct_charges!N186","v":0},{"$f":"+SUM([8]Direct_charges!O186:V186)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY194","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV194,BV194)","v":10}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW195,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to public corporations",null,11,0,null,null,{"$f":"+[7]Direct_charges!J195","v":0},{"$f":"+[7]Direct_charges!L195","v":0},{"$f":"+[7]Direct_charges!R195","v":0},0,{"$f":"+[7]Direct_charges!AB195","v":0},{"$f":"+[8]Direct_charges!L187","v":0},{"$f":"+[8]Direct_charges!M187","v":0},{"$f":"+[8]Direct_charges!N187","v":0},{"$f":"+SUM([8]Direct_charges!O187:V187)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY195","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV195,BV195)","v":11}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW196,Cover!$GB$4:$GB$27,0)),0)","v":0},"Subsidies on products and production (pe)",null,12,0,null,null,{"$f":"+[7]Direct_charges!J196","v":0},{"$f":"+[7]Direct_charges!L196","v":0},{"$f":"+[7]Direct_charges!R196","v":0},0,{"$f":"+[7]Direct_charges!AB196","v":0},{"$f":"+[8]Direct_charges!L188","v":0},{"$f":"+[8]Direct_charges!M188","v":0},{"$f":"+[8]Direct_charges!N188","v":0},{"$f":"+SUM([8]Direct_charges!O188:V188)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY196","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV196,BV196)","v":12}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW197,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to private enterprises",null,13,0,null,null,{"$f":"+[7]Direct_charges!J197","v":0},{"$f":"+[7]Direct_charges!L197","v":0},{"$f":"+[7]Direct_charges!R197","v":0},0,{"$f":"+[7]Direct_charges!AB197","v":0},{"$f":"+[8]Direct_charges!L189","v":0},{"$f":"+[8]Direct_charges!M189","v":0},{"$f":"+[8]Direct_charges!N189","v":0},{"$f":"+SUM([8]Direct_charges!O189:V189)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY197","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV197,BV197)","v":13}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW198,Cover!$GB$4:$GB$27,0)),0)","v":0},"Non-profit institutions",null,14,0,null,null,{"$f":"+[7]Direct_charges!J198","v":0},{"$f":"+[7]Direct_charges!L198","v":0},{"$f":"+[7]Direct_charges!R198","v":0},0,{"$f":"+[7]Direct_charges!AB198","v":0},{"$f":"+[8]Direct_charges!L190","v":0},{"$f":"+[8]Direct_charges!M190","v":0},{"$f":"+[8]Direct_charges!N190","v":0},{"$f":"+SUM([8]Direct_charges!O190:V190)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY198","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV198,BV198)","v":14}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW199,Cover!$GB$4:$GB$27,0)),0)","v":0},"Social benefits",null,15,0,null,null,{"$f":"+[7]Direct_charges!J199","v":0},{"$f":"+[7]Direct_charges!L199","v":0},{"$f":"+[7]Direct_charges!R199","v":0},0,{"$f":"+[7]Direct_charges!AB199","v":0},{"$f":"+[8]Direct_charges!L191","v":0},{"$f":"+[8]Direct_charges!M191","v":0},{"$f":"+[8]Direct_charges!N191","v":0},{"$f":"+SUM([8]Direct_charges!O191:V191)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY199","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV199,BV199)","v":15}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW200,Cover!$GB$4:$GB$27,0)),0)","v":0},"Other transfers to households",null,16,0,null,null,{"$f":"+[7]Direct_charges!J200","v":0},{"$f":"+[7]Direct_charges!L200","v":0},{"$f":"+[7]Direct_charges!R200","v":0},0,{"$f":"+[7]Direct_charges!AB200","v":0},{"$f":"+[8]Direct_charges!L192","v":0},{"$f":"+[8]Direct_charges!M192","v":0},{"$f":"+[8]Direct_charges!N192","v":0},{"$f":"+SUM([8]Direct_charges!O192:V192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY200","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV200,BV200)","v":16}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW201,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,17,0,null,null,{"$f":"+[7]Direct_charges!J201","v":0},{"$f":"+[7]Direct_charges!L201","v":0},{"$f":"+[7]Direct_charges!R201","v":0},0,{"$f":"+[7]Direct_charges!AB201","v":0},{"$f":"+[8]Direct_charges!L193","v":0},{"$f":"+[8]Direct_charges!M193","v":0},{"$f":"+[8]Direct_charges!N193","v":0},{"$f":"+SUM([8]Direct_charges!O193:V193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY201","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV201,BV201)","v":17}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW202,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,18,0,null,null,{"$f":"+[7]Direct_charges!J202","v":0},{"$f":"+[7]Direct_charges!L202","v":0},{"$f":"+[7]Direct_charges!R202","v":0},0,{"$f":"+[7]Direct_charges!AB202","v":0},{"$f":"+[8]Direct_charges!L194","v":0},{"$f":"+[8]Direct_charges!M194","v":0},{"$f":"+[8]Direct_charges!N194","v":0},{"$f":"+SUM([8]Direct_charges!O194:V194)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY202","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV202,BV202)","v":18}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW203,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,19,0,null,null,{"$f":"+[7]Direct_charges!J203","v":0},{"$f":"+[7]Direct_charges!L203","v":0},{"$f":"+[7]Direct_charges!R203","v":0},0,{"$f":"+[7]Direct_charges!AB203","v":0},{"$f":"+[8]Direct_charges!L195","v":0},{"$f":"+[8]Direct_charges!M195","v":0},{"$f":"+[8]Direct_charges!N195","v":0},{"$f":"+SUM([8]Direct_charges!O195:V195)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY203","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV203,BV203)","v":19}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW204,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,20,0,null,null,{"$f":"+[7]Direct_charges!J204","v":0},{"$f":"+[7]Direct_charges!L204","v":0},{"$f":"+[7]Direct_charges!R204","v":0},0,{"$f":"+[7]Direct_charges!AB204","v":0},{"$f":"+[8]Direct_charges!L196","v":0},{"$f":"+[8]Direct_charges!M196","v":0},{"$f":"+[8]Direct_charges!N196","v":0},{"$f":"+SUM([8]Direct_charges!O196:V196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY204","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV204,BV204)","v":20}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW205,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,21,0,null,null,{"$f":"+[7]Direct_charges!J205","v":0},{"$f":"+[7]Direct_charges!L205","v":0},{"$f":"+[7]Direct_charges!R205","v":0},0,{"$f":"+[7]Direct_charges!AB205","v":0},{"$f":"+[8]Direct_charges!L197","v":0},{"$f":"+[8]Direct_charges!M197","v":0},{"$f":"+[8]Direct_charges!N197","v":0},{"$f":"+SUM([8]Direct_charges!O197:V197)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY205","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV205,BV205)","v":21}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW206,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,22,0,null,null,{"$f":"+[7]Direct_charges!J206","v":0},{"$f":"+[7]Direct_charges!L206","v":0},{"$f":"+[7]Direct_charges!R206","v":0},0,{"$f":"+[7]Direct_charges!AB206","v":0},{"$f":"+[8]Direct_charges!L198","v":0},{"$f":"+[8]Direct_charges!M198","v":0},{"$f":"+[8]Direct_charges!N198","v":0},{"$f":"+SUM([8]Direct_charges!O198:V198)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY206","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV206,BV206)","v":22}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW207,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,23,0,null,null,{"$f":"+[7]Direct_charges!J207","v":0},{"$f":"+[7]Direct_charges!L207","v":0},{"$f":"+[7]Direct_charges!R207","v":0},0,{"$f":"+[7]Direct_charges!AB207","v":0},{"$f":"+[8]Direct_charges!L199","v":0},{"$f":"+[8]Direct_charges!M199","v":0},{"$f":"+[8]Direct_charges!N199","v":0},{"$f":"+SUM([8]Direct_charges!O199:V199)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY207","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV207,BV207)","v":23}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW208,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,24,0,null,null,{"$f":"+[7]Direct_charges!J208","v":0},{"$f":"+[7]Direct_charges!L208","v":0},{"$f":"+[7]Direct_charges!R208","v":0},0,{"$f":"+[7]Direct_charges!AB208","v":0},{"$f":"+[8]Direct_charges!L200","v":0},{"$f":"+[8]Direct_charges!M200","v":0},{"$f":"+[8]Direct_charges!N200","v":0},{"$f":"+SUM([8]Direct_charges!O200:V200)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY208","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV208,BV208)","v":24}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW209,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,25,0,null,null,{"$f":"+[7]Direct_charges!J209","v":0},{"$f":"+[7]Direct_charges!L209","v":0},{"$f":"+[7]Direct_charges!R209","v":0},0,{"$f":"+[7]Direct_charges!AB209","v":0},{"$f":"+[8]Direct_charges!L201","v":0},{"$f":"+[8]Direct_charges!M201","v":0},{"$f":"+[8]Direct_charges!N201","v":0},{"$f":"+SUM([8]Direct_charges!O201:V201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY209","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV209,BV209)","v":25}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW210,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,26,0,null,null,{"$f":"+[7]Direct_charges!J210","v":0},{"$f":"+[7]Direct_charges!L210","v":0},{"$f":"+[7]Direct_charges!R210","v":0},0,{"$f":"+[7]Direct_charges!AB210","v":0},{"$f":"+[8]Direct_charges!L202","v":0},{"$f":"+[8]Direct_charges!M202","v":0},{"$f":"+[8]Direct_charges!N202","v":0},{"$f":"+SUM([8]Direct_charges!O202:V202)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY210","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV210,BV210)","v":26}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW211,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,27,0,null,null,{"$f":"+[7]Direct_charges!J211","v":0},{"$f":"+[7]Direct_charges!L211","v":0},{"$f":"+[7]Direct_charges!R211","v":0},0,{"$f":"+[7]Direct_charges!AB211","v":0},{"$f":"+[8]Direct_charges!L203","v":0},{"$f":"+[8]Direct_charges!M203","v":0},{"$f":"+[8]Direct_charges!N203","v":0},{"$f":"+SUM([8]Direct_charges!O203:V203)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY211","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV211,BV211)","v":27}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW212,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,28,0,null,null,{"$f":"+[7]Direct_charges!J212","v":0},{"$f":"+[7]Direct_charges!L212","v":0},{"$f":"+[7]Direct_charges!R212","v":0},0,{"$f":"+[7]Direct_charges!AB212","v":0},{"$f":"+[8]Direct_charges!L204","v":0},{"$f":"+[8]Direct_charges!M204","v":0},{"$f":"+[8]Direct_charges!N204","v":0},{"$f":"+SUM([8]Direct_charges!O204:V204)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY212","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV212,BV212)","v":28}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW213,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,29,0,null,null,{"$f":"+[7]Direct_charges!J213","v":0},{"$f":"+[7]Direct_charges!L213","v":0},{"$f":"+[7]Direct_charges!R213","v":0},0,{"$f":"+[7]Direct_charges!AB213","v":0},{"$f":"+[8]Direct_charges!L205","v":0},{"$f":"+[8]Direct_charges!M205","v":0},{"$f":"+[8]Direct_charges!N205","v":0},{"$f":"+SUM([8]Direct_charges!O205:V205)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY213","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV213,BV213)","v":29}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW214,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,30,0,null,null,{"$f":"+[7]Direct_charges!J214","v":0},{"$f":"+[7]Direct_charges!L214","v":0},{"$f":"+[7]Direct_charges!R214","v":0},0,{"$f":"+[7]Direct_charges!AB214","v":0},{"$f":"+[8]Direct_charges!L206","v":0},{"$f":"+[8]Direct_charges!M206","v":0},{"$f":"+[8]Direct_charges!N206","v":0},{"$f":"+SUM([8]Direct_charges!O206:V206)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY214","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV214,BV214)","v":30}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW215,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,31,0,null,null,{"$f":"+[7]Direct_charges!J215","v":0},{"$f":"+[7]Direct_charges!L215","v":0},{"$f":"+[7]Direct_charges!R215","v":0},0,{"$f":"+[7]Direct_charges!AB215","v":0},{"$f":"+[8]Direct_charges!L207","v":0},{"$f":"+[8]Direct_charges!M207","v":0},{"$f":"+[8]Direct_charges!N207","v":0},{"$f":"+SUM([8]Direct_charges!O207:V207)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY215","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV215,BV215)","v":31}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW216,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,32,0,null,null,{"$f":"+[7]Direct_charges!J216","v":0},{"$f":"+[7]Direct_charges!L216","v":0},{"$f":"+[7]Direct_charges!R216","v":0},0,{"$f":"+[7]Direct_charges!AB216","v":0},{"$f":"+[8]Direct_charges!L208","v":0},{"$f":"+[8]Direct_charges!M208","v":0},{"$f":"+[8]Direct_charges!N208","v":0},{"$f":"+SUM([8]Direct_charges!O208:V208)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY216","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV216,BV216)","v":32}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW217,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,33,0,null,null,{"$f":"+[7]Direct_charges!J217","v":0},{"$f":"+[7]Direct_charges!L217","v":0},{"$f":"+[7]Direct_charges!R217","v":0},0,{"$f":"+[7]Direct_charges!AB217","v":0},{"$f":"+[8]Direct_charges!L209","v":0},{"$f":"+[8]Direct_charges!M209","v":0},{"$f":"+[8]Direct_charges!N209","v":0},{"$f":"+SUM([8]Direct_charges!O209:V209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY217","v":0},0,0,0,0," ",{"$f":"IF(AND(SUM($I217:$AU217)<>0,OR($F217=\"\",$AW217=\"\",$AX217=\"\",$BC217=\"\",$BD217=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV217,BV217)","v":33}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW218,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,34,0,null,null,{"$f":"+[7]Direct_charges!J218","v":0},{"$f":"+[7]Direct_charges!L218","v":0},{"$f":"+[7]Direct_charges!R218","v":0},0,{"$f":"+[7]Direct_charges!AB218","v":0},{"$f":"+[8]Direct_charges!L210","v":0},{"$f":"+[8]Direct_charges!M210","v":0},{"$f":"+[8]Direct_charges!N210","v":0},{"$f":"+SUM([8]Direct_charges!O210:V210)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY218","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV218,BV218)","v":34}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW219,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,35,0,null,null,{"$f":"+[7]Direct_charges!J219","v":0},{"$f":"+[7]Direct_charges!L219","v":0},{"$f":"+[7]Direct_charges!R219","v":0},0,{"$f":"+[7]Direct_charges!AB219","v":0},{"$f":"+[8]Direct_charges!L211","v":0},{"$f":"+[8]Direct_charges!M211","v":0},{"$f":"+[8]Direct_charges!N211","v":0},{"$f":"+SUM([8]Direct_charges!O211:V211)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY219","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV219,BV219)","v":35}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW220,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,36,0,null,null,{"$f":"+[7]Direct_charges!J220","v":0},{"$f":"+[7]Direct_charges!L220","v":0},{"$f":"+[7]Direct_charges!R220","v":0},0,{"$f":"+[7]Direct_charges!AB220","v":0},{"$f":"+[8]Direct_charges!L212","v":0},{"$f":"+[8]Direct_charges!M212","v":0},{"$f":"+[8]Direct_charges!N212","v":0},{"$f":"+SUM([8]Direct_charges!O212:V212)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY220","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV220,BV220)","v":36}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW221,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,37,0,null,null,{"$f":"+[7]Direct_charges!J221","v":0},{"$f":"+[7]Direct_charges!L221","v":0},{"$f":"+[7]Direct_charges!R221","v":0},0,{"$f":"+[7]Direct_charges!AB221","v":0},{"$f":"+[8]Direct_charges!L213","v":0},{"$f":"+[8]Direct_charges!M213","v":0},{"$f":"+[8]Direct_charges!N213","v":0},{"$f":"+SUM([8]Direct_charges!O213:V213)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY221","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV221,BV221)","v":37}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW222,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,38,0,null,null,{"$f":"+[7]Direct_charges!J222","v":0},{"$f":"+[7]Direct_charges!L222","v":0},{"$f":"+[7]Direct_charges!R222","v":0},0,{"$f":"+[7]Direct_charges!AB222","v":0},{"$f":"+[8]Direct_charges!L214","v":0},{"$f":"+[8]Direct_charges!M214","v":0},{"$f":"+[8]Direct_charges!N214","v":0},{"$f":"+SUM([8]Direct_charges!O214:V214)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY222","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV222,BV222)","v":38}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW223,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,39,0,null,null,{"$f":"+[7]Direct_charges!J223","v":0},{"$f":"+[7]Direct_charges!L223","v":0},{"$f":"+[7]Direct_charges!R223","v":0},0,{"$f":"+[7]Direct_charges!AB223","v":0},{"$f":"+[8]Direct_charges!L215","v":0},{"$f":"+[8]Direct_charges!M215","v":0},{"$f":"+[8]Direct_charges!N215","v":0},{"$f":"+SUM([8]Direct_charges!O215:V215)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY223","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV223,BV223)","v":39}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW224,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,40,0,null,null,{"$f":"+[7]Direct_charges!J224","v":0},{"$f":"+[7]Direct_charges!L224","v":0},{"$f":"+[7]Direct_charges!R224","v":0},0,{"$f":"+[7]Direct_charges!AB224","v":0},{"$f":"+[8]Direct_charges!L216","v":0},{"$f":"+[8]Direct_charges!M216","v":0},{"$f":"+[8]Direct_charges!N216","v":0},{"$f":"+SUM([8]Direct_charges!O216:V216)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY224","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV224,BV224)","v":40}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW225,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,41,0,null,null,{"$f":"+[7]Direct_charges!J225","v":0},{"$f":"+[7]Direct_charges!L225","v":0},{"$f":"+[7]Direct_charges!R225","v":0},0,{"$f":"+[7]Direct_charges!AB225","v":0},{"$f":"+[8]Direct_charges!L217","v":0},{"$f":"+[8]Direct_charges!M217","v":0},{"$f":"+[8]Direct_charges!N217","v":0},{"$f":"+SUM([8]Direct_charges!O217:V217)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY225","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV225,BV225)","v":41}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW226,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,42,0,null,null,{"$f":"+[7]Direct_charges!J226","v":0},{"$f":"+[7]Direct_charges!L226","v":0},{"$f":"+[7]Direct_charges!R226","v":0},0,{"$f":"+[7]Direct_charges!AB226","v":0},{"$f":"+[8]Direct_charges!L218","v":0},{"$f":"+[8]Direct_charges!M218","v":0},{"$f":"+[8]Direct_charges!N218","v":0},{"$f":"+SUM([8]Direct_charges!O218:V218)","v":0},0,null,0,0,0,0,{"$f":"SUM(V226:W226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE226:AF226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN226:AO226)","v":0},0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY226","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV226,BV226)","v":42}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW227,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,43,0,null,null,{"$f":"+[7]Direct_charges!J227","v":0},{"$f":"+[7]Direct_charges!L227","v":0},{"$f":"+[7]Direct_charges!R227","v":0},0,{"$f":"+[7]Direct_charges!AB227","v":0},{"$f":"+[8]Direct_charges!L219","v":0},{"$f":"+[8]Direct_charges!M219","v":0},{"$f":"+[8]Direct_charges!N219","v":0},{"$f":"+SUM([8]Direct_charges!O219:V219)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE227:AF227)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN227:AO227)","v":0},0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY227","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV227,BV227)","v":43}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW228,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,44,0,null,null,{"$f":"+[7]Direct_charges!J228","v":0},{"$f":"+[7]Direct_charges!L228","v":0},{"$f":"+[7]Direct_charges!R228","v":0},0,{"$f":"+[7]Direct_charges!AB228","v":0},{"$f":"+[8]Direct_charges!L220","v":0},{"$f":"+[8]Direct_charges!M220","v":0},{"$f":"+[8]Direct_charges!N220","v":0},{"$f":"+SUM([8]Direct_charges!O220:V220)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY228","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV228,BV228)","v":44}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW229,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,45,0,null,null,{"$f":"+[7]Direct_charges!J229","v":0},{"$f":"+[7]Direct_charges!L229","v":0},{"$f":"+[7]Direct_charges!R229","v":0},0,{"$f":"+[7]Direct_charges!AB229","v":0},{"$f":"+[8]Direct_charges!L221","v":0},{"$f":"+[8]Direct_charges!M221","v":0},{"$f":"+[8]Direct_charges!N221","v":0},{"$f":"+SUM([8]Direct_charges!O221:V221)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY229","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV229,BV229)","v":45}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW230,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,46,0,null,null,{"$f":"+[7]Direct_charges!J230","v":0},{"$f":"+[7]Direct_charges!L230","v":0},{"$f":"+[7]Direct_charges!R230","v":0},0,{"$f":"+[7]Direct_charges!AB230","v":0},{"$f":"+[8]Direct_charges!L222","v":0},{"$f":"+[8]Direct_charges!M222","v":0},{"$f":"+[8]Direct_charges!N222","v":0},{"$f":"+SUM([8]Direct_charges!O222:V222)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY230","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV230,BV230)","v":46}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW231,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,47,0,null,null,{"$f":"+[7]Direct_charges!J231","v":0},{"$f":"+[7]Direct_charges!L231","v":0},{"$f":"+[7]Direct_charges!R231","v":0},0,{"$f":"+[7]Direct_charges!AB231","v":0},{"$f":"+[8]Direct_charges!L223","v":0},{"$f":"+[8]Direct_charges!M223","v":0},{"$f":"+[8]Direct_charges!N223","v":0},{"$f":"+SUM([8]Direct_charges!O223:V223)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY231","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV231,BV231)","v":47}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW232,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,48,0,null,null,{"$f":"+[7]Direct_charges!J232","v":0},{"$f":"+[7]Direct_charges!L232","v":0},{"$f":"+[7]Direct_charges!R232","v":0},0,{"$f":"+[7]Direct_charges!AB232","v":0},{"$f":"+[8]Direct_charges!L224","v":0},{"$f":"+[8]Direct_charges!M224","v":0},{"$f":"+[8]Direct_charges!N224","v":0},{"$f":"+SUM([8]Direct_charges!O224:V224)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY232","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV232,BV232)","v":48}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW233,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,49,0,null,null,{"$f":"+[7]Direct_charges!J233","v":0},{"$f":"+[7]Direct_charges!L233","v":0},{"$f":"+[7]Direct_charges!R233","v":0},0,{"$f":"+[7]Direct_charges!AB233","v":0},{"$f":"+[8]Direct_charges!L225","v":0},{"$f":"+[8]Direct_charges!M225","v":0},{"$f":"+[8]Direct_charges!N225","v":0},{"$f":"+SUM([8]Direct_charges!O225:V225)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY233","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV233,BV233)","v":49}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW234,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,50,0,null,null,{"$f":"+[7]Direct_charges!J234","v":0},{"$f":"+[7]Direct_charges!L234","v":0},{"$f":"+[7]Direct_charges!R234","v":0},0,{"$f":"+[7]Direct_charges!AB234","v":0},{"$f":"+[8]Direct_charges!L226","v":0},{"$f":"+[8]Direct_charges!M226","v":0},{"$f":"+[8]Direct_charges!N226","v":0},{"$f":"+SUM([8]Direct_charges!O226:V226)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY234","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV234,BV234)","v":50}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW235,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,51,0,null,null,{"$f":"+[7]Direct_charges!J235","v":0},{"$f":"+[7]Direct_charges!L235","v":0},{"$f":"+[7]Direct_charges!R235","v":0},0,{"$f":"+[7]Direct_charges!AB235","v":0},{"$f":"+[8]Direct_charges!L227","v":0},{"$f":"+[8]Direct_charges!M227","v":0},{"$f":"+[8]Direct_charges!N227","v":0},{"$f":"+SUM([8]Direct_charges!O227:V227)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY235","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV235,BV235)","v":51}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW236,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,52,0,null,null,{"$f":"+[7]Direct_charges!J236","v":0},{"$f":"+[7]Direct_charges!L236","v":0},{"$f":"+[7]Direct_charges!R236","v":0},0,{"$f":"+[7]Direct_charges!AB236","v":0},{"$f":"+[8]Direct_charges!L228","v":0},{"$f":"+[8]Direct_charges!M228","v":0},{"$f":"+[8]Direct_charges!N228","v":0},{"$f":"+SUM([8]Direct_charges!O228:V228)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY236","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV236,BV236)","v":52}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW237,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,53,0,null,null,{"$f":"+[7]Direct_charges!J237","v":0},{"$f":"+[7]Direct_charges!L237","v":0},{"$f":"+[7]Direct_charges!R237","v":0},0,{"$f":"+[7]Direct_charges!AB237","v":0},{"$f":"+[8]Direct_charges!L229","v":0},{"$f":"+[8]Direct_charges!M229","v":0},{"$f":"+[8]Direct_charges!N229","v":0},{"$f":"+SUM([8]Direct_charges!O229:V229)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY237","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV237,BV237)","v":53}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW238,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,54,0,null,null,{"$f":"+[7]Direct_charges!J238","v":0},{"$f":"+[7]Direct_charges!L238","v":0},{"$f":"+[7]Direct_charges!R238","v":0},0,{"$f":"+[7]Direct_charges!AB238","v":0},{"$f":"+[8]Direct_charges!L230","v":0},{"$f":"+[8]Direct_charges!M230","v":0},{"$f":"+[8]Direct_charges!N230","v":0},{"$f":"+SUM([8]Direct_charges!O230:V230)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY238","v":0},0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV238,BV238)","v":54}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW239,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,55,0,null,null,{"$f":"+[7]Direct_charges!J239","v":0},{"$f":"+[7]Direct_charges!L239","v":0},{"$f":"+[7]Direct_charges!R239","v":0},0,{"$f":"+[7]Direct_charges!AB239","v":0},{"$f":"+[8]Direct_charges!L231","v":0},{"$f":"+[8]Direct_charges!M231","v":0},{"$f":"+[8]Direct_charges!N231","v":0},{"$f":"+SUM([8]Direct_charges!O231:V231)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY239","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV239,BV239)","v":55}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW240,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,56,0,null,null,{"$f":"+[7]Direct_charges!J240","v":0},{"$f":"+[7]Direct_charges!L240","v":0},{"$f":"+[7]Direct_charges!R240","v":0},0,{"$f":"+[7]Direct_charges!AB240","v":0},{"$f":"+[8]Direct_charges!L232","v":0},{"$f":"+[8]Direct_charges!M232","v":0},{"$f":"+[8]Direct_charges!N232","v":0},{"$f":"+SUM([8]Direct_charges!O232:V232)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY240","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV240,BV240)","v":56}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW241,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,57,0,null,null,{"$f":"+[7]Direct_charges!J241","v":0},{"$f":"+[7]Direct_charges!L241","v":0},{"$f":"+[7]Direct_charges!R241","v":0},0,{"$f":"+[7]Direct_charges!AB241","v":0},{"$f":"+[8]Direct_charges!L233","v":0},{"$f":"+[8]Direct_charges!M233","v":0},{"$f":"+[8]Direct_charges!N233","v":0},{"$f":"+SUM([8]Direct_charges!O233:V233)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY241","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV241,BV241)","v":57}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW242,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,58,0,null,null,{"$f":"+[7]Direct_charges!J242","v":0},{"$f":"+[7]Direct_charges!L242","v":0},{"$f":"+[7]Direct_charges!R242","v":0},0,{"$f":"+[7]Direct_charges!AB242","v":0},{"$f":"+[8]Direct_charges!L234","v":0},{"$f":"+[8]Direct_charges!M234","v":0},{"$f":"+[8]Direct_charges!N234","v":0},{"$f":"+SUM([8]Direct_charges!O234:V234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY242","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV242,BV242)","v":58}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW243,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,59,0,null,null,{"$f":"+[7]Direct_charges!J243","v":0},{"$f":"+[7]Direct_charges!L243","v":0},{"$f":"+[7]Direct_charges!R243","v":0},0,{"$f":"+[7]Direct_charges!AB243","v":0},{"$f":"+[8]Direct_charges!L235","v":0},{"$f":"+[8]Direct_charges!M235","v":0},{"$f":"+[8]Direct_charges!N235","v":0},{"$f":"+SUM([8]Direct_charges!O235:V235)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY243","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV243,BV243)","v":59}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW244,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,60,0,null,null,{"$f":"+[7]Direct_charges!J244","v":0},{"$f":"+[7]Direct_charges!L244","v":0},{"$f":"+[7]Direct_charges!R244","v":0},0,{"$f":"+[7]Direct_charges!AB244","v":0},{"$f":"+[8]Direct_charges!L236","v":0},{"$f":"+[8]Direct_charges!M236","v":0},{"$f":"+[8]Direct_charges!N236","v":0},{"$f":"+SUM([8]Direct_charges!O236:V236)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY244","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV244,BV244)","v":60}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW245,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,61,0,null,null,{"$f":"+[7]Direct_charges!J245","v":0},{"$f":"+[7]Direct_charges!L245","v":0},{"$f":"+[7]Direct_charges!R245","v":0},0,{"$f":"+[7]Direct_charges!AB245","v":0},{"$f":"+[8]Direct_charges!L237","v":0},{"$f":"+[8]Direct_charges!M237","v":0},{"$f":"+[8]Direct_charges!N237","v":0},{"$f":"+SUM([8]Direct_charges!O237:V237)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY245","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV245,BV245)","v":61}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW246,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,62,0,null,null,{"$f":"+[7]Direct_charges!J246","v":0},{"$f":"+[7]Direct_charges!L246","v":0},{"$f":"+[7]Direct_charges!R246","v":0},0,{"$f":"+[7]Direct_charges!AB246","v":0},{"$f":"+[8]Direct_charges!L238","v":0},{"$f":"+[8]Direct_charges!M238","v":0},{"$f":"+[8]Direct_charges!N238","v":0},{"$f":"+SUM([8]Direct_charges!O238:V238)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY246","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV246,BV246)","v":62}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW247,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,63,0,null,null,{"$f":"+[7]Direct_charges!J247","v":0},{"$f":"+[7]Direct_charges!L247","v":0},{"$f":"+[7]Direct_charges!R247","v":0},0,{"$f":"+[7]Direct_charges!AB247","v":0},{"$f":"+[8]Direct_charges!L239","v":0},{"$f":"+[8]Direct_charges!M239","v":0},{"$f":"+[8]Direct_charges!N239","v":0},{"$f":"+SUM([8]Direct_charges!O239:V239)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY247","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV247,BV247)","v":63}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW248,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,64,0,null,null,{"$f":"+[7]Direct_charges!J248","v":0},{"$f":"+[7]Direct_charges!L248","v":0},{"$f":"+[7]Direct_charges!R248","v":0},0,{"$f":"+[7]Direct_charges!AB248","v":0},{"$f":"+[8]Direct_charges!L240","v":0},{"$f":"+[8]Direct_charges!M240","v":0},{"$f":"+[8]Direct_charges!N240","v":0},{"$f":"+SUM([8]Direct_charges!O240:V240)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY248","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV248,BV248)","v":64}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW249,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,65,0,null,null,{"$f":"+[7]Direct_charges!J249","v":0},{"$f":"+[7]Direct_charges!L249","v":0},{"$f":"+[7]Direct_charges!R249","v":0},0,{"$f":"+[7]Direct_charges!AB249","v":0},{"$f":"+[8]Direct_charges!L241","v":0},{"$f":"+[8]Direct_charges!M241","v":0},{"$f":"+[8]Direct_charges!N241","v":0},{"$f":"+SUM([8]Direct_charges!O241:V241)","v":0},{"$f":"SUM(M249:Q249)","v":0},null,0,0,0,0,{"$f":"SUM(V249:W249)","v":0},{"$f":"U249+X249","v":0},0,0,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},0,0,0,0,{"$f":"AD249+AG249","v":0},0,0,0,{"$f":"AK249-AD249","v":0},0,0,0,0,{"$f":"AM249+AP249","v":0},0,0,0,{"$f":"AT249-AM249","v":0},null,0,0,{"$f":"+[7]Direct_charges!AY249","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV249,BV249)","v":65}]
[{"$f":"IF(SUM(COUNTIF(F250:AX250,\"<>0\")-COUNTBLANK(F250:AX250))<>0,1,0)","v":0},{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW250,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,66,0,null,null,{"$f":"+[7]Direct_charges!J250","v":0},{"$f":"+[7]Direct_charges!L250","v":0},{"$f":"+[7]Direct_charges!R250","v":0},0,{"$f":"+[7]Direct_charges!AB250","v":0},{"$f":"+[8]Direct_charges!L242","v":0},{"$f":"+[8]Direct_charges!M242","v":0},{"$f":"+[8]Direct_charges!N242","v":0},{"$f":"+SUM([8]Direct_charges!O242:V242)","v":0},0,null,{"$f":"R250-S250","v":0},0,0,0,0,{"$f":"U250+X250","v":0},0,0,{"$f":"Y250+Z250+AA250","v":0},{"$f":"AB250-U250","v":0},0,0,0,0,{"$f":"AD250+AG250","v":0},0,0,{"$f":"AH250+AI250+AJ250","v":0},{"$f":"AK250-AD250","v":0},0,0,0,0,{"$f":"AM250+AP250","v":0},0,0,{"$f":"AQ250+AR250+AS250","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY250","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV250>1,BV249=BV250),0,BV250)","v":0},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ250&\"|\"&$AW250&\"|\"&$AX250&\"|\"&$F250","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0"},{"$f":"COUNTIF($BV$185:$BV250,BV250)","v":66}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW251,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,67,0,null,null,{"$f":"+[7]Direct_charges!J251","v":0},{"$f":"+[7]Direct_charges!L251","v":0},{"$f":"+[7]Direct_charges!R251","v":0},0,{"$f":"+[7]Direct_charges!AB251","v":0},{"$f":"+[8]Direct_charges!L243","v":0},{"$f":"+[8]Direct_charges!M243","v":0},{"$f":"+[8]Direct_charges!N243","v":0},{"$f":"+SUM([8]Direct_charges!O243:V243)","v":0},0,null,0,0,0,0,0,{"$f":"U251+X251","v":0},0,0,{"$f":"Y251+Z251+AA251","v":0},{"$f":"AB251-U251","v":0},0,0,0,0,{"$f":"AD251+AG251","v":0},0,0,{"$f":"AH251+AI251+AJ251","v":0},{"$f":"AK251-AD251","v":0},0,0,0,0,{"$f":"AM251+AP251","v":0},0,0,{"$f":"AQ251+AR251+AS251","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY251","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV251,BV251)","v":67}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW252,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,68,0,null,null,{"$f":"+[7]Direct_charges!J252","v":0},{"$f":"+[7]Direct_charges!L252","v":0},{"$f":"+[7]Direct_charges!R252","v":0},0,{"$f":"+[7]Direct_charges!AB252","v":0},{"$f":"+[8]Direct_charges!L244","v":0},{"$f":"+[8]Direct_charges!M244","v":0},{"$f":"+[8]Direct_charges!N244","v":0},{"$f":"+SUM([8]Direct_charges!O244:V244)","v":0},0,null,0,0,0,0,0,{"$f":"U252+X252","v":0},0,0,{"$f":"Y252+Z252+AA252","v":0},{"$f":"AB252-U252","v":0},0,0,0,0,{"$f":"AD252+AG252","v":0},0,0,{"$f":"AH252+AI252+AJ252","v":0},{"$f":"AK252-AD252","v":0},0,0,0,0,{"$f":"AM252+AP252","v":0},0,0,{"$f":"AQ252+AR252+AS252","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY252","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV252,BV252)","v":68}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW253,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,69,0,null,null,{"$f":"+[7]Direct_charges!J253","v":0},{"$f":"+[7]Direct_charges!L253","v":0},{"$f":"+[7]Direct_charges!R253","v":0},0,{"$f":"+[7]Direct_charges!AB253","v":0},{"$f":"+[8]Direct_charges!L245","v":0},{"$f":"+[8]Direct_charges!M245","v":0},{"$f":"+[8]Direct_charges!N245","v":0},{"$f":"+SUM([8]Direct_charges!O245:V245)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y253+Z253+AA253","v":0},{"$f":"AB253-U253","v":0},0,0,0,0,0,0,0,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},0,0,0,0,0,0,0,{"$f":"AQ253+AR253+AS253","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY253","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV253,BV253)","v":69}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW254,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,70,0,null,null,{"$f":"+[7]Direct_charges!J254","v":0},{"$f":"+[7]Direct_charges!L254","v":0},{"$f":"+[7]Direct_charges!R254","v":0},0,{"$f":"+[7]Direct_charges!AB254","v":0},{"$f":"+[8]Direct_charges!L246","v":0},{"$f":"+[8]Direct_charges!M246","v":0},{"$f":"+[8]Direct_charges!N246","v":0},{"$f":"+SUM([8]Direct_charges!O246:V246)","v":0},0,null,0,0,0,0,0,0,0,0,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ254+AR254+AS254","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY254","v":0},0,0,0,0," ","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV254,BV254)","v":70}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW255,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,71,0,null,null,{"$f":"+[7]Direct_charges!J255","v":0},{"$f":"+[7]Direct_charges!L255","v":0},{"$f":"+[7]Direct_charges!R255","v":0},0,{"$f":"+[7]Direct_charges!AB255","v":0},{"$f":"+[8]Direct_charges!L247","v":0},{"$f":"+[8]Direct_charges!M247","v":0},{"$f":"+[8]Direct_charges!N247","v":0},{"$f":"+SUM([8]Direct_charges!O247:V247)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ255+AR255+AS255","v":0},0,null,0,0,{"$f":"+[7]Direct_charges!AY255","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV255,BV255)","v":71}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW256,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,72,0,null,null,{"$f":"+[7]Direct_charges!J256","v":0},{"$f":"+[7]Direct_charges!L256","v":0},{"$f":"+[7]Direct_charges!R256","v":0},0,{"$f":"+[7]Direct_charges!AB256","v":0},{"$f":"+[8]Direct_charges!L248","v":0},{"$f":"+[8]Direct_charges!M248","v":0},{"$f":"+[8]Direct_charges!N248","v":0},{"$f":"+SUM([8]Direct_charges!O248:V248)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY256","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV256,BV256)","v":72}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW257,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,73,0,null,null,{"$f":"+[7]Direct_charges!J257","v":0},{"$f":"+[7]Direct_charges!L257","v":0},{"$f":"+[7]Direct_charges!R257","v":0},0,{"$f":"+[7]Direct_charges!AB257","v":0},{"$f":"+[8]Direct_charges!L249","v":0},{"$f":"+[8]Direct_charges!M249","v":0},{"$f":"+[8]Direct_charges!N249","v":0},{"$f":"+SUM([8]Direct_charges!O249:V249)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY257","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV257,BV257)","v":73}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW258,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,74,0,null,null,{"$f":"+[7]Direct_charges!J258","v":0},{"$f":"+[7]Direct_charges!L258","v":0},{"$f":"+[7]Direct_charges!R258","v":0},0,{"$f":"+[7]Direct_charges!AB258","v":0},{"$f":"+[8]Direct_charges!L250","v":0},{"$f":"+[8]Direct_charges!M250","v":0},{"$f":"+[8]Direct_charges!N250","v":0},{"$f":"+SUM([8]Direct_charges!O250:V250)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY258","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV258,BV258)","v":74}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW259,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,75,0,null,null,{"$f":"+[7]Direct_charges!J259","v":0},{"$f":"+[7]Direct_charges!L259","v":0},{"$f":"+[7]Direct_charges!R259","v":0},0,{"$f":"+[7]Direct_charges!AB259","v":0},{"$f":"+[8]Direct_charges!L251","v":0},{"$f":"+[8]Direct_charges!M251","v":0},{"$f":"+[8]Direct_charges!N251","v":0},{"$f":"+SUM([8]Direct_charges!O251:V251)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY259","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV259,BV259)","v":75}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW260,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,76,0,null,null,{"$f":"+[7]Direct_charges!J260","v":0},{"$f":"+[7]Direct_charges!L260","v":0},{"$f":"+[7]Direct_charges!R260","v":0},0,{"$f":"+[7]Direct_charges!AB260","v":0},{"$f":"+[8]Direct_charges!L252","v":0},{"$f":"+[8]Direct_charges!M252","v":0},{"$f":"+[8]Direct_charges!N252","v":0},{"$f":"+SUM([8]Direct_charges!O252:V252)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY260","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV260,BV260)","v":76}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW261,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,77,0,null,null,{"$f":"+[7]Direct_charges!J261","v":0},{"$f":"+[7]Direct_charges!L261","v":0},{"$f":"+[7]Direct_charges!R261","v":0},0,{"$f":"+[7]Direct_charges!AB261","v":0},{"$f":"+[8]Direct_charges!L253","v":0},{"$f":"+[8]Direct_charges!M253","v":0},{"$f":"+[8]Direct_charges!N253","v":0},{"$f":"+SUM([8]Direct_charges!O253:V253)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY261","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV261,BV261)","v":77}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW262,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,78,0,null,null,{"$f":"+[7]Direct_charges!J262","v":0},{"$f":"+[7]Direct_charges!L262","v":0},{"$f":"+[7]Direct_charges!R262","v":0},0,{"$f":"+[7]Direct_charges!AB262","v":0},{"$f":"+[8]Direct_charges!L254","v":0},{"$f":"+[8]Direct_charges!M254","v":0},{"$f":"+[8]Direct_charges!N254","v":0},{"$f":"+SUM([8]Direct_charges!O254:V254)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY262","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV262,BV262)","v":78}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW263,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,79,0,null,null,{"$f":"+[7]Direct_charges!J263","v":0},{"$f":"+[7]Direct_charges!L263","v":0},{"$f":"+[7]Direct_charges!R263","v":0},0,{"$f":"+[7]Direct_charges!AB263","v":0},{"$f":"+[8]Direct_charges!L255","v":0},{"$f":"+[8]Direct_charges!M255","v":0},{"$f":"+[8]Direct_charges!N255","v":0},{"$f":"+SUM([8]Direct_charges!O255:V255)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY263","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV263,BV263)","v":79}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW264,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,80,0,null,null,{"$f":"+[7]Direct_charges!J264","v":0},{"$f":"+[7]Direct_charges!L264","v":0},{"$f":"+[7]Direct_charges!R264","v":0},0,{"$f":"+[7]Direct_charges!AB264","v":0},{"$f":"+[8]Direct_charges!L256","v":0},{"$f":"+[8]Direct_charges!M256","v":0},{"$f":"+[8]Direct_charges!N256","v":0},{"$f":"+SUM([8]Direct_charges!O256:V256)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY264","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV264,BV264)","v":80}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW265,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,81,0,null,null,{"$f":"+[7]Direct_charges!J265","v":0},{"$f":"+[7]Direct_charges!L265","v":0},{"$f":"+[7]Direct_charges!R265","v":0},0,{"$f":"+[7]Direct_charges!AB265","v":0},{"$f":"+[8]Direct_charges!L257","v":0},{"$f":"+[8]Direct_charges!M257","v":0},{"$f":"+[8]Direct_charges!N257","v":0},{"$f":"+SUM([8]Direct_charges!O257:V257)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY265","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV265,BV265)","v":81}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW266,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,82,0,null,null,{"$f":"+[7]Direct_charges!J266","v":0},{"$f":"+[7]Direct_charges!L266","v":0},{"$f":"+[7]Direct_charges!R266","v":0},0,{"$f":"+[7]Direct_charges!AB266","v":0},{"$f":"+[8]Direct_charges!L258","v":0},{"$f":"+[8]Direct_charges!M258","v":0},{"$f":"+[8]Direct_charges!N258","v":0},{"$f":"+SUM([8]Direct_charges!O258:V258)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY266","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV266,BV266)","v":82}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW267,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,83,0,null,null,{"$f":"+[7]Direct_charges!J267","v":0},{"$f":"+[7]Direct_charges!L267","v":0},{"$f":"+[7]Direct_charges!R267","v":0},0,{"$f":"+[7]Direct_charges!AB267","v":0},{"$f":"+[8]Direct_charges!L259","v":0},{"$f":"+[8]Direct_charges!M259","v":0},{"$f":"+[8]Direct_charges!N259","v":0},{"$f":"+SUM([8]Direct_charges!O259:V259)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY267","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV267,BV267)","v":83}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW268,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,84,0,null,null,{"$f":"+[7]Direct_charges!J268","v":0},{"$f":"+[7]Direct_charges!L268","v":0},{"$f":"+[7]Direct_charges!R268","v":0},0,{"$f":"+[7]Direct_charges!AB268","v":0},{"$f":"+[8]Direct_charges!L260","v":0},{"$f":"+[8]Direct_charges!M260","v":0},{"$f":"+[8]Direct_charges!N260","v":0},{"$f":"+SUM([8]Direct_charges!O260:V260)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY268","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV268,BV268)","v":84}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW269,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,85,0,null,null,{"$f":"+[7]Direct_charges!J269","v":0},{"$f":"+[7]Direct_charges!L269","v":0},{"$f":"+[7]Direct_charges!R269","v":0},0,{"$f":"+[7]Direct_charges!AB269","v":0},{"$f":"+[8]Direct_charges!L261","v":0},{"$f":"+[8]Direct_charges!M261","v":0},{"$f":"+[8]Direct_charges!N261","v":0},{"$f":"+SUM([8]Direct_charges!O261:V261)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY269","v":0},0,0,0,0,0,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BC269=\"\",$BD269=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV269,BV269)","v":85}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW270,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,86,0,null,null,{"$f":"+[7]Direct_charges!J270","v":0},{"$f":"+[7]Direct_charges!L270","v":0},{"$f":"+[7]Direct_charges!R270","v":0},0,{"$f":"+[7]Direct_charges!AB270","v":0},{"$f":"+[8]Direct_charges!L262","v":0},{"$f":"+[8]Direct_charges!M262","v":0},{"$f":"+[8]Direct_charges!N262","v":0},{"$f":"+SUM([8]Direct_charges!O262:V262)","v":0},0,null,0,0,0,0,{"$f":"SUM(V270:W270)","v":0},{"$f":"U270+X270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE270:AF270)","v":0},{"$f":"AD270+AG270","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN270:AO270)","v":0},{"$f":"AM270+AP270","v":0},0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY270","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV270,BV270)","v":86}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW271,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,87,0,null,null,{"$f":"+[7]Direct_charges!J271","v":0},{"$f":"+[7]Direct_charges!L271","v":0},{"$f":"+[7]Direct_charges!R271","v":0},0,{"$f":"+[7]Direct_charges!AB271","v":0},{"$f":"+[8]Direct_charges!L263","v":0},{"$f":"+[8]Direct_charges!M263","v":0},{"$f":"+[8]Direct_charges!N263","v":0},{"$f":"+SUM([8]Direct_charges!O263:V263)","v":0},0,null,0,0,0,0,{"$f":"SUM(V271:W271)","v":0},{"$f":"U271+X271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE271:AF271)","v":0},{"$f":"AD271+AG271","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN271:AO271)","v":0},{"$f":"AM271+AP271","v":0},0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY271","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV271,BV271)","v":87}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW272,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,88,0,null,null,{"$f":"+[7]Direct_charges!J272","v":0},{"$f":"+[7]Direct_charges!L272","v":0},{"$f":"+[7]Direct_charges!R272","v":0},0,{"$f":"+[7]Direct_charges!AB272","v":0},{"$f":"+[8]Direct_charges!L264","v":0},{"$f":"+[8]Direct_charges!M264","v":0},{"$f":"+[8]Direct_charges!N264","v":0},{"$f":"+SUM([8]Direct_charges!O264:V264)","v":0},0,null,0,0,0,0,{"$f":"SUM(V272:W272)","v":0},{"$f":"U272+X272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE272:AF272)","v":0},{"$f":"AD272+AG272","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN272:AO272)","v":0},{"$f":"AM272+AP272","v":0},0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY272","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV272,BV272)","v":88}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW273,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,89,0,null,null,{"$f":"+[7]Direct_charges!J273","v":0},{"$f":"+[7]Direct_charges!L273","v":0},{"$f":"+[7]Direct_charges!R273","v":0},0,{"$f":"+[7]Direct_charges!AB273","v":0},{"$f":"+[8]Direct_charges!L265","v":0},{"$f":"+[8]Direct_charges!M265","v":0},{"$f":"+[8]Direct_charges!N265","v":0},{"$f":"+SUM([8]Direct_charges!O265:V265)","v":0},0,null,0,0,0,0,0,{"$f":"U273+X273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE273:AF273)","v":0},{"$f":"AD273+AG273","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN273:AO273)","v":0},{"$f":"AM273+AP273","v":0},0,0,0,0,null,0,0,{"$f":"+[7]Direct_charges!AY273","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV273,BV273)","v":89}]
[0,{"$f":"IFERROR(INDEX((Cover!$FS$4:$FS$27),MATCH(AW274,Cover!$GB$4:$GB$27,0)),0)","v":0},null,null,90,0,null,null,{"$f":"+[7]Direct_charges!J274","v":0},{"$f":"+[7]Direct_charges!L274","v":0},{"$f":"+[7]Direct_charges!R274","v":0},0,{"$f":"+[7]Direct_charges!AB274","v":0},{"$f":"+[8]Direct_charges!L266","v":0},{"$f":"+[8]Direct_charges!M266","v":0},{"$f":"+[8]Direct_charges!N266","v":0},{"$f":"+SUM([8]Direct_charges!O266:V266)","v":0},0,null,0,0,0,0,0,{"$f":"U274+X274","v":0},0,0,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},0,0,0,0,{"$f":"AD274+AG274","v":0},0,0,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},0,0,0,0,{"$f":"AM274+AP274","v":0},0,0,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,0,0,{"$f":"+[7]Direct_charges!AY274","v":0},0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|0|0|0",{"$f":"COUNTIF($BV$185:$BV274,BV274)","v":90}]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital",null,"Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,{"$f":"+[7]Direct_charges!J276","v":0},{"$f":"+[7]Direct_charges!L276","v":0},{"$f":"+[7]Direct_charges!R276","v":0},0,{"$f":"+[7]Direct_charges!AB276","v":0},{"$f":"+[8]Direct_charges!L268","v":0},{"$f":"+[8]Direct_charges!M268","v":0},{"$f":"+[8]Direct_charges!N268","v":0},{"$f":"+SUM([8]Direct_charges!O268:V268)","v":0},0,null,{"$f":"R276-S276","v":0},0,0,0,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},0,0,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,0,0,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},0,0,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},0,0,0,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},0,0,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV276","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AZ276&\"|\"&$AW276&\"|\"&$AX276&\"|\"&$F276","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0"},{"$f":"COUNTIF($BV$276:$BV276,BV276)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F277:BC277,\"<>0\")-COUNTBLANK(F277:BC277))<>0,1,0)","v":1},null,null,null,2,0,null,null,{"$f":"+[7]Direct_charges!J277","v":0},{"$f":"+[7]Direct_charges!L277","v":0},{"$f":"+[7]Direct_charges!R277","v":0},0,{"$f":"+[7]Direct_charges!AB277","v":0},{"$f":"+[8]Direct_charges!L269","v":0},{"$f":"+[8]Direct_charges!M269","v":0},{"$f":"+[8]Direct_charges!N269","v":0},{"$f":"+SUM([8]Direct_charges!O269:V269)","v":0},0,null,{"$f":"R277-S277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Municipal bank accounts",0,null,0,"General Fuel Levy sharing with Metropolitan Municipalities",null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BV277>1,BV276=BV277),0,BV277)","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|Municipal bank accounts|0|0"},"Water and Sanitation|Direct charge against the National Revenue Fund|0|Municipal bank accounts|0|0",{"$f":"COUNTIF($BV$276:$BV277,BV277)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F278:BC278,\"<>0\")-COUNTBLANK(F278:BC278))<>0,1,0)","v":0},null,null,null,3,0,null,null,{"$f":"+[7]Direct_charges!J278","v":0},{"$f":"+[7]Direct_charges!L278","v":0},{"$f":"+[7]Direct_charges!R278","v":0},0,{"$f":"+[7]Direct_charges!AB278","v":0},{"$f":"+[8]Direct_charges!L270","v":0},{"$f":"+[8]Direct_charges!M270","v":0},{"$f":"+[8]Direct_charges!N270","v":0},{"$f":"+SUM([8]Direct_charges!O270:V270)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0","Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV278,BV278)","v":2}]
[0,null,null,null,4,0,null,null,{"$f":"+[7]Direct_charges!J279","v":0},{"$f":"+[7]Direct_charges!L279","v":0},{"$f":"+[7]Direct_charges!R279","v":0},0,{"$f":"+[7]Direct_charges!AB279","v":0},{"$f":"+[8]Direct_charges!L271","v":0},{"$f":"+[8]Direct_charges!M271","v":0},{"$f":"+[8]Direct_charges!N271","v":0},{"$f":"+SUM([8]Direct_charges!O271:V271)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV279,BV279)","v":3}]
[0,null,null,null,5,0,null,null,{"$f":"+[7]Direct_charges!J280","v":0},{"$f":"+[7]Direct_charges!L280","v":0},{"$f":"+[7]Direct_charges!R280","v":0},0,{"$f":"+[7]Direct_charges!AB280","v":0},{"$f":"+[8]Direct_charges!L272","v":0},{"$f":"+[8]Direct_charges!M272","v":0},{"$f":"+[8]Direct_charges!N272","v":0},{"$f":"+SUM([8]Direct_charges!O272:V272)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV280,BV280)","v":4}]
[0,null,null,null,6,0,null,null,{"$f":"+[7]Direct_charges!J281","v":0},{"$f":"+[7]Direct_charges!L281","v":0},{"$f":"+[7]Direct_charges!R281","v":0},0,{"$f":"+[7]Direct_charges!AB281","v":0},{"$f":"+[8]Direct_charges!L273","v":0},{"$f":"+[8]Direct_charges!M273","v":0},{"$f":"+[8]Direct_charges!N273","v":0},{"$f":"+SUM([8]Direct_charges!O273:V273)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV281,BV281)","v":5}]
[0,null,null,null,7,0,null,null,{"$f":"+[7]Direct_charges!J282","v":0},{"$f":"+[7]Direct_charges!L282","v":0},{"$f":"+[7]Direct_charges!R282","v":0},0,{"$f":"+[7]Direct_charges!AB282","v":0},{"$f":"+[8]Direct_charges!L274","v":0},{"$f":"+[8]Direct_charges!M274","v":0},{"$f":"+[8]Direct_charges!N274","v":0},{"$f":"+SUM([8]Direct_charges!O274:V274)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV282,BV282)","v":6}]
[0,null,null,null,8,0,null,null,{"$f":"+[7]Direct_charges!J283","v":0},{"$f":"+[7]Direct_charges!L283","v":0},{"$f":"+[7]Direct_charges!R283","v":0},0,{"$f":"+[7]Direct_charges!AB283","v":0},{"$f":"+[8]Direct_charges!L275","v":0},{"$f":"+[8]Direct_charges!M275","v":0},{"$f":"+[8]Direct_charges!N275","v":0},{"$f":"+SUM([8]Direct_charges!O275:V275)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV283,BV283)","v":7}]
[0,null,null,null,9,0,null,null,{"$f":"+[7]Direct_charges!J284","v":0},{"$f":"+[7]Direct_charges!L284","v":0},{"$f":"+[7]Direct_charges!R284","v":0},0,{"$f":"+[7]Direct_charges!AB284","v":0},{"$f":"+[8]Direct_charges!L276","v":0},{"$f":"+[8]Direct_charges!M276","v":0},{"$f":"+[8]Direct_charges!N276","v":0},{"$f":"+SUM([8]Direct_charges!O276:V276)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV284,BV284)","v":8}]
[0,null,null,null,10,0,null,null,{"$f":"+[7]Direct_charges!J285","v":0},{"$f":"+[7]Direct_charges!L285","v":0},{"$f":"+[7]Direct_charges!R285","v":0},0,{"$f":"+[7]Direct_charges!AB285","v":0},{"$f":"+[8]Direct_charges!L277","v":0},{"$f":"+[8]Direct_charges!M277","v":0},{"$f":"+[8]Direct_charges!N277","v":0},{"$f":"+SUM([8]Direct_charges!O277:V277)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV285,BV285)","v":9}]
[0,null,null,null,11,0,null,null,{"$f":"+[7]Direct_charges!J286","v":0},{"$f":"+[7]Direct_charges!L286","v":0},{"$f":"+[7]Direct_charges!R286","v":0},0,{"$f":"+[7]Direct_charges!AB286","v":0},{"$f":"+[8]Direct_charges!L278","v":0},{"$f":"+[8]Direct_charges!M278","v":0},{"$f":"+[8]Direct_charges!N278","v":0},{"$f":"+SUM([8]Direct_charges!O278:V278)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV286,BV286)","v":10}]
[0,null,null,null,12,0,null,null,{"$f":"+[7]Direct_charges!J287","v":0},{"$f":"+[7]Direct_charges!L287","v":0},{"$f":"+[7]Direct_charges!R287","v":0},0,{"$f":"+[7]Direct_charges!AB287","v":0},{"$f":"+[8]Direct_charges!L279","v":0},{"$f":"+[8]Direct_charges!M279","v":0},{"$f":"+[8]Direct_charges!N279","v":0},{"$f":"+SUM([8]Direct_charges!O279:V279)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV287,BV287)","v":11}]
[0,null,null,null,13,0,null,null,{"$f":"+[7]Direct_charges!J288","v":0},{"$f":"+[7]Direct_charges!L288","v":0},{"$f":"+[7]Direct_charges!R288","v":0},0,{"$f":"+[7]Direct_charges!AB288","v":0},{"$f":"+[8]Direct_charges!L280","v":0},{"$f":"+[8]Direct_charges!M280","v":0},{"$f":"+[8]Direct_charges!N280","v":0},{"$f":"+SUM([8]Direct_charges!O280:V280)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV288,BV288)","v":12}]
[0,null,null,null,14,0,null,null,{"$f":"+[7]Direct_charges!J289","v":0},{"$f":"+[7]Direct_charges!L289","v":0},{"$f":"+[7]Direct_charges!R289","v":0},0,{"$f":"+[7]Direct_charges!AB289","v":0},{"$f":"+[8]Direct_charges!L281","v":0},{"$f":"+[8]Direct_charges!M281","v":0},{"$f":"+[8]Direct_charges!N281","v":0},{"$f":"+SUM([8]Direct_charges!O281:V281)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,null,0," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0||0|0",{"$f":"COUNTIF($BV$276:$BV289,BV289)","v":13}]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":0},{"$f":"SUM(J185:J289)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BB298:BB310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,{"$f":"+[7]Direct_charges!J298","v":0},{"$f":"+[7]Direct_charges!L298","v":0},{"$f":"+[7]Direct_charges!R298","v":0},0,{"$f":"+[7]Direct_charges!AB298","v":0},{"$f":"+[8]Direct_charges!L289","v":0},{"$f":"+[8]Direct_charges!M289","v":0},{"$f":"+[8]Direct_charges!N289","v":0},{"$f":"+SUM([8]Direct_charges!O289:V289)","v":0},{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,0,0,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},0,0,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,0,0,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},0,0,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},0,0,0,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},0,0,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AZ298=\"\",$BA298=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BV298","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0"},{"$f":"$G$7&\"|\"&$G$8&\"|\"&$AW298&\"|Payments for financial assets\"&\"|Payments for financial assets\"&\"|\"&$F298","v":"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0"},{"$f":"COUNTIF($BV$298:$BV298,BV298)","v":1}]
[{"$f":"IF(SUM(COUNTIF(F299:AX299,\"<>0\")-COUNTBLANK(F299:AX299))<>0,1,0)","v":0},null,null,null,2,0,null,null,{"$f":"+[7]Direct_charges!J299","v":0},{"$f":"+[7]Direct_charges!L299","v":0},{"$f":"+[7]Direct_charges!R299","v":0},0,{"$f":"+[7]Direct_charges!AB299","v":0},{"$f":"+[8]Direct_charges!L290","v":0},{"$f":"+[8]Direct_charges!M290","v":0},{"$f":"+[8]Direct_charges!N290","v":0},{"$f":"+SUM([8]Direct_charges!O290:V290)","v":0},0,null,{"$f":"R299-S299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN299:AO299)","v":0},0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0},"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV299,BV299),1)","v":2}]
[0,null,null,null,3,0,null,null,{"$f":"+[7]Direct_charges!J300","v":0},{"$f":"+[7]Direct_charges!L300","v":0},{"$f":"+[7]Direct_charges!R300","v":0},0,{"$f":"+[7]Direct_charges!AB300","v":0},{"$f":"+[8]Direct_charges!L291","v":0},{"$f":"+[8]Direct_charges!M291","v":0},{"$f":"+[8]Direct_charges!N291","v":0},{"$f":"+SUM([8]Direct_charges!O291:V291)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW300>1,BV299=BV300),0,BV300)","v":0},"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV300,BV300),1)","v":3}]
[0,null,null,null,4,0,null,null,{"$f":"+[7]Direct_charges!J301","v":0},{"$f":"+[7]Direct_charges!L301","v":0},{"$f":"+[7]Direct_charges!R301","v":0},0,{"$f":"+[7]Direct_charges!AB301","v":0},{"$f":"+[8]Direct_charges!L292","v":0},{"$f":"+[8]Direct_charges!M292","v":0},{"$f":"+[8]Direct_charges!N292","v":0},{"$f":"+SUM([8]Direct_charges!O292:V292)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV301,BV301),1)","v":4}]
[0,null,null,null,5,0,null,null,{"$f":"+[7]Direct_charges!J302","v":0},{"$f":"+[7]Direct_charges!L302","v":0},{"$f":"+[7]Direct_charges!R302","v":0},0,{"$f":"+[7]Direct_charges!AB302","v":0},{"$f":"+[8]Direct_charges!L293","v":0},{"$f":"+[8]Direct_charges!M293","v":0},{"$f":"+[8]Direct_charges!N293","v":0},{"$f":"+SUM([8]Direct_charges!O293:V293)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW302>1,BV301=BV302),0,BV302)","v":0},"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV302,BV302),1)","v":5}]
[0,null,null,null,6,0,null,null,{"$f":"+[7]Direct_charges!J303","v":0},{"$f":"+[7]Direct_charges!L303","v":0},{"$f":"+[7]Direct_charges!R303","v":0},0,{"$f":"+[7]Direct_charges!AB303","v":0},{"$f":"+[8]Direct_charges!L294","v":0},{"$f":"+[8]Direct_charges!M294","v":0},{"$f":"+[8]Direct_charges!N294","v":0},{"$f":"+SUM([8]Direct_charges!O294:V294)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV303,BV303),1)","v":6}]
[0,null,null,null,7,0,null,null,{"$f":"+[7]Direct_charges!J304","v":0},{"$f":"+[7]Direct_charges!L304","v":0},{"$f":"+[7]Direct_charges!R304","v":0},0,{"$f":"+[7]Direct_charges!AB304","v":0},{"$f":"+[8]Direct_charges!L295","v":0},{"$f":"+[8]Direct_charges!M295","v":0},{"$f":"+[8]Direct_charges!N295","v":0},{"$f":"+SUM([8]Direct_charges!O295:V295)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV304,BV304),1)","v":7}]
[0,null,null,null,8,0,null,null,{"$f":"+[7]Direct_charges!J305","v":0},{"$f":"+[7]Direct_charges!L305","v":0},{"$f":"+[7]Direct_charges!R305","v":0},0,{"$f":"+[7]Direct_charges!AB305","v":0},{"$f":"+[8]Direct_charges!L296","v":0},{"$f":"+[8]Direct_charges!M296","v":0},{"$f":"+[8]Direct_charges!N296","v":0},{"$f":"+SUM([8]Direct_charges!O296:V296)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV305,BV305),1)","v":8}]
[0,null,null,null,9,0,null,null,{"$f":"+[7]Direct_charges!J306","v":0},{"$f":"+[7]Direct_charges!L306","v":0},{"$f":"+[7]Direct_charges!R306","v":0},0,{"$f":"+[7]Direct_charges!AB306","v":0},{"$f":"+[8]Direct_charges!L297","v":0},{"$f":"+[8]Direct_charges!M297","v":0},{"$f":"+[8]Direct_charges!N297","v":0},{"$f":"+SUM([8]Direct_charges!O297:V297)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV306,BV306),1)","v":9}]
[{"$f":"IF(SUM(COUNTIF(F307:AX307,\"<>0\")-COUNTBLANK(F307:AX307))<>0,1,0)","v":0},null,null,null,10,0,null,null,{"$f":"+[7]Direct_charges!J307","v":0},{"$f":"+[7]Direct_charges!L307","v":0},{"$f":"+[7]Direct_charges!R307","v":0},0,{"$f":"+[7]Direct_charges!AB307","v":0},{"$f":"+[8]Direct_charges!L298","v":0},{"$f":"+[8]Direct_charges!M298","v":0},{"$f":"+[8]Direct_charges!N298","v":0},{"$f":"+SUM([8]Direct_charges!O298:V298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV307,BV307),1)","v":10}]
[{"$f":"IF(SUM(COUNTIF(F308:AX308,\"<>0\")-COUNTBLANK(F308:AX308))<>0,1,0)","v":0},null,null,null,11,0,null,null,{"$f":"+[7]Direct_charges!J308","v":0},{"$f":"+[7]Direct_charges!L308","v":0},{"$f":"+[7]Direct_charges!R308","v":0},0,{"$f":"+[7]Direct_charges!AB308","v":0},{"$f":"+[8]Direct_charges!L299","v":0},{"$f":"+[8]Direct_charges!M299","v":0},{"$f":"+[8]Direct_charges!N299","v":0},{"$f":"+SUM([8]Direct_charges!O299:V299)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV308,BV308),1)","v":11}]
[{"$f":"IF(SUM(COUNTIF(F309:AX309,\"<>0\")-COUNTBLANK(F309:AX309))<>0,1,0)","v":0},null,null,null,12,0,null,null,{"$f":"+[7]Direct_charges!J309","v":0},{"$f":"+[7]Direct_charges!L309","v":0},{"$f":"+[7]Direct_charges!R309","v":0},0,{"$f":"+[7]Direct_charges!AB309","v":0},{"$f":"+[8]Direct_charges!L300","v":0},{"$f":"+[8]Direct_charges!M300","v":0},{"$f":"+[8]Direct_charges!N300","v":0},{"$f":"+SUM([8]Direct_charges!O300:V300)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV309,BV309),1)","v":12}]
[0,null,null,null,13,0,null,null,{"$f":"+[7]Direct_charges!J310","v":0},{"$f":"+[7]Direct_charges!L310","v":0},{"$f":"+[7]Direct_charges!R310","v":0},0,{"$f":"+[7]Direct_charges!AB310","v":0},{"$f":"+[8]Direct_charges!L301","v":0},{"$f":"+[8]Direct_charges!M301","v":0},{"$f":"+[8]Direct_charges!N301","v":0},{"$f":"+SUM([8]Direct_charges!O301:V301)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Water and Sanitation|Direct charge against the National Revenue Fund|0|Payments for financial assets|Payments for financial assets|0",{"$f":"IFERROR(COUNTIF($BV$298:$BV310,BV310),1)","v":13}]
[1]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (excl. transfers and subsidies)",null,null,"2016/17"]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,null,null,null,0]
[1]
[1]
[1]

{"sheet":"PM","index":20,"n_rows":4667,"n_cols":73,"rows_kept":4667,"cut":false,"hidden":true,"merged":[[42,30,42,32],[42,34,44,34],[42,33,44,33],[295,23,296,23],[295,32,296,32],[42,29,44,29],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[29,22,29,24],[30,22,30,24],[31,22,31,24],[32,22,32,24],[43,23,44,23],[42,21,42,23],[181,24,183,24],[33,22,33,24],[34,22,34,24],[42,28,44,28],[294,28,296,28],[294,29,296,29],[294,30,294,32],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[42,37,44,37],[181,37,183,37],[4550,16,4550,18],[4551,16,4551,18],[4552,16,4552,18],[4543,16,4543,18],[294,13,294,16],[294,17,296,17],[294,18,296,18],[4548,16,4548,18],[4549,16,4549,18],[181,29,183,29],[294,20,296,20],[294,21,294,23],[42,26,44,26],[181,26,183,26],[43,30,43,31],[43,21,43,22],[182,21,182,22],[182,30,182,31],[295,21,295,22],[294,24,296,24],[294,25,296,25],[294,26,296,26],[42,13,42,16],[184,5,184,6],[185,5,185,6],[194,5,194,6],[195,5,195,6],[42,18,44,18],[181,18,183,18],[4556,5,4556,6],[4556,19,4558,19],[4542,5,4543,5],[4542,10,4542,11],[4556,13,4556,16],[4556,17,4558,17],[4556,18,4558,18],[4542,6,4543,6],[4553,16,4553,18],[4547,16,4547,18],[4544,16,4544,18],[4545,16,4545,18],[4546,16,4546,18],[181,5,181,6],[181,19,183,19],[187,5,187,6],[188,5,188,6],[29,17,29,20],[30,17,30,20],[31,17,31,20],[24,17,24,20],[25,17,25,20],[26,17,26,20],[27,17,27,20],[28,17,28,20],[42,20,44,20],[42,19,44,19],[181,44,183,44],[42,38,44,38],[294,39,294,41],[294,42,296,42],[42,42,44,42],[43,39,43,40],[42,43,44,43],[4556,43,4558,43],[283,5,283,6],[284,5,284,6],[288,5,288,6],[42,25,44,25],[42,24,44,24],[181,21,181,23],[182,23,183,23],[181,17,183,17],[275,5,275,6],[202,5,202,6],[276,5,276,6],[277,5,277,6],[42,17,44,17],[273,5,273,6],[285,5,285,6],[286,5,286,6],[17,17,17,20],[206,5,206,6],[36,17,37,17],[34,17,34,20],[213,5,213,6],[214,5,214,6],[208,5,208,6],[4556,47,4558,47],[42,45,44,45],[42,46,44,46],[42,47,44,47],[4556,45,4558,45],[4556,46,4558,46],[181,47,183,47],[181,38,183,38],[181,45,183,45],[181,46,183,46],[4556,38,4558,38],[4556,39,4556,41],[4556,44,4558,44],[42,39,42,41],[42,44,44,44],[43,41,44,41],[4557,41,4558,41],[181,20,183,20],[313,5,313,6],[281,5,281,6],[282,5,282,6],[19,17,19,20],[20,17,20,20],[21,17,21,20],[32,17,32,20],[33,17,33,20],[294,5,294,6],[287,5,287,6],[278,5,278,6],[279,5,279,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[22,17,22,20],[181,13,181,16],[204,5,204,6],[205,5,205,6],[23,17,23,20],[196,5,196,6],[197,5,197,6],[186,5,186,6],[8,10,8,12],[14,17,14,20],[15,17,15,20],[16,17,16,20],[294,43,296,43],[4557,30,4557,31],[4557,39,4557,40],[181,27,183,27],[181,28,183,28],[181,33,183,33],[4544,25,4544,27],[4545,25,4545,27],[4551,25,4551,27],[4544,34,4544,36],[181,36,183,36],[4548,34,4548,36],[4549,34,4549,36],[4550,34,4550,36],[182,39,182,40],[295,41,296,41],[294,27,296,27],[18,17,18,20],[11,5,11,19],[42,5,42,6],[4556,30,4556,32],[4556,35,4558,35],[4556,26,4558,26],[4556,42,4558,42],[4556,37,4558,37],[4543,34,4543,36],[4556,33,4558,33],[209,5,209,6],[210,5,210,6],[211,5,211,6],[4536,10,4536,12],[4556,20,4558,20],[4556,29,4558,29],[4556,27,4558,27],[4556,28,4558,28],[4556,21,4556,23],[4557,23,4558,23],[4543,25,4543,27],[4556,24,4558,24],[314,12,315,12],[314,13,315,13],[4539,5,4539,19],[294,19,296,19],[4557,21,4557,22],[181,42,183,42],[182,41,183,41],[294,37,296,37],[294,38,296,38],[295,30,295,31],[295,39,295,40],[4551,34,4551,36],[4552,34,4552,36],[4553,34,4553,36],[4545,34,4545,36],[4546,34,4546,36],[4547,34,4547,36],[181,34,183,34],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[181,39,181,41],[309,48,309,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[294,45,296,45],[294,46,296,46],[294,47,296,47],[294,44,296,44],[42,36,44,36],[4556,25,4558,25],[4556,34,4558,34],[4557,32,4558,32],[42,35,44,35],[43,32,44,32],[181,30,181,32],[181,35,183,35],[182,32,183,32],[42,27,44,27],[181,25,183,25],[4556,36,4558,36],[4546,25,4546,27],[4547,25,4547,27],[4548,25,4548,27],[4549,25,4549,27],[4550,25,4550,27],[4552,25,4552,27],[4553,25,4553,27],[181,43,183,43],[280,5,280,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[212,5,212,6],[189,5,189,6],[190,5,190,6],[203,5,203,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[207,5,207,6],[215,5,215,6]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4534)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager",null,null,null,"Post:"]
[]
[null,null,null,null,null,"Programme purpose"]
[]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1& \" AENE Target\"","v":"2021/22 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2021/22 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2022/23 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited \"","v":"2022/23 \nQuarter 1 Audited "},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2021/22 Annual Performance Plans and those in the 2022 ENE."]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline realignment."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,0,0,0,0,{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,0,0,{"$f":"SUM(AE72:AF72)","v":0},0,{"$f":"SUM(AI47:AI71)","v":0},0,0,0,0,{"$f":"SUM(AN47:AN71)","v":0},0,{"$f":"SUM(AN72:AO72)","v":0},0,0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4145,$F74,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F75,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F77,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4145,$F84,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F90,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4145,$F94,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F95,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4145,$F104,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE104:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F106,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F106,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4145,$F114,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F115,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F122,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4145,$F124,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,{"$f":"$G$8&F132","v":"AdministrationForeign governments and international organisations"},null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,{"$f":"$G$8&F133","v":"AdministrationPublic corporations and private enterprises"},null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4145,$F134,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,V$356:V$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AE$356:AE$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$356:$F$3903,$F135,AN$356:AN$3903)","v":0},0,0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,Z$330:Z$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},{"$f":"SUMIF($F$330:$F$3903,$F138,AI$330:AI$3903)","v":0},0,0,0,0,0,0,{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F140,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I140:AU140,\"<>0\")-COUNTBLANK(I140:AU140))<>0,1,0))","v":0},"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F141,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I141:AU141,\"<>0\")-COUNTBLANK(I141:AU141))<>0,1,0))","v":0},"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F142,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I142:AU142,\"<>0\")-COUNTBLANK(I142:AU142))<>0,1,0))","v":0},"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F143,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I143:AU143,\"<>0\")-COUNTBLANK(I143:AU143))<>0,1,0))","v":0},"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4145,$F144,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,Z$330:Z$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$330:$F$3903,$F154,AI$330:AI$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,{"$f":"SUM(Z74,Z120,Z144,Z156)","v":0},0,0,0,0,0,0,{"$f":"SUM(AE158:AF158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN158:AO158)","v":0},0,0,0,0,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},0,0,0,0,0,{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$337:$F$4082,$F162,I$337:I$4082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,S$337:S$4082)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,U$337:U$4082)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,Z$337:Z$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AA$337:AA$4082)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AD$337:AD$4082)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AI$337:AI$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AJ$337:AJ$4082)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AM$337:AM$4082)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AR$337:AR$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AS$337:AS$4082)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,S$337:S$4082)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,Z$337:Z$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AA$337:AA$4082)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AI$337:AI$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AJ$337:AJ$4082)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AR$337:AR$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AS$337:AS$4082)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"AE290-AE120","v":0},0,0,0,{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"AN290-AN120","v":0},0,0,0,{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,{"$f":"+P156-SUM(P298:P310)","v":0},0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Transfer Name ","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},null,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},null,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},null,null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BC185=\"\",$BD185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BC186,\"<>0\")-COUNTBLANK(F186:BC186))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R186-S186","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M217:Q217)","v":0},null,0,null,null,null,{"$f":"SUM(V217:W217)","v":0},{"$f":"U217+X217","v":0},null,null,{"$f":"Y217+Z217+AA217","v":0},{"$f":"AB217-U217","v":0},null,null,null,{"$f":"SUM(AE217:AF217)","v":0},{"$f":"AD217+AG217","v":0},null,null,0,{"$f":"AK217-AD217","v":0},null,null,null,{"$f":"SUM(AN217:AO217)","v":0},{"$f":"AM217+AP217","v":0},null,null,0,{"$f":"AT217-AM217","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I217:$AU217)<>0,OR($F217=\"\",$AW217=\"\",$AX217=\"\",$BC217=\"\",$BD217=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F218:BC218,\"<>0\")-COUNTBLANK(F218:BC218))<>0,1,0)","v":0},null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R219-S219","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,65,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M249:Q249)","v":0},null,0,null,null,null,{"$f":"SUM(V249:W249)","v":0},{"$f":"U249+X249","v":0},null,null,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},null,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,{"$f":"AK249-AD249","v":0},null,null,null,{"$f":"SUM(AN249:AO249)","v":0},{"$f":"AM249+AP249","v":0},null,null,{"$f":"AQ249+AR249+AS249","v":0},{"$f":"AT249-AM249","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I249:$AU249)<>0,OR($F249=\"\",$AW249=\"\",$AX249=\"\",$BC249=\"\",$BD249=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,66,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH250+AI250+AJ250","v":0},0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,68,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,69,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R253-S253","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE254:AF254)","v":0},{"$f":"AD254+AG254","v":0},null,null,{"$f":"AH254+AI254+AJ254","v":0},{"$f":"AK254-AD254","v":0},null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V255:W255)","v":0},{"$f":"U255+X255","v":0},null,null,{"$f":"Y255+Z255+AA255","v":0},{"$f":"AB255-U255","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V267:W267)","v":0},{"$f":"U267+X267","v":0},null,null,{"$f":"Y267+Z267+AA267","v":0},{"$f":"AB267-U267","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F269:BC269,\"<>0\")-COUNTBLANK(F269:BC269))<>0,1,0)","v":0},null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M269:Q269)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F270:BC270,\"<>0\")-COUNTBLANK(F270:BC270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M270:Q270)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F271:BC271,\"<>0\")-COUNTBLANK(F271:BC271))<>0,1,0)","v":0},null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M271:Q271)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F272:BC272,\"<>0\")-COUNTBLANK(F272:BC272))<>0,1,0)","v":0},null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M272:Q272)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,0,{"$f":"AK274-AD274","v":0},null,null,null,{"$f":"SUM(AN274:AO274)","v":0},{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital",null,"Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R276-S276","v":0},null,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},null,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},null,null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA276,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AZ276=\"\",$BA276=\"\",$BC276=\"\",$BD276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BC277,\"<>0\")-COUNTBLANK(F277:BC277))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R277-S277","v":0},null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA277,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA278,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA279,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA280,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA281,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA282,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA283,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA284,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA285,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA286,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA287,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA288,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(BA289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(BA289,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BB298:BB310)<>13,1,0)","v":0}]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},null,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},null,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},null,null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,null,null,null,null,null,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AZ298=\"\",$BA298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AZ299,\"<>0\")-COUNTBLANK(F299:AZ299))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AZ299=\"\",$BA299=\"\")),\"Complete all the columns!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F307:AZ307,\"<>0\")-COUNTBLANK(F307:AZ307))<>0,1,0)","v":0},null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V307:W307)","v":0},{"$f":"U307+X307","v":0},null,null,{"$f":"Y307+Z307+AA307","v":0},{"$f":"AB307-U307","v":0},null,null,null,{"$f":"SUM(AE307:AF307)","v":0},{"$f":"AD307+AG307","v":0},null,null,0,{"$f":"AK307-AD307","v":0},null,null,null,{"$f":"SUM(AN307:AO307)","v":0},{"$f":"AM307+AP307","v":0},null,null,0,{"$f":"AT307-AM307","v":0},null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F308:AZ308,\"<>0\")-COUNTBLANK(F308:AZ308))<>0,1,0)","v":0},null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V308:W308)","v":0},{"$f":"U308+X308","v":0},null,null,{"$f":"Y308+Z308+AA308","v":0},{"$f":"AB308-U308","v":0},null,null,null,{"$f":"SUM(AE308:AF308)","v":0},{"$f":"AD308+AG308","v":0},null,null,0,{"$f":"AK308-AD308","v":0},null,null,null,{"$f":"SUM(AN308:AO308)","v":0},{"$f":"AM308+AP308","v":0},null,null,0,{"$f":"AT308-AM308","v":0},null,null,null,null,null,null,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AZ308=\"\",$BA308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AZ309,\"<>0\")-COUNTBLANK(F309:AZ309))<>0,1,0)","v":0},null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V309:W309)","v":0},{"$f":"U309+X309","v":0},null,null,{"$f":"Y309+Z309+AA309","v":0},{"$f":"AB309-U309","v":0},null,null,null,{"$f":"SUM(AE309:AF309)","v":0},{"$f":"AD309+AG309","v":0},null,null,0,{"$f":"AK309-AD309","v":0},null,null,null,{"$f":"SUM(AN309:AO309)","v":0},{"$f":"AM309+AP309","v":0},null,null,0,{"$f":"AT309-AM309","v":0},null,null,null,null,null,null,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AZ309=\"\",$BA309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I310:$AU310)<>0,OR($F310=\"\",$F310=0,AW310=\"\",$AW310=0,$AZ310=\"\",$BA310=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (excl. transfers and subsidies)",null,null,{"$f":"MyYearP1","v":"2023/24"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,null,null,null,{"$f":"SUM(J317:N317)","v":0}]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,null,null,null,0]
[0,null,null,null,3,null,null,null,0]
[0,null,null,null,4,null,null,null,0]
[0,null,null,null,5,null,null,null,0]
[0,null,null,null,6,null,null,null,0]
[0,null,null,null,7,null,null,null,0]
[0,null,null,null,8,null,null,null,0]
[0,null,null,null,9,null,null,null,0]
[0,null,null,null,10,null,null,null,0]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[30,{"$f":"A4535","v":30},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B4535","v":30},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A4535+3,0)<>\"\",OFFSET($F$43,A4535+3,0),\"\")","v":"Salaries and wages"}]
[1,null,null,null,null,"Subprogramme manager",null,null,null,"Post:"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Priorities",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Audited \nresult","Target","2022 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline realignment \n(R thousand)/ Comment",null,null,"2022 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline realignment   \n(R thousand)/ Comment"]
[1,null,null,null,1]
[{"$f":"IF(SUM(COUNTIF(F4546:AC4546,\"<>0\")-COUNTBLANK(F4546:AC4546))<>0,1,0)","v":0},null,null,null,2]
[0,null,null,null,3]
[0,null,null,null,4]
[0,null,null,null,5]
[0,null,null,null,6]
[0,null,null,null,7]
[0,null,null,null,8]
[0,null,null,null,9]
[null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G4555,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I4659:AU4659,\">0.5\")+COUNTIF(I4659:AU4659,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited outcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted appropriation","Estimated \nunder / (over) \nspending","Revised \nestimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment  ",null,null,"Realigned planning baseline","Budget   reduction","Budget   increase","Revised \nbaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total indicative baseline \nrealignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4561:Q4561)","v":0},null,{"$f":"R4561-S4561","v":0},null,null,null,{"$f":"SUM(V4561:W4561)","v":0},{"$f":"U4561+X4561","v":0},null,null,{"$f":"U4561+X4561+Z4561+AA4561","v":0},{"$f":"AB4561-U4561","v":0},null,null,null,{"$f":"SUM(AE4561:AF4561)","v":0},{"$f":"AD4561+AG4561","v":0},null,null,{"$f":"AD4561+AG4561+AI4561+AJ4561","v":0},{"$f":"AK4561-AD4561","v":0},null,null,null,{"$f":"SUM(AN4561:AO4561)","v":0},{"$f":"AM4561+AP4561","v":0},null,null,{"$f":"AM4561+AP4561+AR4561+AS4561","v":0},{"$f":"AT4561-AM4561","v":0}]
[{"$f":"IF(SUM(COUNTIF(F4562:AU4562,\"<>0\")-COUNTBLANK(F4562:AU4562))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4562:Q4562)","v":0},null,{"$f":"R4562-S4562","v":0},null,null,null,0,{"$f":"U4562+X4562","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN4562:AO4562)","v":0},{"$f":"AM4562+AP4562","v":0},null,null,{"$f":"AM4562+AP4562+AR4562+AS4562","v":0},0]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AM4563+AP4563+AR4563+AS4563","v":0},0]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD4565+AG4565","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4561:I4570)","v":0},0,0,0,0,{"$f":"SUM(N4561:N4570)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4561:Z4570)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4561:AG4570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP4561:AP4570)","v":0},0,0,0,0,0]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U4572+X4572","v":0},null,null,null,null,null,null,null,null,{"$f":"AD4572+AG4572","v":0},null,null,null,null,null,null,null,null,{"$f":"AM4572+AP4572","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I4574,I4577,I4616)","v":0},0,0,0,0,{"$f":"SUM(N4574,N4577,N4616)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4573+X4573","v":0},{"$f":"SUM(Z4574,Z4577,Z4616)","v":0},{"$f":"SUM(AA4574,AA4577,AA4616)","v":0},{"$f":"U4573+X4573+Z4573+AA4573","v":0},0,0,0,0,{"$f":"SUM(AG4574,AG4577,AG4616)","v":0},{"$f":"AD4573+AG4573","v":0},{"$f":"SUM(AI4574,AI4577,AI4616)","v":0},{"$f":"SUM(AJ4574,AJ4577,AJ4616)","v":0},{"$f":"AD4573+AG4573+AI4573+AJ4573","v":0},{"$f":"SUM(AL4574,AL4577,AL4616)","v":0},0,0,0,{"$f":"SUM(AP4574,AP4577,AP4616)","v":0},{"$f":"AM4573+AP4573","v":0},{"$f":"SUM(AR4574,AR4577,AR4616)","v":0},{"$f":"SUM(AS4574,AS4577,AS4616)","v":0},{"$f":"AM4573+AP4573+AR4573+AS4573","v":0},{"$f":"SUM(AU4574,AU4577,AU4616)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4574,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4574:AU4574,\"<>0\")-COUNTBLANK(I4574:AU4574))<>0,1,0))","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I4575:I4576)","v":0},0,0,0,0,{"$f":"SUM(N4575:N4576)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4574+X4574","v":0},{"$f":"SUM(Z4575:Z4576)","v":0},{"$f":"SUM(AA4575:AA4576)","v":0},{"$f":"U4574+X4574+Z4574+AA4574","v":0},0,0,0,0,{"$f":"SUM(AG4575:AG4576)","v":0},{"$f":"AD4574+AG4574","v":0},{"$f":"SUM(AI4575:AI4576)","v":0},{"$f":"SUM(AJ4575:AJ4576)","v":0},{"$f":"AD4574+AG4574+AI4574+AJ4574","v":0},{"$f":"SUM(AL4575:AL4576)","v":0},0,0,0,{"$f":"SUM(AP4575:AP4576)","v":0},{"$f":"AM4574+AP4574","v":0},{"$f":"SUM(AR4575:AR4576)","v":0},{"$f":"SUM(AS4575:AS4576)","v":0},{"$f":"AM4574+AP4574+AR4574+AS4574","v":0},{"$f":"SUM(AU4575:AU4576)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4575:Q4575)","v":0},null,{"$f":"R4575-S4575","v":0},null,null,null,{"$f":"SUM(V4575:W4575)","v":0},{"$f":"U4575+X4575","v":0},null,null,{"$f":"U4575+X4575+Z4575+AA4575","v":0},{"$f":"AB4575-U4575","v":0},null,null,null,{"$f":"SUM(AE4575:AF4575)","v":0},{"$f":"AD4575+AG4575","v":0},null,null,{"$f":"AD4575+AG4575+AI4575+AJ4575","v":0},{"$f":"AK4575-AD4575","v":0},null,null,null,{"$f":"SUM(AN4575:AO4575)","v":0},{"$f":"AM4575+AP4575","v":0},null,null,{"$f":"AM4575+AP4575+AR4575+AS4575","v":0},{"$f":"AT4575-AM4575","v":0}]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4576:Q4576)","v":0},null,{"$f":"R4576-S4576","v":0},null,null,null,{"$f":"SUM(V4576:W4576)","v":0},{"$f":"U4576+X4576","v":0},null,null,{"$f":"U4576+X4576+Z4576+AA4576","v":0},{"$f":"AB4576-U4576","v":0},null,null,null,{"$f":"SUM(AE4576:AF4576)","v":0},{"$f":"AD4576+AG4576","v":0},null,null,{"$f":"AD4576+AG4576+AI4576+AJ4576","v":0},{"$f":"AK4576-AD4576","v":0},null,null,null,{"$f":"SUM(AN4576:AO4576)","v":0},{"$f":"AM4576+AP4576","v":0},null,null,{"$f":"AM4576+AP4576+AR4576+AS4576","v":0},{"$f":"AT4576-AM4576","v":0}]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I4578:I4615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4578:Z4615)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4578:AH4615)","v":0},0,0,{"$f":"SUM(AK4578:AK4615)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4578:AQ4615)","v":0},0,0,{"$f":"SUM(AT4578:AT4615)","v":0},0]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4578:Q4578)","v":0},null,{"$f":"R4578-S4578","v":0},null,null,null,{"$f":"SUM(V4578:W4578)","v":0},{"$f":"U4578+X4578","v":0},null,null,{"$f":"U4578+X4578+Z4578+AA4578","v":0},{"$f":"AB4578-U4578","v":0},null,null,null,{"$f":"SUM(AE4578:AF4578)","v":0},{"$f":"AD4578+AG4578","v":0},null,null,{"$f":"AD4578+AG4578+AI4578+AJ4578","v":0},{"$f":"AK4578-AD4578","v":0},null,null,null,{"$f":"SUM(AN4578:AO4578)","v":0},{"$f":"AM4578+AP4578","v":0},null,null,{"$f":"AM4578+AP4578+AR4578+AS4578","v":0},{"$f":"AT4578-AM4578","v":0}]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE4583:AF4583)","v":0},{"$f":"AD4583+AG4583","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V4584:W4584)","v":0},{"$f":"U4584+X4584","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AE4584:AF4584)","v":0},{"$f":"AD4584+AG4584","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AN4584:AO4584)","v":0},{"$f":"AM4584+AP4584","v":0},null,null,0,0]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4589:Q4589)","v":0},null,{"$f":"R4589-S4589","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4596:Q4596)","v":0},null,{"$f":"R4596-S4596","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4597:Q4597)","v":0},null,{"$f":"R4597-S4597","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I4617:I4618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4617:Z4618)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4617:AH4618)","v":0},0,0,{"$f":"SUM(AK4617:AK4618)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4617:AQ4618)","v":0},0,0,{"$f":"SUM(AT4617:AT4618)","v":0},{"$f":"SUM(AU4617:AU4618)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4617:Q4617)","v":0},null,{"$f":"R4617-S4617","v":0},null,null,null,{"$f":"SUM(V4617:W4617)","v":0},{"$f":"U4617+X4617","v":0},null,null,{"$f":"U4617+X4617+Z4617+AA4617","v":0},{"$f":"AB4617-U4617","v":0},null,null,null,{"$f":"SUM(AE4617:AF4617)","v":0},{"$f":"AD4617+AG4617","v":0},null,null,{"$f":"AD4617+AG4617+AI4617+AJ4617","v":0},{"$f":"AK4617-AD4617","v":0},null,null,null,{"$f":"SUM(AN4617:AO4617)","v":0},{"$f":"AM4617+AP4617","v":0},null,null,{"$f":"AM4617+AP4617+AR4617+AS4617","v":0},{"$f":"AT4617-AM4617","v":0}]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4618-S4618","v":0},null,null,null,{"$f":"SUM(V4618:W4618)","v":0},{"$f":"U4618+X4618","v":0},null,null,{"$f":"U4618+X4618+Z4618+AA4618","v":0},{"$f":"AB4618-U4618","v":0},null,null,null,{"$f":"SUM(AE4618:AF4618)","v":0},{"$f":"AD4618+AG4618","v":0},null,null,{"$f":"AD4618+AG4618+AI4618+AJ4618","v":0},{"$f":"AK4618-AD4618","v":0},null,null,null,{"$f":"SUM(AN4618:AO4618)","v":0},{"$f":"AM4618+AP4618","v":0},null,null,{"$f":"AM4618+AP4618+AR4618+AS4618","v":0},{"$f":"AT4618-AM4618","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I4620,I4627,I4630,I4631,I4632,I4639,I4640)","v":0},{"$f":"SUM(J4620,J4627,J4630,J4631,J4632,J4639,J4640)","v":0},0,0,0,{"$f":"SUM(N4620,N4627,N4630,N4631,N4632,N4639,N4640)","v":0},{"$f":"SUM(O4620,O4627,O4630,O4631,O4632,O4639,O4640)","v":0},{"$f":"SUM(P4620,P4627,P4630,P4631,P4632,P4639,P4640)","v":0},{"$f":"SUM(Q4620,Q4627,Q4630,Q4631,Q4632,Q4639,Q4640)","v":0},0,{"$f":"SUM(S4620,S4627,S4630,S4631,S4632,S4639,S4640)","v":0},0,0,0,0,{"$f":"SUM(X4620,X4627,X4630,X4631,X4632,X4639,X4640)","v":0},0,0,0,0,0,{"$f":"SUM(AD4620,AD4627,AD4630,AD4631,AD4632,AD4639,AD4640)","v":0},{"$f":"SUM(AE4620,AE4627,AE4630,AE4631,AE4632,AE4639,AE4640)","v":0},{"$f":"SUM(AF4620,AF4627,AF4630,AF4631,AF4632,AF4639,AF4640)","v":0},{"$f":"SUM(AG4620,AG4627,AG4630,AG4631,AG4632,AG4639,AG4640)","v":0},0,0,0,0,0,{"$f":"SUM(AM4620,AM4627,AM4630,AM4631,AM4632,AM4639,AM4640)","v":0},{"$f":"SUM(AN4620,AN4627,AN4630,AN4631,AN4632,AN4639,AN4640)","v":0},{"$f":"SUM(AO4620,AO4627,AO4630,AO4631,AO4632,AO4639,AO4640)","v":0},{"$f":"SUM(AP4620,AP4627,AP4630,AP4631,AP4632,AP4639,AP4640)","v":0},0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4620,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4620:AU4620,\"<>0\")-COUNTBLANK(I4620:AU4620))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I4621,I4624)","v":0},{"$f":"SUM(J4621,J4624)","v":0},0,0,0,{"$f":"SUM(N4621,N4624)","v":0},{"$f":"SUM(O4621,O4624)","v":0},{"$f":"SUM(P4621,P4624)","v":0},{"$f":"SUM(Q4621,Q4624)","v":0},0,{"$f":"SUM(S4621,S4624)","v":0},0,0,0,0,{"$f":"SUM(X4621,X4624)","v":0},0,0,0,0,0,{"$f":"SUM(AD4621,AD4624)","v":0},{"$f":"SUM(AE4621,AE4624)","v":0},{"$f":"SUM(AF4621,AF4624)","v":0},{"$f":"SUM(AG4621,AG4624)","v":0},0,0,0,0,0,{"$f":"SUM(AM4621,AM4624)","v":0},{"$f":"SUM(AN4621,AN4624)","v":0},{"$f":"SUM(AO4621,AO4624)","v":0},{"$f":"SUM(AP4621,AP4624)","v":0},0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A4535,0)","v":"Salaries and wages"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I4622:I4623)","v":0},{"$f":"SUM(J4622:J4623)","v":0},0,0,0,{"$f":"SUM(N4622:N4623)","v":0},{"$f":"SUM(O4622:O4623)","v":0},{"$f":"SUM(P4622:P4623)","v":0},{"$f":"SUM(Q4622:Q4623)","v":0},0,{"$f":"SUM(S4622:S4623)","v":0},0,0,0,0,{"$f":"SUM(X4622:X4623)","v":0},0,0,0,0,0,{"$f":"SUM(AD4622:AD4623)","v":0},{"$f":"SUM(AE4622:AE4623)","v":0},{"$f":"SUM(AF4622:AF4623)","v":0},{"$f":"SUM(AG4622:AG4623)","v":0},0,0,0,0,0,{"$f":"SUM(AM4622:AM4623)","v":0},{"$f":"SUM(AN4622:AN4623)","v":0},{"$f":"SUM(AO4622:AO4623)","v":0},{"$f":"SUM(AP4622:AP4623)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4620:$D4621)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4620:$D4621)","v":0},{"$f":"SUM(V4622:W4622)","v":0},{"$f":"U4622+X4622","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4620:$D4621)","v":0},{"$f":"AB4622-U4622","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4620:$D4621)","v":0},{"$f":"SUM(AE4622:AF4622)","v":0},{"$f":"AD4622+AG4622","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4620:$D4621)","v":0},{"$f":"AK4622-AD4622","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4620:$D4621)","v":0},{"$f":"SUM(AN4622:AO4622)","v":0},{"$f":"AM4622+AP4622","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4620:$D4621)","v":0},{"$f":"AT4622-AM4622","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4622:$D4623)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4622:$D4623)","v":0},{"$f":"SUM(V4623:W4623)","v":0},{"$f":"U4623+X4623","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4622:$D4623)","v":0},{"$f":"AB4623-U4623","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4622:$D4623)","v":0},{"$f":"SUM(AE4623:AF4623)","v":0},{"$f":"AD4623+AG4623","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4622:$D4623)","v":0},{"$f":"AK4623-AD4623","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4622:$D4623)","v":0},{"$f":"SUM(AN4623:AO4623)","v":0},{"$f":"AM4623+AP4623","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4622:$D4623)","v":0},{"$f":"AT4623-AM4623","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I4625:I4626)","v":0},{"$f":"SUM(J4625:J4626)","v":0},0,0,0,{"$f":"SUM(N4625:N4626)","v":0},{"$f":"SUM(O4625:O4626)","v":0},{"$f":"SUM(P4625:P4626)","v":0},{"$f":"SUM(Q4625:Q4626)","v":0},0,{"$f":"SUM(S4625:S4626)","v":0},0,0,0,0,{"$f":"SUM(X4625:X4626)","v":0},0,0,0,0,0,{"$f":"SUM(AD4625:AD4626)","v":0},{"$f":"SUM(AE4625:AE4626)","v":0},{"$f":"SUM(AF4625:AF4626)","v":0},{"$f":"SUM(AG4625:AG4626)","v":0},0,0,0,0,0,{"$f":"SUM(AM4625:AM4626)","v":0},{"$f":"SUM(AN4625:AN4626)","v":0},{"$f":"SUM(AO4625:AO4626)","v":0},{"$f":"SUM(AP4625:AP4626)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4624:$D4625)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4624:$D4625)","v":0},{"$f":"SUM(V4625:W4625)","v":0},{"$f":"U4625+X4625","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4624:$D4625)","v":0},{"$f":"AB4625-U4625","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4624:$D4625)","v":0},{"$f":"SUM(AE4625:AF4625)","v":0},{"$f":"AD4625+AG4625","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4624:$D4625)","v":0},{"$f":"AK4625-AD4625","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4624:$D4625)","v":0},{"$f":"SUM(AN4625:AO4625)","v":0},{"$f":"AM4625+AP4625","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4624:$D4625)","v":0},{"$f":"AT4625-AM4625","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4626:$D4627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4626:$D4627)","v":0},{"$f":"SUM(V4626:W4626)","v":0},{"$f":"U4626+X4626","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4626:$D4627)","v":0},{"$f":"AB4626-U4626","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4626:$D4627)","v":0},{"$f":"SUM(AE4626:AF4626)","v":0},{"$f":"AD4626+AG4626","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4626:$D4627)","v":0},{"$f":"AK4626-AD4626","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4626:$D4627)","v":0},{"$f":"SUM(AN4626:AO4626)","v":0},{"$f":"AM4626+AP4626","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4626:$D4627)","v":0},{"$f":"AT4626-AM4626","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I4628:I4629)","v":0},{"$f":"SUM(J4628:J4629)","v":0},0,0,0,{"$f":"SUM(N4628:N4629)","v":0},{"$f":"SUM(O4628:O4629)","v":0},{"$f":"SUM(P4628:P4629)","v":0},{"$f":"SUM(Q4628:Q4629)","v":0},0,{"$f":"SUM(S4628:S4629)","v":0},0,0,0,0,{"$f":"SUM(X4628:X4629)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4628:$D4629)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4628:$D4629)","v":0},{"$f":"SUM(V4628:W4628)","v":0},{"$f":"U4628+X4628","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4628:$D4629)","v":0},{"$f":"AB4628-U4628","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4628:$D4629)","v":0},{"$f":"SUM(AE4628:AF4628)","v":0},{"$f":"AD4628+AG4628","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4628:$D4629)","v":0},{"$f":"AK4628-AD4628","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4628:$D4629)","v":0},{"$f":"SUM(AN4628:AO4628)","v":0},{"$f":"AM4628+AP4628","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4628:$D4629)","v":0},{"$f":"AT4628-AM4628","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4630:$D4631)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4630:$D4631)","v":0},{"$f":"SUM(V4629:W4629)","v":0},{"$f":"U4629+X4629","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4630:$D4631)","v":0},{"$f":"AB4629-U4629","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4630:$D4631)","v":0},{"$f":"SUM(AE4629:AF4629)","v":0},{"$f":"AD4629+AG4629","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4630:$D4631)","v":0},{"$f":"AK4629-AD4629","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4630:$D4631)","v":0},{"$f":"SUM(AN4629:AO4629)","v":0},{"$f":"AM4629+AP4629","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4630:$D4631)","v":0},{"$f":"AT4629-AM4629","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4632:$D4633)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4632:$D4633)","v":0},{"$f":"SUM(V4630:W4630)","v":0},{"$f":"U4630+X4630","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4632:$D4633)","v":0},{"$f":"AB4630-U4630","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4632:$D4633)","v":0},{"$f":"SUM(AE4630:AF4630)","v":0},{"$f":"AD4630+AG4630","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4632:$D4633)","v":0},{"$f":"AK4630-AD4630","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4632:$D4633)","v":0},{"$f":"SUM(AN4630:AO4630)","v":0},{"$f":"AM4630+AP4630","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4632:$D4633)","v":0},{"$f":"AT4630-AM4630","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4634:$D4635)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4634:$D4635)","v":0},{"$f":"SUM(V4631:W4631)","v":0},{"$f":"U4631+X4631","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4634:$D4635)","v":0},{"$f":"AB4631-U4631","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4634:$D4635)","v":0},{"$f":"SUM(AE4631:AF4631)","v":0},{"$f":"AD4631+AG4631","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4634:$D4635)","v":0},{"$f":"AK4631-AD4631","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4634:$D4635)","v":0},{"$f":"SUM(AN4631:AO4631)","v":0},{"$f":"AM4631+AP4631","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4634:$D4635)","v":0},{"$f":"AT4631-AM4631","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I4633,I4636)","v":0},{"$f":"SUM(J4633,J4636)","v":0},0,0,0,{"$f":"SUM(N4633,N4636)","v":0},{"$f":"SUM(O4633,O4636)","v":0},{"$f":"SUM(P4633,P4636)","v":0},{"$f":"SUM(Q4633,Q4636)","v":0},0,{"$f":"SUM(S4633,S4636)","v":0},0,0,0,0,{"$f":"SUM(X4633,X4636)","v":0},0,0,0,0,0,{"$f":"SUM(AD4633,AD4636)","v":0},{"$f":"SUM(AE4633,AE4636)","v":0},{"$f":"SUM(AF4633,AF4636)","v":0},{"$f":"SUM(AG4633,AG4636)","v":0},0,0,0,0,0,{"$f":"SUM(AM4633,AM4636)","v":0},{"$f":"SUM(AN4633,AN4636)","v":0},{"$f":"SUM(AO4633,AO4636)","v":0},{"$f":"SUM(AP4633,AP4636)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I4634:I4635)","v":0},{"$f":"SUM(J4634:J4635)","v":0},0,0,0,{"$f":"SUM(N4634:N4635)","v":0},{"$f":"SUM(O4634:O4635)","v":0},{"$f":"SUM(P4634:P4635)","v":0},{"$f":"SUM(Q4634:Q4635)","v":0},0,{"$f":"SUM(S4634:S4635)","v":0},0,0,0,0,{"$f":"SUM(X4634:X4635)","v":0},0,0,0,0,0,{"$f":"SUM(AD4634:AD4635)","v":0},{"$f":"SUM(AE4634:AE4635)","v":0},{"$f":"SUM(AF4634:AF4635)","v":0},{"$f":"SUM(AG4634:AG4635)","v":0},0,0,0,0,0,{"$f":"SUM(AM4634:AM4635)","v":0},{"$f":"SUM(AN4634:AN4635)","v":0},{"$f":"SUM(AO4634:AO4635)","v":0},{"$f":"SUM(AP4634:AP4635)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4636:$D4637)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4636:$D4637)","v":0},{"$f":"SUM(V4634:W4634)","v":0},{"$f":"U4634+X4634","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4636:$D4637)","v":0},{"$f":"AB4634-U4634","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4636:$D4637)","v":0},{"$f":"SUM(AE4634:AF4634)","v":0},{"$f":"AD4634+AG4634","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4636:$D4637)","v":0},{"$f":"AK4634-AD4634","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4636:$D4637)","v":0},{"$f":"SUM(AN4634:AO4634)","v":0},{"$f":"AM4634+AP4634","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4636:$D4637)","v":0},{"$f":"AT4634-AM4634","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4638:$D4639)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4638:$D4639)","v":0},{"$f":"SUM(V4635:W4635)","v":0},{"$f":"U4635+X4635","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4638:$D4639)","v":0},{"$f":"AB4635-U4635","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4638:$D4639)","v":0},{"$f":"SUM(AE4635:AF4635)","v":0},{"$f":"AD4635+AG4635","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4638:$D4639)","v":0},{"$f":"AK4635-AD4635","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4638:$D4639)","v":0},{"$f":"SUM(AN4635:AO4635)","v":0},{"$f":"AM4635+AP4635","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4638:$D4639)","v":0},{"$f":"AT4635-AM4635","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I4637:I4638)","v":0},{"$f":"SUM(J4637:J4638)","v":0},0,0,0,{"$f":"SUM(N4637:N4638)","v":0},{"$f":"SUM(O4637:O4638)","v":0},{"$f":"SUM(P4637:P4638)","v":0},{"$f":"SUM(Q4637:Q4638)","v":0},0,{"$f":"SUM(S4637:S4638)","v":0},0,0,0,0,{"$f":"SUM(X4637:X4638)","v":0},0,0,0,0,0,{"$f":"SUM(AD4637:AD4638)","v":0},{"$f":"SUM(AE4637:AE4638)","v":0},{"$f":"SUM(AF4637:AF4638)","v":0},{"$f":"SUM(AG4637:AG4638)","v":0},0,0,0,0,0,{"$f":"SUM(AM4637:AM4638)","v":0},{"$f":"SUM(AN4637:AN4638)","v":0},{"$f":"SUM(AO4637:AO4638)","v":0},{"$f":"SUM(AP4637:AP4638)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4640:$D4641)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4640:$D4641)","v":0},{"$f":"SUM(V4637:W4637)","v":0},{"$f":"U4637+X4637","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4640:$D4641)","v":0},{"$f":"AB4637-U4637","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4640:$D4641)","v":0},{"$f":"SUM(AE4637:AF4637)","v":0},{"$f":"AD4637+AG4637","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4640:$D4641)","v":0},{"$f":"AK4637-AD4637","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4640:$D4641)","v":0},{"$f":"SUM(AN4637:AO4637)","v":0},{"$f":"AM4637+AP4637","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4640:$D4641)","v":0},{"$f":"AT4637-AM4637","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4642:$D4643)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4642:$D4643)","v":0},{"$f":"SUM(V4638:W4638)","v":0},{"$f":"U4638+X4638","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4642:$D4643)","v":0},{"$f":"AB4638-U4638","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4642:$D4643)","v":0},{"$f":"SUM(AE4638:AF4638)","v":0},{"$f":"AD4638+AG4638","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4642:$D4643)","v":0},{"$f":"AK4638-AD4638","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4642:$D4643)","v":0},{"$f":"SUM(AN4638:AO4638)","v":0},{"$f":"AM4638+AP4638","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4642:$D4643)","v":0},{"$f":"AT4638-AM4638","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4644:$D4645)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4644:$D4645)","v":0},{"$f":"SUM(V4639:W4639)","v":0},{"$f":"U4639+X4639","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4644:$D4645)","v":0},{"$f":"AB4639-U4639","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4644:$D4645)","v":0},{"$f":"SUM(AE4639:AF4639)","v":0},{"$f":"AD4639+AG4639","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4644:$D4645)","v":0},{"$f":"AK4639-AD4639","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4644:$D4645)","v":0},{"$f":"SUM(AN4639:AO4639)","v":0},{"$f":"AM4639+AP4639","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4644:$D4645)","v":0},{"$f":"AT4639-AM4639","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I4641:I4642)","v":0},{"$f":"SUM(J4641:J4642)","v":0},0,0,0,{"$f":"SUM(N4641:N4642)","v":0},{"$f":"SUM(O4641:O4642)","v":0},{"$f":"SUM(P4641:P4642)","v":0},{"$f":"SUM(Q4641:Q4642)","v":0},0,{"$f":"SUM(S4641:S4642)","v":0},0,0,0,0,{"$f":"SUM(X4641:X4642)","v":0},0,0,0,0,0,{"$f":"SUM(AD4641:AD4642)","v":0},{"$f":"SUM(AE4641:AE4642)","v":0},{"$f":"SUM(AF4641:AF4642)","v":0},{"$f":"SUM(AG4641:AG4642)","v":0},0,0,0,0,0,{"$f":"SUM(AM4641:AM4642)","v":0},{"$f":"SUM(AN4641:AN4642)","v":0},{"$f":"SUM(AO4641:AO4642)","v":0},{"$f":"SUM(AP4641:AP4642)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4646:$D4647)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4646:$D4647)","v":0},{"$f":"SUM(V4641:W4641)","v":0},{"$f":"U4641+X4641","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4646:$D4647)","v":0},{"$f":"AB4641-U4641","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4646:$D4647)","v":0},{"$f":"SUM(AE4641:AF4641)","v":0},{"$f":"AD4641+AG4641","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4646:$D4647)","v":0},{"$f":"AK4641-AD4641","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4646:$D4647)","v":0},{"$f":"SUM(AN4641:AO4641)","v":0},{"$f":"AM4641+AP4641","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4646:$D4647)","v":0},{"$f":"AT4641-AM4641","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BB$289,I$180,$C4648:$D4649)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BB$289,S$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,T$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,U$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,V$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,W$180,$C4648:$D4649)","v":0},{"$f":"SUM(V4642:W4642)","v":0},{"$f":"U4642+X4642","v":0},{"$f":"DSUM($I$180:$BB$289,Z$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AA$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AB$180,$C4648:$D4649)","v":0},{"$f":"AB4642-U4642","v":0},{"$f":"DSUM($I$180:$BB$289,AD$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AE$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AF$180,$C4648:$D4649)","v":0},{"$f":"SUM(AE4642:AF4642)","v":0},{"$f":"AD4642+AG4642","v":0},{"$f":"DSUM($I$180:$BB$289,AI$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AJ$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AK$180,$C4648:$D4649)","v":0},{"$f":"AK4642-AD4642","v":0},{"$f":"DSUM($I$180:$BB$289,AM$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AN$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AO$180,$C4648:$D4649)","v":0},{"$f":"SUM(AN4642:AO4642)","v":0},{"$f":"AM4642+AP4642","v":0},{"$f":"DSUM($I$180:$BB$289,AR$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AS$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BB$289,AT$180,$C4648:$D4649)","v":0},{"$f":"AT4642-AM4642","v":0}]
[1,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I4644,I4647,I4650:I4654)","v":0},0,0,0,0,{"$f":"SUM(N4644,N4647,N4650:N4654)","v":0},{"$f":"SUM(O4644,O4647,O4650:O4654)","v":0},{"$f":"SUM(P4644,P4647,P4650:P4654)","v":0},{"$f":"SUM(Q4644,Q4647,Q4650:Q4654)","v":0},0,{"$f":"SUM(S4644,S4647,S4650:S4654)","v":0},0,0,0,0,0,{"$f":"SUM(Y4644,Y4647,Y4650:Y4654)","v":0},{"$f":"SUM(Z4644,Z4647,Z4650:Z4654)","v":0},{"$f":"SUM(AA4644,AA4647,AA4650:AA4654)","v":0},0,0,0,0,0,{"$f":"SUM(AG4644,AG4647,AG4650:AG4654)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP4644,AP4647,AP4650:AP4654)","v":0},0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4644,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4644:AU4644,\"<>0\")-COUNTBLANK(I4644:AU4644))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I4645:I4646)","v":0},0,0,0,0,{"$f":"SUM(N4645:N4646)","v":0},{"$f":"SUM(O4645:O4646)","v":0},{"$f":"SUM(P4645:P4646)","v":0},{"$f":"SUM(Q4645:Q4646)","v":0},0,{"$f":"SUM(S4645:S4646)","v":0},0,0,0,0,0,{"$f":"SUM(Y4645:Y4646)","v":0},{"$f":"SUM(Z4645:Z4646)","v":0},{"$f":"SUM(AA4645:AA4646)","v":0},0,0,0,0,0,{"$f":"SUM(AG4645:AG4646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP4645:AP4646)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Non-profit institutions",null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4645-S4645","v":0},null,null,null,{"$f":"SUM(V4645:W4645)","v":0},{"$f":"U4645+X4645","v":0},null,null,{"$f":"U4645+X4645+Z4645+AA4645","v":0},{"$f":"AB4645-U4645","v":0},null,null,null,{"$f":"SUM(AE4645:AF4645)","v":0},{"$f":"AD4645+AG4645","v":0},null,null,{"$f":"AD4645+AG4645+AI4645+AJ4645","v":0},{"$f":"AK4645-AD4645","v":0},null,null,null,{"$f":"SUM(AN4645:AO4645)","v":0},{"$f":"AM4645+AP4645","v":0},null,null,{"$f":"AM4645+AP4645+AR4645+AS4645","v":0},{"$f":"AT4645-AM4645","v":0}]
[0,null,43,41,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4646-S4646","v":0},null,null,null,{"$f":"SUM(V4646:W4646)","v":0},{"$f":"U4646+X4646","v":0},null,null,{"$f":"U4646+X4646+Z4646+AA4646","v":0},{"$f":"AB4646-U4646","v":0},null,null,null,{"$f":"SUM(AE4646:AF4646)","v":0},{"$f":"AD4646+AG4646","v":0},null,null,{"$f":"AD4646+AG4646+AI4646+AJ4646","v":0},{"$f":"AK4646-AD4646","v":0},null,null,null,{"$f":"SUM(AN4646:AO4646)","v":0},{"$f":"AM4646+AP4646","v":0},null,null,{"$f":"AM4646+AP4646+AR4646+AS4646","v":0},{"$f":"AT4646-AM4646","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I4648:I4649)","v":0},0,0,0,0,{"$f":"SUM(N4648:N4649)","v":0},{"$f":"SUM(O4648:O4649)","v":0},{"$f":"SUM(P4648:P4649)","v":0},{"$f":"SUM(Q4648:Q4649)","v":0},{"$f":"SUM(M4647:Q4647)","v":0},{"$f":"SUM(S4648:S4649)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z4648:Z4649)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4648:AG4649)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AP4648:AP4649)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4648:Q4648)","v":0},null,{"$f":"R4648-S4648","v":0},null,null,null,{"$f":"SUM(V4648:W4648)","v":0},{"$f":"U4648+X4648","v":0},null,null,{"$f":"U4648+X4648+Z4648+AA4648","v":0},{"$f":"AB4648-U4648","v":0},null,null,null,{"$f":"SUM(AE4648:AF4648)","v":0},{"$f":"AD4648+AG4648","v":0},null,null,{"$f":"AD4648+AG4648+AI4648+AJ4648","v":0},{"$f":"AK4648-AD4648","v":0},null,null,null,{"$f":"SUM(AN4648:AO4648)","v":0},{"$f":"AM4648+AP4648","v":0},null,null,{"$f":"AM4648+AP4648+AR4648+AS4648","v":0},{"$f":"AT4648-AM4648","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to households",null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,Z$298:Z$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AA$298:AA$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AI$298:AI$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AJ$298:AJ$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AR$298:AR$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AS$298:AS$310)","v":0},0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4573,I4619,I4643,I4655)","v":0},{"$f":"SUM(J4573,J4619,J4643,J4655)","v":0},{"$f":"SUM(K4573,K4619,K4643,K4655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4573,Z4619,Z4643,Z4655)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4573,AH4619,AH4643,AH4655)","v":0},0,0,{"$f":"SUM(AK4573,AK4619,AK4643,AK4655)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4573,AQ4619,AQ4643,AQ4655)","v":0},0,0,{"$f":"SUM(AT4573,AT4619,AT4643,AT4655)","v":0},{"$f":"SUM(AU4573,AU4619,AU4643,AU4655)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I4657-I4571","v":0},{"$f":"J4657-J4571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z4657-Z4571","v":0},0,0,0,0,0,0,0,{"$f":"AH4657-AH4571","v":0},0,0,{"$f":"AK4657-AK4571","v":0},0,0,0,0,0,{"$f":"AQ4657-AQ4571","v":0},0,0,{"$f":"AT4657-AT4571","v":0},0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(I4545:I4554,\"=0\")+COUNTBLANK(I4545:I4554))=10))),1,0)","v":0},{"$f":"IF(AND(J4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(J4545:J4554,\"=0\")+COUNTBLANK(J4545:J4554))=10))),1,0)","v":0},{"$f":"IF(AND(K4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(K4545:K4554,\"=0\")+COUNTBLANK(K4545:K4554))=10))),1,0)","v":0},{"$f":"IF(AND(L4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(L4545:L4554,\"=0\")+COUNTBLANK(L4545:L4554))=10))),1,0)","v":0},{"$f":"IF(AND(M4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(M4545:M4554,\"=0\")+COUNTBLANK(M4545:M4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(V4545:V4554,\"=0\")+COUNTBLANK(V4545:V4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(V4545:V4554,\"=0\")+COUNTBLANK(V4545:V4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF(AE4545:AE4554,\"=0\")+COUNTBLANK(AE4545:AE4554))=10))),1,0)","v":0}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures...(Supplementary info)",null,null,{"$f":"+I4644","v":0},{"$f":"+J4644","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M4664:Q4664)","v":0},{"$f":"+S4644","v":0},{"$f":"SUM(T4665:T4666)","v":0},{"$f":"+U4644","v":0},{"$f":"+V4644","v":0},{"$f":"+W4644","v":0},0,0,{"$f":"SUM(Z4665:Z4666)","v":0},0,0,0,{"$f":"+AD4644","v":0},{"$f":"+AE4644","v":0},{"$f":"+AF4644","v":0},{"$f":"SUM(AG4665:AG4666)","v":0},0,0,0,0,0,{"$f":"+AM4644","v":0},{"$f":"+AN4644","v":0},{"$f":"+AO4644","v":0},{"$f":"SUM(AP4665:AP4666)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4666:Q4666)","v":0},null,{"$f":"R4666-S4666","v":0},null,null,null,{"$f":"SUM(V4666:W4666)","v":0},{"$f":"U4666+X4666","v":0},null,null,{"$f":"U4666+X4666+Z4666+AA4666","v":0},{"$f":"AB4666-U4666","v":0},null,null,null,{"$f":"SUM(AE4666:AF4666)","v":0},{"$f":"AD4666+AG4666","v":0},null,null,{"$f":"AD4666+AG4666+AI4666+AJ4666","v":0},{"$f":"AK4666-AD4666","v":0},null,null,null,{"$f":"SUM(AN4666:AO4666)","v":0},{"$f":"AM4666+AP4666","v":0},null,null,{"$f":"AM4666+AP4666+AR4666+AS4666","v":0},{"$f":"AT4666-AM4666","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4667:Q4667)","v":0},null,{"$f":"R4667-S4667","v":0},null,null,null,{"$f":"SUM(V4667:W4667)","v":0},{"$f":"U4667+X4667","v":0},null,null,{"$f":"U4667+X4667+Z4667+AA4667","v":0},{"$f":"AB4667-U4667","v":0},null,null,null,{"$f":"SUM(AE4667:AF4667)","v":0},{"$f":"AD4667+AG4667","v":0},null,null,{"$f":"AD4667+AG4667+AI4667+AJ4667","v":0},{"$f":"AK4667-AD4667","v":0},null,null,null,{"$f":"SUM(AN4667:AO4667)","v":0},{"$f":"AM4667+AP4667","v":0},null,null,{"$f":"AM4667+AP4667+AR4667+AS4667","v":0},{"$f":"AT4667-AM4667","v":0}]

{"sheet":"PFFA","index":21,"n_rows":299,"n_cols":73,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prog No.","Programme","Description","2018/19 Audited \noutcome","2019/20 Audited outcome","2020/21 Audited outcome","2021/22 Main\nappropriation","2021/22 Roll-overs","2021/22 Unforeseeable/\nunavoidable","2021/22 Virement","2021/22 Other\nadjustments","2021/22 Adjusted appropriation","2021/22 Estimated \nunder / (over) \nspending","2021/22 Revised \nestimate","2022/23 Revised \nbaseline","2023/24 Revised \nbaseline","2024/25 Revised \nbaseline","Subprogramme","Specifically and exclusively (S & E) appropriated","Purpose of payment","Description of payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$298","v":"Theft and losses"},{"$f":"'1'!I$298","v":17},{"$f":"'1'!J$298","v":0},{"$f":"'1'!L$298","v":0},{"$f":"'1'!M$298","v":0},{"$f":"'1'!N$298","v":0},{"$f":"'1'!O$298","v":0},{"$f":"'1'!P$298","v":0},{"$f":"'1'!Q$298","v":0},{"$f":"'1'!R$298","v":0},{"$f":"'1'!S$298","v":0},{"$f":"'1'!T$298","v":0},{"$f":"'1'!AB$298","v":0},{"$f":"'1'!AK$298","v":0},{"$f":"'1'!AT$298","v":0},{"$f":"'1'!AW$298","v":"Financial Management"},{"$f":"'1'!AY$298","v":0},{"$f":"'1'!AZ$298","v":0},{"$f":"'1'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$299","v":"Thefts and losses"},{"$f":"'1'!I$299","v":27},{"$f":"'1'!J$299","v":0},{"$f":"'1'!L$299","v":0},{"$f":"'1'!M$299","v":0},{"$f":"'1'!N$299","v":0},{"$f":"'1'!O$299","v":0},{"$f":"'1'!P$299","v":0},{"$f":"'1'!Q$299","v":0},{"$f":"'1'!R$299","v":0},{"$f":"'1'!S$299","v":0},{"$f":"'1'!T$299","v":0},{"$f":"'1'!AB$299","v":0},{"$f":"'1'!AK$299","v":0},{"$f":"'1'!AT$299","v":0},{"$f":"'1'!AW$299","v":"Ministry"},{"$f":"'1'!AY$299","v":0},{"$f":"'1'!AZ$299","v":0},{"$f":"'1'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$300","v":"Thefts and losses"},{"$f":"'1'!I$300","v":21},{"$f":"'1'!J$300","v":0},{"$f":"'1'!L$300","v":0},{"$f":"'1'!M$300","v":0},{"$f":"'1'!N$300","v":0},{"$f":"'1'!O$300","v":0},{"$f":"'1'!P$300","v":0},{"$f":"'1'!Q$300","v":0},{"$f":"'1'!R$300","v":0},{"$f":"'1'!S$300","v":0},{"$f":"'1'!T$300","v":0},{"$f":"'1'!AB$300","v":0},{"$f":"'1'!AK$300","v":0},{"$f":"'1'!AT$300","v":0},{"$f":"'1'!AW$300","v":"Departmental Management"},{"$f":"'1'!AY$300","v":0},{"$f":"'1'!AZ$300","v":0},{"$f":"'1'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$301","v":"Thefts and losses"},{"$f":"'1'!I$301","v":70},{"$f":"'1'!J$301","v":0},{"$f":"'1'!L$301","v":0},{"$f":"'1'!M$301","v":0},{"$f":"'1'!N$301","v":0},{"$f":"'1'!O$301","v":0},{"$f":"'1'!P$301","v":0},{"$f":"'1'!Q$301","v":0},{"$f":"'1'!R$301","v":0},{"$f":"'1'!S$301","v":0},{"$f":"'1'!T$301","v":0},{"$f":"'1'!AB$301","v":0},{"$f":"'1'!AK$301","v":0},{"$f":"'1'!AT$301","v":0},{"$f":"'1'!AW$301","v":"Departmental Management"},{"$f":"'1'!AY$301","v":0},{"$f":"'1'!AZ$301","v":0},{"$f":"'1'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$302","v":"Thefts and losses"},{"$f":"'1'!I$302","v":586},{"$f":"'1'!J$302","v":0},{"$f":"'1'!L$302","v":0},{"$f":"'1'!M$302","v":0},{"$f":"'1'!N$302","v":0},{"$f":"'1'!O$302","v":0},{"$f":"'1'!P$302","v":0},{"$f":"'1'!Q$302","v":0},{"$f":"'1'!R$302","v":0},{"$f":"'1'!S$302","v":0},{"$f":"'1'!T$302","v":0},{"$f":"'1'!AB$302","v":0},{"$f":"'1'!AK$302","v":0},{"$f":"'1'!AT$302","v":0},{"$f":"'1'!AW$302","v":"Corporate Services"},{"$f":"'1'!AY$302","v":0},{"$f":"'1'!AZ$302","v":0},{"$f":"'1'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$303","v":0},{"$f":"'1'!I$303","v":0},{"$f":"'1'!J$303","v":0},{"$f":"'1'!L$303","v":0},{"$f":"'1'!M$303","v":0},{"$f":"'1'!N$303","v":0},{"$f":"'1'!O$303","v":0},{"$f":"'1'!P$303","v":0},{"$f":"'1'!Q$303","v":0},{"$f":"'1'!R$303","v":0},{"$f":"'1'!S$303","v":0},{"$f":"'1'!T$303","v":0},{"$f":"'1'!AB$303","v":0},{"$f":"'1'!AK$303","v":0},{"$f":"'1'!AT$303","v":0},{"$f":"'1'!AW$303","v":0},{"$f":"'1'!AY$303","v":0},{"$f":"'1'!AZ$303","v":0},{"$f":"'1'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$304","v":0},{"$f":"'1'!I$304","v":0},{"$f":"'1'!J$304","v":0},{"$f":"'1'!L$304","v":0},{"$f":"'1'!M$304","v":0},{"$f":"'1'!N$304","v":0},{"$f":"'1'!O$304","v":0},{"$f":"'1'!P$304","v":0},{"$f":"'1'!Q$304","v":0},{"$f":"'1'!R$304","v":0},{"$f":"'1'!S$304","v":0},{"$f":"'1'!T$304","v":0},{"$f":"'1'!AB$304","v":0},{"$f":"'1'!AK$304","v":0},{"$f":"'1'!AT$304","v":0},{"$f":"'1'!AW$304","v":0},{"$f":"'1'!AY$304","v":0},{"$f":"'1'!AZ$304","v":0},{"$f":"'1'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$305","v":0},{"$f":"'1'!I$305","v":0},{"$f":"'1'!J$305","v":0},{"$f":"'1'!L$305","v":0},{"$f":"'1'!M$305","v":0},{"$f":"'1'!N$305","v":0},{"$f":"'1'!O$305","v":0},{"$f":"'1'!P$305","v":0},{"$f":"'1'!Q$305","v":0},{"$f":"'1'!R$305","v":0},{"$f":"'1'!S$305","v":0},{"$f":"'1'!T$305","v":0},{"$f":"'1'!AB$305","v":0},{"$f":"'1'!AK$305","v":0},{"$f":"'1'!AT$305","v":0},{"$f":"'1'!AW$305","v":0},{"$f":"'1'!AY$305","v":0},{"$f":"'1'!AZ$305","v":0},{"$f":"'1'!BA$305","v":0}]
[null,"Row Labels","Sum of 2022/23 Revised \nbaseline","Sum of 2023/24 Revised \nbaseline","Sum of 2024/25 Revised \nbaseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$306","v":0},{"$f":"'1'!I$306","v":0},{"$f":"'1'!J$306","v":0},{"$f":"'1'!L$306","v":0},{"$f":"'1'!M$306","v":0},{"$f":"'1'!N$306","v":0},{"$f":"'1'!O$306","v":0},{"$f":"'1'!P$306","v":0},{"$f":"'1'!Q$306","v":0},{"$f":"'1'!R$306","v":0},{"$f":"'1'!S$306","v":0},{"$f":"'1'!T$306","v":0},{"$f":"'1'!AB$306","v":0},{"$f":"'1'!AK$306","v":0},{"$f":"'1'!AT$306","v":0},{"$f":"'1'!AW$306","v":0},{"$f":"'1'!AY$306","v":0},{"$f":"'1'!AZ$306","v":0},{"$f":"'1'!BA$306","v":0}]
[null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$307","v":0},{"$f":"'1'!I$307","v":0},{"$f":"'1'!J$307","v":0},{"$f":"'1'!L$307","v":0},{"$f":"'1'!M$307","v":0},{"$f":"'1'!N$307","v":0},{"$f":"'1'!O$307","v":0},{"$f":"'1'!P$307","v":0},{"$f":"'1'!Q$307","v":0},{"$f":"'1'!R$307","v":0},{"$f":"'1'!S$307","v":0},{"$f":"'1'!T$307","v":0},{"$f":"'1'!AB$307","v":0},{"$f":"'1'!AK$307","v":0},{"$f":"'1'!AT$307","v":0},{"$f":"'1'!AW$307","v":0},{"$f":"'1'!AY$307","v":0},{"$f":"'1'!AZ$307","v":0},{"$f":"'1'!BA$307","v":0}]
[null,"Thefts and losses",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$308","v":0},{"$f":"'1'!I$308","v":0},{"$f":"'1'!J$308","v":0},{"$f":"'1'!L$308","v":0},{"$f":"'1'!M$308","v":0},{"$f":"'1'!N$308","v":0},{"$f":"'1'!O$308","v":0},{"$f":"'1'!P$308","v":0},{"$f":"'1'!Q$308","v":0},{"$f":"'1'!R$308","v":0},{"$f":"'1'!S$308","v":0},{"$f":"'1'!T$308","v":0},{"$f":"'1'!AB$308","v":0},{"$f":"'1'!AK$308","v":0},{"$f":"'1'!AT$308","v":0},{"$f":"'1'!AW$308","v":0},{"$f":"'1'!AY$308","v":0},{"$f":"'1'!AZ$308","v":0},{"$f":"'1'!BA$308","v":0}]
[null,"Grand Total",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$309","v":0},{"$f":"'1'!I$309","v":0},{"$f":"'1'!J$309","v":0},{"$f":"'1'!L$309","v":0},{"$f":"'1'!M$309","v":0},{"$f":"'1'!N$309","v":0},{"$f":"'1'!O$309","v":0},{"$f":"'1'!P$309","v":0},{"$f":"'1'!Q$309","v":0},{"$f":"'1'!R$309","v":0},{"$f":"'1'!S$309","v":0},{"$f":"'1'!T$309","v":0},{"$f":"'1'!AB$309","v":0},{"$f":"'1'!AK$309","v":0},{"$f":"'1'!AT$309","v":0},{"$f":"'1'!AW$309","v":0},{"$f":"'1'!AY$309","v":0},{"$f":"'1'!AZ$309","v":0},{"$f":"'1'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'1'!G$8","v":"Administration"},{"$f":"'1'!F$310","v":0},{"$f":"'1'!I$310","v":0},{"$f":"'1'!J$310","v":0},{"$f":"'1'!L$310","v":0},{"$f":"'1'!M$310","v":0},{"$f":"'1'!N$310","v":0},{"$f":"'1'!O$310","v":0},{"$f":"'1'!P$310","v":0},{"$f":"'1'!Q$310","v":0},{"$f":"'1'!R$310","v":0},{"$f":"'1'!S$310","v":0},{"$f":"'1'!T$310","v":0},{"$f":"'1'!AB$310","v":0},{"$f":"'1'!AK$310","v":0},{"$f":"'1'!AT$310","v":0},{"$f":"'1'!AW$310","v":0},{"$f":"'1'!AY$310","v":0},{"$f":"'1'!AZ$310","v":0},{"$f":"'1'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$298","v":"Thefts and losses"},{"$f":"'2'!I$298","v":5},{"$f":"'2'!J$298","v":0},{"$f":"'2'!L$298","v":0},{"$f":"'2'!M$298","v":0},{"$f":"'2'!N$298","v":0},{"$f":"'2'!O$298","v":0},{"$f":"'2'!P$298","v":0},{"$f":"'2'!Q$298","v":0},{"$f":"'2'!R$298","v":0},{"$f":"'2'!S$298","v":0},{"$f":"'2'!T$298","v":0},{"$f":"'2'!AB$298","v":0},{"$f":"'2'!AK$298","v":0},{"$f":"'2'!AT$298","v":0},{"$f":"'2'!AW$298","v":"Integrated Water Resources Planning"},{"$f":"'2'!AY$298","v":0},{"$f":"'2'!AZ$298","v":0},{"$f":"'2'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$299","v":"Thefts and losses"},{"$f":"'2'!I$299","v":5},{"$f":"'2'!J$299","v":0},{"$f":"'2'!L$299","v":0},{"$f":"'2'!M$299","v":0},{"$f":"'2'!N$299","v":0},{"$f":"'2'!O$299","v":0},{"$f":"'2'!P$299","v":0},{"$f":"'2'!Q$299","v":0},{"$f":"'2'!R$299","v":0},{"$f":"'2'!S$299","v":0},{"$f":"'2'!T$299","v":0},{"$f":"'2'!AB$299","v":0},{"$f":"'2'!AK$299","v":0},{"$f":"'2'!AT$299","v":0},{"$f":"'2'!AW$299","v":"Water Resources Information and Management"},{"$f":"'2'!AY$299","v":0},{"$f":"'2'!AZ$299","v":0},{"$f":"'2'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$300","v":0},{"$f":"'2'!I$300","v":0},{"$f":"'2'!J$300","v":0},{"$f":"'2'!L$300","v":0},{"$f":"'2'!M$300","v":0},{"$f":"'2'!N$300","v":0},{"$f":"'2'!O$300","v":0},{"$f":"'2'!P$300","v":0},{"$f":"'2'!Q$300","v":0},{"$f":"'2'!R$300","v":0},{"$f":"'2'!S$300","v":0},{"$f":"'2'!T$300","v":0},{"$f":"'2'!AB$300","v":0},{"$f":"'2'!AK$300","v":0},{"$f":"'2'!AT$300","v":0},{"$f":"'2'!AW$300","v":0},{"$f":"'2'!AY$300","v":0},{"$f":"'2'!AZ$300","v":0},{"$f":"'2'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$301","v":0},{"$f":"'2'!I$301","v":0},{"$f":"'2'!J$301","v":0},{"$f":"'2'!L$301","v":0},{"$f":"'2'!M$301","v":0},{"$f":"'2'!N$301","v":0},{"$f":"'2'!O$301","v":0},{"$f":"'2'!P$301","v":0},{"$f":"'2'!Q$301","v":0},{"$f":"'2'!R$301","v":0},{"$f":"'2'!S$301","v":0},{"$f":"'2'!T$301","v":0},{"$f":"'2'!AB$301","v":0},{"$f":"'2'!AK$301","v":0},{"$f":"'2'!AT$301","v":0},{"$f":"'2'!AW$301","v":0},{"$f":"'2'!AY$301","v":0},{"$f":"'2'!AZ$301","v":0},{"$f":"'2'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$302","v":0},{"$f":"'2'!I$302","v":0},{"$f":"'2'!J$302","v":0},{"$f":"'2'!L$302","v":0},{"$f":"'2'!M$302","v":0},{"$f":"'2'!N$302","v":0},{"$f":"'2'!O$302","v":0},{"$f":"'2'!P$302","v":0},{"$f":"'2'!Q$302","v":0},{"$f":"'2'!R$302","v":0},{"$f":"'2'!S$302","v":0},{"$f":"'2'!T$302","v":0},{"$f":"'2'!AB$302","v":0},{"$f":"'2'!AK$302","v":0},{"$f":"'2'!AT$302","v":0},{"$f":"'2'!AW$302","v":0},{"$f":"'2'!AY$302","v":0},{"$f":"'2'!AZ$302","v":0},{"$f":"'2'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$303","v":0},{"$f":"'2'!I$303","v":0},{"$f":"'2'!J$303","v":0},{"$f":"'2'!L$303","v":0},{"$f":"'2'!M$303","v":0},{"$f":"'2'!N$303","v":0},{"$f":"'2'!O$303","v":0},{"$f":"'2'!P$303","v":0},{"$f":"'2'!Q$303","v":0},{"$f":"'2'!R$303","v":0},{"$f":"'2'!S$303","v":0},{"$f":"'2'!T$303","v":0},{"$f":"'2'!AB$303","v":0},{"$f":"'2'!AK$303","v":0},{"$f":"'2'!AT$303","v":0},{"$f":"'2'!AW$303","v":0},{"$f":"'2'!AY$303","v":0},{"$f":"'2'!AZ$303","v":0},{"$f":"'2'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$304","v":0},{"$f":"'2'!I$304","v":0},{"$f":"'2'!J$304","v":0},{"$f":"'2'!L$304","v":0},{"$f":"'2'!M$304","v":0},{"$f":"'2'!N$304","v":0},{"$f":"'2'!O$304","v":0},{"$f":"'2'!P$304","v":0},{"$f":"'2'!Q$304","v":0},{"$f":"'2'!R$304","v":0},{"$f":"'2'!S$304","v":0},{"$f":"'2'!T$304","v":0},{"$f":"'2'!AB$304","v":0},{"$f":"'2'!AK$304","v":0},{"$f":"'2'!AT$304","v":0},{"$f":"'2'!AW$304","v":0},{"$f":"'2'!AY$304","v":0},{"$f":"'2'!AZ$304","v":0},{"$f":"'2'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$305","v":0},{"$f":"'2'!I$305","v":0},{"$f":"'2'!J$305","v":0},{"$f":"'2'!L$305","v":0},{"$f":"'2'!M$305","v":0},{"$f":"'2'!N$305","v":0},{"$f":"'2'!O$305","v":0},{"$f":"'2'!P$305","v":0},{"$f":"'2'!Q$305","v":0},{"$f":"'2'!R$305","v":0},{"$f":"'2'!S$305","v":0},{"$f":"'2'!T$305","v":0},{"$f":"'2'!AB$305","v":0},{"$f":"'2'!AK$305","v":0},{"$f":"'2'!AT$305","v":0},{"$f":"'2'!AW$305","v":0},{"$f":"'2'!AY$305","v":0},{"$f":"'2'!AZ$305","v":0},{"$f":"'2'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$306","v":0},{"$f":"'2'!I$306","v":0},{"$f":"'2'!J$306","v":0},{"$f":"'2'!L$306","v":0},{"$f":"'2'!M$306","v":0},{"$f":"'2'!N$306","v":0},{"$f":"'2'!O$306","v":0},{"$f":"'2'!P$306","v":0},{"$f":"'2'!Q$306","v":0},{"$f":"'2'!R$306","v":0},{"$f":"'2'!S$306","v":0},{"$f":"'2'!T$306","v":0},{"$f":"'2'!AB$306","v":0},{"$f":"'2'!AK$306","v":0},{"$f":"'2'!AT$306","v":0},{"$f":"'2'!AW$306","v":0},{"$f":"'2'!AY$306","v":0},{"$f":"'2'!AZ$306","v":0},{"$f":"'2'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$307","v":0},{"$f":"'2'!I$307","v":0},{"$f":"'2'!J$307","v":0},{"$f":"'2'!L$307","v":0},{"$f":"'2'!M$307","v":0},{"$f":"'2'!N$307","v":0},{"$f":"'2'!O$307","v":0},{"$f":"'2'!P$307","v":0},{"$f":"'2'!Q$307","v":0},{"$f":"'2'!R$307","v":0},{"$f":"'2'!S$307","v":0},{"$f":"'2'!T$307","v":0},{"$f":"'2'!AB$307","v":0},{"$f":"'2'!AK$307","v":0},{"$f":"'2'!AT$307","v":0},{"$f":"'2'!AW$307","v":0},{"$f":"'2'!AY$307","v":0},{"$f":"'2'!AZ$307","v":0},{"$f":"'2'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$308","v":0},{"$f":"'2'!I$308","v":0},{"$f":"'2'!J$308","v":0},{"$f":"'2'!L$308","v":0},{"$f":"'2'!M$308","v":0},{"$f":"'2'!N$308","v":0},{"$f":"'2'!O$308","v":0},{"$f":"'2'!P$308","v":0},{"$f":"'2'!Q$308","v":0},{"$f":"'2'!R$308","v":0},{"$f":"'2'!S$308","v":0},{"$f":"'2'!T$308","v":0},{"$f":"'2'!AB$308","v":0},{"$f":"'2'!AK$308","v":0},{"$f":"'2'!AT$308","v":0},{"$f":"'2'!AW$308","v":0},{"$f":"'2'!AY$308","v":0},{"$f":"'2'!AZ$308","v":0},{"$f":"'2'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$309","v":0},{"$f":"'2'!I$309","v":0},{"$f":"'2'!J$309","v":0},{"$f":"'2'!L$309","v":0},{"$f":"'2'!M$309","v":0},{"$f":"'2'!N$309","v":0},{"$f":"'2'!O$309","v":0},{"$f":"'2'!P$309","v":0},{"$f":"'2'!Q$309","v":0},{"$f":"'2'!R$309","v":0},{"$f":"'2'!S$309","v":0},{"$f":"'2'!T$309","v":0},{"$f":"'2'!AB$309","v":0},{"$f":"'2'!AK$309","v":0},{"$f":"'2'!AT$309","v":0},{"$f":"'2'!AW$309","v":0},{"$f":"'2'!AY$309","v":0},{"$f":"'2'!AZ$309","v":0},{"$f":"'2'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'2'!G$8","v":"Water Resources Management"},{"$f":"'2'!F$310","v":0},{"$f":"'2'!I$310","v":0},{"$f":"'2'!J$310","v":0},{"$f":"'2'!L$310","v":0},{"$f":"'2'!M$310","v":0},{"$f":"'2'!N$310","v":0},{"$f":"'2'!O$310","v":0},{"$f":"'2'!P$310","v":0},{"$f":"'2'!Q$310","v":0},{"$f":"'2'!R$310","v":0},{"$f":"'2'!S$310","v":0},{"$f":"'2'!T$310","v":0},{"$f":"'2'!AB$310","v":0},{"$f":"'2'!AK$310","v":0},{"$f":"'2'!AT$310","v":0},{"$f":"'2'!AW$310","v":0},{"$f":"'2'!AY$310","v":0},{"$f":"'2'!AZ$310","v":0},{"$f":"'2'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$298","v":"Thefts and losses"},{"$f":"'3'!I$298","v":4},{"$f":"'3'!J$298","v":0},{"$f":"'3'!L$298","v":0},{"$f":"'3'!M$298","v":0},{"$f":"'3'!N$298","v":0},{"$f":"'3'!O$298","v":0},{"$f":"'3'!P$298","v":0},{"$f":"'3'!Q$298","v":0},{"$f":"'3'!R$298","v":0},{"$f":"'3'!S$298","v":0},{"$f":"'3'!T$298","v":0},{"$f":"'3'!AB$298","v":0},{"$f":"'3'!AK$298","v":0},{"$f":"'3'!AT$298","v":0},{"$f":"'3'!AW$298","v":"Water Services Infrastructure Grant"},{"$f":"'3'!AY$298","v":0},{"$f":"'3'!AZ$298","v":0},{"$f":"'3'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$299","v":"Thefts and losses"},{"$f":"'3'!I$299","v":3},{"$f":"'3'!J$299","v":0},{"$f":"'3'!L$299","v":0},{"$f":"'3'!M$299","v":0},{"$f":"'3'!N$299","v":0},{"$f":"'3'!O$299","v":0},{"$f":"'3'!P$299","v":0},{"$f":"'3'!Q$299","v":0},{"$f":"'3'!R$299","v":0},{"$f":"'3'!S$299","v":0},{"$f":"'3'!T$299","v":0},{"$f":"'3'!AB$299","v":0},{"$f":"'3'!AK$299","v":0},{"$f":"'3'!AT$299","v":0},{"$f":"'3'!AW$299","v":"Water Services and Local Management"},{"$f":"'3'!AY$299","v":0},{"$f":"'3'!AZ$299","v":0},{"$f":"'3'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$300","v":0},{"$f":"'3'!I$300","v":0},{"$f":"'3'!J$300","v":0},{"$f":"'3'!L$300","v":0},{"$f":"'3'!M$300","v":0},{"$f":"'3'!N$300","v":0},{"$f":"'3'!O$300","v":0},{"$f":"'3'!P$300","v":0},{"$f":"'3'!Q$300","v":0},{"$f":"'3'!R$300","v":0},{"$f":"'3'!S$300","v":0},{"$f":"'3'!T$300","v":0},{"$f":"'3'!AB$300","v":0},{"$f":"'3'!AK$300","v":0},{"$f":"'3'!AT$300","v":0},{"$f":"'3'!AW$300","v":0},{"$f":"'3'!AY$300","v":0},{"$f":"'3'!AZ$300","v":0},{"$f":"'3'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$301","v":0},{"$f":"'3'!I$301","v":0},{"$f":"'3'!J$301","v":0},{"$f":"'3'!L$301","v":0},{"$f":"'3'!M$301","v":0},{"$f":"'3'!N$301","v":0},{"$f":"'3'!O$301","v":0},{"$f":"'3'!P$301","v":0},{"$f":"'3'!Q$301","v":0},{"$f":"'3'!R$301","v":0},{"$f":"'3'!S$301","v":0},{"$f":"'3'!T$301","v":0},{"$f":"'3'!AB$301","v":0},{"$f":"'3'!AK$301","v":0},{"$f":"'3'!AT$301","v":0},{"$f":"'3'!AW$301","v":0},{"$f":"'3'!AY$301","v":0},{"$f":"'3'!AZ$301","v":0},{"$f":"'3'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$302","v":0},{"$f":"'3'!I$302","v":0},{"$f":"'3'!J$302","v":0},{"$f":"'3'!L$302","v":0},{"$f":"'3'!M$302","v":0},{"$f":"'3'!N$302","v":0},{"$f":"'3'!O$302","v":0},{"$f":"'3'!P$302","v":0},{"$f":"'3'!Q$302","v":0},{"$f":"'3'!R$302","v":0},{"$f":"'3'!S$302","v":0},{"$f":"'3'!T$302","v":0},{"$f":"'3'!AB$302","v":0},{"$f":"'3'!AK$302","v":0},{"$f":"'3'!AT$302","v":0},{"$f":"'3'!AW$302","v":0},{"$f":"'3'!AY$302","v":0},{"$f":"'3'!AZ$302","v":0},{"$f":"'3'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$303","v":0},{"$f":"'3'!I$303","v":0},{"$f":"'3'!J$303","v":0},{"$f":"'3'!L$303","v":0},{"$f":"'3'!M$303","v":0},{"$f":"'3'!N$303","v":0},{"$f":"'3'!O$303","v":0},{"$f":"'3'!P$303","v":0},{"$f":"'3'!Q$303","v":0},{"$f":"'3'!R$303","v":0},{"$f":"'3'!S$303","v":0},{"$f":"'3'!T$303","v":0},{"$f":"'3'!AB$303","v":0},{"$f":"'3'!AK$303","v":0},{"$f":"'3'!AT$303","v":0},{"$f":"'3'!AW$303","v":0},{"$f":"'3'!AY$303","v":0},{"$f":"'3'!AZ$303","v":0},{"$f":"'3'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$304","v":0},{"$f":"'3'!I$304","v":0},{"$f":"'3'!J$304","v":0},{"$f":"'3'!L$304","v":0},{"$f":"'3'!M$304","v":0},{"$f":"'3'!N$304","v":0},{"$f":"'3'!O$304","v":0},{"$f":"'3'!P$304","v":0},{"$f":"'3'!Q$304","v":0},{"$f":"'3'!R$304","v":0},{"$f":"'3'!S$304","v":0},{"$f":"'3'!T$304","v":0},{"$f":"'3'!AB$304","v":0},{"$f":"'3'!AK$304","v":0},{"$f":"'3'!AT$304","v":0},{"$f":"'3'!AW$304","v":0},{"$f":"'3'!AY$304","v":0},{"$f":"'3'!AZ$304","v":0},{"$f":"'3'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$305","v":0},{"$f":"'3'!I$305","v":0},{"$f":"'3'!J$305","v":0},{"$f":"'3'!L$305","v":0},{"$f":"'3'!M$305","v":0},{"$f":"'3'!N$305","v":0},{"$f":"'3'!O$305","v":0},{"$f":"'3'!P$305","v":0},{"$f":"'3'!Q$305","v":0},{"$f":"'3'!R$305","v":0},{"$f":"'3'!S$305","v":0},{"$f":"'3'!T$305","v":0},{"$f":"'3'!AB$305","v":0},{"$f":"'3'!AK$305","v":0},{"$f":"'3'!AT$305","v":0},{"$f":"'3'!AW$305","v":0},{"$f":"'3'!AY$305","v":0},{"$f":"'3'!AZ$305","v":0},{"$f":"'3'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$306","v":0},{"$f":"'3'!I$306","v":0},{"$f":"'3'!J$306","v":0},{"$f":"'3'!L$306","v":0},{"$f":"'3'!M$306","v":0},{"$f":"'3'!N$306","v":0},{"$f":"'3'!O$306","v":0},{"$f":"'3'!P$306","v":0},{"$f":"'3'!Q$306","v":0},{"$f":"'3'!R$306","v":0},{"$f":"'3'!S$306","v":0},{"$f":"'3'!T$306","v":0},{"$f":"'3'!AB$306","v":0},{"$f":"'3'!AK$306","v":0},{"$f":"'3'!AT$306","v":0},{"$f":"'3'!AW$306","v":0},{"$f":"'3'!AY$306","v":0},{"$f":"'3'!AZ$306","v":0},{"$f":"'3'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$307","v":0},{"$f":"'3'!I$307","v":0},{"$f":"'3'!J$307","v":0},{"$f":"'3'!L$307","v":0},{"$f":"'3'!M$307","v":0},{"$f":"'3'!N$307","v":0},{"$f":"'3'!O$307","v":0},{"$f":"'3'!P$307","v":0},{"$f":"'3'!Q$307","v":0},{"$f":"'3'!R$307","v":0},{"$f":"'3'!S$307","v":0},{"$f":"'3'!T$307","v":0},{"$f":"'3'!AB$307","v":0},{"$f":"'3'!AK$307","v":0},{"$f":"'3'!AT$307","v":0},{"$f":"'3'!AW$307","v":0},{"$f":"'3'!AY$307","v":0},{"$f":"'3'!AZ$307","v":0},{"$f":"'3'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$308","v":0},{"$f":"'3'!I$308","v":0},{"$f":"'3'!J$308","v":0},{"$f":"'3'!L$308","v":0},{"$f":"'3'!M$308","v":0},{"$f":"'3'!N$308","v":0},{"$f":"'3'!O$308","v":0},{"$f":"'3'!P$308","v":0},{"$f":"'3'!Q$308","v":0},{"$f":"'3'!R$308","v":0},{"$f":"'3'!S$308","v":0},{"$f":"'3'!T$308","v":0},{"$f":"'3'!AB$308","v":0},{"$f":"'3'!AK$308","v":0},{"$f":"'3'!AT$308","v":0},{"$f":"'3'!AW$308","v":0},{"$f":"'3'!AY$308","v":0},{"$f":"'3'!AZ$308","v":0},{"$f":"'3'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$309","v":0},{"$f":"'3'!I$309","v":0},{"$f":"'3'!J$309","v":0},{"$f":"'3'!L$309","v":0},{"$f":"'3'!M$309","v":0},{"$f":"'3'!N$309","v":0},{"$f":"'3'!O$309","v":0},{"$f":"'3'!P$309","v":0},{"$f":"'3'!Q$309","v":0},{"$f":"'3'!R$309","v":0},{"$f":"'3'!S$309","v":0},{"$f":"'3'!T$309","v":0},{"$f":"'3'!AB$309","v":0},{"$f":"'3'!AK$309","v":0},{"$f":"'3'!AT$309","v":0},{"$f":"'3'!AW$309","v":0},{"$f":"'3'!AY$309","v":0},{"$f":"'3'!AZ$309","v":0},{"$f":"'3'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'3'!G$8","v":"Water Services Management"},{"$f":"'3'!F$310","v":0},{"$f":"'3'!I$310","v":0},{"$f":"'3'!J$310","v":0},{"$f":"'3'!L$310","v":0},{"$f":"'3'!M$310","v":0},{"$f":"'3'!N$310","v":0},{"$f":"'3'!O$310","v":0},{"$f":"'3'!P$310","v":0},{"$f":"'3'!Q$310","v":0},{"$f":"'3'!R$310","v":0},{"$f":"'3'!S$310","v":0},{"$f":"'3'!T$310","v":0},{"$f":"'3'!AB$310","v":0},{"$f":"'3'!AK$310","v":0},{"$f":"'3'!AT$310","v":0},{"$f":"'3'!AW$310","v":0},{"$f":"'3'!AY$310","v":0},{"$f":"'3'!AZ$310","v":0},{"$f":"'3'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$298","v":0},{"$f":"'4'!I$298","v":0},{"$f":"'4'!J$298","v":0},{"$f":"'4'!L$298","v":0},{"$f":"'4'!M$298","v":0},{"$f":"'4'!N$298","v":0},{"$f":"'4'!O$298","v":0},{"$f":"'4'!P$298","v":0},{"$f":"'4'!Q$298","v":0},{"$f":"'4'!R$298","v":0},{"$f":"'4'!S$298","v":0},{"$f":"'4'!T$298","v":0},{"$f":"'4'!AB$298","v":0},{"$f":"'4'!AK$298","v":0},{"$f":"'4'!AT$298","v":0},{"$f":"'4'!AW$298","v":0},{"$f":"'4'!AY$298","v":0},{"$f":"'4'!AZ$298","v":0},{"$f":"'4'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$299","v":0},{"$f":"'4'!I$299","v":0},{"$f":"'4'!J$299","v":0},{"$f":"'4'!L$299","v":0},{"$f":"'4'!M$299","v":0},{"$f":"'4'!N$299","v":0},{"$f":"'4'!O$299","v":0},{"$f":"'4'!P$299","v":0},{"$f":"'4'!Q$299","v":0},{"$f":"'4'!R$299","v":0},{"$f":"'4'!S$299","v":0},{"$f":"'4'!T$299","v":0},{"$f":"'4'!AB$299","v":0},{"$f":"'4'!AK$299","v":0},{"$f":"'4'!AT$299","v":0},{"$f":"'4'!AW$299","v":0},{"$f":"'4'!AY$299","v":0},{"$f":"'4'!AZ$299","v":0},{"$f":"'4'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$300","v":0},{"$f":"'4'!I$300","v":0},{"$f":"'4'!J$300","v":0},{"$f":"'4'!L$300","v":0},{"$f":"'4'!M$300","v":0},{"$f":"'4'!N$300","v":0},{"$f":"'4'!O$300","v":0},{"$f":"'4'!P$300","v":0},{"$f":"'4'!Q$300","v":0},{"$f":"'4'!R$300","v":0},{"$f":"'4'!S$300","v":0},{"$f":"'4'!T$300","v":0},{"$f":"'4'!AB$300","v":0},{"$f":"'4'!AK$300","v":0},{"$f":"'4'!AT$300","v":0},{"$f":"'4'!AW$300","v":0},{"$f":"'4'!AY$300","v":0},{"$f":"'4'!AZ$300","v":0},{"$f":"'4'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$301","v":0},{"$f":"'4'!I$301","v":0},{"$f":"'4'!J$301","v":0},{"$f":"'4'!L$301","v":0},{"$f":"'4'!M$301","v":0},{"$f":"'4'!N$301","v":0},{"$f":"'4'!O$301","v":0},{"$f":"'4'!P$301","v":0},{"$f":"'4'!Q$301","v":0},{"$f":"'4'!R$301","v":0},{"$f":"'4'!S$301","v":0},{"$f":"'4'!T$301","v":0},{"$f":"'4'!AB$301","v":0},{"$f":"'4'!AK$301","v":0},{"$f":"'4'!AT$301","v":0},{"$f":"'4'!AW$301","v":0},{"$f":"'4'!AY$301","v":0},{"$f":"'4'!AZ$301","v":0},{"$f":"'4'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$302","v":0},{"$f":"'4'!I$302","v":0},{"$f":"'4'!J$302","v":0},{"$f":"'4'!L$302","v":0},{"$f":"'4'!M$302","v":0},{"$f":"'4'!N$302","v":0},{"$f":"'4'!O$302","v":0},{"$f":"'4'!P$302","v":0},{"$f":"'4'!Q$302","v":0},{"$f":"'4'!R$302","v":0},{"$f":"'4'!S$302","v":0},{"$f":"'4'!T$302","v":0},{"$f":"'4'!AB$302","v":0},{"$f":"'4'!AK$302","v":0},{"$f":"'4'!AT$302","v":0},{"$f":"'4'!AW$302","v":0},{"$f":"'4'!AY$302","v":0},{"$f":"'4'!AZ$302","v":0},{"$f":"'4'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$303","v":0},{"$f":"'4'!I$303","v":0},{"$f":"'4'!J$303","v":0},{"$f":"'4'!L$303","v":0},{"$f":"'4'!M$303","v":0},{"$f":"'4'!N$303","v":0},{"$f":"'4'!O$303","v":0},{"$f":"'4'!P$303","v":0},{"$f":"'4'!Q$303","v":0},{"$f":"'4'!R$303","v":0},{"$f":"'4'!S$303","v":0},{"$f":"'4'!T$303","v":0},{"$f":"'4'!AB$303","v":0},{"$f":"'4'!AK$303","v":0},{"$f":"'4'!AT$303","v":0},{"$f":"'4'!AW$303","v":0},{"$f":"'4'!AY$303","v":0},{"$f":"'4'!AZ$303","v":0},{"$f":"'4'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$304","v":0},{"$f":"'4'!I$304","v":0},{"$f":"'4'!J$304","v":0},{"$f":"'4'!L$304","v":0},{"$f":"'4'!M$304","v":0},{"$f":"'4'!N$304","v":0},{"$f":"'4'!O$304","v":0},{"$f":"'4'!P$304","v":0},{"$f":"'4'!Q$304","v":0},{"$f":"'4'!R$304","v":0},{"$f":"'4'!S$304","v":0},{"$f":"'4'!T$304","v":0},{"$f":"'4'!AB$304","v":0},{"$f":"'4'!AK$304","v":0},{"$f":"'4'!AT$304","v":0},{"$f":"'4'!AW$304","v":0},{"$f":"'4'!AY$304","v":0},{"$f":"'4'!AZ$304","v":0},{"$f":"'4'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$305","v":0},{"$f":"'4'!I$305","v":0},{"$f":"'4'!J$305","v":0},{"$f":"'4'!L$305","v":0},{"$f":"'4'!M$305","v":0},{"$f":"'4'!N$305","v":0},{"$f":"'4'!O$305","v":0},{"$f":"'4'!P$305","v":0},{"$f":"'4'!Q$305","v":0},{"$f":"'4'!R$305","v":0},{"$f":"'4'!S$305","v":0},{"$f":"'4'!T$305","v":0},{"$f":"'4'!AB$305","v":0},{"$f":"'4'!AK$305","v":0},{"$f":"'4'!AT$305","v":0},{"$f":"'4'!AW$305","v":0},{"$f":"'4'!AY$305","v":0},{"$f":"'4'!AZ$305","v":0},{"$f":"'4'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$306","v":0},{"$f":"'4'!I$306","v":0},{"$f":"'4'!J$306","v":0},{"$f":"'4'!L$306","v":0},{"$f":"'4'!M$306","v":0},{"$f":"'4'!N$306","v":0},{"$f":"'4'!O$306","v":0},{"$f":"'4'!P$306","v":0},{"$f":"'4'!Q$306","v":0},{"$f":"'4'!R$306","v":0},{"$f":"'4'!S$306","v":0},{"$f":"'4'!T$306","v":0},{"$f":"'4'!AB$306","v":0},{"$f":"'4'!AK$306","v":0},{"$f":"'4'!AT$306","v":0},{"$f":"'4'!AW$306","v":0},{"$f":"'4'!AY$306","v":0},{"$f":"'4'!AZ$306","v":0},{"$f":"'4'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$307","v":0},{"$f":"'4'!I$307","v":0},{"$f":"'4'!J$307","v":0},{"$f":"'4'!L$307","v":0},{"$f":"'4'!M$307","v":0},{"$f":"'4'!N$307","v":0},{"$f":"'4'!O$307","v":0},{"$f":"'4'!P$307","v":0},{"$f":"'4'!Q$307","v":0},{"$f":"'4'!R$307","v":0},{"$f":"'4'!S$307","v":0},{"$f":"'4'!T$307","v":0},{"$f":"'4'!AB$307","v":0},{"$f":"'4'!AK$307","v":0},{"$f":"'4'!AT$307","v":0},{"$f":"'4'!AW$307","v":0},{"$f":"'4'!AY$307","v":0},{"$f":"'4'!AZ$307","v":0},{"$f":"'4'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$308","v":0},{"$f":"'4'!I$308","v":0},{"$f":"'4'!J$308","v":0},{"$f":"'4'!L$308","v":0},{"$f":"'4'!M$308","v":0},{"$f":"'4'!N$308","v":0},{"$f":"'4'!O$308","v":0},{"$f":"'4'!P$308","v":0},{"$f":"'4'!Q$308","v":0},{"$f":"'4'!R$308","v":0},{"$f":"'4'!S$308","v":0},{"$f":"'4'!T$308","v":0},{"$f":"'4'!AB$308","v":0},{"$f":"'4'!AK$308","v":0},{"$f":"'4'!AT$308","v":0},{"$f":"'4'!AW$308","v":0},{"$f":"'4'!AY$308","v":0},{"$f":"'4'!AZ$308","v":0},{"$f":"'4'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$309","v":0},{"$f":"'4'!I$309","v":0},{"$f":"'4'!J$309","v":0},{"$f":"'4'!L$309","v":0},{"$f":"'4'!M$309","v":0},{"$f":"'4'!N$309","v":0},{"$f":"'4'!O$309","v":0},{"$f":"'4'!P$309","v":0},{"$f":"'4'!Q$309","v":0},{"$f":"'4'!R$309","v":0},{"$f":"'4'!S$309","v":0},{"$f":"'4'!T$309","v":0},{"$f":"'4'!AB$309","v":0},{"$f":"'4'!AK$309","v":0},{"$f":"'4'!AT$309","v":0},{"$f":"'4'!AW$309","v":0},{"$f":"'4'!AY$309","v":0},{"$f":"'4'!AZ$309","v":0},{"$f":"'4'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'4'!G$8","v":0},{"$f":"'4'!F$310","v":0},{"$f":"'4'!I$310","v":0},{"$f":"'4'!J$310","v":0},{"$f":"'4'!L$310","v":0},{"$f":"'4'!M$310","v":0},{"$f":"'4'!N$310","v":0},{"$f":"'4'!O$310","v":0},{"$f":"'4'!P$310","v":0},{"$f":"'4'!Q$310","v":0},{"$f":"'4'!R$310","v":0},{"$f":"'4'!S$310","v":0},{"$f":"'4'!T$310","v":0},{"$f":"'4'!AB$310","v":0},{"$f":"'4'!AK$310","v":0},{"$f":"'4'!AT$310","v":0},{"$f":"'4'!AW$310","v":0},{"$f":"'4'!AY$310","v":0},{"$f":"'4'!AZ$310","v":0},{"$f":"'4'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$298","v":0},{"$f":"'5'!I$298","v":0},{"$f":"'5'!J$298","v":0},{"$f":"'5'!L$298","v":0},{"$f":"'5'!M$298","v":0},{"$f":"'5'!N$298","v":0},{"$f":"'5'!O$298","v":0},{"$f":"'5'!P$298","v":0},{"$f":"'5'!Q$298","v":0},{"$f":"'5'!R$298","v":0},{"$f":"'5'!S$298","v":0},{"$f":"'5'!T$298","v":0},{"$f":"'5'!AB$298","v":0},{"$f":"'5'!AK$298","v":0},{"$f":"'5'!AT$298","v":0},{"$f":"'5'!AW$298","v":0},{"$f":"'5'!AY$298","v":0},{"$f":"'5'!AZ$298","v":0},{"$f":"'5'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$299","v":0},{"$f":"'5'!I$299","v":0},{"$f":"'5'!J$299","v":0},{"$f":"'5'!L$299","v":0},{"$f":"'5'!M$299","v":0},{"$f":"'5'!N$299","v":0},{"$f":"'5'!O$299","v":0},{"$f":"'5'!P$299","v":0},{"$f":"'5'!Q$299","v":0},{"$f":"'5'!R$299","v":0},{"$f":"'5'!S$299","v":0},{"$f":"'5'!T$299","v":0},{"$f":"'5'!AB$299","v":0},{"$f":"'5'!AK$299","v":0},{"$f":"'5'!AT$299","v":0},{"$f":"'5'!AW$299","v":0},{"$f":"'5'!AY$299","v":0},{"$f":"'5'!AZ$299","v":0},{"$f":"'5'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$300","v":0},{"$f":"'5'!I$300","v":0},{"$f":"'5'!J$300","v":0},{"$f":"'5'!L$300","v":0},{"$f":"'5'!M$300","v":0},{"$f":"'5'!N$300","v":0},{"$f":"'5'!O$300","v":0},{"$f":"'5'!P$300","v":0},{"$f":"'5'!Q$300","v":0},{"$f":"'5'!R$300","v":0},{"$f":"'5'!S$300","v":0},{"$f":"'5'!T$300","v":0},{"$f":"'5'!AB$300","v":0},{"$f":"'5'!AK$300","v":0},{"$f":"'5'!AT$300","v":0},{"$f":"'5'!AW$300","v":0},{"$f":"'5'!AY$300","v":0},{"$f":"'5'!AZ$300","v":0},{"$f":"'5'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$301","v":0},{"$f":"'5'!I$301","v":0},{"$f":"'5'!J$301","v":0},{"$f":"'5'!L$301","v":0},{"$f":"'5'!M$301","v":0},{"$f":"'5'!N$301","v":0},{"$f":"'5'!O$301","v":0},{"$f":"'5'!P$301","v":0},{"$f":"'5'!Q$301","v":0},{"$f":"'5'!R$301","v":0},{"$f":"'5'!S$301","v":0},{"$f":"'5'!T$301","v":0},{"$f":"'5'!AB$301","v":0},{"$f":"'5'!AK$301","v":0},{"$f":"'5'!AT$301","v":0},{"$f":"'5'!AW$301","v":0},{"$f":"'5'!AY$301","v":0},{"$f":"'5'!AZ$301","v":0},{"$f":"'5'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$302","v":0},{"$f":"'5'!I$302","v":0},{"$f":"'5'!J$302","v":0},{"$f":"'5'!L$302","v":0},{"$f":"'5'!M$302","v":0},{"$f":"'5'!N$302","v":0},{"$f":"'5'!O$302","v":0},{"$f":"'5'!P$302","v":0},{"$f":"'5'!Q$302","v":0},{"$f":"'5'!R$302","v":0},{"$f":"'5'!S$302","v":0},{"$f":"'5'!T$302","v":0},{"$f":"'5'!AB$302","v":0},{"$f":"'5'!AK$302","v":0},{"$f":"'5'!AT$302","v":0},{"$f":"'5'!AW$302","v":0},{"$f":"'5'!AY$302","v":0},{"$f":"'5'!AZ$302","v":0},{"$f":"'5'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$303","v":0},{"$f":"'5'!I$303","v":0},{"$f":"'5'!J$303","v":0},{"$f":"'5'!L$303","v":0},{"$f":"'5'!M$303","v":0},{"$f":"'5'!N$303","v":0},{"$f":"'5'!O$303","v":0},{"$f":"'5'!P$303","v":0},{"$f":"'5'!Q$303","v":0},{"$f":"'5'!R$303","v":0},{"$f":"'5'!S$303","v":0},{"$f":"'5'!T$303","v":0},{"$f":"'5'!AB$303","v":0},{"$f":"'5'!AK$303","v":0},{"$f":"'5'!AT$303","v":0},{"$f":"'5'!AW$303","v":0},{"$f":"'5'!AY$303","v":0},{"$f":"'5'!AZ$303","v":0},{"$f":"'5'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$304","v":0},{"$f":"'5'!I$304","v":0},{"$f":"'5'!J$304","v":0},{"$f":"'5'!L$304","v":0},{"$f":"'5'!M$304","v":0},{"$f":"'5'!N$304","v":0},{"$f":"'5'!O$304","v":0},{"$f":"'5'!P$304","v":0},{"$f":"'5'!Q$304","v":0},{"$f":"'5'!R$304","v":0},{"$f":"'5'!S$304","v":0},{"$f":"'5'!T$304","v":0},{"$f":"'5'!AB$304","v":0},{"$f":"'5'!AK$304","v":0},{"$f":"'5'!AT$304","v":0},{"$f":"'5'!AW$304","v":0},{"$f":"'5'!AY$304","v":0},{"$f":"'5'!AZ$304","v":0},{"$f":"'5'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$305","v":0},{"$f":"'5'!I$305","v":0},{"$f":"'5'!J$305","v":0},{"$f":"'5'!L$305","v":0},{"$f":"'5'!M$305","v":0},{"$f":"'5'!N$305","v":0},{"$f":"'5'!O$305","v":0},{"$f":"'5'!P$305","v":0},{"$f":"'5'!Q$305","v":0},{"$f":"'5'!R$305","v":0},{"$f":"'5'!S$305","v":0},{"$f":"'5'!T$305","v":0},{"$f":"'5'!AB$305","v":0},{"$f":"'5'!AK$305","v":0},{"$f":"'5'!AT$305","v":0},{"$f":"'5'!AW$305","v":0},{"$f":"'5'!AY$305","v":0},{"$f":"'5'!AZ$305","v":0},{"$f":"'5'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$306","v":0},{"$f":"'5'!I$306","v":0},{"$f":"'5'!J$306","v":0},{"$f":"'5'!L$306","v":0},{"$f":"'5'!M$306","v":0},{"$f":"'5'!N$306","v":0},{"$f":"'5'!O$306","v":0},{"$f":"'5'!P$306","v":0},{"$f":"'5'!Q$306","v":0},{"$f":"'5'!R$306","v":0},{"$f":"'5'!S$306","v":0},{"$f":"'5'!T$306","v":0},{"$f":"'5'!AB$306","v":0},{"$f":"'5'!AK$306","v":0},{"$f":"'5'!AT$306","v":0},{"$f":"'5'!AW$306","v":0},{"$f":"'5'!AY$306","v":0},{"$f":"'5'!AZ$306","v":0},{"$f":"'5'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$307","v":0},{"$f":"'5'!I$307","v":0},{"$f":"'5'!J$307","v":0},{"$f":"'5'!L$307","v":0},{"$f":"'5'!M$307","v":0},{"$f":"'5'!N$307","v":0},{"$f":"'5'!O$307","v":0},{"$f":"'5'!P$307","v":0},{"$f":"'5'!Q$307","v":0},{"$f":"'5'!R$307","v":0},{"$f":"'5'!S$307","v":0},{"$f":"'5'!T$307","v":0},{"$f":"'5'!AB$307","v":0},{"$f":"'5'!AK$307","v":0},{"$f":"'5'!AT$307","v":0},{"$f":"'5'!AW$307","v":0},{"$f":"'5'!AY$307","v":0},{"$f":"'5'!AZ$307","v":0},{"$f":"'5'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$308","v":0},{"$f":"'5'!I$308","v":0},{"$f":"'5'!J$308","v":0},{"$f":"'5'!L$308","v":0},{"$f":"'5'!M$308","v":0},{"$f":"'5'!N$308","v":0},{"$f":"'5'!O$308","v":0},{"$f":"'5'!P$308","v":0},{"$f":"'5'!Q$308","v":0},{"$f":"'5'!R$308","v":0},{"$f":"'5'!S$308","v":0},{"$f":"'5'!T$308","v":0},{"$f":"'5'!AB$308","v":0},{"$f":"'5'!AK$308","v":0},{"$f":"'5'!AT$308","v":0},{"$f":"'5'!AW$308","v":0},{"$f":"'5'!AY$308","v":0},{"$f":"'5'!AZ$308","v":0},{"$f":"'5'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$309","v":0},{"$f":"'5'!I$309","v":0},{"$f":"'5'!J$309","v":0},{"$f":"'5'!L$309","v":0},{"$f":"'5'!M$309","v":0},{"$f":"'5'!N$309","v":0},{"$f":"'5'!O$309","v":0},{"$f":"'5'!P$309","v":0},{"$f":"'5'!Q$309","v":0},{"$f":"'5'!R$309","v":0},{"$f":"'5'!S$309","v":0},{"$f":"'5'!T$309","v":0},{"$f":"'5'!AB$309","v":0},{"$f":"'5'!AK$309","v":0},{"$f":"'5'!AT$309","v":0},{"$f":"'5'!AW$309","v":0},{"$f":"'5'!AY$309","v":0},{"$f":"'5'!AZ$309","v":0},{"$f":"'5'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'5'!G$8","v":0},{"$f":"'5'!F$310","v":0},{"$f":"'5'!I$310","v":0},{"$f":"'5'!J$310","v":0},{"$f":"'5'!L$310","v":0},{"$f":"'5'!M$310","v":0},{"$f":"'5'!N$310","v":0},{"$f":"'5'!O$310","v":0},{"$f":"'5'!P$310","v":0},{"$f":"'5'!Q$310","v":0},{"$f":"'5'!R$310","v":0},{"$f":"'5'!S$310","v":0},{"$f":"'5'!T$310","v":0},{"$f":"'5'!AB$310","v":0},{"$f":"'5'!AK$310","v":0},{"$f":"'5'!AT$310","v":0},{"$f":"'5'!AW$310","v":0},{"$f":"'5'!AY$310","v":0},{"$f":"'5'!AZ$310","v":0},{"$f":"'5'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$298","v":0},{"$f":"'6'!I$298","v":0},{"$f":"'6'!J$298","v":0},{"$f":"'6'!L$298","v":0},{"$f":"'6'!M$298","v":0},{"$f":"'6'!N$298","v":0},{"$f":"'6'!O$298","v":0},{"$f":"'6'!P$298","v":0},{"$f":"'6'!Q$298","v":0},{"$f":"'6'!R$298","v":0},{"$f":"'6'!S$298","v":0},{"$f":"'6'!T$298","v":0},{"$f":"'6'!AB$298","v":0},{"$f":"'6'!AK$298","v":0},{"$f":"'6'!AT$298","v":0},{"$f":"'6'!AW$298","v":0},{"$f":"'6'!AY$298","v":0},{"$f":"'6'!AZ$298","v":0},{"$f":"'6'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$299","v":0},{"$f":"'6'!I$299","v":0},{"$f":"'6'!J$299","v":0},{"$f":"'6'!L$299","v":0},{"$f":"'6'!M$299","v":0},{"$f":"'6'!N$299","v":0},{"$f":"'6'!O$299","v":0},{"$f":"'6'!P$299","v":0},{"$f":"'6'!Q$299","v":0},{"$f":"'6'!R$299","v":0},{"$f":"'6'!S$299","v":0},{"$f":"'6'!T$299","v":0},{"$f":"'6'!AB$299","v":0},{"$f":"'6'!AK$299","v":0},{"$f":"'6'!AT$299","v":0},{"$f":"'6'!AW$299","v":0},{"$f":"'6'!AY$299","v":0},{"$f":"'6'!AZ$299","v":0},{"$f":"'6'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$300","v":0},{"$f":"'6'!I$300","v":0},{"$f":"'6'!J$300","v":0},{"$f":"'6'!L$300","v":0},{"$f":"'6'!M$300","v":0},{"$f":"'6'!N$300","v":0},{"$f":"'6'!O$300","v":0},{"$f":"'6'!P$300","v":0},{"$f":"'6'!Q$300","v":0},{"$f":"'6'!R$300","v":0},{"$f":"'6'!S$300","v":0},{"$f":"'6'!T$300","v":0},{"$f":"'6'!AB$300","v":0},{"$f":"'6'!AK$300","v":0},{"$f":"'6'!AT$300","v":0},{"$f":"'6'!AW$300","v":0},{"$f":"'6'!AY$300","v":0},{"$f":"'6'!AZ$300","v":0},{"$f":"'6'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$301","v":0},{"$f":"'6'!I$301","v":0},{"$f":"'6'!J$301","v":0},{"$f":"'6'!L$301","v":0},{"$f":"'6'!M$301","v":0},{"$f":"'6'!N$301","v":0},{"$f":"'6'!O$301","v":0},{"$f":"'6'!P$301","v":0},{"$f":"'6'!Q$301","v":0},{"$f":"'6'!R$301","v":0},{"$f":"'6'!S$301","v":0},{"$f":"'6'!T$301","v":0},{"$f":"'6'!AB$301","v":0},{"$f":"'6'!AK$301","v":0},{"$f":"'6'!AT$301","v":0},{"$f":"'6'!AW$301","v":0},{"$f":"'6'!AY$301","v":0},{"$f":"'6'!AZ$301","v":0},{"$f":"'6'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$302","v":0},{"$f":"'6'!I$302","v":0},{"$f":"'6'!J$302","v":0},{"$f":"'6'!L$302","v":0},{"$f":"'6'!M$302","v":0},{"$f":"'6'!N$302","v":0},{"$f":"'6'!O$302","v":0},{"$f":"'6'!P$302","v":0},{"$f":"'6'!Q$302","v":0},{"$f":"'6'!R$302","v":0},{"$f":"'6'!S$302","v":0},{"$f":"'6'!T$302","v":0},{"$f":"'6'!AB$302","v":0},{"$f":"'6'!AK$302","v":0},{"$f":"'6'!AT$302","v":0},{"$f":"'6'!AW$302","v":0},{"$f":"'6'!AY$302","v":0},{"$f":"'6'!AZ$302","v":0},{"$f":"'6'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$303","v":0},{"$f":"'6'!I$303","v":0},{"$f":"'6'!J$303","v":0},{"$f":"'6'!L$303","v":0},{"$f":"'6'!M$303","v":0},{"$f":"'6'!N$303","v":0},{"$f":"'6'!O$303","v":0},{"$f":"'6'!P$303","v":0},{"$f":"'6'!Q$303","v":0},{"$f":"'6'!R$303","v":0},{"$f":"'6'!S$303","v":0},{"$f":"'6'!T$303","v":0},{"$f":"'6'!AB$303","v":0},{"$f":"'6'!AK$303","v":0},{"$f":"'6'!AT$303","v":0},{"$f":"'6'!AW$303","v":0},{"$f":"'6'!AY$303","v":0},{"$f":"'6'!AZ$303","v":0},{"$f":"'6'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$304","v":0},{"$f":"'6'!I$304","v":0},{"$f":"'6'!J$304","v":0},{"$f":"'6'!L$304","v":0},{"$f":"'6'!M$304","v":0},{"$f":"'6'!N$304","v":0},{"$f":"'6'!O$304","v":0},{"$f":"'6'!P$304","v":0},{"$f":"'6'!Q$304","v":0},{"$f":"'6'!R$304","v":0},{"$f":"'6'!S$304","v":0},{"$f":"'6'!T$304","v":0},{"$f":"'6'!AB$304","v":0},{"$f":"'6'!AK$304","v":0},{"$f":"'6'!AT$304","v":0},{"$f":"'6'!AW$304","v":0},{"$f":"'6'!AY$304","v":0},{"$f":"'6'!AZ$304","v":0},{"$f":"'6'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$305","v":0},{"$f":"'6'!I$305","v":0},{"$f":"'6'!J$305","v":0},{"$f":"'6'!L$305","v":0},{"$f":"'6'!M$305","v":0},{"$f":"'6'!N$305","v":0},{"$f":"'6'!O$305","v":0},{"$f":"'6'!P$305","v":0},{"$f":"'6'!Q$305","v":0},{"$f":"'6'!R$305","v":0},{"$f":"'6'!S$305","v":0},{"$f":"'6'!T$305","v":0},{"$f":"'6'!AB$305","v":0},{"$f":"'6'!AK$305","v":0},{"$f":"'6'!AT$305","v":0},{"$f":"'6'!AW$305","v":0},{"$f":"'6'!AY$305","v":0},{"$f":"'6'!AZ$305","v":0},{"$f":"'6'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$306","v":0},{"$f":"'6'!I$306","v":0},{"$f":"'6'!J$306","v":0},{"$f":"'6'!L$306","v":0},{"$f":"'6'!M$306","v":0},{"$f":"'6'!N$306","v":0},{"$f":"'6'!O$306","v":0},{"$f":"'6'!P$306","v":0},{"$f":"'6'!Q$306","v":0},{"$f":"'6'!R$306","v":0},{"$f":"'6'!S$306","v":0},{"$f":"'6'!T$306","v":0},{"$f":"'6'!AB$306","v":0},{"$f":"'6'!AK$306","v":0},{"$f":"'6'!AT$306","v":0},{"$f":"'6'!AW$306","v":0},{"$f":"'6'!AY$306","v":0},{"$f":"'6'!AZ$306","v":0},{"$f":"'6'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$307","v":0},{"$f":"'6'!I$307","v":0},{"$f":"'6'!J$307","v":0},{"$f":"'6'!L$307","v":0},{"$f":"'6'!M$307","v":0},{"$f":"'6'!N$307","v":0},{"$f":"'6'!O$307","v":0},{"$f":"'6'!P$307","v":0},{"$f":"'6'!Q$307","v":0},{"$f":"'6'!R$307","v":0},{"$f":"'6'!S$307","v":0},{"$f":"'6'!T$307","v":0},{"$f":"'6'!AB$307","v":0},{"$f":"'6'!AK$307","v":0},{"$f":"'6'!AT$307","v":0},{"$f":"'6'!AW$307","v":0},{"$f":"'6'!AY$307","v":0},{"$f":"'6'!AZ$307","v":0},{"$f":"'6'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$308","v":0},{"$f":"'6'!I$308","v":0},{"$f":"'6'!J$308","v":0},{"$f":"'6'!L$308","v":0},{"$f":"'6'!M$308","v":0},{"$f":"'6'!N$308","v":0},{"$f":"'6'!O$308","v":0},{"$f":"'6'!P$308","v":0},{"$f":"'6'!Q$308","v":0},{"$f":"'6'!R$308","v":0},{"$f":"'6'!S$308","v":0},{"$f":"'6'!T$308","v":0},{"$f":"'6'!AB$308","v":0},{"$f":"'6'!AK$308","v":0},{"$f":"'6'!AT$308","v":0},{"$f":"'6'!AW$308","v":0},{"$f":"'6'!AY$308","v":0},{"$f":"'6'!AZ$308","v":0},{"$f":"'6'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$309","v":0},{"$f":"'6'!I$309","v":0},{"$f":"'6'!J$309","v":0},{"$f":"'6'!L$309","v":0},{"$f":"'6'!M$309","v":0},{"$f":"'6'!N$309","v":0},{"$f":"'6'!O$309","v":0},{"$f":"'6'!P$309","v":0},{"$f":"'6'!Q$309","v":0},{"$f":"'6'!R$309","v":0},{"$f":"'6'!S$309","v":0},{"$f":"'6'!T$309","v":0},{"$f":"'6'!AB$309","v":0},{"$f":"'6'!AK$309","v":0},{"$f":"'6'!AT$309","v":0},{"$f":"'6'!AW$309","v":0},{"$f":"'6'!AY$309","v":0},{"$f":"'6'!AZ$309","v":0},{"$f":"'6'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'6'!G$8","v":0},{"$f":"'6'!F$310","v":0},{"$f":"'6'!I$310","v":0},{"$f":"'6'!J$310","v":0},{"$f":"'6'!L$310","v":0},{"$f":"'6'!M$310","v":0},{"$f":"'6'!N$310","v":0},{"$f":"'6'!O$310","v":0},{"$f":"'6'!P$310","v":0},{"$f":"'6'!Q$310","v":0},{"$f":"'6'!R$310","v":0},{"$f":"'6'!S$310","v":0},{"$f":"'6'!T$310","v":0},{"$f":"'6'!AB$310","v":0},{"$f":"'6'!AK$310","v":0},{"$f":"'6'!AT$310","v":0},{"$f":"'6'!AW$310","v":0},{"$f":"'6'!AY$310","v":0},{"$f":"'6'!AZ$310","v":0},{"$f":"'6'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$298","v":0},{"$f":"'7'!I$298","v":0},{"$f":"'7'!J$298","v":0},{"$f":"'7'!L$298","v":0},{"$f":"'7'!M$298","v":0},{"$f":"'7'!N$298","v":0},{"$f":"'7'!O$298","v":0},{"$f":"'7'!P$298","v":0},{"$f":"'7'!Q$298","v":0},{"$f":"'7'!R$298","v":0},{"$f":"'7'!S$298","v":0},{"$f":"'7'!T$298","v":0},{"$f":"'7'!AB$298","v":0},{"$f":"'7'!AK$298","v":0},{"$f":"'7'!AT$298","v":0},{"$f":"'7'!AW$298","v":0},{"$f":"'7'!AY$298","v":0},{"$f":"'7'!AZ$298","v":0},{"$f":"'7'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$299","v":0},{"$f":"'7'!I$299","v":0},{"$f":"'7'!J$299","v":0},{"$f":"'7'!L$299","v":0},{"$f":"'7'!M$299","v":0},{"$f":"'7'!N$299","v":0},{"$f":"'7'!O$299","v":0},{"$f":"'7'!P$299","v":0},{"$f":"'7'!Q$299","v":0},{"$f":"'7'!R$299","v":0},{"$f":"'7'!S$299","v":0},{"$f":"'7'!T$299","v":0},{"$f":"'7'!AB$299","v":0},{"$f":"'7'!AK$299","v":0},{"$f":"'7'!AT$299","v":0},{"$f":"'7'!AW$299","v":0},{"$f":"'7'!AY$299","v":0},{"$f":"'7'!AZ$299","v":0},{"$f":"'7'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$300","v":0},{"$f":"'7'!I$300","v":0},{"$f":"'7'!J$300","v":0},{"$f":"'7'!L$300","v":0},{"$f":"'7'!M$300","v":0},{"$f":"'7'!N$300","v":0},{"$f":"'7'!O$300","v":0},{"$f":"'7'!P$300","v":0},{"$f":"'7'!Q$300","v":0},{"$f":"'7'!R$300","v":0},{"$f":"'7'!S$300","v":0},{"$f":"'7'!T$300","v":0},{"$f":"'7'!AB$300","v":0},{"$f":"'7'!AK$300","v":0},{"$f":"'7'!AT$300","v":0},{"$f":"'7'!AW$300","v":0},{"$f":"'7'!AY$300","v":0},{"$f":"'7'!AZ$300","v":0},{"$f":"'7'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$301","v":0},{"$f":"'7'!I$301","v":0},{"$f":"'7'!J$301","v":0},{"$f":"'7'!L$301","v":0},{"$f":"'7'!M$301","v":0},{"$f":"'7'!N$301","v":0},{"$f":"'7'!O$301","v":0},{"$f":"'7'!P$301","v":0},{"$f":"'7'!Q$301","v":0},{"$f":"'7'!R$301","v":0},{"$f":"'7'!S$301","v":0},{"$f":"'7'!T$301","v":0},{"$f":"'7'!AB$301","v":0},{"$f":"'7'!AK$301","v":0},{"$f":"'7'!AT$301","v":0},{"$f":"'7'!AW$301","v":0},{"$f":"'7'!AY$301","v":0},{"$f":"'7'!AZ$301","v":0},{"$f":"'7'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$302","v":0},{"$f":"'7'!I$302","v":0},{"$f":"'7'!J$302","v":0},{"$f":"'7'!L$302","v":0},{"$f":"'7'!M$302","v":0},{"$f":"'7'!N$302","v":0},{"$f":"'7'!O$302","v":0},{"$f":"'7'!P$302","v":0},{"$f":"'7'!Q$302","v":0},{"$f":"'7'!R$302","v":0},{"$f":"'7'!S$302","v":0},{"$f":"'7'!T$302","v":0},{"$f":"'7'!AB$302","v":0},{"$f":"'7'!AK$302","v":0},{"$f":"'7'!AT$302","v":0},{"$f":"'7'!AW$302","v":0},{"$f":"'7'!AY$302","v":0},{"$f":"'7'!AZ$302","v":0},{"$f":"'7'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$303","v":0},{"$f":"'7'!I$303","v":0},{"$f":"'7'!J$303","v":0},{"$f":"'7'!L$303","v":0},{"$f":"'7'!M$303","v":0},{"$f":"'7'!N$303","v":0},{"$f":"'7'!O$303","v":0},{"$f":"'7'!P$303","v":0},{"$f":"'7'!Q$303","v":0},{"$f":"'7'!R$303","v":0},{"$f":"'7'!S$303","v":0},{"$f":"'7'!T$303","v":0},{"$f":"'7'!AB$303","v":0},{"$f":"'7'!AK$303","v":0},{"$f":"'7'!AT$303","v":0},{"$f":"'7'!AW$303","v":0},{"$f":"'7'!AY$303","v":0},{"$f":"'7'!AZ$303","v":0},{"$f":"'7'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$304","v":0},{"$f":"'7'!I$304","v":0},{"$f":"'7'!J$304","v":0},{"$f":"'7'!L$304","v":0},{"$f":"'7'!M$304","v":0},{"$f":"'7'!N$304","v":0},{"$f":"'7'!O$304","v":0},{"$f":"'7'!P$304","v":0},{"$f":"'7'!Q$304","v":0},{"$f":"'7'!R$304","v":0},{"$f":"'7'!S$304","v":0},{"$f":"'7'!T$304","v":0},{"$f":"'7'!AB$304","v":0},{"$f":"'7'!AK$304","v":0},{"$f":"'7'!AT$304","v":0},{"$f":"'7'!AW$304","v":0},{"$f":"'7'!AY$304","v":0},{"$f":"'7'!AZ$304","v":0},{"$f":"'7'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$305","v":0},{"$f":"'7'!I$305","v":0},{"$f":"'7'!J$305","v":0},{"$f":"'7'!L$305","v":0},{"$f":"'7'!M$305","v":0},{"$f":"'7'!N$305","v":0},{"$f":"'7'!O$305","v":0},{"$f":"'7'!P$305","v":0},{"$f":"'7'!Q$305","v":0},{"$f":"'7'!R$305","v":0},{"$f":"'7'!S$305","v":0},{"$f":"'7'!T$305","v":0},{"$f":"'7'!AB$305","v":0},{"$f":"'7'!AK$305","v":0},{"$f":"'7'!AT$305","v":0},{"$f":"'7'!AW$305","v":0},{"$f":"'7'!AY$305","v":0},{"$f":"'7'!AZ$305","v":0},{"$f":"'7'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$306","v":0},{"$f":"'7'!I$306","v":0},{"$f":"'7'!J$306","v":0},{"$f":"'7'!L$306","v":0},{"$f":"'7'!M$306","v":0},{"$f":"'7'!N$306","v":0},{"$f":"'7'!O$306","v":0},{"$f":"'7'!P$306","v":0},{"$f":"'7'!Q$306","v":0},{"$f":"'7'!R$306","v":0},{"$f":"'7'!S$306","v":0},{"$f":"'7'!T$306","v":0},{"$f":"'7'!AB$306","v":0},{"$f":"'7'!AK$306","v":0},{"$f":"'7'!AT$306","v":0},{"$f":"'7'!AW$306","v":0},{"$f":"'7'!AY$306","v":0},{"$f":"'7'!AZ$306","v":0},{"$f":"'7'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$307","v":0},{"$f":"'7'!I$307","v":0},{"$f":"'7'!J$307","v":0},{"$f":"'7'!L$307","v":0},{"$f":"'7'!M$307","v":0},{"$f":"'7'!N$307","v":0},{"$f":"'7'!O$307","v":0},{"$f":"'7'!P$307","v":0},{"$f":"'7'!Q$307","v":0},{"$f":"'7'!R$307","v":0},{"$f":"'7'!S$307","v":0},{"$f":"'7'!T$307","v":0},{"$f":"'7'!AB$307","v":0},{"$f":"'7'!AK$307","v":0},{"$f":"'7'!AT$307","v":0},{"$f":"'7'!AW$307","v":0},{"$f":"'7'!AY$307","v":0},{"$f":"'7'!AZ$307","v":0},{"$f":"'7'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$308","v":0},{"$f":"'7'!I$308","v":0},{"$f":"'7'!J$308","v":0},{"$f":"'7'!L$308","v":0},{"$f":"'7'!M$308","v":0},{"$f":"'7'!N$308","v":0},{"$f":"'7'!O$308","v":0},{"$f":"'7'!P$308","v":0},{"$f":"'7'!Q$308","v":0},{"$f":"'7'!R$308","v":0},{"$f":"'7'!S$308","v":0},{"$f":"'7'!T$308","v":0},{"$f":"'7'!AB$308","v":0},{"$f":"'7'!AK$308","v":0},{"$f":"'7'!AT$308","v":0},{"$f":"'7'!AW$308","v":0},{"$f":"'7'!AY$308","v":0},{"$f":"'7'!AZ$308","v":0},{"$f":"'7'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$309","v":0},{"$f":"'7'!I$309","v":0},{"$f":"'7'!J$309","v":0},{"$f":"'7'!L$309","v":0},{"$f":"'7'!M$309","v":0},{"$f":"'7'!N$309","v":0},{"$f":"'7'!O$309","v":0},{"$f":"'7'!P$309","v":0},{"$f":"'7'!Q$309","v":0},{"$f":"'7'!R$309","v":0},{"$f":"'7'!S$309","v":0},{"$f":"'7'!T$309","v":0},{"$f":"'7'!AB$309","v":0},{"$f":"'7'!AK$309","v":0},{"$f":"'7'!AT$309","v":0},{"$f":"'7'!AW$309","v":0},{"$f":"'7'!AY$309","v":0},{"$f":"'7'!AZ$309","v":0},{"$f":"'7'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'7'!G$8","v":0},{"$f":"'7'!F$310","v":0},{"$f":"'7'!I$310","v":0},{"$f":"'7'!J$310","v":0},{"$f":"'7'!L$310","v":0},{"$f":"'7'!M$310","v":0},{"$f":"'7'!N$310","v":0},{"$f":"'7'!O$310","v":0},{"$f":"'7'!P$310","v":0},{"$f":"'7'!Q$310","v":0},{"$f":"'7'!R$310","v":0},{"$f":"'7'!S$310","v":0},{"$f":"'7'!T$310","v":0},{"$f":"'7'!AB$310","v":0},{"$f":"'7'!AK$310","v":0},{"$f":"'7'!AT$310","v":0},{"$f":"'7'!AW$310","v":0},{"$f":"'7'!AY$310","v":0},{"$f":"'7'!AZ$310","v":0},{"$f":"'7'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$298","v":0},{"$f":"'8'!I$298","v":0},{"$f":"'8'!J$298","v":0},{"$f":"'8'!L$298","v":0},{"$f":"'8'!M$298","v":0},{"$f":"'8'!N$298","v":0},{"$f":"'8'!O$298","v":0},{"$f":"'8'!P$298","v":0},{"$f":"'8'!Q$298","v":0},{"$f":"'8'!R$298","v":0},{"$f":"'8'!S$298","v":0},{"$f":"'8'!T$298","v":0},{"$f":"'8'!AB$298","v":0},{"$f":"'8'!AK$298","v":0},{"$f":"'8'!AT$298","v":0},{"$f":"'8'!AW$298","v":0},{"$f":"'8'!AY$298","v":0},{"$f":"'8'!AZ$298","v":0},{"$f":"'8'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$299","v":0},{"$f":"'8'!I$299","v":0},{"$f":"'8'!J$299","v":0},{"$f":"'8'!L$299","v":0},{"$f":"'8'!M$299","v":0},{"$f":"'8'!N$299","v":0},{"$f":"'8'!O$299","v":0},{"$f":"'8'!P$299","v":0},{"$f":"'8'!Q$299","v":0},{"$f":"'8'!R$299","v":0},{"$f":"'8'!S$299","v":0},{"$f":"'8'!T$299","v":0},{"$f":"'8'!AB$299","v":0},{"$f":"'8'!AK$299","v":0},{"$f":"'8'!AT$299","v":0},{"$f":"'8'!AW$299","v":0},{"$f":"'8'!AY$299","v":0},{"$f":"'8'!AZ$299","v":0},{"$f":"'8'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$300","v":0},{"$f":"'8'!I$300","v":0},{"$f":"'8'!J$300","v":0},{"$f":"'8'!L$300","v":0},{"$f":"'8'!M$300","v":0},{"$f":"'8'!N$300","v":0},{"$f":"'8'!O$300","v":0},{"$f":"'8'!P$300","v":0},{"$f":"'8'!Q$300","v":0},{"$f":"'8'!R$300","v":0},{"$f":"'8'!S$300","v":0},{"$f":"'8'!T$300","v":0},{"$f":"'8'!AB$300","v":0},{"$f":"'8'!AK$300","v":0},{"$f":"'8'!AT$300","v":0},{"$f":"'8'!AW$300","v":0},{"$f":"'8'!AY$300","v":0},{"$f":"'8'!AZ$300","v":0},{"$f":"'8'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$301","v":0},{"$f":"'8'!I$301","v":0},{"$f":"'8'!J$301","v":0},{"$f":"'8'!L$301","v":0},{"$f":"'8'!M$301","v":0},{"$f":"'8'!N$301","v":0},{"$f":"'8'!O$301","v":0},{"$f":"'8'!P$301","v":0},{"$f":"'8'!Q$301","v":0},{"$f":"'8'!R$301","v":0},{"$f":"'8'!S$301","v":0},{"$f":"'8'!T$301","v":0},{"$f":"'8'!AB$301","v":0},{"$f":"'8'!AK$301","v":0},{"$f":"'8'!AT$301","v":0},{"$f":"'8'!AW$301","v":0},{"$f":"'8'!AY$301","v":0},{"$f":"'8'!AZ$301","v":0},{"$f":"'8'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$302","v":0},{"$f":"'8'!I$302","v":0},{"$f":"'8'!J$302","v":0},{"$f":"'8'!L$302","v":0},{"$f":"'8'!M$302","v":0},{"$f":"'8'!N$302","v":0},{"$f":"'8'!O$302","v":0},{"$f":"'8'!P$302","v":0},{"$f":"'8'!Q$302","v":0},{"$f":"'8'!R$302","v":0},{"$f":"'8'!S$302","v":0},{"$f":"'8'!T$302","v":0},{"$f":"'8'!AB$302","v":0},{"$f":"'8'!AK$302","v":0},{"$f":"'8'!AT$302","v":0},{"$f":"'8'!AW$302","v":0},{"$f":"'8'!AY$302","v":0},{"$f":"'8'!AZ$302","v":0},{"$f":"'8'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$303","v":0},{"$f":"'8'!I$303","v":0},{"$f":"'8'!J$303","v":0},{"$f":"'8'!L$303","v":0},{"$f":"'8'!M$303","v":0},{"$f":"'8'!N$303","v":0},{"$f":"'8'!O$303","v":0},{"$f":"'8'!P$303","v":0},{"$f":"'8'!Q$303","v":0},{"$f":"'8'!R$303","v":0},{"$f":"'8'!S$303","v":0},{"$f":"'8'!T$303","v":0},{"$f":"'8'!AB$303","v":0},{"$f":"'8'!AK$303","v":0},{"$f":"'8'!AT$303","v":0},{"$f":"'8'!AW$303","v":0},{"$f":"'8'!AY$303","v":0},{"$f":"'8'!AZ$303","v":0},{"$f":"'8'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$304","v":0},{"$f":"'8'!I$304","v":0},{"$f":"'8'!J$304","v":0},{"$f":"'8'!L$304","v":0},{"$f":"'8'!M$304","v":0},{"$f":"'8'!N$304","v":0},{"$f":"'8'!O$304","v":0},{"$f":"'8'!P$304","v":0},{"$f":"'8'!Q$304","v":0},{"$f":"'8'!R$304","v":0},{"$f":"'8'!S$304","v":0},{"$f":"'8'!T$304","v":0},{"$f":"'8'!AB$304","v":0},{"$f":"'8'!AK$304","v":0},{"$f":"'8'!AT$304","v":0},{"$f":"'8'!AW$304","v":0},{"$f":"'8'!AY$304","v":0},{"$f":"'8'!AZ$304","v":0},{"$f":"'8'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$305","v":0},{"$f":"'8'!I$305","v":0},{"$f":"'8'!J$305","v":0},{"$f":"'8'!L$305","v":0},{"$f":"'8'!M$305","v":0},{"$f":"'8'!N$305","v":0},{"$f":"'8'!O$305","v":0},{"$f":"'8'!P$305","v":0},{"$f":"'8'!Q$305","v":0},{"$f":"'8'!R$305","v":0},{"$f":"'8'!S$305","v":0},{"$f":"'8'!T$305","v":0},{"$f":"'8'!AB$305","v":0},{"$f":"'8'!AK$305","v":0},{"$f":"'8'!AT$305","v":0},{"$f":"'8'!AW$305","v":0},{"$f":"'8'!AY$305","v":0},{"$f":"'8'!AZ$305","v":0},{"$f":"'8'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$306","v":0},{"$f":"'8'!I$306","v":0},{"$f":"'8'!J$306","v":0},{"$f":"'8'!L$306","v":0},{"$f":"'8'!M$306","v":0},{"$f":"'8'!N$306","v":0},{"$f":"'8'!O$306","v":0},{"$f":"'8'!P$306","v":0},{"$f":"'8'!Q$306","v":0},{"$f":"'8'!R$306","v":0},{"$f":"'8'!S$306","v":0},{"$f":"'8'!T$306","v":0},{"$f":"'8'!AB$306","v":0},{"$f":"'8'!AK$306","v":0},{"$f":"'8'!AT$306","v":0},{"$f":"'8'!AW$306","v":0},{"$f":"'8'!AY$306","v":0},{"$f":"'8'!AZ$306","v":0},{"$f":"'8'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$307","v":0},{"$f":"'8'!I$307","v":0},{"$f":"'8'!J$307","v":0},{"$f":"'8'!L$307","v":0},{"$f":"'8'!M$307","v":0},{"$f":"'8'!N$307","v":0},{"$f":"'8'!O$307","v":0},{"$f":"'8'!P$307","v":0},{"$f":"'8'!Q$307","v":0},{"$f":"'8'!R$307","v":0},{"$f":"'8'!S$307","v":0},{"$f":"'8'!T$307","v":0},{"$f":"'8'!AB$307","v":0},{"$f":"'8'!AK$307","v":0},{"$f":"'8'!AT$307","v":0},{"$f":"'8'!AW$307","v":0},{"$f":"'8'!AY$307","v":0},{"$f":"'8'!AZ$307","v":0},{"$f":"'8'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$308","v":0},{"$f":"'8'!I$308","v":0},{"$f":"'8'!J$308","v":0},{"$f":"'8'!L$308","v":0},{"$f":"'8'!M$308","v":0},{"$f":"'8'!N$308","v":0},{"$f":"'8'!O$308","v":0},{"$f":"'8'!P$308","v":0},{"$f":"'8'!Q$308","v":0},{"$f":"'8'!R$308","v":0},{"$f":"'8'!S$308","v":0},{"$f":"'8'!T$308","v":0},{"$f":"'8'!AB$308","v":0},{"$f":"'8'!AK$308","v":0},{"$f":"'8'!AT$308","v":0},{"$f":"'8'!AW$308","v":0},{"$f":"'8'!AY$308","v":0},{"$f":"'8'!AZ$308","v":0},{"$f":"'8'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$309","v":0},{"$f":"'8'!I$309","v":0},{"$f":"'8'!J$309","v":0},{"$f":"'8'!L$309","v":0},{"$f":"'8'!M$309","v":0},{"$f":"'8'!N$309","v":0},{"$f":"'8'!O$309","v":0},{"$f":"'8'!P$309","v":0},{"$f":"'8'!Q$309","v":0},{"$f":"'8'!R$309","v":0},{"$f":"'8'!S$309","v":0},{"$f":"'8'!T$309","v":0},{"$f":"'8'!AB$309","v":0},{"$f":"'8'!AK$309","v":0},{"$f":"'8'!AT$309","v":0},{"$f":"'8'!AW$309","v":0},{"$f":"'8'!AY$309","v":0},{"$f":"'8'!AZ$309","v":0},{"$f":"'8'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'8'!G$8","v":0},{"$f":"'8'!F$310","v":0},{"$f":"'8'!I$310","v":0},{"$f":"'8'!J$310","v":0},{"$f":"'8'!L$310","v":0},{"$f":"'8'!M$310","v":0},{"$f":"'8'!N$310","v":0},{"$f":"'8'!O$310","v":0},{"$f":"'8'!P$310","v":0},{"$f":"'8'!Q$310","v":0},{"$f":"'8'!R$310","v":0},{"$f":"'8'!S$310","v":0},{"$f":"'8'!T$310","v":0},{"$f":"'8'!AB$310","v":0},{"$f":"'8'!AK$310","v":0},{"$f":"'8'!AT$310","v":0},{"$f":"'8'!AW$310","v":0},{"$f":"'8'!AY$310","v":0},{"$f":"'8'!AZ$310","v":0},{"$f":"'8'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$298","v":0},{"$f":"'9'!I$298","v":0},{"$f":"'9'!J$298","v":0},{"$f":"'9'!L$298","v":0},{"$f":"'9'!M$298","v":0},{"$f":"'9'!N$298","v":0},{"$f":"'9'!O$298","v":0},{"$f":"'9'!P$298","v":0},{"$f":"'9'!Q$298","v":0},{"$f":"'9'!R$298","v":0},{"$f":"'9'!S$298","v":0},{"$f":"'9'!T$298","v":0},{"$f":"'9'!AB$298","v":0},{"$f":"'9'!AK$298","v":0},{"$f":"'9'!AT$298","v":0},{"$f":"'9'!AW$298","v":0},{"$f":"'9'!AY$298","v":0},{"$f":"'9'!AZ$298","v":0},{"$f":"'9'!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$299","v":0},{"$f":"'9'!I$299","v":0},{"$f":"'9'!J$299","v":0},{"$f":"'9'!L$299","v":0},{"$f":"'9'!M$299","v":0},{"$f":"'9'!N$299","v":0},{"$f":"'9'!O$299","v":0},{"$f":"'9'!P$299","v":0},{"$f":"'9'!Q$299","v":0},{"$f":"'9'!R$299","v":0},{"$f":"'9'!S$299","v":0},{"$f":"'9'!T$299","v":0},{"$f":"'9'!AB$299","v":0},{"$f":"'9'!AK$299","v":0},{"$f":"'9'!AT$299","v":0},{"$f":"'9'!AW$299","v":0},{"$f":"'9'!AY$299","v":0},{"$f":"'9'!AZ$299","v":0},{"$f":"'9'!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$300","v":0},{"$f":"'9'!I$300","v":0},{"$f":"'9'!J$300","v":0},{"$f":"'9'!L$300","v":0},{"$f":"'9'!M$300","v":0},{"$f":"'9'!N$300","v":0},{"$f":"'9'!O$300","v":0},{"$f":"'9'!P$300","v":0},{"$f":"'9'!Q$300","v":0},{"$f":"'9'!R$300","v":0},{"$f":"'9'!S$300","v":0},{"$f":"'9'!T$300","v":0},{"$f":"'9'!AB$300","v":0},{"$f":"'9'!AK$300","v":0},{"$f":"'9'!AT$300","v":0},{"$f":"'9'!AW$300","v":0},{"$f":"'9'!AY$300","v":0},{"$f":"'9'!AZ$300","v":0},{"$f":"'9'!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$301","v":0},{"$f":"'9'!I$301","v":0},{"$f":"'9'!J$301","v":0},{"$f":"'9'!L$301","v":0},{"$f":"'9'!M$301","v":0},{"$f":"'9'!N$301","v":0},{"$f":"'9'!O$301","v":0},{"$f":"'9'!P$301","v":0},{"$f":"'9'!Q$301","v":0},{"$f":"'9'!R$301","v":0},{"$f":"'9'!S$301","v":0},{"$f":"'9'!T$301","v":0},{"$f":"'9'!AB$301","v":0},{"$f":"'9'!AK$301","v":0},{"$f":"'9'!AT$301","v":0},{"$f":"'9'!AW$301","v":0},{"$f":"'9'!AY$301","v":0},{"$f":"'9'!AZ$301","v":0},{"$f":"'9'!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$302","v":0},{"$f":"'9'!I$302","v":0},{"$f":"'9'!J$302","v":0},{"$f":"'9'!L$302","v":0},{"$f":"'9'!M$302","v":0},{"$f":"'9'!N$302","v":0},{"$f":"'9'!O$302","v":0},{"$f":"'9'!P$302","v":0},{"$f":"'9'!Q$302","v":0},{"$f":"'9'!R$302","v":0},{"$f":"'9'!S$302","v":0},{"$f":"'9'!T$302","v":0},{"$f":"'9'!AB$302","v":0},{"$f":"'9'!AK$302","v":0},{"$f":"'9'!AT$302","v":0},{"$f":"'9'!AW$302","v":0},{"$f":"'9'!AY$302","v":0},{"$f":"'9'!AZ$302","v":0},{"$f":"'9'!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$303","v":0},{"$f":"'9'!I$303","v":0},{"$f":"'9'!J$303","v":0},{"$f":"'9'!L$303","v":0},{"$f":"'9'!M$303","v":0},{"$f":"'9'!N$303","v":0},{"$f":"'9'!O$303","v":0},{"$f":"'9'!P$303","v":0},{"$f":"'9'!Q$303","v":0},{"$f":"'9'!R$303","v":0},{"$f":"'9'!S$303","v":0},{"$f":"'9'!T$303","v":0},{"$f":"'9'!AB$303","v":0},{"$f":"'9'!AK$303","v":0},{"$f":"'9'!AT$303","v":0},{"$f":"'9'!AW$303","v":0},{"$f":"'9'!AY$303","v":0},{"$f":"'9'!AZ$303","v":0},{"$f":"'9'!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$304","v":0},{"$f":"'9'!I$304","v":0},{"$f":"'9'!J$304","v":0},{"$f":"'9'!L$304","v":0},{"$f":"'9'!M$304","v":0},{"$f":"'9'!N$304","v":0},{"$f":"'9'!O$304","v":0},{"$f":"'9'!P$304","v":0},{"$f":"'9'!Q$304","v":0},{"$f":"'9'!R$304","v":0},{"$f":"'9'!S$304","v":0},{"$f":"'9'!T$304","v":0},{"$f":"'9'!AB$304","v":0},{"$f":"'9'!AK$304","v":0},{"$f":"'9'!AT$304","v":0},{"$f":"'9'!AW$304","v":0},{"$f":"'9'!AY$304","v":0},{"$f":"'9'!AZ$304","v":0},{"$f":"'9'!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$305","v":0},{"$f":"'9'!I$305","v":0},{"$f":"'9'!J$305","v":0},{"$f":"'9'!L$305","v":0},{"$f":"'9'!M$305","v":0},{"$f":"'9'!N$305","v":0},{"$f":"'9'!O$305","v":0},{"$f":"'9'!P$305","v":0},{"$f":"'9'!Q$305","v":0},{"$f":"'9'!R$305","v":0},{"$f":"'9'!S$305","v":0},{"$f":"'9'!T$305","v":0},{"$f":"'9'!AB$305","v":0},{"$f":"'9'!AK$305","v":0},{"$f":"'9'!AT$305","v":0},{"$f":"'9'!AW$305","v":0},{"$f":"'9'!AY$305","v":0},{"$f":"'9'!AZ$305","v":0},{"$f":"'9'!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$306","v":0},{"$f":"'9'!I$306","v":0},{"$f":"'9'!J$306","v":0},{"$f":"'9'!L$306","v":0},{"$f":"'9'!M$306","v":0},{"$f":"'9'!N$306","v":0},{"$f":"'9'!O$306","v":0},{"$f":"'9'!P$306","v":0},{"$f":"'9'!Q$306","v":0},{"$f":"'9'!R$306","v":0},{"$f":"'9'!S$306","v":0},{"$f":"'9'!T$306","v":0},{"$f":"'9'!AB$306","v":0},{"$f":"'9'!AK$306","v":0},{"$f":"'9'!AT$306","v":0},{"$f":"'9'!AW$306","v":0},{"$f":"'9'!AY$306","v":0},{"$f":"'9'!AZ$306","v":0},{"$f":"'9'!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$307","v":0},{"$f":"'9'!I$307","v":0},{"$f":"'9'!J$307","v":0},{"$f":"'9'!L$307","v":0},{"$f":"'9'!M$307","v":0},{"$f":"'9'!N$307","v":0},{"$f":"'9'!O$307","v":0},{"$f":"'9'!P$307","v":0},{"$f":"'9'!Q$307","v":0},{"$f":"'9'!R$307","v":0},{"$f":"'9'!S$307","v":0},{"$f":"'9'!T$307","v":0},{"$f":"'9'!AB$307","v":0},{"$f":"'9'!AK$307","v":0},{"$f":"'9'!AT$307","v":0},{"$f":"'9'!AW$307","v":0},{"$f":"'9'!AY$307","v":0},{"$f":"'9'!AZ$307","v":0},{"$f":"'9'!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$308","v":0},{"$f":"'9'!I$308","v":0},{"$f":"'9'!J$308","v":0},{"$f":"'9'!L$308","v":0},{"$f":"'9'!M$308","v":0},{"$f":"'9'!N$308","v":0},{"$f":"'9'!O$308","v":0},{"$f":"'9'!P$308","v":0},{"$f":"'9'!Q$308","v":0},{"$f":"'9'!R$308","v":0},{"$f":"'9'!S$308","v":0},{"$f":"'9'!T$308","v":0},{"$f":"'9'!AB$308","v":0},{"$f":"'9'!AK$308","v":0},{"$f":"'9'!AT$308","v":0},{"$f":"'9'!AW$308","v":0},{"$f":"'9'!AY$308","v":0},{"$f":"'9'!AZ$308","v":0},{"$f":"'9'!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$309","v":0},{"$f":"'9'!I$309","v":0},{"$f":"'9'!J$309","v":0},{"$f":"'9'!L$309","v":0},{"$f":"'9'!M$309","v":0},{"$f":"'9'!N$309","v":0},{"$f":"'9'!O$309","v":0},{"$f":"'9'!P$309","v":0},{"$f":"'9'!Q$309","v":0},{"$f":"'9'!R$309","v":0},{"$f":"'9'!S$309","v":0},{"$f":"'9'!T$309","v":0},{"$f":"'9'!AB$309","v":0},{"$f":"'9'!AK$309","v":0},{"$f":"'9'!AT$309","v":0},{"$f":"'9'!AW$309","v":0},{"$f":"'9'!AY$309","v":0},{"$f":"'9'!AZ$309","v":0},{"$f":"'9'!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'9'!G$8","v":0},{"$f":"'9'!F$310","v":0},{"$f":"'9'!I$310","v":0},{"$f":"'9'!J$310","v":0},{"$f":"'9'!L$310","v":0},{"$f":"'9'!M$310","v":0},{"$f":"'9'!N$310","v":0},{"$f":"'9'!O$310","v":0},{"$f":"'9'!P$310","v":0},{"$f":"'9'!Q$310","v":0},{"$f":"'9'!R$310","v":0},{"$f":"'9'!S$310","v":0},{"$f":"'9'!T$310","v":0},{"$f":"'9'!AB$310","v":0},{"$f":"'9'!AK$310","v":0},{"$f":"'9'!AT$310","v":0},{"$f":"'9'!AW$310","v":0},{"$f":"'9'!AY$310","v":0},{"$f":"'9'!AZ$310","v":0},{"$f":"'9'!BA$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$298","v":0},{"$f":"'10'!I$298","v":0},{"$f":"'10'!J$298","v":0},{"$f":"'10'!L$298","v":0},{"$f":"'10'!M$298","v":0},{"$f":"'10'!N$298","v":0},{"$f":"'10'!O$298","v":0},{"$f":"'10'!P$298","v":0},{"$f":"'10'!Q$298","v":0},{"$f":"'10'!R$298","v":0},{"$f":"'10'!S$298","v":0},{"$f":"'10'!T$298","v":0},{"$f":"'10'!AB$298","v":0},{"$f":"'10'!AK$298","v":0},{"$f":"'10'!AT$298","v":0},{"$f":"'10'!AW$298","v":0},{"$f":"'10'!AX$298","v":0},{"$f":"'10'!AY$298","v":0},{"$f":"'10'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$299","v":0},{"$f":"'10'!I$299","v":0},{"$f":"'10'!J$299","v":0},{"$f":"'10'!L$299","v":0},{"$f":"'10'!M$299","v":0},{"$f":"'10'!N$299","v":0},{"$f":"'10'!O$299","v":0},{"$f":"'10'!P$299","v":0},{"$f":"'10'!Q$299","v":0},{"$f":"'10'!R$299","v":0},{"$f":"'10'!S$299","v":0},{"$f":"'10'!T$299","v":0},{"$f":"'10'!AB$299","v":0},{"$f":"'10'!AK$299","v":0},{"$f":"'10'!AT$299","v":0},{"$f":"'10'!AW$299","v":0},{"$f":"'10'!AX$299","v":0},{"$f":"'10'!AY$299","v":0},{"$f":"'10'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$300","v":0},{"$f":"'10'!I$300","v":0},{"$f":"'10'!J$300","v":0},{"$f":"'10'!L$300","v":0},{"$f":"'10'!M$300","v":0},{"$f":"'10'!N$300","v":0},{"$f":"'10'!O$300","v":0},{"$f":"'10'!P$300","v":0},{"$f":"'10'!Q$300","v":0},{"$f":"'10'!R$300","v":0},{"$f":"'10'!S$300","v":0},{"$f":"'10'!T$300","v":0},{"$f":"'10'!AB$300","v":0},{"$f":"'10'!AK$300","v":0},{"$f":"'10'!AT$300","v":0},{"$f":"'10'!AW$300","v":0},{"$f":"'10'!AX$300","v":0},{"$f":"'10'!AY$300","v":0},{"$f":"'10'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$301","v":0},{"$f":"'10'!I$301","v":0},{"$f":"'10'!J$301","v":0},{"$f":"'10'!L$301","v":0},{"$f":"'10'!M$301","v":0},{"$f":"'10'!N$301","v":0},{"$f":"'10'!O$301","v":0},{"$f":"'10'!P$301","v":0},{"$f":"'10'!Q$301","v":0},{"$f":"'10'!R$301","v":0},{"$f":"'10'!S$301","v":0},{"$f":"'10'!T$301","v":0},{"$f":"'10'!AB$301","v":0},{"$f":"'10'!AK$301","v":0},{"$f":"'10'!AT$301","v":0},{"$f":"'10'!AW$301","v":0},{"$f":"'10'!AX$301","v":0},{"$f":"'10'!AY$301","v":0},{"$f":"'10'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$302","v":0},{"$f":"'10'!I$302","v":0},{"$f":"'10'!J$302","v":0},{"$f":"'10'!L$302","v":0},{"$f":"'10'!M$302","v":0},{"$f":"'10'!N$302","v":0},{"$f":"'10'!O$302","v":0},{"$f":"'10'!P$302","v":0},{"$f":"'10'!Q$302","v":0},{"$f":"'10'!R$302","v":0},{"$f":"'10'!S$302","v":0},{"$f":"'10'!T$302","v":0},{"$f":"'10'!AB$302","v":0},{"$f":"'10'!AK$302","v":0},{"$f":"'10'!AT$302","v":0},{"$f":"'10'!AW$302","v":0},{"$f":"'10'!AX$302","v":0},{"$f":"'10'!AY$302","v":0},{"$f":"'10'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$303","v":0},{"$f":"'10'!I$303","v":0},{"$f":"'10'!J$303","v":0},{"$f":"'10'!L$303","v":0},{"$f":"'10'!M$303","v":0},{"$f":"'10'!N$303","v":0},{"$f":"'10'!O$303","v":0},{"$f":"'10'!P$303","v":0},{"$f":"'10'!Q$303","v":0},{"$f":"'10'!R$303","v":0},{"$f":"'10'!S$303","v":0},{"$f":"'10'!T$303","v":0},{"$f":"'10'!AB$303","v":0},{"$f":"'10'!AK$303","v":0},{"$f":"'10'!AT$303","v":0},{"$f":"'10'!AW$303","v":0},{"$f":"'10'!AX$303","v":0},{"$f":"'10'!AY$303","v":0},{"$f":"'10'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$304","v":0},{"$f":"'10'!I$304","v":0},{"$f":"'10'!J$304","v":0},{"$f":"'10'!L$304","v":0},{"$f":"'10'!M$304","v":0},{"$f":"'10'!N$304","v":0},{"$f":"'10'!O$304","v":0},{"$f":"'10'!P$304","v":0},{"$f":"'10'!Q$304","v":0},{"$f":"'10'!R$304","v":0},{"$f":"'10'!S$304","v":0},{"$f":"'10'!T$304","v":0},{"$f":"'10'!AB$304","v":0},{"$f":"'10'!AK$304","v":0},{"$f":"'10'!AT$304","v":0},{"$f":"'10'!AW$304","v":0},{"$f":"'10'!AX$304","v":0},{"$f":"'10'!AY$304","v":0},{"$f":"'10'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$305","v":0},{"$f":"'10'!I$305","v":0},{"$f":"'10'!J$305","v":0},{"$f":"'10'!L$305","v":0},{"$f":"'10'!M$305","v":0},{"$f":"'10'!N$305","v":0},{"$f":"'10'!O$305","v":0},{"$f":"'10'!P$305","v":0},{"$f":"'10'!Q$305","v":0},{"$f":"'10'!R$305","v":0},{"$f":"'10'!S$305","v":0},{"$f":"'10'!T$305","v":0},{"$f":"'10'!AB$305","v":0},{"$f":"'10'!AK$305","v":0},{"$f":"'10'!AT$305","v":0},{"$f":"'10'!AW$305","v":0},{"$f":"'10'!AX$305","v":0},{"$f":"'10'!AY$305","v":0},{"$f":"'10'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$306","v":0},{"$f":"'10'!I$306","v":0},{"$f":"'10'!J$306","v":0},{"$f":"'10'!L$306","v":0},{"$f":"'10'!M$306","v":0},{"$f":"'10'!N$306","v":0},{"$f":"'10'!O$306","v":0},{"$f":"'10'!P$306","v":0},{"$f":"'10'!Q$306","v":0},{"$f":"'10'!R$306","v":0},{"$f":"'10'!S$306","v":0},{"$f":"'10'!T$306","v":0},{"$f":"'10'!AB$306","v":0},{"$f":"'10'!AK$306","v":0},{"$f":"'10'!AT$306","v":0},{"$f":"'10'!AW$306","v":0},{"$f":"'10'!AX$306","v":0},{"$f":"'10'!AY$306","v":0},{"$f":"'10'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$307","v":0},{"$f":"'10'!I$307","v":0},{"$f":"'10'!J$307","v":0},{"$f":"'10'!L$307","v":0},{"$f":"'10'!M$307","v":0},{"$f":"'10'!N$307","v":0},{"$f":"'10'!O$307","v":0},{"$f":"'10'!P$307","v":0},{"$f":"'10'!Q$307","v":0},{"$f":"'10'!R$307","v":0},{"$f":"'10'!S$307","v":0},{"$f":"'10'!T$307","v":0},{"$f":"'10'!AB$307","v":0},{"$f":"'10'!AK$307","v":0},{"$f":"'10'!AT$307","v":0},{"$f":"'10'!AW$307","v":0},{"$f":"'10'!AX$307","v":0},{"$f":"'10'!AY$307","v":0},{"$f":"'10'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$308","v":0},{"$f":"'10'!I$308","v":0},{"$f":"'10'!J$308","v":0},{"$f":"'10'!L$308","v":0},{"$f":"'10'!M$308","v":0},{"$f":"'10'!N$308","v":0},{"$f":"'10'!O$308","v":0},{"$f":"'10'!P$308","v":0},{"$f":"'10'!Q$308","v":0},{"$f":"'10'!R$308","v":0},{"$f":"'10'!S$308","v":0},{"$f":"'10'!T$308","v":0},{"$f":"'10'!AB$308","v":0},{"$f":"'10'!AK$308","v":0},{"$f":"'10'!AT$308","v":0},{"$f":"'10'!AW$308","v":0},{"$f":"'10'!AX$308","v":0},{"$f":"'10'!AY$308","v":0},{"$f":"'10'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$309","v":0},{"$f":"'10'!I$309","v":0},{"$f":"'10'!J$309","v":0},{"$f":"'10'!L$309","v":0},{"$f":"'10'!M$309","v":0},{"$f":"'10'!N$309","v":0},{"$f":"'10'!O$309","v":0},{"$f":"'10'!P$309","v":0},{"$f":"'10'!Q$309","v":0},{"$f":"'10'!R$309","v":0},{"$f":"'10'!S$309","v":0},{"$f":"'10'!T$309","v":0},{"$f":"'10'!AB$309","v":0},{"$f":"'10'!AK$309","v":0},{"$f":"'10'!AT$309","v":0},{"$f":"'10'!AW$309","v":0},{"$f":"'10'!AX$309","v":0},{"$f":"'10'!AY$309","v":0},{"$f":"'10'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'10'!G$8","v":0},{"$f":"'10'!F$310","v":0},{"$f":"'10'!I$310","v":0},{"$f":"'10'!J$310","v":0},{"$f":"'10'!L$310","v":0},{"$f":"'10'!M$310","v":0},{"$f":"'10'!N$310","v":0},{"$f":"'10'!O$310","v":0},{"$f":"'10'!P$310","v":0},{"$f":"'10'!Q$310","v":0},{"$f":"'10'!R$310","v":0},{"$f":"'10'!S$310","v":0},{"$f":"'10'!T$310","v":0},{"$f":"'10'!AB$310","v":0},{"$f":"'10'!AK$310","v":0},{"$f":"'10'!AT$310","v":0},{"$f":"'10'!AW$310","v":0},{"$f":"'10'!AX$310","v":0},{"$f":"'10'!AY$310","v":0},{"$f":"'10'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$298","v":0},{"$f":"'11'!I$298","v":0},{"$f":"'11'!J$298","v":0},{"$f":"'11'!L$298","v":0},{"$f":"'11'!M$298","v":0},{"$f":"'11'!N$298","v":0},{"$f":"'11'!O$298","v":0},{"$f":"'11'!P$298","v":0},{"$f":"'11'!Q$298","v":0},{"$f":"'11'!R$298","v":0},{"$f":"'11'!S$298","v":0},{"$f":"'11'!T$298","v":0},{"$f":"'11'!AB$298","v":0},{"$f":"'11'!AK$298","v":0},{"$f":"'11'!AT$298","v":0},{"$f":"'11'!AW$298","v":0},{"$f":"'11'!AX$298","v":0},{"$f":"'11'!AY$298","v":0},{"$f":"'11'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$299","v":0},{"$f":"'11'!I$299","v":0},{"$f":"'11'!J$299","v":0},{"$f":"'11'!L$299","v":0},{"$f":"'11'!M$299","v":0},{"$f":"'11'!N$299","v":0},{"$f":"'11'!O$299","v":0},{"$f":"'11'!P$299","v":0},{"$f":"'11'!Q$299","v":0},{"$f":"'11'!R$299","v":0},{"$f":"'11'!S$299","v":0},{"$f":"'11'!T$299","v":0},{"$f":"'11'!AB$299","v":0},{"$f":"'11'!AK$299","v":0},{"$f":"'11'!AT$299","v":0},{"$f":"'11'!AW$299","v":0},{"$f":"'11'!AX$299","v":0},{"$f":"'11'!AY$299","v":0},{"$f":"'11'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$300","v":0},{"$f":"'11'!I$300","v":0},{"$f":"'11'!J$300","v":0},{"$f":"'11'!L$300","v":0},{"$f":"'11'!M$300","v":0},{"$f":"'11'!N$300","v":0},{"$f":"'11'!O$300","v":0},{"$f":"'11'!P$300","v":0},{"$f":"'11'!Q$300","v":0},{"$f":"'11'!R$300","v":0},{"$f":"'11'!S$300","v":0},{"$f":"'11'!T$300","v":0},{"$f":"'11'!AB$300","v":0},{"$f":"'11'!AK$300","v":0},{"$f":"'11'!AT$300","v":0},{"$f":"'11'!AW$300","v":0},{"$f":"'11'!AX$300","v":0},{"$f":"'11'!AY$300","v":0},{"$f":"'11'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$301","v":0},{"$f":"'11'!I$301","v":0},{"$f":"'11'!J$301","v":0},{"$f":"'11'!L$301","v":0},{"$f":"'11'!M$301","v":0},{"$f":"'11'!N$301","v":0},{"$f":"'11'!O$301","v":0},{"$f":"'11'!P$301","v":0},{"$f":"'11'!Q$301","v":0},{"$f":"'11'!R$301","v":0},{"$f":"'11'!S$301","v":0},{"$f":"'11'!T$301","v":0},{"$f":"'11'!AB$301","v":0},{"$f":"'11'!AK$301","v":0},{"$f":"'11'!AT$301","v":0},{"$f":"'11'!AW$301","v":0},{"$f":"'11'!AX$301","v":0},{"$f":"'11'!AY$301","v":0},{"$f":"'11'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$302","v":0},{"$f":"'11'!I$302","v":0},{"$f":"'11'!J$302","v":0},{"$f":"'11'!L$302","v":0},{"$f":"'11'!M$302","v":0},{"$f":"'11'!N$302","v":0},{"$f":"'11'!O$302","v":0},{"$f":"'11'!P$302","v":0},{"$f":"'11'!Q$302","v":0},{"$f":"'11'!R$302","v":0},{"$f":"'11'!S$302","v":0},{"$f":"'11'!T$302","v":0},{"$f":"'11'!AB$302","v":0},{"$f":"'11'!AK$302","v":0},{"$f":"'11'!AT$302","v":0},{"$f":"'11'!AW$302","v":0},{"$f":"'11'!AX$302","v":0},{"$f":"'11'!AY$302","v":0},{"$f":"'11'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$303","v":0},{"$f":"'11'!I$303","v":0},{"$f":"'11'!J$303","v":0},{"$f":"'11'!L$303","v":0},{"$f":"'11'!M$303","v":0},{"$f":"'11'!N$303","v":0},{"$f":"'11'!O$303","v":0},{"$f":"'11'!P$303","v":0},{"$f":"'11'!Q$303","v":0},{"$f":"'11'!R$303","v":0},{"$f":"'11'!S$303","v":0},{"$f":"'11'!T$303","v":0},{"$f":"'11'!AB$303","v":0},{"$f":"'11'!AK$303","v":0},{"$f":"'11'!AT$303","v":0},{"$f":"'11'!AW$303","v":0},{"$f":"'11'!AX$303","v":0},{"$f":"'11'!AY$303","v":0},{"$f":"'11'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$304","v":0},{"$f":"'11'!I$304","v":0},{"$f":"'11'!J$304","v":0},{"$f":"'11'!L$304","v":0},{"$f":"'11'!M$304","v":0},{"$f":"'11'!N$304","v":0},{"$f":"'11'!O$304","v":0},{"$f":"'11'!P$304","v":0},{"$f":"'11'!Q$304","v":0},{"$f":"'11'!R$304","v":0},{"$f":"'11'!S$304","v":0},{"$f":"'11'!T$304","v":0},{"$f":"'11'!AB$304","v":0},{"$f":"'11'!AK$304","v":0},{"$f":"'11'!AT$304","v":0},{"$f":"'11'!AW$304","v":0},{"$f":"'11'!AX$304","v":0},{"$f":"'11'!AY$304","v":0},{"$f":"'11'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$305","v":0},{"$f":"'11'!I$305","v":0},{"$f":"'11'!J$305","v":0},{"$f":"'11'!L$305","v":0},{"$f":"'11'!M$305","v":0},{"$f":"'11'!N$305","v":0},{"$f":"'11'!O$305","v":0},{"$f":"'11'!P$305","v":0},{"$f":"'11'!Q$305","v":0},{"$f":"'11'!R$305","v":0},{"$f":"'11'!S$305","v":0},{"$f":"'11'!T$305","v":0},{"$f":"'11'!AB$305","v":0},{"$f":"'11'!AK$305","v":0},{"$f":"'11'!AT$305","v":0},{"$f":"'11'!AW$305","v":0},{"$f":"'11'!AX$305","v":0},{"$f":"'11'!AY$305","v":0},{"$f":"'11'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$306","v":0},{"$f":"'11'!I$306","v":0},{"$f":"'11'!J$306","v":0},{"$f":"'11'!L$306","v":0},{"$f":"'11'!M$306","v":0},{"$f":"'11'!N$306","v":0},{"$f":"'11'!O$306","v":0},{"$f":"'11'!P$306","v":0},{"$f":"'11'!Q$306","v":0},{"$f":"'11'!R$306","v":0},{"$f":"'11'!S$306","v":0},{"$f":"'11'!T$306","v":0},{"$f":"'11'!AB$306","v":0},{"$f":"'11'!AK$306","v":0},{"$f":"'11'!AT$306","v":0},{"$f":"'11'!AW$306","v":0},{"$f":"'11'!AX$306","v":0},{"$f":"'11'!AY$306","v":0},{"$f":"'11'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$307","v":0},{"$f":"'11'!I$307","v":0},{"$f":"'11'!J$307","v":0},{"$f":"'11'!L$307","v":0},{"$f":"'11'!M$307","v":0},{"$f":"'11'!N$307","v":0},{"$f":"'11'!O$307","v":0},{"$f":"'11'!P$307","v":0},{"$f":"'11'!Q$307","v":0},{"$f":"'11'!R$307","v":0},{"$f":"'11'!S$307","v":0},{"$f":"'11'!T$307","v":0},{"$f":"'11'!AB$307","v":0},{"$f":"'11'!AK$307","v":0},{"$f":"'11'!AT$307","v":0},{"$f":"'11'!AW$307","v":0},{"$f":"'11'!AX$307","v":0},{"$f":"'11'!AY$307","v":0},{"$f":"'11'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$308","v":0},{"$f":"'11'!I$308","v":0},{"$f":"'11'!J$308","v":0},{"$f":"'11'!L$308","v":0},{"$f":"'11'!M$308","v":0},{"$f":"'11'!N$308","v":0},{"$f":"'11'!O$308","v":0},{"$f":"'11'!P$308","v":0},{"$f":"'11'!Q$308","v":0},{"$f":"'11'!R$308","v":0},{"$f":"'11'!S$308","v":0},{"$f":"'11'!T$308","v":0},{"$f":"'11'!AB$308","v":0},{"$f":"'11'!AK$308","v":0},{"$f":"'11'!AT$308","v":0},{"$f":"'11'!AW$308","v":0},{"$f":"'11'!AX$308","v":0},{"$f":"'11'!AY$308","v":0},{"$f":"'11'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$309","v":0},{"$f":"'11'!I$309","v":0},{"$f":"'11'!J$309","v":0},{"$f":"'11'!L$309","v":0},{"$f":"'11'!M$309","v":0},{"$f":"'11'!N$309","v":0},{"$f":"'11'!O$309","v":0},{"$f":"'11'!P$309","v":0},{"$f":"'11'!Q$309","v":0},{"$f":"'11'!R$309","v":0},{"$f":"'11'!S$309","v":0},{"$f":"'11'!T$309","v":0},{"$f":"'11'!AB$309","v":0},{"$f":"'11'!AK$309","v":0},{"$f":"'11'!AT$309","v":0},{"$f":"'11'!AW$309","v":0},{"$f":"'11'!AX$309","v":0},{"$f":"'11'!AY$309","v":0},{"$f":"'11'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'11'!G$8","v":0},{"$f":"'11'!F$310","v":0},{"$f":"'11'!I$310","v":0},{"$f":"'11'!J$310","v":0},{"$f":"'11'!L$310","v":0},{"$f":"'11'!M$310","v":0},{"$f":"'11'!N$310","v":0},{"$f":"'11'!O$310","v":0},{"$f":"'11'!P$310","v":0},{"$f":"'11'!Q$310","v":0},{"$f":"'11'!R$310","v":0},{"$f":"'11'!S$310","v":0},{"$f":"'11'!T$310","v":0},{"$f":"'11'!AB$310","v":0},{"$f":"'11'!AK$310","v":0},{"$f":"'11'!AT$310","v":0},{"$f":"'11'!AW$310","v":0},{"$f":"'11'!AX$310","v":0},{"$f":"'11'!AY$310","v":0},{"$f":"'11'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$298","v":0},{"$f":"'12'!I$298","v":0},{"$f":"'12'!J$298","v":0},{"$f":"'12'!L$298","v":0},{"$f":"'12'!M$298","v":0},{"$f":"'12'!N$298","v":0},{"$f":"'12'!O$298","v":0},{"$f":"'12'!P$298","v":0},{"$f":"'12'!Q$298","v":0},{"$f":"'12'!R$298","v":0},{"$f":"'12'!S$298","v":0},{"$f":"'12'!T$298","v":0},{"$f":"'12'!AB$298","v":0},{"$f":"'12'!AK$298","v":0},{"$f":"'12'!AT$298","v":0},{"$f":"'12'!AW$298","v":0},{"$f":"'12'!AX$298","v":0},{"$f":"'12'!AY$298","v":0},{"$f":"'12'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$299","v":0},{"$f":"'12'!I$299","v":0},{"$f":"'12'!J$299","v":0},{"$f":"'12'!L$299","v":0},{"$f":"'12'!M$299","v":0},{"$f":"'12'!N$299","v":0},{"$f":"'12'!O$299","v":0},{"$f":"'12'!P$299","v":0},{"$f":"'12'!Q$299","v":0},{"$f":"'12'!R$299","v":0},{"$f":"'12'!S$299","v":0},{"$f":"'12'!T$299","v":0},{"$f":"'12'!AB$299","v":0},{"$f":"'12'!AK$299","v":0},{"$f":"'12'!AT$299","v":0},{"$f":"'12'!AW$299","v":0},{"$f":"'12'!AX$299","v":0},{"$f":"'12'!AY$299","v":0},{"$f":"'12'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$300","v":0},{"$f":"'12'!I$300","v":0},{"$f":"'12'!J$300","v":0},{"$f":"'12'!L$300","v":0},{"$f":"'12'!M$300","v":0},{"$f":"'12'!N$300","v":0},{"$f":"'12'!O$300","v":0},{"$f":"'12'!P$300","v":0},{"$f":"'12'!Q$300","v":0},{"$f":"'12'!R$300","v":0},{"$f":"'12'!S$300","v":0},{"$f":"'12'!T$300","v":0},{"$f":"'12'!AB$300","v":0},{"$f":"'12'!AK$300","v":0},{"$f":"'12'!AT$300","v":0},{"$f":"'12'!AW$300","v":0},{"$f":"'12'!AX$300","v":0},{"$f":"'12'!AY$300","v":0},{"$f":"'12'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$301","v":0},{"$f":"'12'!I$301","v":0},{"$f":"'12'!J$301","v":0},{"$f":"'12'!L$301","v":0},{"$f":"'12'!M$301","v":0},{"$f":"'12'!N$301","v":0},{"$f":"'12'!O$301","v":0},{"$f":"'12'!P$301","v":0},{"$f":"'12'!Q$301","v":0},{"$f":"'12'!R$301","v":0},{"$f":"'12'!S$301","v":0},{"$f":"'12'!T$301","v":0},{"$f":"'12'!AB$301","v":0},{"$f":"'12'!AK$301","v":0},{"$f":"'12'!AT$301","v":0},{"$f":"'12'!AW$301","v":0},{"$f":"'12'!AX$301","v":0},{"$f":"'12'!AY$301","v":0},{"$f":"'12'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$302","v":0},{"$f":"'12'!I$302","v":0},{"$f":"'12'!J$302","v":0},{"$f":"'12'!L$302","v":0},{"$f":"'12'!M$302","v":0},{"$f":"'12'!N$302","v":0},{"$f":"'12'!O$302","v":0},{"$f":"'12'!P$302","v":0},{"$f":"'12'!Q$302","v":0},{"$f":"'12'!R$302","v":0},{"$f":"'12'!S$302","v":0},{"$f":"'12'!T$302","v":0},{"$f":"'12'!AB$302","v":0},{"$f":"'12'!AK$302","v":0},{"$f":"'12'!AT$302","v":0},{"$f":"'12'!AW$302","v":0},{"$f":"'12'!AX$302","v":0},{"$f":"'12'!AY$302","v":0},{"$f":"'12'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$303","v":0},{"$f":"'12'!I$303","v":0},{"$f":"'12'!J$303","v":0},{"$f":"'12'!L$303","v":0},{"$f":"'12'!M$303","v":0},{"$f":"'12'!N$303","v":0},{"$f":"'12'!O$303","v":0},{"$f":"'12'!P$303","v":0},{"$f":"'12'!Q$303","v":0},{"$f":"'12'!R$303","v":0},{"$f":"'12'!S$303","v":0},{"$f":"'12'!T$303","v":0},{"$f":"'12'!AB$303","v":0},{"$f":"'12'!AK$303","v":0},{"$f":"'12'!AT$303","v":0},{"$f":"'12'!AW$303","v":0},{"$f":"'12'!AX$303","v":0},{"$f":"'12'!AY$303","v":0},{"$f":"'12'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$304","v":0},{"$f":"'12'!I$304","v":0},{"$f":"'12'!J$304","v":0},{"$f":"'12'!L$304","v":0},{"$f":"'12'!M$304","v":0},{"$f":"'12'!N$304","v":0},{"$f":"'12'!O$304","v":0},{"$f":"'12'!P$304","v":0},{"$f":"'12'!Q$304","v":0},{"$f":"'12'!R$304","v":0},{"$f":"'12'!S$304","v":0},{"$f":"'12'!T$304","v":0},{"$f":"'12'!AB$304","v":0},{"$f":"'12'!AK$304","v":0},{"$f":"'12'!AT$304","v":0},{"$f":"'12'!AW$304","v":0},{"$f":"'12'!AX$304","v":0},{"$f":"'12'!AY$304","v":0},{"$f":"'12'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$305","v":0},{"$f":"'12'!I$305","v":0},{"$f":"'12'!J$305","v":0},{"$f":"'12'!L$305","v":0},{"$f":"'12'!M$305","v":0},{"$f":"'12'!N$305","v":0},{"$f":"'12'!O$305","v":0},{"$f":"'12'!P$305","v":0},{"$f":"'12'!Q$305","v":0},{"$f":"'12'!R$305","v":0},{"$f":"'12'!S$305","v":0},{"$f":"'12'!T$305","v":0},{"$f":"'12'!AB$305","v":0},{"$f":"'12'!AK$305","v":0},{"$f":"'12'!AT$305","v":0},{"$f":"'12'!AW$305","v":0},{"$f":"'12'!AX$305","v":0},{"$f":"'12'!AY$305","v":0},{"$f":"'12'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$306","v":0},{"$f":"'12'!I$306","v":0},{"$f":"'12'!J$306","v":0},{"$f":"'12'!L$306","v":0},{"$f":"'12'!M$306","v":0},{"$f":"'12'!N$306","v":0},{"$f":"'12'!O$306","v":0},{"$f":"'12'!P$306","v":0},{"$f":"'12'!Q$306","v":0},{"$f":"'12'!R$306","v":0},{"$f":"'12'!S$306","v":0},{"$f":"'12'!T$306","v":0},{"$f":"'12'!AB$306","v":0},{"$f":"'12'!AK$306","v":0},{"$f":"'12'!AT$306","v":0},{"$f":"'12'!AW$306","v":0},{"$f":"'12'!AX$306","v":0},{"$f":"'12'!AY$306","v":0},{"$f":"'12'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$307","v":0},{"$f":"'12'!I$307","v":0},{"$f":"'12'!J$307","v":0},{"$f":"'12'!L$307","v":0},{"$f":"'12'!M$307","v":0},{"$f":"'12'!N$307","v":0},{"$f":"'12'!O$307","v":0},{"$f":"'12'!P$307","v":0},{"$f":"'12'!Q$307","v":0},{"$f":"'12'!R$307","v":0},{"$f":"'12'!S$307","v":0},{"$f":"'12'!T$307","v":0},{"$f":"'12'!AB$307","v":0},{"$f":"'12'!AK$307","v":0},{"$f":"'12'!AT$307","v":0},{"$f":"'12'!AW$307","v":0},{"$f":"'12'!AX$307","v":0},{"$f":"'12'!AY$307","v":0},{"$f":"'12'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$308","v":0},{"$f":"'12'!I$308","v":0},{"$f":"'12'!J$308","v":0},{"$f":"'12'!L$308","v":0},{"$f":"'12'!M$308","v":0},{"$f":"'12'!N$308","v":0},{"$f":"'12'!O$308","v":0},{"$f":"'12'!P$308","v":0},{"$f":"'12'!Q$308","v":0},{"$f":"'12'!R$308","v":0},{"$f":"'12'!S$308","v":0},{"$f":"'12'!T$308","v":0},{"$f":"'12'!AB$308","v":0},{"$f":"'12'!AK$308","v":0},{"$f":"'12'!AT$308","v":0},{"$f":"'12'!AW$308","v":0},{"$f":"'12'!AX$308","v":0},{"$f":"'12'!AY$308","v":0},{"$f":"'12'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$309","v":0},{"$f":"'12'!I$309","v":0},{"$f":"'12'!J$309","v":0},{"$f":"'12'!L$309","v":0},{"$f":"'12'!M$309","v":0},{"$f":"'12'!N$309","v":0},{"$f":"'12'!O$309","v":0},{"$f":"'12'!P$309","v":0},{"$f":"'12'!Q$309","v":0},{"$f":"'12'!R$309","v":0},{"$f":"'12'!S$309","v":0},{"$f":"'12'!T$309","v":0},{"$f":"'12'!AB$309","v":0},{"$f":"'12'!AK$309","v":0},{"$f":"'12'!AT$309","v":0},{"$f":"'12'!AW$309","v":0},{"$f":"'12'!AX$309","v":0},{"$f":"'12'!AY$309","v":0},{"$f":"'12'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'12'!G$8","v":0},{"$f":"'12'!F$310","v":0},{"$f":"'12'!I$310","v":0},{"$f":"'12'!J$310","v":0},{"$f":"'12'!L$310","v":0},{"$f":"'12'!M$310","v":0},{"$f":"'12'!N$310","v":0},{"$f":"'12'!O$310","v":0},{"$f":"'12'!P$310","v":0},{"$f":"'12'!Q$310","v":0},{"$f":"'12'!R$310","v":0},{"$f":"'12'!S$310","v":0},{"$f":"'12'!T$310","v":0},{"$f":"'12'!AB$310","v":0},{"$f":"'12'!AK$310","v":0},{"$f":"'12'!AT$310","v":0},{"$f":"'12'!AW$310","v":0},{"$f":"'12'!AX$310","v":0},{"$f":"'12'!AY$310","v":0},{"$f":"'12'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$298","v":0},{"$f":"'13'!I$298","v":0},{"$f":"'13'!J$298","v":0},{"$f":"'13'!L$298","v":0},{"$f":"'13'!M$298","v":0},{"$f":"'13'!N$298","v":0},{"$f":"'13'!O$298","v":0},{"$f":"'13'!P$298","v":0},{"$f":"'13'!Q$298","v":0},{"$f":"'13'!R$298","v":0},{"$f":"'13'!S$298","v":0},{"$f":"'13'!T$298","v":0},{"$f":"'13'!AB$298","v":0},{"$f":"'13'!AK$298","v":0},{"$f":"'13'!AT$298","v":0},{"$f":"'13'!AW$298","v":0},{"$f":"'13'!AX$298","v":0},{"$f":"'13'!AY$298","v":0},{"$f":"'13'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$299","v":0},{"$f":"'13'!I$299","v":0},{"$f":"'13'!J$299","v":0},{"$f":"'13'!L$299","v":0},{"$f":"'13'!M$299","v":0},{"$f":"'13'!N$299","v":0},{"$f":"'13'!O$299","v":0},{"$f":"'13'!P$299","v":0},{"$f":"'13'!Q$299","v":0},{"$f":"'13'!R$299","v":0},{"$f":"'13'!S$299","v":0},{"$f":"'13'!T$299","v":0},{"$f":"'13'!AB$299","v":0},{"$f":"'13'!AK$299","v":0},{"$f":"'13'!AT$299","v":0},{"$f":"'13'!AW$299","v":0},{"$f":"'13'!AX$299","v":0},{"$f":"'13'!AY$299","v":0},{"$f":"'13'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$300","v":0},{"$f":"'13'!I$300","v":0},{"$f":"'13'!J$300","v":0},{"$f":"'13'!L$300","v":0},{"$f":"'13'!M$300","v":0},{"$f":"'13'!N$300","v":0},{"$f":"'13'!O$300","v":0},{"$f":"'13'!P$300","v":0},{"$f":"'13'!Q$300","v":0},{"$f":"'13'!R$300","v":0},{"$f":"'13'!S$300","v":0},{"$f":"'13'!T$300","v":0},{"$f":"'13'!AB$300","v":0},{"$f":"'13'!AK$300","v":0},{"$f":"'13'!AT$300","v":0},{"$f":"'13'!AW$300","v":0},{"$f":"'13'!AX$300","v":0},{"$f":"'13'!AY$300","v":0},{"$f":"'13'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$301","v":0},{"$f":"'13'!I$301","v":0},{"$f":"'13'!J$301","v":0},{"$f":"'13'!L$301","v":0},{"$f":"'13'!M$301","v":0},{"$f":"'13'!N$301","v":0},{"$f":"'13'!O$301","v":0},{"$f":"'13'!P$301","v":0},{"$f":"'13'!Q$301","v":0},{"$f":"'13'!R$301","v":0},{"$f":"'13'!S$301","v":0},{"$f":"'13'!T$301","v":0},{"$f":"'13'!AB$301","v":0},{"$f":"'13'!AK$301","v":0},{"$f":"'13'!AT$301","v":0},{"$f":"'13'!AW$301","v":0},{"$f":"'13'!AX$301","v":0},{"$f":"'13'!AY$301","v":0},{"$f":"'13'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$302","v":0},{"$f":"'13'!I$302","v":0},{"$f":"'13'!J$302","v":0},{"$f":"'13'!L$302","v":0},{"$f":"'13'!M$302","v":0},{"$f":"'13'!N$302","v":0},{"$f":"'13'!O$302","v":0},{"$f":"'13'!P$302","v":0},{"$f":"'13'!Q$302","v":0},{"$f":"'13'!R$302","v":0},{"$f":"'13'!S$302","v":0},{"$f":"'13'!T$302","v":0},{"$f":"'13'!AB$302","v":0},{"$f":"'13'!AK$302","v":0},{"$f":"'13'!AT$302","v":0},{"$f":"'13'!AW$302","v":0},{"$f":"'13'!AX$302","v":0},{"$f":"'13'!AY$302","v":0},{"$f":"'13'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$303","v":0},{"$f":"'13'!I$303","v":0},{"$f":"'13'!J$303","v":0},{"$f":"'13'!L$303","v":0},{"$f":"'13'!M$303","v":0},{"$f":"'13'!N$303","v":0},{"$f":"'13'!O$303","v":0},{"$f":"'13'!P$303","v":0},{"$f":"'13'!Q$303","v":0},{"$f":"'13'!R$303","v":0},{"$f":"'13'!S$303","v":0},{"$f":"'13'!T$303","v":0},{"$f":"'13'!AB$303","v":0},{"$f":"'13'!AK$303","v":0},{"$f":"'13'!AT$303","v":0},{"$f":"'13'!AW$303","v":0},{"$f":"'13'!AX$303","v":0},{"$f":"'13'!AY$303","v":0},{"$f":"'13'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$304","v":0},{"$f":"'13'!I$304","v":0},{"$f":"'13'!J$304","v":0},{"$f":"'13'!L$304","v":0},{"$f":"'13'!M$304","v":0},{"$f":"'13'!N$304","v":0},{"$f":"'13'!O$304","v":0},{"$f":"'13'!P$304","v":0},{"$f":"'13'!Q$304","v":0},{"$f":"'13'!R$304","v":0},{"$f":"'13'!S$304","v":0},{"$f":"'13'!T$304","v":0},{"$f":"'13'!AB$304","v":0},{"$f":"'13'!AK$304","v":0},{"$f":"'13'!AT$304","v":0},{"$f":"'13'!AW$304","v":0},{"$f":"'13'!AX$304","v":0},{"$f":"'13'!AY$304","v":0},{"$f":"'13'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$305","v":0},{"$f":"'13'!I$305","v":0},{"$f":"'13'!J$305","v":0},{"$f":"'13'!L$305","v":0},{"$f":"'13'!M$305","v":0},{"$f":"'13'!N$305","v":0},{"$f":"'13'!O$305","v":0},{"$f":"'13'!P$305","v":0},{"$f":"'13'!Q$305","v":0},{"$f":"'13'!R$305","v":0},{"$f":"'13'!S$305","v":0},{"$f":"'13'!T$305","v":0},{"$f":"'13'!AB$305","v":0},{"$f":"'13'!AK$305","v":0},{"$f":"'13'!AT$305","v":0},{"$f":"'13'!AW$305","v":0},{"$f":"'13'!AX$305","v":0},{"$f":"'13'!AY$305","v":0},{"$f":"'13'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$306","v":0},{"$f":"'13'!I$306","v":0},{"$f":"'13'!J$306","v":0},{"$f":"'13'!L$306","v":0},{"$f":"'13'!M$306","v":0},{"$f":"'13'!N$306","v":0},{"$f":"'13'!O$306","v":0},{"$f":"'13'!P$306","v":0},{"$f":"'13'!Q$306","v":0},{"$f":"'13'!R$306","v":0},{"$f":"'13'!S$306","v":0},{"$f":"'13'!T$306","v":0},{"$f":"'13'!AB$306","v":0},{"$f":"'13'!AK$306","v":0},{"$f":"'13'!AT$306","v":0},{"$f":"'13'!AW$306","v":0},{"$f":"'13'!AX$306","v":0},{"$f":"'13'!AY$306","v":0},{"$f":"'13'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$307","v":0},{"$f":"'13'!I$307","v":0},{"$f":"'13'!J$307","v":0},{"$f":"'13'!L$307","v":0},{"$f":"'13'!M$307","v":0},{"$f":"'13'!N$307","v":0},{"$f":"'13'!O$307","v":0},{"$f":"'13'!P$307","v":0},{"$f":"'13'!Q$307","v":0},{"$f":"'13'!R$307","v":0},{"$f":"'13'!S$307","v":0},{"$f":"'13'!T$307","v":0},{"$f":"'13'!AB$307","v":0},{"$f":"'13'!AK$307","v":0},{"$f":"'13'!AT$307","v":0},{"$f":"'13'!AW$307","v":0},{"$f":"'13'!AX$307","v":0},{"$f":"'13'!AY$307","v":0},{"$f":"'13'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$308","v":0},{"$f":"'13'!I$308","v":0},{"$f":"'13'!J$308","v":0},{"$f":"'13'!L$308","v":0},{"$f":"'13'!M$308","v":0},{"$f":"'13'!N$308","v":0},{"$f":"'13'!O$308","v":0},{"$f":"'13'!P$308","v":0},{"$f":"'13'!Q$308","v":0},{"$f":"'13'!R$308","v":0},{"$f":"'13'!S$308","v":0},{"$f":"'13'!T$308","v":0},{"$f":"'13'!AB$308","v":0},{"$f":"'13'!AK$308","v":0},{"$f":"'13'!AT$308","v":0},{"$f":"'13'!AW$308","v":0},{"$f":"'13'!AX$308","v":0},{"$f":"'13'!AY$308","v":0},{"$f":"'13'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$309","v":0},{"$f":"'13'!I$309","v":0},{"$f":"'13'!J$309","v":0},{"$f":"'13'!L$309","v":0},{"$f":"'13'!M$309","v":0},{"$f":"'13'!N$309","v":0},{"$f":"'13'!O$309","v":0},{"$f":"'13'!P$309","v":0},{"$f":"'13'!Q$309","v":0},{"$f":"'13'!R$309","v":0},{"$f":"'13'!S$309","v":0},{"$f":"'13'!T$309","v":0},{"$f":"'13'!AB$309","v":0},{"$f":"'13'!AK$309","v":0},{"$f":"'13'!AT$309","v":0},{"$f":"'13'!AW$309","v":0},{"$f":"'13'!AX$309","v":0},{"$f":"'13'!AY$309","v":0},{"$f":"'13'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'13'!G$8","v":0},{"$f":"'13'!F$310","v":0},{"$f":"'13'!I$310","v":0},{"$f":"'13'!J$310","v":0},{"$f":"'13'!L$310","v":0},{"$f":"'13'!M$310","v":0},{"$f":"'13'!N$310","v":0},{"$f":"'13'!O$310","v":0},{"$f":"'13'!P$310","v":0},{"$f":"'13'!Q$310","v":0},{"$f":"'13'!R$310","v":0},{"$f":"'13'!S$310","v":0},{"$f":"'13'!T$310","v":0},{"$f":"'13'!AB$310","v":0},{"$f":"'13'!AK$310","v":0},{"$f":"'13'!AT$310","v":0},{"$f":"'13'!AW$310","v":0},{"$f":"'13'!AX$310","v":0},{"$f":"'13'!AY$310","v":0},{"$f":"'13'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$298","v":0},{"$f":"'14'!I$298","v":0},{"$f":"'14'!J$298","v":0},{"$f":"'14'!L$298","v":0},{"$f":"'14'!M$298","v":0},{"$f":"'14'!N$298","v":0},{"$f":"'14'!O$298","v":0},{"$f":"'14'!P$298","v":0},{"$f":"'14'!Q$298","v":0},{"$f":"'14'!R$298","v":0},{"$f":"'14'!S$298","v":0},{"$f":"'14'!T$298","v":0},{"$f":"'14'!AB$298","v":0},{"$f":"'14'!AK$298","v":0},{"$f":"'14'!AT$298","v":0},{"$f":"'14'!AW$298","v":0},{"$f":"'14'!AX$298","v":0},{"$f":"'14'!AY$298","v":0},{"$f":"'14'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$299","v":0},{"$f":"'14'!I$299","v":0},{"$f":"'14'!J$299","v":0},{"$f":"'14'!L$299","v":0},{"$f":"'14'!M$299","v":0},{"$f":"'14'!N$299","v":0},{"$f":"'14'!O$299","v":0},{"$f":"'14'!P$299","v":0},{"$f":"'14'!Q$299","v":0},{"$f":"'14'!R$299","v":0},{"$f":"'14'!S$299","v":0},{"$f":"'14'!T$299","v":0},{"$f":"'14'!AB$299","v":0},{"$f":"'14'!AK$299","v":0},{"$f":"'14'!AT$299","v":0},{"$f":"'14'!AW$299","v":0},{"$f":"'14'!AX$299","v":0},{"$f":"'14'!AY$299","v":0},{"$f":"'14'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$300","v":0},{"$f":"'14'!I$300","v":0},{"$f":"'14'!J$300","v":0},{"$f":"'14'!L$300","v":0},{"$f":"'14'!M$300","v":0},{"$f":"'14'!N$300","v":0},{"$f":"'14'!O$300","v":0},{"$f":"'14'!P$300","v":0},{"$f":"'14'!Q$300","v":0},{"$f":"'14'!R$300","v":0},{"$f":"'14'!S$300","v":0},{"$f":"'14'!T$300","v":0},{"$f":"'14'!AB$300","v":0},{"$f":"'14'!AK$300","v":0},{"$f":"'14'!AT$300","v":0},{"$f":"'14'!AW$300","v":0},{"$f":"'14'!AX$300","v":0},{"$f":"'14'!AY$300","v":0},{"$f":"'14'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$301","v":0},{"$f":"'14'!I$301","v":0},{"$f":"'14'!J$301","v":0},{"$f":"'14'!L$301","v":0},{"$f":"'14'!M$301","v":0},{"$f":"'14'!N$301","v":0},{"$f":"'14'!O$301","v":0},{"$f":"'14'!P$301","v":0},{"$f":"'14'!Q$301","v":0},{"$f":"'14'!R$301","v":0},{"$f":"'14'!S$301","v":0},{"$f":"'14'!T$301","v":0},{"$f":"'14'!AB$301","v":0},{"$f":"'14'!AK$301","v":0},{"$f":"'14'!AT$301","v":0},{"$f":"'14'!AW$301","v":0},{"$f":"'14'!AX$301","v":0},{"$f":"'14'!AY$301","v":0},{"$f":"'14'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$302","v":0},{"$f":"'14'!I$302","v":0},{"$f":"'14'!J$302","v":0},{"$f":"'14'!L$302","v":0},{"$f":"'14'!M$302","v":0},{"$f":"'14'!N$302","v":0},{"$f":"'14'!O$302","v":0},{"$f":"'14'!P$302","v":0},{"$f":"'14'!Q$302","v":0},{"$f":"'14'!R$302","v":0},{"$f":"'14'!S$302","v":0},{"$f":"'14'!T$302","v":0},{"$f":"'14'!AB$302","v":0},{"$f":"'14'!AK$302","v":0},{"$f":"'14'!AT$302","v":0},{"$f":"'14'!AW$302","v":0},{"$f":"'14'!AX$302","v":0},{"$f":"'14'!AY$302","v":0},{"$f":"'14'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$303","v":0},{"$f":"'14'!I$303","v":0},{"$f":"'14'!J$303","v":0},{"$f":"'14'!L$303","v":0},{"$f":"'14'!M$303","v":0},{"$f":"'14'!N$303","v":0},{"$f":"'14'!O$303","v":0},{"$f":"'14'!P$303","v":0},{"$f":"'14'!Q$303","v":0},{"$f":"'14'!R$303","v":0},{"$f":"'14'!S$303","v":0},{"$f":"'14'!T$303","v":0},{"$f":"'14'!AB$303","v":0},{"$f":"'14'!AK$303","v":0},{"$f":"'14'!AT$303","v":0},{"$f":"'14'!AW$303","v":0},{"$f":"'14'!AX$303","v":0},{"$f":"'14'!AY$303","v":0},{"$f":"'14'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$304","v":0},{"$f":"'14'!I$304","v":0},{"$f":"'14'!J$304","v":0},{"$f":"'14'!L$304","v":0},{"$f":"'14'!M$304","v":0},{"$f":"'14'!N$304","v":0},{"$f":"'14'!O$304","v":0},{"$f":"'14'!P$304","v":0},{"$f":"'14'!Q$304","v":0},{"$f":"'14'!R$304","v":0},{"$f":"'14'!S$304","v":0},{"$f":"'14'!T$304","v":0},{"$f":"'14'!AB$304","v":0},{"$f":"'14'!AK$304","v":0},{"$f":"'14'!AT$304","v":0},{"$f":"'14'!AW$304","v":0},{"$f":"'14'!AX$304","v":0},{"$f":"'14'!AY$304","v":0},{"$f":"'14'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$305","v":0},{"$f":"'14'!I$305","v":0},{"$f":"'14'!J$305","v":0},{"$f":"'14'!L$305","v":0},{"$f":"'14'!M$305","v":0},{"$f":"'14'!N$305","v":0},{"$f":"'14'!O$305","v":0},{"$f":"'14'!P$305","v":0},{"$f":"'14'!Q$305","v":0},{"$f":"'14'!R$305","v":0},{"$f":"'14'!S$305","v":0},{"$f":"'14'!T$305","v":0},{"$f":"'14'!AB$305","v":0},{"$f":"'14'!AK$305","v":0},{"$f":"'14'!AT$305","v":0},{"$f":"'14'!AW$305","v":0},{"$f":"'14'!AX$305","v":0},{"$f":"'14'!AY$305","v":0},{"$f":"'14'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$306","v":0},{"$f":"'14'!I$306","v":0},{"$f":"'14'!J$306","v":0},{"$f":"'14'!L$306","v":0},{"$f":"'14'!M$306","v":0},{"$f":"'14'!N$306","v":0},{"$f":"'14'!O$306","v":0},{"$f":"'14'!P$306","v":0},{"$f":"'14'!Q$306","v":0},{"$f":"'14'!R$306","v":0},{"$f":"'14'!S$306","v":0},{"$f":"'14'!T$306","v":0},{"$f":"'14'!AB$306","v":0},{"$f":"'14'!AK$306","v":0},{"$f":"'14'!AT$306","v":0},{"$f":"'14'!AW$306","v":0},{"$f":"'14'!AX$306","v":0},{"$f":"'14'!AY$306","v":0},{"$f":"'14'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$307","v":0},{"$f":"'14'!I$307","v":0},{"$f":"'14'!J$307","v":0},{"$f":"'14'!L$307","v":0},{"$f":"'14'!M$307","v":0},{"$f":"'14'!N$307","v":0},{"$f":"'14'!O$307","v":0},{"$f":"'14'!P$307","v":0},{"$f":"'14'!Q$307","v":0},{"$f":"'14'!R$307","v":0},{"$f":"'14'!S$307","v":0},{"$f":"'14'!T$307","v":0},{"$f":"'14'!AB$307","v":0},{"$f":"'14'!AK$307","v":0},{"$f":"'14'!AT$307","v":0},{"$f":"'14'!AW$307","v":0},{"$f":"'14'!AX$307","v":0},{"$f":"'14'!AY$307","v":0},{"$f":"'14'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$308","v":0},{"$f":"'14'!I$308","v":0},{"$f":"'14'!J$308","v":0},{"$f":"'14'!L$308","v":0},{"$f":"'14'!M$308","v":0},{"$f":"'14'!N$308","v":0},{"$f":"'14'!O$308","v":0},{"$f":"'14'!P$308","v":0},{"$f":"'14'!Q$308","v":0},{"$f":"'14'!R$308","v":0},{"$f":"'14'!S$308","v":0},{"$f":"'14'!T$308","v":0},{"$f":"'14'!AB$308","v":0},{"$f":"'14'!AK$308","v":0},{"$f":"'14'!AT$308","v":0},{"$f":"'14'!AW$308","v":0},{"$f":"'14'!AX$308","v":0},{"$f":"'14'!AY$308","v":0},{"$f":"'14'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$309","v":0},{"$f":"'14'!I$309","v":0},{"$f":"'14'!J$309","v":0},{"$f":"'14'!L$309","v":0},{"$f":"'14'!M$309","v":0},{"$f":"'14'!N$309","v":0},{"$f":"'14'!O$309","v":0},{"$f":"'14'!P$309","v":0},{"$f":"'14'!Q$309","v":0},{"$f":"'14'!R$309","v":0},{"$f":"'14'!S$309","v":0},{"$f":"'14'!T$309","v":0},{"$f":"'14'!AB$309","v":0},{"$f":"'14'!AK$309","v":0},{"$f":"'14'!AT$309","v":0},{"$f":"'14'!AW$309","v":0},{"$f":"'14'!AX$309","v":0},{"$f":"'14'!AY$309","v":0},{"$f":"'14'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'14'!G$8","v":0},{"$f":"'14'!F$310","v":0},{"$f":"'14'!I$310","v":0},{"$f":"'14'!J$310","v":0},{"$f":"'14'!L$310","v":0},{"$f":"'14'!M$310","v":0},{"$f":"'14'!N$310","v":0},{"$f":"'14'!O$310","v":0},{"$f":"'14'!P$310","v":0},{"$f":"'14'!Q$310","v":0},{"$f":"'14'!R$310","v":0},{"$f":"'14'!S$310","v":0},{"$f":"'14'!T$310","v":0},{"$f":"'14'!AB$310","v":0},{"$f":"'14'!AK$310","v":0},{"$f":"'14'!AT$310","v":0},{"$f":"'14'!AW$310","v":0},{"$f":"'14'!AX$310","v":0},{"$f":"'14'!AY$310","v":0},{"$f":"'14'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$298","v":0},{"$f":"'15'!I$298","v":0},{"$f":"'15'!J$298","v":0},{"$f":"'15'!L$298","v":0},{"$f":"'15'!M$298","v":0},{"$f":"'15'!N$298","v":0},{"$f":"'15'!O$298","v":0},{"$f":"'15'!P$298","v":0},{"$f":"'15'!Q$298","v":0},{"$f":"'15'!R$298","v":0},{"$f":"'15'!S$298","v":0},{"$f":"'15'!T$298","v":0},{"$f":"'15'!AB$298","v":0},{"$f":"'15'!AK$298","v":0},{"$f":"'15'!AT$298","v":0},{"$f":"'15'!AW$298","v":0},{"$f":"'15'!AX$298","v":0},{"$f":"'15'!AY$298","v":0},{"$f":"'15'!AZ$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$299","v":0},{"$f":"'15'!I$299","v":0},{"$f":"'15'!J$299","v":0},{"$f":"'15'!L$299","v":0},{"$f":"'15'!M$299","v":0},{"$f":"'15'!N$299","v":0},{"$f":"'15'!O$299","v":0},{"$f":"'15'!P$299","v":0},{"$f":"'15'!Q$299","v":0},{"$f":"'15'!R$299","v":0},{"$f":"'15'!S$299","v":0},{"$f":"'15'!T$299","v":0},{"$f":"'15'!AB$299","v":0},{"$f":"'15'!AK$299","v":0},{"$f":"'15'!AT$299","v":0},{"$f":"'15'!AW$299","v":0},{"$f":"'15'!AX$299","v":0},{"$f":"'15'!AY$299","v":0},{"$f":"'15'!AZ$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$300","v":0},{"$f":"'15'!I$300","v":0},{"$f":"'15'!J$300","v":0},{"$f":"'15'!L$300","v":0},{"$f":"'15'!M$300","v":0},{"$f":"'15'!N$300","v":0},{"$f":"'15'!O$300","v":0},{"$f":"'15'!P$300","v":0},{"$f":"'15'!Q$300","v":0},{"$f":"'15'!R$300","v":0},{"$f":"'15'!S$300","v":0},{"$f":"'15'!T$300","v":0},{"$f":"'15'!AB$300","v":0},{"$f":"'15'!AK$300","v":0},{"$f":"'15'!AT$300","v":0},{"$f":"'15'!AW$300","v":0},{"$f":"'15'!AX$300","v":0},{"$f":"'15'!AY$300","v":0},{"$f":"'15'!AZ$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$301","v":0},{"$f":"'15'!I$301","v":0},{"$f":"'15'!J$301","v":0},{"$f":"'15'!L$301","v":0},{"$f":"'15'!M$301","v":0},{"$f":"'15'!N$301","v":0},{"$f":"'15'!O$301","v":0},{"$f":"'15'!P$301","v":0},{"$f":"'15'!Q$301","v":0},{"$f":"'15'!R$301","v":0},{"$f":"'15'!S$301","v":0},{"$f":"'15'!T$301","v":0},{"$f":"'15'!AB$301","v":0},{"$f":"'15'!AK$301","v":0},{"$f":"'15'!AT$301","v":0},{"$f":"'15'!AW$301","v":0},{"$f":"'15'!AX$301","v":0},{"$f":"'15'!AY$301","v":0},{"$f":"'15'!AZ$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$302","v":0},{"$f":"'15'!I$302","v":0},{"$f":"'15'!J$302","v":0},{"$f":"'15'!L$302","v":0},{"$f":"'15'!M$302","v":0},{"$f":"'15'!N$302","v":0},{"$f":"'15'!O$302","v":0},{"$f":"'15'!P$302","v":0},{"$f":"'15'!Q$302","v":0},{"$f":"'15'!R$302","v":0},{"$f":"'15'!S$302","v":0},{"$f":"'15'!T$302","v":0},{"$f":"'15'!AB$302","v":0},{"$f":"'15'!AK$302","v":0},{"$f":"'15'!AT$302","v":0},{"$f":"'15'!AW$302","v":0},{"$f":"'15'!AX$302","v":0},{"$f":"'15'!AY$302","v":0},{"$f":"'15'!AZ$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$303","v":0},{"$f":"'15'!I$303","v":0},{"$f":"'15'!J$303","v":0},{"$f":"'15'!L$303","v":0},{"$f":"'15'!M$303","v":0},{"$f":"'15'!N$303","v":0},{"$f":"'15'!O$303","v":0},{"$f":"'15'!P$303","v":0},{"$f":"'15'!Q$303","v":0},{"$f":"'15'!R$303","v":0},{"$f":"'15'!S$303","v":0},{"$f":"'15'!T$303","v":0},{"$f":"'15'!AB$303","v":0},{"$f":"'15'!AK$303","v":0},{"$f":"'15'!AT$303","v":0},{"$f":"'15'!AW$303","v":0},{"$f":"'15'!AX$303","v":0},{"$f":"'15'!AY$303","v":0},{"$f":"'15'!AZ$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$304","v":0},{"$f":"'15'!I$304","v":0},{"$f":"'15'!J$304","v":0},{"$f":"'15'!L$304","v":0},{"$f":"'15'!M$304","v":0},{"$f":"'15'!N$304","v":0},{"$f":"'15'!O$304","v":0},{"$f":"'15'!P$304","v":0},{"$f":"'15'!Q$304","v":0},{"$f":"'15'!R$304","v":0},{"$f":"'15'!S$304","v":0},{"$f":"'15'!T$304","v":0},{"$f":"'15'!AB$304","v":0},{"$f":"'15'!AK$304","v":0},{"$f":"'15'!AT$304","v":0},{"$f":"'15'!AW$304","v":0},{"$f":"'15'!AX$304","v":0},{"$f":"'15'!AY$304","v":0},{"$f":"'15'!AZ$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$305","v":0},{"$f":"'15'!I$305","v":0},{"$f":"'15'!J$305","v":0},{"$f":"'15'!L$305","v":0},{"$f":"'15'!M$305","v":0},{"$f":"'15'!N$305","v":0},{"$f":"'15'!O$305","v":0},{"$f":"'15'!P$305","v":0},{"$f":"'15'!Q$305","v":0},{"$f":"'15'!R$305","v":0},{"$f":"'15'!S$305","v":0},{"$f":"'15'!T$305","v":0},{"$f":"'15'!AB$305","v":0},{"$f":"'15'!AK$305","v":0},{"$f":"'15'!AT$305","v":0},{"$f":"'15'!AW$305","v":0},{"$f":"'15'!AX$305","v":0},{"$f":"'15'!AY$305","v":0},{"$f":"'15'!AZ$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$306","v":0},{"$f":"'15'!I$306","v":0},{"$f":"'15'!J$306","v":0},{"$f":"'15'!L$306","v":0},{"$f":"'15'!M$306","v":0},{"$f":"'15'!N$306","v":0},{"$f":"'15'!O$306","v":0},{"$f":"'15'!P$306","v":0},{"$f":"'15'!Q$306","v":0},{"$f":"'15'!R$306","v":0},{"$f":"'15'!S$306","v":0},{"$f":"'15'!T$306","v":0},{"$f":"'15'!AB$306","v":0},{"$f":"'15'!AK$306","v":0},{"$f":"'15'!AT$306","v":0},{"$f":"'15'!AW$306","v":0},{"$f":"'15'!AX$306","v":0},{"$f":"'15'!AY$306","v":0},{"$f":"'15'!AZ$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$307","v":0},{"$f":"'15'!I$307","v":0},{"$f":"'15'!J$307","v":0},{"$f":"'15'!L$307","v":0},{"$f":"'15'!M$307","v":0},{"$f":"'15'!N$307","v":0},{"$f":"'15'!O$307","v":0},{"$f":"'15'!P$307","v":0},{"$f":"'15'!Q$307","v":0},{"$f":"'15'!R$307","v":0},{"$f":"'15'!S$307","v":0},{"$f":"'15'!T$307","v":0},{"$f":"'15'!AB$307","v":0},{"$f":"'15'!AK$307","v":0},{"$f":"'15'!AT$307","v":0},{"$f":"'15'!AW$307","v":0},{"$f":"'15'!AX$307","v":0},{"$f":"'15'!AY$307","v":0},{"$f":"'15'!AZ$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$308","v":0},{"$f":"'15'!I$308","v":0},{"$f":"'15'!J$308","v":0},{"$f":"'15'!L$308","v":0},{"$f":"'15'!M$308","v":0},{"$f":"'15'!N$308","v":0},{"$f":"'15'!O$308","v":0},{"$f":"'15'!P$308","v":0},{"$f":"'15'!Q$308","v":0},{"$f":"'15'!R$308","v":0},{"$f":"'15'!S$308","v":0},{"$f":"'15'!T$308","v":0},{"$f":"'15'!AB$308","v":0},{"$f":"'15'!AK$308","v":0},{"$f":"'15'!AT$308","v":0},{"$f":"'15'!AW$308","v":0},{"$f":"'15'!AX$308","v":0},{"$f":"'15'!AY$308","v":0},{"$f":"'15'!AZ$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$309","v":0},{"$f":"'15'!I$309","v":0},{"$f":"'15'!J$309","v":0},{"$f":"'15'!L$309","v":0},{"$f":"'15'!M$309","v":0},{"$f":"'15'!N$309","v":0},{"$f":"'15'!O$309","v":0},{"$f":"'15'!P$309","v":0},{"$f":"'15'!Q$309","v":0},{"$f":"'15'!R$309","v":0},{"$f":"'15'!S$309","v":0},{"$f":"'15'!T$309","v":0},{"$f":"'15'!AB$309","v":0},{"$f":"'15'!AK$309","v":0},{"$f":"'15'!AT$309","v":0},{"$f":"'15'!AW$309","v":0},{"$f":"'15'!AX$309","v":0},{"$f":"'15'!AY$309","v":0},{"$f":"'15'!AZ$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'15'!G$8","v":0},{"$f":"'15'!F$310","v":0},{"$f":"'15'!I$310","v":0},{"$f":"'15'!J$310","v":0},{"$f":"'15'!L$310","v":0},{"$f":"'15'!M$310","v":0},{"$f":"'15'!N$310","v":0},{"$f":"'15'!O$310","v":0},{"$f":"'15'!P$310","v":0},{"$f":"'15'!Q$310","v":0},{"$f":"'15'!R$310","v":0},{"$f":"'15'!S$310","v":0},{"$f":"'15'!T$310","v":0},{"$f":"'15'!AB$310","v":0},{"$f":"'15'!AK$310","v":0},{"$f":"'15'!AT$310","v":0},{"$f":"'15'!AW$310","v":0},{"$f":"'15'!AX$310","v":0},{"$f":"'15'!AY$310","v":0},{"$f":"'15'!AZ$310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$298","v":0},{"$f":"Direct_charges!I$298","v":0},{"$f":"Direct_charges!J$298","v":0},{"$f":"Direct_charges!L$298","v":0},{"$f":"Direct_charges!M$298","v":0},{"$f":"Direct_charges!N$298","v":0},{"$f":"Direct_charges!O$298","v":0},{"$f":"Direct_charges!P$298","v":0},{"$f":"Direct_charges!Q$298","v":0},{"$f":"Direct_charges!R$298","v":0},{"$f":"Direct_charges!S$298","v":0},{"$f":"Direct_charges!T$298","v":0},{"$f":"Direct_charges!AB$298","v":0},{"$f":"Direct_charges!AK$298","v":0},{"$f":"Direct_charges!AT$298","v":0},{"$f":"Direct_charges!AW$298","v":0},{"$f":"Direct_charges!AY$298","v":0},{"$f":"Direct_charges!AZ$298","v":0},{"$f":"Direct_charges!BA$298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$299","v":0},{"$f":"Direct_charges!I$299","v":0},{"$f":"Direct_charges!J$299","v":0},{"$f":"Direct_charges!L$299","v":0},{"$f":"Direct_charges!M$299","v":0},{"$f":"Direct_charges!N$299","v":0},{"$f":"Direct_charges!O$299","v":0},{"$f":"Direct_charges!P$299","v":0},{"$f":"Direct_charges!Q$299","v":0},{"$f":"Direct_charges!R$299","v":0},{"$f":"Direct_charges!S$299","v":0},{"$f":"Direct_charges!T$299","v":0},{"$f":"Direct_charges!AB$299","v":0},{"$f":"Direct_charges!AK$299","v":0},{"$f":"Direct_charges!AT$299","v":0},{"$f":"Direct_charges!AW$299","v":0},{"$f":"Direct_charges!AY$299","v":0},{"$f":"Direct_charges!AZ$299","v":0},{"$f":"Direct_charges!BA$299","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$300","v":0},{"$f":"Direct_charges!I$300","v":0},{"$f":"Direct_charges!J$300","v":0},{"$f":"Direct_charges!L$300","v":0},{"$f":"Direct_charges!M$300","v":0},{"$f":"Direct_charges!N$300","v":0},{"$f":"Direct_charges!O$300","v":0},{"$f":"Direct_charges!P$300","v":0},{"$f":"Direct_charges!Q$300","v":0},{"$f":"Direct_charges!R$300","v":0},{"$f":"Direct_charges!S$300","v":0},{"$f":"Direct_charges!T$300","v":0},{"$f":"Direct_charges!AB$300","v":0},{"$f":"Direct_charges!AK$300","v":0},{"$f":"Direct_charges!AT$300","v":0},{"$f":"Direct_charges!AW$300","v":0},{"$f":"Direct_charges!AY$300","v":0},{"$f":"Direct_charges!AZ$300","v":0},{"$f":"Direct_charges!BA$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$301","v":0},{"$f":"Direct_charges!I$301","v":0},{"$f":"Direct_charges!J$301","v":0},{"$f":"Direct_charges!L$301","v":0},{"$f":"Direct_charges!M$301","v":0},{"$f":"Direct_charges!N$301","v":0},{"$f":"Direct_charges!O$301","v":0},{"$f":"Direct_charges!P$301","v":0},{"$f":"Direct_charges!Q$301","v":0},{"$f":"Direct_charges!R$301","v":0},{"$f":"Direct_charges!S$301","v":0},{"$f":"Direct_charges!T$301","v":0},{"$f":"Direct_charges!AB$301","v":0},{"$f":"Direct_charges!AK$301","v":0},{"$f":"Direct_charges!AT$301","v":0},{"$f":"Direct_charges!AW$301","v":0},{"$f":"Direct_charges!AY$301","v":0},{"$f":"Direct_charges!AZ$301","v":0},{"$f":"Direct_charges!BA$301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$302","v":0},{"$f":"Direct_charges!I$302","v":0},{"$f":"Direct_charges!J$302","v":0},{"$f":"Direct_charges!L$302","v":0},{"$f":"Direct_charges!M$302","v":0},{"$f":"Direct_charges!N$302","v":0},{"$f":"Direct_charges!O$302","v":0},{"$f":"Direct_charges!P$302","v":0},{"$f":"Direct_charges!Q$302","v":0},{"$f":"Direct_charges!R$302","v":0},{"$f":"Direct_charges!S$302","v":0},{"$f":"Direct_charges!T$302","v":0},{"$f":"Direct_charges!AB$302","v":0},{"$f":"Direct_charges!AK$302","v":0},{"$f":"Direct_charges!AT$302","v":0},{"$f":"Direct_charges!AW$302","v":0},{"$f":"Direct_charges!AY$302","v":0},{"$f":"Direct_charges!AZ$302","v":0},{"$f":"Direct_charges!BA$302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$303","v":0},{"$f":"Direct_charges!I$303","v":0},{"$f":"Direct_charges!J$303","v":0},{"$f":"Direct_charges!L$303","v":0},{"$f":"Direct_charges!M$303","v":0},{"$f":"Direct_charges!N$303","v":0},{"$f":"Direct_charges!O$303","v":0},{"$f":"Direct_charges!P$303","v":0},{"$f":"Direct_charges!Q$303","v":0},{"$f":"Direct_charges!R$303","v":0},{"$f":"Direct_charges!S$303","v":0},{"$f":"Direct_charges!T$303","v":0},{"$f":"Direct_charges!AB$303","v":0},{"$f":"Direct_charges!AK$303","v":0},{"$f":"Direct_charges!AT$303","v":0},{"$f":"Direct_charges!AW$303","v":0},{"$f":"Direct_charges!AY$303","v":0},{"$f":"Direct_charges!AZ$303","v":0},{"$f":"Direct_charges!BA$303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$304","v":0},{"$f":"Direct_charges!I$304","v":0},{"$f":"Direct_charges!J$304","v":0},{"$f":"Direct_charges!L$304","v":0},{"$f":"Direct_charges!M$304","v":0},{"$f":"Direct_charges!N$304","v":0},{"$f":"Direct_charges!O$304","v":0},{"$f":"Direct_charges!P$304","v":0},{"$f":"Direct_charges!Q$304","v":0},{"$f":"Direct_charges!R$304","v":0},{"$f":"Direct_charges!S$304","v":0},{"$f":"Direct_charges!T$304","v":0},{"$f":"Direct_charges!AB$304","v":0},{"$f":"Direct_charges!AK$304","v":0},{"$f":"Direct_charges!AT$304","v":0},{"$f":"Direct_charges!AW$304","v":0},{"$f":"Direct_charges!AY$304","v":0},{"$f":"Direct_charges!AZ$304","v":0},{"$f":"Direct_charges!BA$304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$305","v":0},{"$f":"Direct_charges!I$305","v":0},{"$f":"Direct_charges!J$305","v":0},{"$f":"Direct_charges!L$305","v":0},{"$f":"Direct_charges!M$305","v":0},{"$f":"Direct_charges!N$305","v":0},{"$f":"Direct_charges!O$305","v":0},{"$f":"Direct_charges!P$305","v":0},{"$f":"Direct_charges!Q$305","v":0},{"$f":"Direct_charges!R$305","v":0},{"$f":"Direct_charges!S$305","v":0},{"$f":"Direct_charges!T$305","v":0},{"$f":"Direct_charges!AB$305","v":0},{"$f":"Direct_charges!AK$305","v":0},{"$f":"Direct_charges!AT$305","v":0},{"$f":"Direct_charges!AW$305","v":0},{"$f":"Direct_charges!AY$305","v":0},{"$f":"Direct_charges!AZ$305","v":0},{"$f":"Direct_charges!BA$305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$306","v":0},{"$f":"Direct_charges!I$306","v":0},{"$f":"Direct_charges!J$306","v":0},{"$f":"Direct_charges!L$306","v":0},{"$f":"Direct_charges!M$306","v":0},{"$f":"Direct_charges!N$306","v":0},{"$f":"Direct_charges!O$306","v":0},{"$f":"Direct_charges!P$306","v":0},{"$f":"Direct_charges!Q$306","v":0},{"$f":"Direct_charges!R$306","v":0},{"$f":"Direct_charges!S$306","v":0},{"$f":"Direct_charges!T$306","v":0},{"$f":"Direct_charges!AB$306","v":0},{"$f":"Direct_charges!AK$306","v":0},{"$f":"Direct_charges!AT$306","v":0},{"$f":"Direct_charges!AW$306","v":0},{"$f":"Direct_charges!AY$306","v":0},{"$f":"Direct_charges!AZ$306","v":0},{"$f":"Direct_charges!BA$306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$307","v":0},{"$f":"Direct_charges!I$307","v":0},{"$f":"Direct_charges!J$307","v":0},{"$f":"Direct_charges!L$307","v":0},{"$f":"Direct_charges!M$307","v":0},{"$f":"Direct_charges!N$307","v":0},{"$f":"Direct_charges!O$307","v":0},{"$f":"Direct_charges!P$307","v":0},{"$f":"Direct_charges!Q$307","v":0},{"$f":"Direct_charges!R$307","v":0},{"$f":"Direct_charges!S$307","v":0},{"$f":"Direct_charges!T$307","v":0},{"$f":"Direct_charges!AB$307","v":0},{"$f":"Direct_charges!AK$307","v":0},{"$f":"Direct_charges!AT$307","v":0},{"$f":"Direct_charges!AW$307","v":0},{"$f":"Direct_charges!AY$307","v":0},{"$f":"Direct_charges!AZ$307","v":0},{"$f":"Direct_charges!BA$307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$308","v":0},{"$f":"Direct_charges!I$308","v":0},{"$f":"Direct_charges!J$308","v":0},{"$f":"Direct_charges!L$308","v":0},{"$f":"Direct_charges!M$308","v":0},{"$f":"Direct_charges!N$308","v":0},{"$f":"Direct_charges!O$308","v":0},{"$f":"Direct_charges!P$308","v":0},{"$f":"Direct_charges!Q$308","v":0},{"$f":"Direct_charges!R$308","v":0},{"$f":"Direct_charges!S$308","v":0},{"$f":"Direct_charges!T$308","v":0},{"$f":"Direct_charges!AB$308","v":0},{"$f":"Direct_charges!AK$308","v":0},{"$f":"Direct_charges!AT$308","v":0},{"$f":"Direct_charges!AW$308","v":0},{"$f":"Direct_charges!AY$308","v":0},{"$f":"Direct_charges!AZ$308","v":0},{"$f":"Direct_charges!BA$308","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$309","v":0},{"$f":"Direct_charges!I$309","v":0},{"$f":"Direct_charges!J$309","v":0},{"$f":"Direct_charges!L$309","v":0},{"$f":"Direct_charges!M$309","v":0},{"$f":"Direct_charges!N$309","v":0},{"$f":"Direct_charges!O$309","v":0},{"$f":"Direct_charges!P$309","v":0},{"$f":"Direct_charges!Q$309","v":0},{"$f":"Direct_charges!R$309","v":0},{"$f":"Direct_charges!S$309","v":0},{"$f":"Direct_charges!T$309","v":0},{"$f":"Direct_charges!AB$309","v":0},{"$f":"Direct_charges!AK$309","v":0},{"$f":"Direct_charges!AT$309","v":0},{"$f":"Direct_charges!AW$309","v":0},{"$f":"Direct_charges!AY$309","v":0},{"$f":"Direct_charges!AZ$309","v":0},{"$f":"Direct_charges!BA$309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Direct_charges!G$8","v":"Direct charge against the National Revenue Fund"},{"$f":"Direct_charges!F$310","v":0},{"$f":"Direct_charges!I$310","v":0},{"$f":"Direct_charges!J$310","v":0},{"$f":"Direct_charges!L$310","v":0},{"$f":"Direct_charges!M$310","v":0},{"$f":"Direct_charges!N$310","v":0},{"$f":"Direct_charges!O$310","v":0},{"$f":"Direct_charges!P$310","v":0},{"$f":"Direct_charges!Q$310","v":0},{"$f":"Direct_charges!R$310","v":0},{"$f":"Direct_charges!S$310","v":0},{"$f":"Direct_charges!T$310","v":0},{"$f":"Direct_charges!AB$310","v":0},{"$f":"Direct_charges!AK$310","v":0},{"$f":"Direct_charges!AT$310","v":0},{"$f":"Direct_charges!AW$310","v":0},{"$f":"Direct_charges!AY$310","v":0},{"$f":"Direct_charges!AZ$310","v":0},{"$f":"Direct_charges!BA$310","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]

{"sheet":"Expend Trends","index":22,"n_rows":299,"n_cols":73,"rows_kept":299,"cut":false,"hidden":false,"merged":[[11,33,11,34],[10,5,10,6],[10,30,10,32],[11,8,11,12],[11,13,11,17],[11,18,11,22],[11,23,11,27],[11,28,11,29]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
[]
[null,null,null,null,null,"Expenditure trends"]
[null,null,null,null,null,null,null,null,"Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Revised \nestimate","Outcome/Annual Budget Average(%)","Outcome/Adjusted appropriation Average(%)","Medium -term expenditure estimate",null,null,"Average growth rate (%)","Expenditure/total: Average(%)"]
[1,null,null,null,null,{"$f":"+Summary!$F$29","v":"Rand thousand"},null,null,{"$f":"MyYearM3","v":"2019/20"},null,null,null,null,{"$f":"MyYearM2","v":"2020/21"},null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,{"$f":"I12&\" - \"&X12","v":"2019/20 - 2022/23"},null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},{"$f":"X12 &\" - \"&AG12","v":"2022/23 - 2025/26"}]
[1,null,null,null,null,"Programmes"]
[1,{"$f":"IF(F14=[7]Summary!F31,1,0)","v":1},null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,{"$f":"+'[7]Expend Trends'!N14*$B14","v":1832344},{"$f":"+'[7]Expend Trends'!O14*$B14","v":1836172},{"$f":"+L14-J14","v":-3828},{"$f":"+'[7]Expend Trends'!Q14*$B14","v":1832344},{"$f":"Summary!I31","v":1624281},{"$f":"+'[7]Expend Trends'!S14*$B14","v":1976731},{"$f":"+'[7]Expend Trends'!T14*$B14","v":1736571},{"$f":"+Q14-O14","v":223446},{"$f":"+'[7]Expend Trends'!V14*$B14","v":1960017},{"$f":"+Summary!J31","v":1646031},{"$f":"+'[7]Expend Trends'!X14*$B14","v":1950914},{"$f":"+Summary!K31","v":1960017},{"$f":"+V14-T14","v":-9103},{"$f":"+'[7]Expend Trends'!AA14*$B14","v":1950914},{"$f":"+Summary!L31","v":1960017},{"$f":"Summary!$M31","v":2012509},{"$f":"+Summary!R31","v":2019933},{"$f":"+AA14-Y14","v":-7424},{"$f":"+'[7]Expend Trends'!AE14*$B14","v":2012509},{"$f":"+Summary!T31","v":2019933},{"$f":"IFERROR((M14+R14+W14+AB14)/(I14+N14+S14+X14),0)","v":0.93280976077446398},{"$f":"IFERROR((M14+R14+W14+AB14)/(J14+O14+T14+Y14),0)","v":0.95995719672440016},{"$f":"+Summary!AB31","v":2027965},{"$f":"+Summary!AK31","v":2120469},{"$f":"+Summary!AT31","v":2214808},{"$f":"IFERROR(((AG14/Y14)^(1/3)-1),0)","v":3.1176577434437913E-2},{"$f":"IFERROR((AB14+AE14+AF14+AG14)/($AB$42+$AE$42+$AF$42+$AG$42),0)","v":9.1458183617732017E-2}]
[{"$f":"IF(LEN(F15)>2,1,0)","v":1},{"$f":"IF(F15=[7]Summary!F32,1,0)","v":1},null,null,null,{"$f":"+Summary!F32","v":"Water Resources Management"},null,null,{"$f":"+'[7]Expend Trends'!N15*$B15","v":3451237},{"$f":"+'[7]Expend Trends'!O15*$B15","v":3355503},{"$f":"+L15-J15","v":-1922585},{"$f":"+'[7]Expend Trends'!Q15*$B15","v":1432918},{"$f":"Summary!I32","v":3310047},{"$f":"+'[7]Expend Trends'!S15*$B15","v":3553456},{"$f":"+'[7]Expend Trends'!T15*$B15","v":3327548},{"$f":"+Q15-O15","v":289052},{"$f":"+'[7]Expend Trends'!V15*$B15","v":3616600},{"$f":"+Summary!J32","v":3198981},{"$f":"+'[7]Expend Trends'!X15*$B15","v":3538027},{"$f":"+Summary!K32","v":3616600},{"$f":"+V15-T15","v":-78573},{"$f":"+'[7]Expend Trends'!AA15*$B15","v":3538027},{"$f":"+Summary!L32","v":3616600},{"$f":"Summary!$M32","v":3782924},{"$f":"+Summary!R32","v":3818520},{"$f":"+AA15-Y15","v":-35596},{"$f":"+'[7]Expend Trends'!AE15*$B15","v":3782924},{"$f":"+Summary!T32","v":3818520},0.97336971378040671,0.98767382828838102,{"$f":"+Summary!AB32","v":4587562},{"$f":"+Summary!AK32","v":5584179.0000000009},{"$f":"+Summary!AT32","v":7602318},0.25800872759948557,0.23556922704850899]
[{"$f":"IF(LEN(F16)>2,1,0)","v":1},{"$f":"IF(F16=[7]Summary!F33,1,0)","v":1},null,null,null,{"$f":"+Summary!F33","v":"Water Services Management"},null,null,{"$f":"+'[7]Expend Trends'!N16*$B16","v":11156791},{"$f":"+'[7]Expend Trends'!O16*$B16","v":11275624},{"$f":"+L16-J16","v":1899485.9999999981},{"$f":"+'[7]Expend Trends'!Q16*$B16","v":13175109.999999998},{"$f":"Summary!I33","v":10283278},{"$f":"+'[7]Expend Trends'!S16*$B16","v":11686040},{"$f":"+'[7]Expend Trends'!T16*$B16","v":11930172},228268,{"$f":"+'[7]Expend Trends'!V16*$B16","v":12158440},{"$f":"+Summary!J33","v":9657601},{"$f":"+'[7]Expend Trends'!X16*$B16","v":11421139},{"$f":"+Summary!K33","v":12158440},-737301,{"$f":"+'[7]Expend Trends'!AA16*$B16","v":11421139},{"$f":"+Summary!L33","v":12158440},{"$f":"Summary!$M33","v":12744236},{"$f":"+Summary!R33","v":12716557},27679,{"$f":"+'[7]Expend Trends'!AE16*$B16","v":12744236},{"$f":"+Summary!T33","v":12716557},0.953362823503624,0.93209519235674831,{"$f":"+Summary!AB33","v":16410469},{"$f":"+Summary!AK33","v":16482225},{"$f":"+Summary!AT33","v":16076284},8.12813421265417E-2,0.67297258933375903]
[0,{"$f":"IF(F17=[7]Summary!F34,1,0)","v":1},null,null,null,{"$f":"+Summary!F34","v":""},null,null,{"$f":"+'[7]Expend Trends'!N17*$B17","v":0},{"$f":"+'[7]Expend Trends'!O17*$B17","v":0},0,{"$f":"+'[7]Expend Trends'!Q17*$B17","v":0},{"$f":"Summary!I34","v":0},{"$f":"+'[7]Expend Trends'!S17*$B17","v":0},{"$f":"+'[7]Expend Trends'!T17*$B17","v":0},0,{"$f":"+'[7]Expend Trends'!V17*$B17","v":0},{"$f":"+Summary!J34","v":0},{"$f":"+'[7]Expend Trends'!X17*$B17","v":0},{"$f":"+Summary!K34","v":0},0,{"$f":"+'[7]Expend Trends'!AA17*$B17","v":0},{"$f":"+Summary!L34","v":0},{"$f":"Summary!$M34","v":0},{"$f":"+Summary!R34","v":0},0,{"$f":"+'[7]Expend Trends'!AE17*$B17","v":0},{"$f":"+Summary!T34","v":0},0,0,{"$f":"+Summary!AB34","v":0},{"$f":"+Summary!AK34","v":0},{"$f":"+Summary!AT34","v":0},0,0]
[0,{"$f":"IF(F18=[7]Summary!F35,1,0)","v":1},null,null,null,{"$f":"+Summary!F35","v":""},null,null,{"$f":"+'[7]Expend Trends'!N18*$B18","v":0},{"$f":"+'[7]Expend Trends'!O18*$B18","v":0},0,{"$f":"+'[7]Expend Trends'!Q18*$B18","v":0},{"$f":"Summary!I35","v":0},{"$f":"+'[7]Expend Trends'!S18*$B18","v":0},{"$f":"+'[7]Expend Trends'!T18*$B18","v":0},0,{"$f":"+'[7]Expend Trends'!V18*$B18","v":0},{"$f":"+Summary!J35","v":0},{"$f":"+'[7]Expend Trends'!X18*$B18","v":0},{"$f":"+Summary!K35","v":0},0,{"$f":"+'[7]Expend Trends'!AA18*$B18","v":0},{"$f":"+Summary!L35","v":0},{"$f":"Summary!$M35","v":0},{"$f":"+Summary!R35","v":0},0,{"$f":"+'[7]Expend Trends'!AE18*$B18","v":0},{"$f":"+Summary!T35","v":0},0,0,{"$f":"+Summary!AB35","v":0},{"$f":"+Summary!AK35","v":0},{"$f":"+Summary!AT35","v":0},0,0]
[0,{"$f":"IF(F19=[7]Summary!F36,1,0)","v":1},null,null,null,{"$f":"+Summary!F36","v":""},null,null,{"$f":"+'[7]Expend Trends'!N19*$B19","v":0},{"$f":"+'[7]Expend Trends'!O19*$B19","v":0},0,{"$f":"+'[7]Expend Trends'!Q19*$B19","v":0},{"$f":"Summary!I36","v":0},{"$f":"+'[7]Expend Trends'!S19*$B19","v":0},{"$f":"+'[7]Expend Trends'!T19*$B19","v":0},0,{"$f":"+'[7]Expend Trends'!V19*$B19","v":0},{"$f":"+Summary!J36","v":0},{"$f":"+'[7]Expend Trends'!X19*$B19","v":0},{"$f":"+Summary!K36","v":0},0,{"$f":"+'[7]Expend Trends'!AA19*$B19","v":0},{"$f":"+Summary!L36","v":0},{"$f":"Summary!$M36","v":0},{"$f":"+Summary!R36","v":0},0,{"$f":"+'[7]Expend Trends'!AE19*$B19","v":0},{"$f":"+Summary!T36","v":0},0,0,{"$f":"+Summary!AB36","v":0},{"$f":"+Summary!AK36","v":0},{"$f":"+Summary!AT36","v":0},0,0]
[0,{"$f":"IF(F20=[7]Summary!F37,1,0)","v":1},null,null,null,{"$f":"+Summary!F37","v":""},null,null,{"$f":"+'[7]Expend Trends'!N20*$B20","v":0},{"$f":"+'[7]Expend Trends'!O20*$B20","v":0},0,{"$f":"+'[7]Expend Trends'!Q20*$B20","v":0},{"$f":"Summary!I37","v":0},{"$f":"+'[7]Expend Trends'!S20*$B20","v":0},{"$f":"+'[7]Expend Trends'!T20*$B20","v":0},0,{"$f":"+'[7]Expend Trends'!V20*$B20","v":0},{"$f":"+Summary!J37","v":0},{"$f":"+'[7]Expend Trends'!X20*$B20","v":0},{"$f":"+Summary!K37","v":0},0,{"$f":"+'[7]Expend Trends'!AA20*$B20","v":0},{"$f":"+Summary!L37","v":0},{"$f":"Summary!$M37","v":0},{"$f":"+Summary!R37","v":0},0,{"$f":"+'[7]Expend Trends'!AE20*$B20","v":0},{"$f":"+Summary!T37","v":0},0,0,{"$f":"+Summary!AB37","v":0},{"$f":"+Summary!AK37","v":0},{"$f":"+Summary!AT37","v":0},0,0]
[0,{"$f":"IF(F21=[7]Summary!F38,1,0)","v":1},null,null,null,{"$f":"+Summary!F38","v":""},null,null,{"$f":"+'[7]Expend Trends'!N21*$B21","v":0},{"$f":"+'[7]Expend Trends'!O21*$B21","v":0},0,{"$f":"+'[7]Expend Trends'!Q21*$B21","v":0},{"$f":"Summary!I38","v":0},{"$f":"+'[7]Expend Trends'!S21*$B21","v":0},{"$f":"+'[7]Expend Trends'!T21*$B21","v":0},0,{"$f":"+'[7]Expend Trends'!V21*$B21","v":0},{"$f":"+Summary!J38","v":0},{"$f":"+'[7]Expend Trends'!X21*$B21","v":0},{"$f":"+Summary!K38","v":0},0,{"$f":"+'[7]Expend Trends'!AA21*$B21","v":0},{"$f":"+Summary!L38","v":0},{"$f":"Summary!$M38","v":0},{"$f":"+Summary!R38","v":0},0,{"$f":"+'[7]Expend Trends'!AE21*$B21","v":0},{"$f":"+Summary!T38","v":0},0,0,{"$f":"+Summary!AB38","v":0},{"$f":"+Summary!AK38","v":0},{"$f":"+Summary!AT38","v":0},0,0]
[0,{"$f":"IF(F22=[7]Summary!F39,1,0)","v":1},null,null,null,{"$f":"+Summary!F39","v":""},null,null,{"$f":"+'[7]Expend Trends'!N22*$B22","v":0},{"$f":"+'[7]Expend Trends'!O22*$B22","v":0},0,{"$f":"+'[7]Expend Trends'!Q22*$B22","v":0},{"$f":"Summary!I39","v":0},{"$f":"+'[7]Expend Trends'!S22*$B22","v":0},{"$f":"+'[7]Expend Trends'!T22*$B22","v":0},0,{"$f":"+'[7]Expend Trends'!V22*$B22","v":0},{"$f":"+Summary!J39","v":0},{"$f":"+'[7]Expend Trends'!X22*$B22","v":0},{"$f":"+Summary!K39","v":0},0,{"$f":"+'[7]Expend Trends'!AA22*$B22","v":0},{"$f":"+Summary!L39","v":0},{"$f":"Summary!$M39","v":0},{"$f":"+Summary!R39","v":0},0,{"$f":"+'[7]Expend Trends'!AE22*$B22","v":0},{"$f":"+Summary!T39","v":0},0,0,{"$f":"+Summary!AB39","v":0},{"$f":"+Summary!AK39","v":0},{"$f":"+Summary!AT39","v":0},0,0]
[0,{"$f":"IF(F23=[7]Summary!F40,1,0)","v":1},null,null,null,{"$f":"+Summary!F40","v":0},null,null,{"$f":"+'[7]Expend Trends'!N23*$B23","v":0},{"$f":"+'[7]Expend Trends'!O23*$B23","v":0},0,{"$f":"+'[7]Expend Trends'!Q23*$B23","v":0},{"$f":"Summary!I40","v":0},{"$f":"+'[7]Expend Trends'!S23*$B23","v":0},{"$f":"+'[7]Expend Trends'!T23*$B23","v":0},0,{"$f":"+'[7]Expend Trends'!V23*$B23","v":0},{"$f":"+Summary!J40","v":0},{"$f":"+'[7]Expend Trends'!X23*$B23","v":0},{"$f":"+Summary!K40","v":0},0,{"$f":"+'[7]Expend Trends'!AA23*$B23","v":0},{"$f":"+Summary!L40","v":0},{"$f":"Summary!$M40","v":0},{"$f":"+Summary!R40","v":0},0,{"$f":"+'[7]Expend Trends'!AE23*$B23","v":0},{"$f":"+Summary!T40","v":0},0,0,{"$f":"+Summary!AB40","v":0},{"$f":"+Summary!AK40","v":0},{"$f":"+Summary!AT40","v":0},0,0]
[0,{"$f":"IF(F24=[7]Summary!F41,1,0)","v":1},null,null,null,{"$f":"+Summary!F41","v":0},null,null,{"$f":"+'[7]Expend Trends'!N24*$B24","v":0},{"$f":"+'[7]Expend Trends'!O24*$B24","v":0},0,{"$f":"+'[7]Expend Trends'!Q24*$B24","v":0},{"$f":"Summary!I41","v":0},{"$f":"+'[7]Expend Trends'!S24*$B24","v":0},{"$f":"+'[7]Expend Trends'!T24*$B24","v":0},0,{"$f":"+'[7]Expend Trends'!V24*$B24","v":0},{"$f":"+Summary!J41","v":0},{"$f":"+'[7]Expend Trends'!X24*$B24","v":0},{"$f":"+Summary!K41","v":0},0,{"$f":"+'[7]Expend Trends'!AA24*$B24","v":0},{"$f":"+Summary!L41","v":0},{"$f":"Summary!$M41","v":0},{"$f":"+Summary!R41","v":0},0,{"$f":"+'[7]Expend Trends'!AE24*$B24","v":0},{"$f":"+Summary!T41","v":0},0,0,{"$f":"+Summary!AB41","v":0},{"$f":"+Summary!AK41","v":0},{"$f":"+Summary!AT41","v":0},0,0]
[0,{"$f":"IF(F25=[7]Summary!F42,1,0)","v":1},null,null,null,{"$f":"+Summary!F42","v":0},null,null,{"$f":"+'[7]Expend Trends'!N25*$B25","v":0},{"$f":"+'[7]Expend Trends'!O25*$B25","v":0},0,{"$f":"+'[7]Expend Trends'!Q25*$B25","v":0},{"$f":"Summary!I42","v":0},{"$f":"+'[7]Expend Trends'!S25*$B25","v":0},{"$f":"+'[7]Expend Trends'!T25*$B25","v":0},0,{"$f":"+'[7]Expend Trends'!V25*$B25","v":0},{"$f":"+Summary!J42","v":0},{"$f":"+'[7]Expend Trends'!X25*$B25","v":0},{"$f":"+Summary!K42","v":0},0,{"$f":"+'[7]Expend Trends'!AA25*$B25","v":0},{"$f":"+Summary!L42","v":0},{"$f":"Summary!$M42","v":0},{"$f":"+Summary!R42","v":0},0,{"$f":"+'[7]Expend Trends'!AE25*$B25","v":0},{"$f":"+Summary!T42","v":0},0,0,{"$f":"+Summary!AB42","v":0},{"$f":"+Summary!AK42","v":0},{"$f":"+Summary!AT42","v":0},0,0]
[0,{"$f":"IF(F26=[7]Summary!F43,1,0)","v":1},null,null,null,{"$f":"+Summary!F43","v":0},null,null,{"$f":"+'[7]Expend Trends'!N26*$B26","v":0},{"$f":"+'[7]Expend Trends'!O26*$B26","v":0},0,{"$f":"+'[7]Expend Trends'!Q26*$B26","v":0},{"$f":"Summary!I43","v":0},{"$f":"+'[7]Expend Trends'!S26*$B26","v":0},{"$f":"+'[7]Expend Trends'!T26*$B26","v":0},0,{"$f":"+'[7]Expend Trends'!V26*$B26","v":0},{"$f":"+Summary!J43","v":0},{"$f":"+'[7]Expend Trends'!X26*$B26","v":0},{"$f":"+Summary!K43","v":0},0,{"$f":"+'[7]Expend Trends'!AA26*$B26","v":0},{"$f":"+Summary!L43","v":0},{"$f":"Summary!$M43","v":0},{"$f":"+Summary!R43","v":0},0,{"$f":"+'[7]Expend Trends'!AE26*$B26","v":0},{"$f":"+Summary!T43","v":0},0,0,{"$f":"+Summary!AB43","v":0},{"$f":"+Summary!AK43","v":0},{"$f":"+Summary!AT43","v":0},0,0]
[0,{"$f":"IF(F27=[7]Summary!F44,1,0)","v":1},null,null,null,{"$f":"+Summary!F44","v":0},null,null,{"$f":"+'[7]Expend Trends'!N27*$B27","v":0},{"$f":"+'[7]Expend Trends'!O27*$B27","v":0},0,{"$f":"+'[7]Expend Trends'!Q27*$B27","v":0},{"$f":"Summary!I44","v":0},{"$f":"+'[7]Expend Trends'!S27*$B27","v":0},{"$f":"+'[7]Expend Trends'!T27*$B27","v":0},0,{"$f":"+'[7]Expend Trends'!V27*$B27","v":0},{"$f":"+Summary!J44","v":0},{"$f":"+'[7]Expend Trends'!X27*$B27","v":0},{"$f":"+Summary!K44","v":0},0,{"$f":"+'[7]Expend Trends'!AA27*$B27","v":0},{"$f":"+Summary!L44","v":0},{"$f":"Summary!$M44","v":0},{"$f":"+Summary!R44","v":0},0,{"$f":"+'[7]Expend Trends'!AE27*$B27","v":0},{"$f":"+Summary!T44","v":0},0,0,{"$f":"+Summary!AB44","v":0},{"$f":"+Summary!AK44","v":0},{"$f":"+Summary!AT44","v":0},0,0]
[0,{"$f":"IF(F28=[7]Summary!F45,1,0)","v":1},null,null,null,{"$f":"+Summary!F45","v":0},null,null,{"$f":"+'[7]Expend Trends'!N28*$B28","v":0},{"$f":"+'[7]Expend Trends'!O28*$B28","v":0},0,{"$f":"+'[7]Expend Trends'!Q28*$B28","v":0},{"$f":"Summary!I45","v":0},{"$f":"+'[7]Expend Trends'!S28*$B28","v":0},{"$f":"+'[7]Expend Trends'!T28*$B28","v":0},0,{"$f":"+'[7]Expend Trends'!V28*$B28","v":0},{"$f":"+Summary!J45","v":0},{"$f":"+'[7]Expend Trends'!X28*$B28","v":0},{"$f":"+Summary!K45","v":0},0,{"$f":"+'[7]Expend Trends'!AA28*$B28","v":0},{"$f":"+Summary!L45","v":0},{"$f":"Summary!$M45","v":0},{"$f":"+Summary!R45","v":0},0,{"$f":"+'[7]Expend Trends'!AE28*$B28","v":0},{"$f":"+Summary!T45","v":0},0,0,{"$f":"+Summary!AB45","v":0},{"$f":"+Summary!AK45","v":0},{"$f":"+Summary!AT45","v":0},0,0]
[1,null,null,null,null,"Total for programmes",null,null,{"$f":"SUM(I14:I28)","v":16440372},16467299,{"$f":"SUM(K14:K28)","v":-26927.000000001863},{"$f":"SUM(L14:L28)","v":16440371.999999998},15217606,17216227,16994291,740766,{"$f":"SUM(Q14:Q28)","v":17735057},14502613,16910080,{"$f":"SUM(T14:T28)","v":17735057},-824977,16910080,17735057,18539669,18555010,-15341,{"$f":"SUM(AA14:AA28)","v":18539669},18555010,0.9551985875450979,0.94636154665114269,{"$f":"SUM(AE14:AE28)","v":23025996},{"$f":"SUM(AF14:AF28)","v":24186873},{"$f":"SUM(AG14:AG28)","v":25893410},0.11748752884714175,1]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I31:I40)","v":0},{"$f":"SUM(J31:J40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T31:T40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE31:AE40)","v":0},{"$f":"SUM(AF31:AF40)","v":0},{"$f":"SUM(AG31:AG40)","v":0},0,0]
[1,{"$f":"IF(F31=[7]Summary!F48,1,0)","v":1},null,null,null,{"$f":"+Summary!F48","v":""},null,null,{"$f":"+'[7]Expend Trends'!N31*$B31","v":0},{"$f":"+'[7]Expend Trends'!O31*$B31","v":0},{"$f":"+L31-J31","v":0},{"$f":"+'[7]Expend Trends'!Q31*$B31","v":0},{"$f":"Summary!I48","v":0},{"$f":"+'[7]Expend Trends'!S31*$B31","v":0},{"$f":"+'[7]Expend Trends'!T31*$B31","v":0},{"$f":"+Q31-O31","v":0},{"$f":"+'[7]Expend Trends'!V31*$B31","v":0},{"$f":"+Summary!J48","v":0},{"$f":"+'[7]Expend Trends'!X31*$B31","v":0},{"$f":"+Summary!K48","v":0},{"$f":"+V31-T31","v":0},{"$f":"+'[7]Expend Trends'!AA31*$B31","v":0},{"$f":"+Summary!L48","v":0},{"$f":"Summary!$M48","v":0},{"$f":"+Summary!R48","v":0},{"$f":"+AA31-Y31","v":0},{"$f":"+'[7]Expend Trends'!AE31*$B31","v":0},{"$f":"+Summary!T48","v":0},0,0,{"$f":"+Summary!AB48","v":0},{"$f":"+Summary!AK48","v":0},{"$f":"+Summary!AT48","v":0},0,0]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},{"$f":"IF(F32=[7]Summary!F49,1,0)","v":1},null,null,null,{"$f":"+Summary!F49","v":""},null,null,{"$f":"+'[7]Expend Trends'!N32*$B32","v":0},{"$f":"+'[7]Expend Trends'!O32*$B32","v":0},0,{"$f":"+'[7]Expend Trends'!Q32*$B32","v":0},{"$f":"Summary!I49","v":0},{"$f":"+'[7]Expend Trends'!S32*$B32","v":0},{"$f":"+'[7]Expend Trends'!T32*$B32","v":0},0,{"$f":"+'[7]Expend Trends'!V32*$B32","v":0},{"$f":"+Summary!J49","v":0},{"$f":"+'[7]Expend Trends'!X32*$B32","v":0},{"$f":"+Summary!K49","v":0},0,{"$f":"+'[7]Expend Trends'!AA32*$B32","v":0},{"$f":"+Summary!L49","v":0},{"$f":"Summary!$M49","v":0},{"$f":"+Summary!R49","v":0},0,{"$f":"+'[7]Expend Trends'!AE32*$B32","v":0},{"$f":"+Summary!T49","v":0},0,0,{"$f":"+Summary!AB49","v":0},{"$f":"+Summary!AK49","v":0},{"$f":"+Summary!AT49","v":0},0,0]
[{"$f":"IF(LEN(F33)>2,1,0)","v":0},{"$f":"IF(F33=[7]Summary!F50,1,0)","v":1},null,null,null,{"$f":"+Summary!F50","v":""},null,null,{"$f":"+'[7]Expend Trends'!N33*$B33","v":0},{"$f":"+'[7]Expend Trends'!O33*$B33","v":0},0,{"$f":"+'[7]Expend Trends'!Q33*$B33","v":0},{"$f":"Summary!I50","v":0},{"$f":"+'[7]Expend Trends'!S33*$B33","v":0},{"$f":"+'[7]Expend Trends'!T33*$B33","v":0},0,{"$f":"+'[7]Expend Trends'!V33*$B33","v":0},{"$f":"+Summary!J50","v":0},{"$f":"+'[7]Expend Trends'!X33*$B33","v":0},{"$f":"+Summary!K50","v":0},0,{"$f":"+'[7]Expend Trends'!AA33*$B33","v":0},{"$f":"+Summary!L50","v":0},{"$f":"Summary!$M50","v":0},{"$f":"+Summary!R50","v":0},0,{"$f":"+'[7]Expend Trends'!AE33*$B33","v":0},{"$f":"+Summary!T50","v":0},0,0,{"$f":"+Summary!AB50","v":0},{"$f":"+Summary!AK50","v":0},{"$f":"+Summary!AT50","v":0},0,0]
[{"$f":"IF(LEN(F34)>2,1,0)","v":0},{"$f":"IF(F34=[7]Summary!F51,1,0)","v":1},null,null,null,{"$f":"+Summary!F51","v":""},null,null,{"$f":"+'[7]Expend Trends'!N34*$B34","v":0},{"$f":"+'[7]Expend Trends'!O34*$B34","v":0},0,{"$f":"+'[7]Expend Trends'!Q34*$B34","v":0},{"$f":"Summary!I51","v":0},{"$f":"+'[7]Expend Trends'!S34*$B34","v":0},{"$f":"+'[7]Expend Trends'!T34*$B34","v":0},0,{"$f":"+'[7]Expend Trends'!V34*$B34","v":0},{"$f":"+Summary!J51","v":0},{"$f":"+'[7]Expend Trends'!X34*$B34","v":0},{"$f":"+Summary!K51","v":0},0,{"$f":"+'[7]Expend Trends'!AA34*$B34","v":0},{"$f":"+Summary!L51","v":0},{"$f":"Summary!$M51","v":0},{"$f":"+Summary!R51","v":0},0,{"$f":"+'[7]Expend Trends'!AE34*$B34","v":0},{"$f":"+Summary!T51","v":0},0,0,{"$f":"+Summary!AB51","v":0},{"$f":"+Summary!AK51","v":0},{"$f":"+Summary!AT51","v":0},0,0]
[{"$f":"IF(LEN(F35)>2,1,0)","v":0},{"$f":"IF(F35=[7]Summary!F52,1,0)","v":1},null,null,null,{"$f":"+Summary!F52","v":""},null,null,{"$f":"+'[7]Expend Trends'!N35*$B35","v":0},{"$f":"+'[7]Expend Trends'!O35*$B35","v":0},0,{"$f":"+'[7]Expend Trends'!Q35*$B35","v":0},{"$f":"Summary!I52","v":0},{"$f":"+'[7]Expend Trends'!S35*$B35","v":0},{"$f":"+'[7]Expend Trends'!T35*$B35","v":0},0,{"$f":"+'[7]Expend Trends'!V35*$B35","v":0},{"$f":"+Summary!J52","v":0},{"$f":"+'[7]Expend Trends'!X35*$B35","v":0},{"$f":"+Summary!K52","v":0},0,{"$f":"+'[7]Expend Trends'!AA35*$B35","v":0},{"$f":"+Summary!L52","v":0},{"$f":"Summary!$M52","v":0},{"$f":"+Summary!R52","v":0},0,{"$f":"+'[7]Expend Trends'!AE35*$B35","v":0},{"$f":"+Summary!T52","v":0},{"$f":"IFERROR((M35+R35+W35+AB35)/(I35+N35+S35+X35),0)","v":0},{"$f":"IFERROR((M35+R35+W35+AB35)/(J35+O35+T35+Y35),0)","v":0},{"$f":"+Summary!AB52","v":0},{"$f":"+Summary!AK52","v":0},{"$f":"+Summary!AT52","v":0},{"$f":"IFERROR(((AG35/Y35)^(1/3)-1),0)","v":0},0]
[0,{"$f":"IF(F36=[7]Summary!F53,1,0)","v":1},null,null,null,{"$f":"+Summary!F53","v":""},null,null,{"$f":"+'[7]Expend Trends'!N36*$B36","v":0},{"$f":"+'[7]Expend Trends'!O36*$B36","v":0},0,{"$f":"+'[7]Expend Trends'!Q36*$B36","v":0},{"$f":"Summary!I53","v":0},{"$f":"+'[7]Expend Trends'!S36*$B36","v":0},{"$f":"+'[7]Expend Trends'!T36*$B36","v":0},0,{"$f":"+'[7]Expend Trends'!V36*$B36","v":0},{"$f":"+Summary!J53","v":0},{"$f":"+'[7]Expend Trends'!X36*$B36","v":0},{"$f":"+Summary!K53","v":0},0,{"$f":"+'[7]Expend Trends'!AA36*$B36","v":0},{"$f":"+Summary!L53","v":0},{"$f":"Summary!$M53","v":0},{"$f":"+Summary!R53","v":0},0,{"$f":"+'[7]Expend Trends'!AE36*$B36","v":0},{"$f":"+Summary!T53","v":0},0,0,{"$f":"+Summary!AB53","v":0},{"$f":"+Summary!AK53","v":0},{"$f":"+Summary!AT53","v":0},0,0]
[{"$f":"IF(LEN(F37)>2,1,0)","v":0},{"$f":"IF(F37=[7]Summary!F54,1,0)","v":1},null,null,null,{"$f":"+Summary!F54","v":""},null,null,{"$f":"+'[7]Expend Trends'!N37*$B37","v":0},{"$f":"+'[7]Expend Trends'!O37*$B37","v":0},{"$f":"+L37-J37","v":0},{"$f":"+'[7]Expend Trends'!Q37*$B37","v":0},{"$f":"Summary!I54","v":0},{"$f":"+'[7]Expend Trends'!S37*$B37","v":0},{"$f":"+'[7]Expend Trends'!T37*$B37","v":0},{"$f":"+Q37-O37","v":0},{"$f":"+'[7]Expend Trends'!V37*$B37","v":0},{"$f":"+Summary!J54","v":0},{"$f":"+'[7]Expend Trends'!X37*$B37","v":0},{"$f":"+Summary!K54","v":0},{"$f":"+V37-T37","v":0},{"$f":"+'[7]Expend Trends'!AA37*$B37","v":0},{"$f":"+Summary!L54","v":0},{"$f":"Summary!$M54","v":0},{"$f":"+Summary!R54","v":0},{"$f":"+AA37-Y37","v":0},{"$f":"+'[7]Expend Trends'!AE37*$B37","v":0},{"$f":"+Summary!T54","v":0},{"$f":"IFERROR((M37+R37+W37+AB37)/(I37+N37+S37+X37),0)","v":0},{"$f":"IFERROR((M37+R37+W37+AB37)/(J37+O37+T37+Y37),0)","v":0},{"$f":"+Summary!AB54","v":0},{"$f":"+Summary!AK54","v":0},{"$f":"+Summary!AT54","v":0},{"$f":"IFERROR(((AG37/Y37)^(1/3)-1),0)","v":0},{"$f":"IFERROR((AB37+AE37+AF37+AG37)/($AB$42+$AE$42+$AF$42+$AG$42),0)","v":0}]
[0,{"$f":"IF(F38=[7]Summary!F55,1,0)","v":1},null,null,null,{"$f":"+Summary!F55","v":""},null,null,{"$f":"+'[7]Expend Trends'!N38*$B38","v":0},{"$f":"+'[7]Expend Trends'!O38*$B38","v":0},0,{"$f":"+'[7]Expend Trends'!Q38*$B38","v":0},{"$f":"Summary!I55","v":0},{"$f":"+'[7]Expend Trends'!S38*$B38","v":0},{"$f":"+'[7]Expend Trends'!T38*$B38","v":0},0,{"$f":"+'[7]Expend Trends'!V38*$B38","v":0},{"$f":"+Summary!J55","v":0},{"$f":"+'[7]Expend Trends'!X38*$B38","v":0},{"$f":"+Summary!K55","v":0},0,{"$f":"+'[7]Expend Trends'!AA38*$B38","v":0},{"$f":"+Summary!L55","v":0},{"$f":"Summary!$M55","v":0},{"$f":"+Summary!R55","v":0},0,{"$f":"+'[7]Expend Trends'!AE38*$B38","v":0},{"$f":"+Summary!T55","v":0},0,0,{"$f":"+Summary!AB55","v":0},{"$f":"+Summary!AK55","v":0},{"$f":"+Summary!AT55","v":0},0,0]
[0,{"$f":"IF(F39=[7]Summary!F56,1,0)","v":0},null,null,null,{"$f":"+Summary!F56","v":""},null,null,{"$f":"+'[7]Expend Trends'!N39*$B39","v":0},{"$f":"+'[7]Expend Trends'!O39*$B39","v":0},0,{"$f":"+'[7]Expend Trends'!Q39*$B39","v":0},{"$f":"Summary!I56","v":0},{"$f":"+'[7]Expend Trends'!S39*$B39","v":0},{"$f":"+'[7]Expend Trends'!T39*$B39","v":0},0,{"$f":"+'[7]Expend Trends'!V39*$B39","v":0},{"$f":"+Summary!J56","v":0},{"$f":"+'[7]Expend Trends'!X39*$B39","v":0},{"$f":"+Summary!K56","v":0},0,{"$f":"+'[7]Expend Trends'!AA39*$B39","v":0},{"$f":"+Summary!L56","v":0},{"$f":"Summary!$M56","v":0},{"$f":"+Summary!R56","v":0},0,{"$f":"+'[7]Expend Trends'!AE39*$B39","v":0},{"$f":"+Summary!T56","v":0},0,0,{"$f":"+Summary!AB56","v":0},{"$f":"+Summary!AK56","v":0},{"$f":"+Summary!AT56","v":0},0,0]
[{"$f":"IF(LEN(F40)>2,1,0)","v":0},{"$f":"IF(F40=[7]Summary!F52,1,0)","v":1},null,null,null,{"$f":"+Summary!F57","v":""},null,null,{"$f":"+'[7]Expend Trends'!N40*$B40","v":0},{"$f":"+'[7]Expend Trends'!O40*$B40","v":0},0,{"$f":"+'[7]Expend Trends'!Q40*$B40","v":0},{"$f":"Summary!I57","v":0},{"$f":"+'[7]Expend Trends'!S40*$B40","v":0},{"$f":"+'[7]Expend Trends'!T40*$B40","v":0},0,{"$f":"+'[7]Expend Trends'!V40*$B40","v":0},{"$f":"+Summary!J57","v":0},{"$f":"+'[7]Expend Trends'!X40*$B40","v":0},{"$f":"+Summary!K57","v":0},0,{"$f":"+'[7]Expend Trends'!AA40*$B40","v":0},{"$f":"+Summary!L57","v":0},{"$f":"Summary!$M57","v":0},{"$f":"+Summary!R57","v":0},0,{"$f":"+'[7]Expend Trends'!AE40*$B40","v":0},{"$f":"+Summary!T57","v":0},0,0,{"$f":"+Summary!AB57","v":0},{"$f":"+Summary!AK57","v":0},{"$f":"+Summary!AT57","v":0},0,0]
[]
[1,null,null,null,null,"Departmental total",null,null,{"$f":"SUM(I29,I30)","v":16440372},{"$f":"SUM(J29,J30)","v":16467299},{"$f":"SUM(K29,K30)","v":-26927.000000001863},16440371.999999998,15217606,17216227,16994291,740766,17735057,14502613,16910080,{"$f":"SUM(T29,T30)","v":17735057},-824977,16910080,17735057,18539669,18555010,-15341,18539669,18555010,{"$f":"IFERROR((M42+R42+W42+AB42)/(I42+N42+S42+X42),0)","v":0.9551985875450979},{"$f":"IFERROR((M42+R42+W42+AB42)/(J42+O42+T42+Y42),0)","v":0.94636154665114269},{"$f":"SUM(AE29,AE30)","v":23025996},{"$f":"SUM(AF29,AF30)","v":24186873},{"$f":"SUM(AG29,AG30)","v":25893410},{"$f":"IFERROR(((AG42/Y42)^(1/3)-1),0)","v":0.11748752884714175},{"$f":"SUM(AI29,AI30)","v":1}]
[1,null,null,null,null,{"$f":"\"Change to \"&LEFT(MyYear0,4)&\" Budget Estimate\"","v":"Change to 2022 Budget Estimate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42-AB42","v":-15341}]
[]
[]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((Y46/J46)^(1/3)-1),0)","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I48,I51,I90)","v":3462056},3486103,{"$f":"SUM(K48,K51,K90)","v":-24047},{"$f":"SUM(L48,L51,L90)","v":3462056},3705515,3635726,3912007,207236,4119243,3459270,3496415,{"$f":"SUM(T48,T51,T90)","v":4119243},-622828,3496415,4119243,3607301,3732701,-125400,3607301,3732701,{"$f":"IFERROR((M47+R47+W47+AB47)/(I47+N47+S47+X47),0)","v":1.057404578024093},{"$f":"IFERROR((M47+R47+W47+AB47)/(J47+O47+T47+Y47),0)","v":0.98470005417685735},{"$f":"SUM(AE48,AE51,AE90)","v":3587530},{"$f":"SUM(AF48,AF51,AF90)","v":3757496},{"$f":"SUM(AG48,AG51,AG90)","v":3925696},{"$f":"IFERROR(((AG47/Y47)^(1/3)-1),0)","v":1.6945832248955073E-2},{"$f":"IFERROR((AB47+AE47+AF47+AG47)/($AB$131+$AE$131+$AF$131+$AG$131),0)","v":0.16368330801021139}]
[{"$f":"IF(SUM(COUNTIF(I48:AI48,\"<>0\")-COUNTBLANK(I48:AI48))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I49:I50)","v":1851343},{"$f":"SUM(J49:J50)","v":1821343},{"$f":"+L48-J48","v":30000},{"$f":"SUM(L49:L50)","v":1851343},{"$f":"SUM(M49:M50)","v":1683436},{"$f":"SUM(N49:N50)","v":1988252},{"$f":"SUM(O49:O50)","v":1867701},{"$f":"+Q48-O48","v":-13044},{"$f":"SUM(Q49:Q50)","v":1854657},{"$f":"SUM(R49:R50)","v":1638330},{"$f":"SUM(S49:S50)","v":1805225},{"$f":"SUM(T49:T50)","v":1854657},{"$f":"+V48-T48","v":-49432},{"$f":"SUM(V49:V50)","v":1805225},{"$f":"SUM(W49:W50)","v":1854657},{"$f":"SUM(X49:X50)","v":1836432.9999999998},{"$f":"SUM(Y49:Y50)","v":1836432.9999999998},{"$f":"+AA48-Y48","v":0},{"$f":"SUM(AA49:AA50)","v":1836432.9999999998},{"$f":"SUM(AB49:AB50)","v":1836432.9999999998},0.93739056813076638,0.95023423693932929,{"$f":"SUM(AE49:AE50)","v":1790160},{"$f":"SUM(AF49:AF50)","v":1869110},{"$f":"SUM(AG49:AG50)","v":1951378},2.0443049761581511E-2,8.1245649949347756E-2]
[{"$f":"IF(SUM(COUNTIF(I49:AI49,\"<>0\")-COUNTBLANK(I49:AI49))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"+'[7]Expend Trends'!N46","v":1589953},{"$f":"+'[7]Expend Trends'!O46","v":1566662},23291,{"$f":"+'[7]Expend Trends'!Q46","v":1589953},{"$f":"Summary!I66","v":1468216},{"$f":"+'[7]Expend Trends'!S46","v":1712833},{"$f":"+'[7]Expend Trends'!T46","v":1592934},-19614,{"$f":"+'[7]Expend Trends'!V46","v":1573320},{"$f":"+Summary!J66","v":1422445},{"$f":"+'[7]Expend Trends'!X46","v":1555749},{"$f":"+Summary!K66","v":1573320},-17571,{"$f":"+'[7]Expend Trends'!AA46","v":1555749},{"$f":"+Summary!L66","v":1573320},{"$f":"Summary!$M66","v":1578976.2642458749},{"$f":"+Summary!R66","v":1549047.2642458749},29929,{"$f":"+'[7]Expend Trends'!AE46","v":1578976.2642458749},{"$f":"+Summary!T66","v":1549047.2642458749},0.93406100858299212,0.95718933895544123,{"$f":"+Summary!AB66","v":1539140},{"$f":"+Summary!AK66","v":1606885},{"$f":"+Summary!AT66","v":1677613},2.693361795579885E-2,6.9524281556261724E-2]
[{"$f":"IF(SUM(COUNTIF(I50:AI50,\"<>0\")-COUNTBLANK(I50:AI50))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+'[7]Expend Trends'!N47","v":261390},{"$f":"+'[7]Expend Trends'!O47","v":254681},6709,{"$f":"+'[7]Expend Trends'!Q47","v":261390},{"$f":"Summary!I67","v":215220},{"$f":"+'[7]Expend Trends'!S47","v":275419},{"$f":"+'[7]Expend Trends'!T47","v":274767},6570,{"$f":"+'[7]Expend Trends'!V47","v":281337},{"$f":"+Summary!J67","v":215885},{"$f":"+'[7]Expend Trends'!X47","v":249476},{"$f":"+Summary!K67","v":281337},-31861,{"$f":"+'[7]Expend Trends'!AA47","v":249476},{"$f":"+Summary!L67","v":281337},{"$f":"Summary!$M67","v":257456.73575412488},{"$f":"+Summary!R67","v":287385.73575412488},-29929,{"$f":"+'[7]Expend Trends'!AE47","v":257456.73575412488},{"$f":"+Summary!T67","v":287385.73575412488},0.95792637345456799,0.91044835124615953,{"$f":"+Summary!AB67","v":251020},{"$f":"+Summary!AK67","v":262225},{"$f":"+Summary!AT67","v":273765},-1.6054813978170768E-2,1.1721368393086037E-2]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I52:I89)","v":1610713},{"$f":"SUM(J52:J89)","v":1664760},-54047,{"$f":"SUM(L52:L89)","v":1610713},{"$f":"SUM(M52:M89)","v":2022079},{"$f":"SUM(N52:N89)","v":1647474},{"$f":"SUM(O52:O89)","v":2044296},220068,{"$f":"SUM(Q52:Q89)","v":2264364},{"$f":"SUM(R52:R89)","v":1820923},{"$f":"SUM(S52:S89)","v":1691190},{"$f":"SUM(T52:T89)","v":2264364},-573174,{"$f":"SUM(V52:V89)","v":1691190},{"$f":"SUM(W52:W89)","v":2264364},{"$f":"SUM(X52:X89)","v":1770868},{"$f":"SUM(Y52:Y89)","v":1896265},-125397,{"$f":"SUM(AA52:AA89)","v":1770868},{"$f":"SUM(AB52:AB89)","v":1896265},1.1909730969629828,1.0170205033619515,{"$f":"SUM(AE52:AE89)","v":1797370},{"$f":"SUM(AF52:AF89)","v":1888386},{"$f":"SUM(AG52:AG89)","v":1974318},1.3536418930049976E-2,8.2437625331670816E-2]
[1,null,null,null,null,"Administrative fees",null,null,{"$f":"+'[7]Expend Trends'!N49","v":18772},{"$f":"+'[7]Expend Trends'!O49","v":14912},3860,{"$f":"+'[7]Expend Trends'!Q49","v":18772},{"$f":"Summary!I69","v":4756},{"$f":"+'[7]Expend Trends'!S49","v":18438},{"$f":"+'[7]Expend Trends'!T49","v":3470},10537,{"$f":"+'[7]Expend Trends'!V49","v":14007},{"$f":"+Summary!J69","v":2292},{"$f":"+'[7]Expend Trends'!X49","v":17245},{"$f":"+Summary!K69","v":14007},3238,{"$f":"+'[7]Expend Trends'!AA49","v":17245},{"$f":"+Summary!L69","v":14007},{"$f":"Summary!$M69","v":16331.504479212883},{"$f":"+Summary!R69","v":11942.504479212885},4388.9999999999982,{"$f":"+'[7]Expend Trends'!AE49","v":16331.504479212883},{"$f":"+Summary!T69","v":11942.504479212885},0.46615530350001821,0.74433531789306784,{"$f":"+Summary!AB69","v":15105},{"$f":"+Summary!AK69","v":16027},{"$f":"+Summary!AT69","v":19648},0.18052261780479251,6.8428564733813511E-4]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+'[7]Expend Trends'!N50","v":22379},{"$f":"+'[7]Expend Trends'!O50","v":33397},{"$f":"+L53-J53","v":-11018},{"$f":"+'[7]Expend Trends'!Q50","v":22379},{"$f":"Summary!I70","v":17143},{"$f":"+'[7]Expend Trends'!S50","v":23402},{"$f":"+'[7]Expend Trends'!T50","v":20553},{"$f":"+Q53-O53","v":-1642},{"$f":"+'[7]Expend Trends'!V50","v":18911},{"$f":"+Summary!J70","v":20682},{"$f":"+'[7]Expend Trends'!X50","v":23814},{"$f":"+Summary!K70","v":18911},{"$f":"+V53-T53","v":4903},{"$f":"+'[7]Expend Trends'!AA50","v":23814},{"$f":"+Summary!L70","v":18911},{"$f":"Summary!$M70","v":28263.989782054454},{"$f":"+Summary!R70","v":26650.989782054454},{"$f":"+AA53-Y53","v":1613},{"$f":"+'[7]Expend Trends'!AE50","v":28263.989782054454},{"$f":"+Summary!T70","v":26650.989782054454},{"$f":"IFERROR((M53+R53+W53+AB53)/(I53+N53+S53+X53),0)","v":0.85211374006382912},{"$f":"IFERROR((M53+R53+W53+AB53)/(J53+O53+T53+Y53),0)","v":0.83795922445811744},{"$f":"+Summary!AB70","v":25424},{"$f":"+Summary!AK70","v":27043},{"$f":"+Summary!AT70","v":31111},{"$f":"IFERROR(((AG53/Y53)^(1/3)-1),0)","v":5.2931720422086492E-2},{"$f":"IFERROR((AB53+AE53+AF53+AG53)/($AB$131+$AE$131+$AF$131+$AG$131),0)","v":1.2025686195843749E-3}]
[1,null,null,null,null,"Minor assets",null,null,{"$f":"+'[7]Expend Trends'!N51","v":11595},{"$f":"+'[7]Expend Trends'!O51","v":11068},527,{"$f":"+'[7]Expend Trends'!Q51","v":11595},{"$f":"Summary!I71","v":2953},{"$f":"+'[7]Expend Trends'!S51","v":14151},{"$f":"+'[7]Expend Trends'!T51","v":2658},10908,{"$f":"+'[7]Expend Trends'!V51","v":13566},{"$f":"+Summary!J71","v":1509},{"$f":"+'[7]Expend Trends'!X51","v":13303},{"$f":"+Summary!K71","v":13566},-263,{"$f":"+'[7]Expend Trends'!AA51","v":13303},{"$f":"+Summary!L71","v":13566},{"$f":"Summary!$M71","v":14828.331421568193},{"$f":"+Summary!R71","v":15420.331421568193},-592,{"$f":"+'[7]Expend Trends'!AE51","v":14828.331421568193},{"$f":"+Summary!T71","v":15420.331421568193},0.62082383330845792,0.78310713342793525,{"$f":"+Summary!AB71","v":12782},{"$f":"+Summary!AK71","v":13042},{"$f":"+Summary!AT71","v":17061},3.4277138056370005E-2,6.360954777929011E-4]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+'[7]Expend Trends'!N52","v":36531},{"$f":"+'[7]Expend Trends'!O52","v":35227},1304,{"$f":"+'[7]Expend Trends'!Q52","v":36531},{"$f":"Summary!I72","v":35206},{"$f":"+'[7]Expend Trends'!S52","v":41366},{"$f":"+'[7]Expend Trends'!T52","v":27729},11740,{"$f":"+'[7]Expend Trends'!V52","v":39469},{"$f":"+Summary!J72","v":24113},{"$f":"+'[7]Expend Trends'!X52","v":42912},{"$f":"+Summary!K72","v":39469},3443,{"$f":"+'[7]Expend Trends'!AA52","v":42912},{"$f":"+Summary!L72","v":39469},{"$f":"Summary!$M72","v":44922.1775147929},{"$f":"+Summary!R72","v":59620.1775147929},-14698,{"$f":"+'[7]Expend Trends'!AE52","v":44922.1775147929},{"$f":"+Summary!T72","v":59620.1775147929},0.95581398678383034,0.97755564185384047,{"$f":"+Summary!AB72","v":46034},{"$f":"+Summary!AK72","v":48080},{"$f":"+Summary!AT72","v":50234},-5.550100787048462E-2,2.2252379356654355E-3]
[1,null,null,null,null,"Bursaries: Employees",null,null,{"$f":"+'[7]Expend Trends'!N53","v":5168},{"$f":"+'[7]Expend Trends'!O53","v":4920},248,{"$f":"+'[7]Expend Trends'!Q53","v":5168},{"$f":"Summary!I73","v":2380},{"$f":"+'[7]Expend Trends'!S53","v":5349},{"$f":"+'[7]Expend Trends'!T53","v":2443},3076,{"$f":"+'[7]Expend Trends'!V53","v":5519},{"$f":"+Summary!J73","v":2443},{"$f":"+'[7]Expend Trends'!X53","v":5636},{"$f":"+Summary!K73","v":5519},117,{"$f":"+'[7]Expend Trends'!AA53","v":5636},{"$f":"+Summary!L73","v":5519},{"$f":"Summary!$M73","v":6393.3619289392545},{"$f":"+Summary!R73","v":6624.4619289392549},-231.10000000000036,{"$f":"+'[7]Expend Trends'!AE53","v":6393.3619289392545},{"$f":"+Summary!T73","v":6624.4619289392549},0.75251439599938508,0.86978673994017719,{"$f":"+Summary!AB73","v":6892},{"$f":"+Summary!AK73","v":6791},{"$f":"+Summary!AT73","v":7086},2.2704530452812843E-2,2.9885529897947708E-4]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"+'[7]Expend Trends'!N54","v":6386},{"$f":"+'[7]Expend Trends'!O54","v":5438},948,{"$f":"+'[7]Expend Trends'!Q54","v":6386},{"$f":"Summary!I74","v":1445},{"$f":"+'[7]Expend Trends'!S54","v":5856},{"$f":"+'[7]Expend Trends'!T54","v":507},3935,{"$f":"+'[7]Expend Trends'!V54","v":4442},{"$f":"+Summary!J74","v":317},{"$f":"+'[7]Expend Trends'!X54","v":4874},{"$f":"+Summary!K74","v":4442},432,{"$f":"+'[7]Expend Trends'!AA54","v":4874},{"$f":"+Summary!L74","v":4442},{"$f":"Summary!$M74","v":4528.379364931825},{"$f":"+Summary!R74","v":5503.379364931825},-975,{"$f":"+'[7]Expend Trends'!AE54","v":4528.379364931825},{"$f":"+Summary!T74","v":5503.379364931825},0.54089697687983118,0.73675895937189628,{"$f":"+Summary!AB74","v":5724},{"$f":"+Summary!AK74","v":5351},{"$f":"+Summary!AT74","v":5908},2.3930183082386813E-2,2.4532034853810342E-4]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+'[7]Expend Trends'!N55","v":33387},{"$f":"+'[7]Expend Trends'!O55","v":28673},4714,{"$f":"+'[7]Expend Trends'!Q55","v":33387},{"$f":"Summary!I75","v":28749},{"$f":"+'[7]Expend Trends'!S55","v":44297},{"$f":"+'[7]Expend Trends'!T55","v":30104},6705,{"$f":"+'[7]Expend Trends'!V55","v":36809},{"$f":"+Summary!J75","v":30342},{"$f":"+'[7]Expend Trends'!X55","v":43771},{"$f":"+Summary!K75","v":36809},6962,{"$f":"+'[7]Expend Trends'!AA55","v":43771},{"$f":"+Summary!L75","v":36809},{"$f":"Summary!$M75","v":39544.614015897343},{"$f":"+Summary!R75","v":40126.614015897343},-582,{"$f":"+'[7]Expend Trends'!AE55","v":39544.614015897343},{"$f":"+Summary!T75","v":40126.614015897343},0.84488782688923636,1.002313712710325,{"$f":"+Summary!AB75","v":42859},{"$f":"+Summary!AK75","v":45954},{"$f":"+Summary!AT75","v":50395},7.8909403641645115E-2,1.9564923859612896E-3]
[1,null,null,null,null,"Computer services",null,null,{"$f":"+'[7]Expend Trends'!N56","v":171678},{"$f":"+'[7]Expend Trends'!O56","v":153250},18428,{"$f":"+'[7]Expend Trends'!Q56","v":171678},{"$f":"Summary!I76","v":117176},{"$f":"+'[7]Expend Trends'!S56","v":172742},{"$f":"+'[7]Expend Trends'!T56","v":142787},22318,{"$f":"+'[7]Expend Trends'!V56","v":165105},{"$f":"+Summary!J76","v":120050},{"$f":"+'[7]Expend Trends'!X56","v":175037},{"$f":"+Summary!K76","v":165105},9932,{"$f":"+'[7]Expend Trends'!AA56","v":175037},{"$f":"+Summary!L76","v":165105},{"$f":"Summary!$M76","v":185464.11897696875},{"$f":"+Summary!R76","v":140531.11897696875},44933,{"$f":"+'[7]Expend Trends'!AE56","v":185464.11897696875},{"$f":"+Summary!T76","v":140531.11897696875},0.77010335534394059,0.90225423382717018,{"$f":"+Summary!AB76","v":176978},{"$f":"+Summary!AK76","v":173726},{"$f":"+Summary!AT76","v":209962},0.14320135943039869,7.6498718993245757E-3]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"+'[7]Expend Trends'!N57","v":180088},{"$f":"+'[7]Expend Trends'!O57","v":226025},-45937,{"$f":"+'[7]Expend Trends'!Q57","v":180088},{"$f":"Summary!I77","v":265457},{"$f":"+'[7]Expend Trends'!S57","v":156307},{"$f":"+'[7]Expend Trends'!T57","v":415207},288223,{"$f":"+'[7]Expend Trends'!V57","v":703430},{"$f":"+Summary!J77","v":281405},{"$f":"+'[7]Expend Trends'!X57","v":150538},{"$f":"+Summary!K77","v":703430},-552892,{"$f":"+'[7]Expend Trends'!AA57","v":150538},{"$f":"+Summary!L77","v":703430},{"$f":"Summary!$M77","v":162780.21088959312},{"$f":"+Summary!R77","v":306731.21088959312},-143951,{"$f":"+'[7]Expend Trends'!AE57","v":162780.21088959312},{"$f":"+Summary!T77","v":306731.21088959312},2.3964776839887607,0.94285431272351927,{"$f":"+Summary!AB77","v":192971},{"$f":"+Summary!AK77","v":216259},{"$f":"+Summary!AT77","v":190124},-0.14737186791369583,9.8851458535521262E-3]
[1,null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"+'[7]Expend Trends'!N58","v":224608},{"$f":"+'[7]Expend Trends'!O58","v":232043},-7435,{"$f":"+'[7]Expend Trends'!Q58","v":224608},{"$f":"Summary!I78","v":184437},{"$f":"+'[7]Expend Trends'!S58","v":215322},{"$f":"+'[7]Expend Trends'!T58","v":39149},117817,{"$f":"+'[7]Expend Trends'!V58","v":156966},{"$f":"+Summary!J78","v":29629},{"$f":"+'[7]Expend Trends'!X58","v":229726},{"$f":"+Summary!K78","v":156966},72760,{"$f":"+'[7]Expend Trends'!AA58","v":229726},{"$f":"+Summary!L78","v":156966},{"$f":"Summary!$M78","v":242732.81777748966},{"$f":"+Summary!R78","v":140568.81777748966},102164,{"$f":"+'[7]Expend Trends'!AE58","v":242732.81777748966},{"$f":"+Summary!T78","v":140568.81777748966},0.56072675136868799,0.89955458716850922,{"$f":"+Summary!AB78","v":232265},{"$f":"+Summary!AK78","v":241281},{"$f":"+Summary!AT78","v":216714},0.15522343898708124,9.0641188536797652E-3]
[1,null,null,null,null,"Laboratory services",null,null,{"$f":"+'[7]Expend Trends'!N59","v":9300},{"$f":"+'[7]Expend Trends'!O59","v":5327},3973,{"$f":"+'[7]Expend Trends'!Q59","v":9300},{"$f":"Summary!I79","v":3466},{"$f":"+'[7]Expend Trends'!S59","v":8603},{"$f":"+'[7]Expend Trends'!T59","v":3978},4613,{"$f":"+'[7]Expend Trends'!V59","v":8591},{"$f":"+Summary!J79","v":3978},{"$f":"+'[7]Expend Trends'!X59","v":10363},{"$f":"+Summary!K79","v":8591},1772,{"$f":"+'[7]Expend Trends'!AA59","v":10363},{"$f":"+Summary!L79","v":8591},{"$f":"Summary!$M79","v":5531.8540332000812},{"$f":"+Summary!R79","v":7715.8540332000812},-2184,{"$f":"+'[7]Expend Trends'!AE59","v":5531.8540332000812},{"$f":"+Summary!T79","v":7715.8540332000812},0.70273260574086449,0.92733833335190707,{"$f":"+Summary!AB79","v":8692},{"$f":"+Summary!AK79","v":13267},{"$f":"+Summary!AT79","v":13808},0.21408452930446442,4.7438623771917592E-4]
[1,null,null,null,null,"Legal services (G&S)",null,null,{"$f":"+'[7]Expend Trends'!N60","v":12900},{"$f":"+'[7]Expend Trends'!O60","v":25049},-12149,{"$f":"+'[7]Expend Trends'!Q60","v":12900},{"$f":"Summary!I80","v":31131},{"$f":"+'[7]Expend Trends'!S60","v":9392},{"$f":"+'[7]Expend Trends'!T60","v":6805},29015,{"$f":"+'[7]Expend Trends'!V60","v":35820},{"$f":"+Summary!J80","v":6799},{"$f":"+'[7]Expend Trends'!X60","v":8373},{"$f":"+Summary!K80","v":35820},-27447,{"$f":"+'[7]Expend Trends'!AA60","v":8373},{"$f":"+Summary!L80","v":35820},{"$f":"Summary!$M80","v":8874.3606032324988},{"$f":"+Summary!R80","v":28806.360603232497},-19932,{"$f":"+'[7]Expend Trends'!AE60","v":8874.3606032324988},{"$f":"+Summary!T80","v":28806.360603232497},2.5937789341704254,1.0629765473720298,{"$f":"+Summary!AB80","v":9059},{"$f":"+Summary!AK80","v":9531},{"$f":"+Summary!AT80","v":9957},-0.29819998786612967,6.2570973230839568E-4]
[1,null,null,null,null,"Science and technological services",null,null,{"$f":"+'[7]Expend Trends'!N61","v":0},{"$f":"+'[7]Expend Trends'!O61","v":0},0,{"$f":"+'[7]Expend Trends'!Q61","v":0},{"$f":"Summary!I81","v":0},{"$f":"+'[7]Expend Trends'!S61","v":25},{"$f":"+'[7]Expend Trends'!T61","v":0},0,{"$f":"+'[7]Expend Trends'!V61","v":0},{"$f":"+Summary!J81","v":0},{"$f":"+'[7]Expend Trends'!X61","v":5},{"$f":"+Summary!K81","v":0},5,{"$f":"+'[7]Expend Trends'!AA61","v":5},{"$f":"+Summary!L81","v":0},{"$f":"Summary!$M81","v":3.8990244817559332},{"$f":"+Summary!R81","v":-0.10097551824406681},4,{"$f":"+'[7]Expend Trends'!AE61","v":3.8990244817559332},{"$f":"+Summary!T81","v":-0.10097551824406681},-2.978714573288405E-3,1,{"$f":"+Summary!AB81","v":0},{"$f":"+Summary!AK81","v":0},{"$f":"+Summary!AT81","v":0},-1,-1.1016157349049151E-9]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+'[7]Expend Trends'!N62","v":37130},{"$f":"+'[7]Expend Trends'!O62","v":17553},19577,{"$f":"+'[7]Expend Trends'!Q62","v":37130},{"$f":"Summary!I82","v":140681},{"$f":"+'[7]Expend Trends'!S62","v":23078},{"$f":"+'[7]Expend Trends'!T62","v":244475},-184972,{"$f":"+'[7]Expend Trends'!V62","v":59503},{"$f":"+Summary!J82","v":201406},{"$f":"+'[7]Expend Trends'!X62","v":27279},{"$f":"+Summary!K82","v":59503},-32224,{"$f":"+'[7]Expend Trends'!AA62","v":27279},{"$f":"+Summary!L82","v":59503},{"$f":"Summary!$M82","v":25202.101201264639},{"$f":"+Summary!R82","v":141467.10120126465},-116265.00000000001,{"$f":"+'[7]Expend Trends'!AE62","v":25202.101201264639},{"$f":"+Summary!T82","v":141467.10120126465},4.819073853747005,1.1729143160464031,{"$f":"+Summary!AB82","v":23162},{"$f":"+Summary!AK82","v":25965},{"$f":"+Summary!AT82","v":29322},-0.40819398040512744,2.3992254920314799E-3]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"+'[7]Expend Trends'!N63","v":5109},{"$f":"+'[7]Expend Trends'!O63","v":8113},-3004,{"$f":"+'[7]Expend Trends'!Q63","v":5109},{"$f":"Summary!I83","v":4080},{"$f":"+'[7]Expend Trends'!S63","v":11074},{"$f":"+'[7]Expend Trends'!T63","v":1279},639,{"$f":"+'[7]Expend Trends'!V63","v":1918},{"$f":"+Summary!J83","v":1041},{"$f":"+'[7]Expend Trends'!X63","v":10784},{"$f":"+Summary!K83","v":1918},8866,{"$f":"+'[7]Expend Trends'!AA63","v":10784},{"$f":"+Summary!L83","v":1918},{"$f":"Summary!$M83","v":11419.561596806121},{"$f":"+Summary!R83","v":3272.5615968061229},8146.9999999999982,{"$f":"+'[7]Expend Trends'!AE63","v":11419.561596806121},{"$f":"+Summary!T83","v":3272.5615968061229},0.26862425723652406,0.70711592941699386,{"$f":"+Summary!AB83","v":4612},{"$f":"+Summary!AK83","v":11285},{"$f":"+Summary!AT83","v":12110},0.54674517935485456,3.4125160073633838E-4]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"+'[7]Expend Trends'!N64","v":478},{"$f":"+'[7]Expend Trends'!O64","v":404},74,{"$f":"+'[7]Expend Trends'!Q64","v":478},{"$f":"Summary!I84","v":147},{"$f":"+'[7]Expend Trends'!S64","v":516},{"$f":"+'[7]Expend Trends'!T64","v":48},406,{"$f":"+'[7]Expend Trends'!V64","v":454},{"$f":"+Summary!J84","v":24},{"$f":"+'[7]Expend Trends'!X64","v":492},{"$f":"+Summary!K84","v":454},38,{"$f":"+'[7]Expend Trends'!AA64","v":492},{"$f":"+Summary!L84","v":454},{"$f":"Summary!$M84","v":536.78764911953613},{"$f":"+Summary!R84","v":660.78764911953601},-123.99999999999989,{"$f":"+'[7]Expend Trends'!AE64","v":536.78764911953613},{"$f":"+Summary!T84","v":660.78764911953601},0.63565132488286857,0.82065214762325367,{"$f":"+Summary!AB84","v":395},{"$f":"+Summary!AK84","v":480},{"$f":"+Summary!AT84","v":623},-1.9437282732826411E-2,2.3551792394273839E-5]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+'[7]Expend Trends'!N65","v":22993},{"$f":"+'[7]Expend Trends'!O65","v":23079},-86,{"$f":"+'[7]Expend Trends'!Q65","v":22993},{"$f":"Summary!I85","v":23253},{"$f":"+'[7]Expend Trends'!S65","v":24278},{"$f":"+'[7]Expend Trends'!T65","v":5995},6960,{"$f":"+'[7]Expend Trends'!V65","v":12955},{"$f":"+Summary!J85","v":5505},{"$f":"+'[7]Expend Trends'!X65","v":24659},{"$f":"+Summary!K85","v":12955},11704,{"$f":"+'[7]Expend Trends'!AA65","v":24659},{"$f":"+Summary!L85","v":12955},{"$f":"Summary!$M85","v":23340.068056489152},{"$f":"+Summary!R85","v":11167.068056489154},12172.999999999998,{"$f":"+'[7]Expend Trends'!AE65","v":23340.068056489152},{"$f":"+Summary!T85","v":11167.068056489154},0.55505437473955199,0.99405971133685223,{"$f":"+Summary!AB85","v":18947},{"$f":"+Summary!AK85","v":19926},{"$f":"+Summary!AT85","v":25550},0.31770212767801698,8.246673037348313E-4]
[1,null,null,null,null,"Housing",null,null,{"$f":"+'[7]Expend Trends'!N66","v":0},{"$f":"+'[7]Expend Trends'!O66","v":0},0,{"$f":"+'[7]Expend Trends'!Q66","v":0},{"$f":"Summary!I86","v":0},{"$f":"+'[7]Expend Trends'!S66","v":0},{"$f":"+'[7]Expend Trends'!T66","v":0},70,{"$f":"+'[7]Expend Trends'!V66","v":70},{"$f":"+Summary!J86","v":0},{"$f":"+'[7]Expend Trends'!X66","v":70},{"$f":"+Summary!K86","v":70},0,{"$f":"+'[7]Expend Trends'!AA66","v":70},{"$f":"+Summary!L86","v":70},{"$f":"Summary!$M86","v":73.283549065162077},{"$f":"+Summary!R86","v":1486.2835490651621},-1413,{"$f":"+'[7]Expend Trends'!AE66","v":73.283549065162077},{"$f":"+Summary!T86","v":1486.2835490651621},10.861564772920302,1,{"$f":"+Summary!AB86","v":73},{"$f":"+Summary!AK86","v":77},{"$f":"+Summary!AT86","v":80},-0.62243119500462307,1.8724191725747629E-5]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"+'[7]Expend Trends'!N67","v":0},{"$f":"+'[7]Expend Trends'!O67","v":0},0,{"$f":"+'[7]Expend Trends'!Q67","v":0},{"$f":"Summary!I87","v":0},{"$f":"+'[7]Expend Trends'!S67","v":0},{"$f":"+'[7]Expend Trends'!T67","v":0},70,{"$f":"+'[7]Expend Trends'!V67","v":70},{"$f":"+Summary!J87","v":0},{"$f":"+'[7]Expend Trends'!X67","v":85},{"$f":"+Summary!K87","v":70},15,{"$f":"+'[7]Expend Trends'!AA67","v":85},{"$f":"+Summary!L87","v":70},{"$f":"Summary!$M87","v":77.750343774551695},{"$f":"+Summary!R87","v":77.750343774551695},0,{"$f":"+'[7]Expend Trends'!AE67","v":77.750343774551695},{"$f":"+Summary!T87","v":77.750343774551695},0.90783429606281751,1,{"$f":"+Summary!AB87","v":67},{"$f":"+Summary!AK87","v":69},{"$f":"+Summary!AT87","v":93},6.1516812199335469E-2,3.3465637143129386E-6]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"+'[7]Expend Trends'!N68","v":0},{"$f":"+'[7]Expend Trends'!O68","v":0},0,{"$f":"+'[7]Expend Trends'!Q68","v":0},{"$f":"Summary!I88","v":0},{"$f":"+'[7]Expend Trends'!S68","v":0},{"$f":"+'[7]Expend Trends'!T68","v":0},0,{"$f":"+'[7]Expend Trends'!V68","v":0},{"$f":"+Summary!J88","v":0},{"$f":"+'[7]Expend Trends'!X68","v":0},{"$f":"+Summary!K88","v":0},0,{"$f":"+'[7]Expend Trends'!AA68","v":0},{"$f":"+Summary!L88","v":0},{"$f":"Summary!$M88","v":0},{"$f":"+Summary!R88","v":0},0,{"$f":"+'[7]Expend Trends'!AE68","v":0},{"$f":"+Summary!T88","v":0},0,0,{"$f":"+Summary!AB88","v":0},{"$f":"+Summary!AK88","v":0},{"$f":"+Summary!AT88","v":0},0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+'[7]Expend Trends'!N69","v":0},{"$f":"+'[7]Expend Trends'!O69","v":0},0,{"$f":"+'[7]Expend Trends'!Q69","v":0},{"$f":"Summary!I89","v":0},{"$f":"+'[7]Expend Trends'!S69","v":0},{"$f":"+'[7]Expend Trends'!T69","v":0},0,{"$f":"+'[7]Expend Trends'!V69","v":0},{"$f":"+Summary!J89","v":0},{"$f":"+'[7]Expend Trends'!X69","v":0},{"$f":"+Summary!K89","v":0},0,{"$f":"+'[7]Expend Trends'!AA69","v":0},{"$f":"+Summary!L89","v":0},{"$f":"Summary!$M89","v":0},{"$f":"+Summary!R89","v":0},0,{"$f":"+'[7]Expend Trends'!AE69","v":0},{"$f":"+Summary!T89","v":0},0,0,{"$f":"+Summary!AB89","v":0},{"$f":"+Summary!AK89","v":0},{"$f":"+Summary!AT89","v":0},0,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"+'[7]Expend Trends'!N70","v":0},{"$f":"+'[7]Expend Trends'!O70","v":0},0,{"$f":"+'[7]Expend Trends'!Q70","v":0},{"$f":"Summary!I90","v":0},{"$f":"+'[7]Expend Trends'!S70","v":0},{"$f":"+'[7]Expend Trends'!T70","v":0},0,{"$f":"+'[7]Expend Trends'!V70","v":0},{"$f":"+Summary!J90","v":0},{"$f":"+'[7]Expend Trends'!X70","v":0},{"$f":"+Summary!K90","v":0},0,{"$f":"+'[7]Expend Trends'!AA70","v":0},{"$f":"+Summary!L90","v":0},{"$f":"Summary!$M90","v":50},{"$f":"+Summary!R90","v":40},10,{"$f":"+'[7]Expend Trends'!AE70","v":50},{"$f":"+Summary!T90","v":40},0.8,1,{"$f":"+Summary!AB90","v":0},{"$f":"+Summary!AK90","v":50},{"$f":"+Summary!AT90","v":52},9.1392883061105934E-2,1.5491817925449422E-6]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"+'[7]Expend Trends'!N71","v":0},{"$f":"+'[7]Expend Trends'!O71","v":0},0,{"$f":"+'[7]Expend Trends'!Q71","v":0},{"$f":"Summary!I91","v":0},{"$f":"+'[7]Expend Trends'!S71","v":0},{"$f":"+'[7]Expend Trends'!T71","v":0},0,{"$f":"+'[7]Expend Trends'!V71","v":0},{"$f":"+Summary!J91","v":0},{"$f":"+'[7]Expend Trends'!X71","v":0},{"$f":"+Summary!K91","v":0},0,{"$f":"+'[7]Expend Trends'!AA71","v":0},{"$f":"+Summary!L91","v":0},{"$f":"Summary!$M91","v":0},{"$f":"+Summary!R91","v":0},0,{"$f":"+'[7]Expend Trends'!AE71","v":0},{"$f":"+Summary!T91","v":0},0,0,{"$f":"+Summary!AB91","v":0},{"$f":"+Summary!AK91","v":0},{"$f":"+Summary!AT91","v":0},0,0]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+'[7]Expend Trends'!N72","v":0},{"$f":"+'[7]Expend Trends'!O72","v":0},0,{"$f":"+'[7]Expend Trends'!Q72","v":0},{"$f":"Summary!I92","v":0},{"$f":"+'[7]Expend Trends'!S72","v":0},{"$f":"+'[7]Expend Trends'!T72","v":0},27,{"$f":"+'[7]Expend Trends'!V72","v":27},{"$f":"+Summary!J92","v":0},{"$f":"+'[7]Expend Trends'!X72","v":115},{"$f":"+Summary!K92","v":27},88,{"$f":"+'[7]Expend Trends'!AA72","v":115},{"$f":"+Summary!L92","v":27},{"$f":"Summary!$M92","v":107.94274302577092},{"$f":"+Summary!R92","v":25.94274302577093},82,{"$f":"+'[7]Expend Trends'!AE72","v":107.94274302577092},{"$f":"+Summary!T92","v":25.94274302577093},0.23747237657182249,1,{"$f":"+Summary!AB92","v":90},{"$f":"+Summary!AK92","v":95},{"$f":"+Summary!AT92","v":32},7.2452406732032015E-2,2.6504399586369654E-6]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"+'[7]Expend Trends'!N73","v":0},{"$f":"+'[7]Expend Trends'!O73","v":0},0,{"$f":"+'[7]Expend Trends'!Q73","v":0},{"$f":"Summary!I93","v":0},{"$f":"+'[7]Expend Trends'!S73","v":0},{"$f":"+'[7]Expend Trends'!T73","v":0},0,{"$f":"+'[7]Expend Trends'!V73","v":0},{"$f":"+Summary!J93","v":0},{"$f":"+'[7]Expend Trends'!X73","v":0},{"$f":"+Summary!K93","v":0},0,{"$f":"+'[7]Expend Trends'!AA73","v":0},{"$f":"+Summary!L93","v":0},{"$f":"Summary!$M93","v":0},{"$f":"+Summary!R93","v":2},-2,{"$f":"+'[7]Expend Trends'!AE73","v":0},{"$f":"+Summary!T93","v":2},0,1,{"$f":"+Summary!AB93","v":0},{"$f":"+Summary!AK93","v":0},{"$f":"+Summary!AT93","v":0},-1,2.1819461866830172E-8]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"+'[7]Expend Trends'!N74","v":0},{"$f":"+'[7]Expend Trends'!O74","v":0},0,{"$f":"+'[7]Expend Trends'!Q74","v":0},{"$f":"Summary!I94","v":0},{"$f":"+'[7]Expend Trends'!S74","v":0},{"$f":"+'[7]Expend Trends'!T74","v":0},0,{"$f":"+'[7]Expend Trends'!V74","v":0},{"$f":"+Summary!J94","v":0},{"$f":"+'[7]Expend Trends'!X74","v":0},{"$f":"+Summary!K94","v":0},0,{"$f":"+'[7]Expend Trends'!AA74","v":0},{"$f":"+Summary!L94","v":0},{"$f":"Summary!$M94","v":0},{"$f":"+Summary!R94","v":0},0,{"$f":"+'[7]Expend Trends'!AE74","v":0},{"$f":"+Summary!T94","v":0},0,0,{"$f":"+Summary!AB94","v":0},{"$f":"+Summary!AK94","v":0},{"$f":"+Summary!AT94","v":0},0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+'[7]Expend Trends'!N75","v":0},{"$f":"+'[7]Expend Trends'!O75","v":0},0,{"$f":"+'[7]Expend Trends'!Q75","v":0},{"$f":"Summary!I95","v":0},{"$f":"+'[7]Expend Trends'!S75","v":0},{"$f":"+'[7]Expend Trends'!T75","v":0},0,{"$f":"+'[7]Expend Trends'!V75","v":0},{"$f":"+Summary!J95","v":0},{"$f":"+'[7]Expend Trends'!X75","v":0},{"$f":"+Summary!K95","v":0},0,{"$f":"+'[7]Expend Trends'!AA75","v":0},{"$f":"+Summary!L95","v":0},{"$f":"Summary!$M95","v":0},{"$f":"+Summary!R95","v":0},0,{"$f":"+'[7]Expend Trends'!AE75","v":0},{"$f":"+Summary!T95","v":0},0,0,{"$f":"+Summary!AB95","v":0},{"$f":"+Summary!AK95","v":0},{"$f":"+Summary!AT95","v":0},0,0]
[1,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+'[7]Expend Trends'!N76","v":3227},{"$f":"+'[7]Expend Trends'!O76","v":3399},-172,{"$f":"+'[7]Expend Trends'!Q76","v":3227},{"$f":"Summary!I96","v":126911},{"$f":"+'[7]Expend Trends'!S76","v":3404},{"$f":"+'[7]Expend Trends'!T76","v":235499},-233777,{"$f":"+'[7]Expend Trends'!V76","v":1722},{"$f":"+Summary!J96","v":235499},{"$f":"+'[7]Expend Trends'!X76","v":3534},{"$f":"+Summary!K96","v":1722},1812,{"$f":"+'[7]Expend Trends'!AA76","v":3534},{"$f":"+Summary!L96","v":1722},{"$f":"Summary!$M96","v":3663.2538630033168},{"$f":"+Summary!R96","v":2246.2538630033168},1417,{"$f":"+'[7]Expend Trends'!AE76","v":3663.2538630033168},{"$f":"+Summary!T96","v":2246.2538630033168},26.494903658315597,1.5085597444495975,{"$f":"+Summary!AB96","v":403},{"$f":"+Summary!AK96","v":1967},{"$f":"+Summary!AT96","v":2038},-3.1911381659520566E-2,7.2596119208004126E-5]
[1,null,null,null,null,"Consumable supplies",null,null,{"$f":"+'[7]Expend Trends'!N77","v":24073},{"$f":"+'[7]Expend Trends'!O77","v":29241},-5168,{"$f":"+'[7]Expend Trends'!Q77","v":24073},{"$f":"Summary!I97","v":55484},{"$f":"+'[7]Expend Trends'!S77","v":29750},{"$f":"+'[7]Expend Trends'!T77","v":18807},14369,{"$f":"+'[7]Expend Trends'!V77","v":33176},{"$f":"+Summary!J97","v":17333},{"$f":"+'[7]Expend Trends'!X77","v":27593},{"$f":"+Summary!K97","v":33176},-5583,{"$f":"+'[7]Expend Trends'!AA77","v":27593},{"$f":"+Summary!L97","v":33176},{"$f":"Summary!$M97","v":31866.905315136777},{"$f":"+Summary!R97","v":39423.905315136777},-7557,{"$f":"+'[7]Expend Trends'!AE77","v":31866.905315136777},{"$f":"+Summary!T97","v":39423.905315136777},1.2836615101864473,1.2052998759928941,{"$f":"+Summary!AB97","v":32437},{"$f":"+Summary!AK97","v":35354},{"$f":"+Summary!AT97","v":40692},1.0608928724960442E-2,1.6136245401822439E-3]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"+'[7]Expend Trends'!N78","v":26059},{"$f":"+'[7]Expend Trends'!O78","v":26832},-773,{"$f":"+'[7]Expend Trends'!Q78","v":26059},{"$f":"Summary!I98","v":12697},{"$f":"+'[7]Expend Trends'!S78","v":27755},{"$f":"+'[7]Expend Trends'!T78","v":10569},15535,{"$f":"+'[7]Expend Trends'!V78","v":26104},{"$f":"+Summary!J98","v":8513},{"$f":"+'[7]Expend Trends'!X78","v":28221},{"$f":"+Summary!K98","v":26104},2117,{"$f":"+'[7]Expend Trends'!AA78","v":28221},{"$f":"+Summary!L98","v":26104},{"$f":"Summary!$M98","v":30045.015628073364},{"$f":"+Summary!R98","v":24984.015628073364},5061,{"$f":"+'[7]Expend Trends'!AE78","v":30045.015628073364},{"$f":"+Summary!T98","v":24984.015628073364},0.64505715156203491,0.81702813750294034,{"$f":"+Summary!AB98","v":31099},{"$f":"+Summary!AK98","v":32248},{"$f":"+Summary!AT98","v":36177},0.13133208051583467,1.3583489495557211E-3]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+'[7]Expend Trends'!N79","v":418974},{"$f":"+'[7]Expend Trends'!O79","v":418167},807,{"$f":"+'[7]Expend Trends'!Q79","v":418974},{"$f":"Summary!I99","v":402768},{"$f":"+'[7]Expend Trends'!S79","v":452707},{"$f":"+'[7]Expend Trends'!T79","v":458199},-14105,{"$f":"+'[7]Expend Trends'!V79","v":444094},{"$f":"+Summary!J99","v":457941},{"$f":"+'[7]Expend Trends'!X79","v":475018},{"$f":"+Summary!K99","v":444094},30924,{"$f":"+'[7]Expend Trends'!AA79","v":475018},{"$f":"+Summary!L99","v":444094},{"$f":"Summary!$M99","v":490101.201998048},{"$f":"+Summary!R99","v":493772.201998048},-3671,{"$f":"+'[7]Expend Trends'!AE79","v":490101.201998048},{"$f":"+Summary!T99","v":493772.201998048},0.97918935333390134,0.99136990293593252,{"$f":"+Summary!AB99","v":501256},{"$f":"+Summary!AK99","v":523711},{"$f":"+Summary!AT99","v":546927},3.4667741365431937E-2,2.253586246204816E-2]
[1,null,null,null,null,"Rental and hiring",null,null,{"$f":"+'[7]Expend Trends'!N80","v":3204},{"$f":"+'[7]Expend Trends'!O80","v":1468},1736,{"$f":"+'[7]Expend Trends'!Q80","v":3204},{"$f":"Summary!I100","v":762},{"$f":"+'[7]Expend Trends'!S80","v":2134},{"$f":"+'[7]Expend Trends'!T80","v":410},335,{"$f":"+'[7]Expend Trends'!V80","v":745},{"$f":"+Summary!J100","v":413},{"$f":"+'[7]Expend Trends'!X80","v":2238},{"$f":"+Summary!K100","v":745},1493,{"$f":"+'[7]Expend Trends'!AA80","v":2238},{"$f":"+Summary!L100","v":745},{"$f":"Summary!$M100","v":2327.817979951054},{"$f":"+Summary!R100","v":1496.817979951054},831,{"$f":"+'[7]Expend Trends'!AE80","v":2327.817979951054},{"$f":"+Summary!T100","v":1496.817979951054},0.34500007844125791,0.82936139328943059,{"$f":"+Summary!AB100","v":2105},{"$f":"+Summary!AK100","v":2739},{"$f":"+Summary!AT100","v":2161},0.13021723369154015,9.2752546606136583E-5]
[1,null,null,null,null,"Property payments",null,null,{"$f":"+'[7]Expend Trends'!N81","v":116569},{"$f":"+'[7]Expend Trends'!O81","v":123766},-7197,{"$f":"+'[7]Expend Trends'!Q81","v":116569},{"$f":"Summary!I101","v":108694},{"$f":"+'[7]Expend Trends'!S81","v":126917},{"$f":"+'[7]Expend Trends'!T81","v":98804},44818,{"$f":"+'[7]Expend Trends'!V81","v":143622},{"$f":"+Summary!J101","v":98626},{"$f":"+'[7]Expend Trends'!X81","v":131468},{"$f":"+Summary!K101","v":143622},-12154,{"$f":"+'[7]Expend Trends'!AA81","v":131468},{"$f":"+Summary!L101","v":143622},{"$f":"Summary!$M101","v":135834.63440518617},{"$f":"+Summary!R101","v":130018.63440518618},5815.9999999999854,{"$f":"+'[7]Expend Trends'!AE81","v":135834.63440518617},{"$f":"+Summary!T101","v":130018.63440518618},0.94160402563628942,0.96926708348707524,{"$f":"+Summary!AB101","v":141001},{"$f":"+Summary!AK101","v":149600},{"$f":"+Summary!AT101","v":157948},6.7012507522949738E-2,6.3120172181430501E-3]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"+'[7]Expend Trends'!N82","v":16082},{"$f":"+'[7]Expend Trends'!O82","v":1649},14433,{"$f":"+'[7]Expend Trends'!Q82","v":16082},{"$f":"Summary!I102","v":99},{"$f":"+'[7]Expend Trends'!S82","v":4289},{"$f":"+'[7]Expend Trends'!T82","v":10},1103,{"$f":"+'[7]Expend Trends'!V82","v":1113},{"$f":"+Summary!J102","v":0},{"$f":"+'[7]Expend Trends'!X82","v":1748},{"$f":"+Summary!K102","v":1113},635,{"$f":"+'[7]Expend Trends'!AA82","v":1748},{"$f":"+Summary!L102","v":1113},{"$f":"Summary!$M102","v":2232.2359796490427},{"$f":"+Summary!R102","v":1223.235979649043},1008.9999999999998,{"$f":"+'[7]Expend Trends'!AE82","v":2232.2359796490427},{"$f":"+Summary!T102","v":1223.235979649043},0.10000461502998174,0.60953495414380088,{"$f":"+Summary!AB102","v":1141},{"$f":"+Summary!AK102","v":1219},{"$f":"+Summary!AT102","v":1822},0.14203489836801064,5.8969670169585358E-5]
[1,null,null,null,null,"Travel and subsistence",null,null,{"$f":"+'[7]Expend Trends'!N83","v":152365},{"$f":"+'[7]Expend Trends'!O83","v":168674},-16309,{"$f":"+'[7]Expend Trends'!Q83","v":152365},{"$f":"Summary!I103","v":124117},{"$f":"+'[7]Expend Trends'!S83","v":167577},{"$f":"+'[7]Expend Trends'!T83","v":92573},85657,{"$f":"+'[7]Expend Trends'!V83","v":178230},{"$f":"+Summary!J103","v":91020},{"$f":"+'[7]Expend Trends'!X83","v":172546},{"$f":"+Summary!K103","v":178230},-5684,{"$f":"+'[7]Expend Trends'!AA83","v":172546},{"$f":"+Summary!L103","v":178230},{"$f":"Summary!$M103","v":194885.4398292632},{"$f":"+Summary!R103","v":193890.9398292632},994.5,{"$f":"+'[7]Expend Trends'!AE83","v":194885.4398292632},{"$f":"+Summary!T103","v":193890.9398292632},0.8543506423162528,0.92719871483796623,{"$f":"+Summary!AB103","v":197694},{"$f":"+Summary!AK103","v":201358},{"$f":"+Summary!AT103","v":222647},4.717623427983697E-2,8.8978667955374614E-3]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+'[7]Expend Trends'!N84","v":28943},{"$f":"+'[7]Expend Trends'!O84","v":34401},-5458,{"$f":"+'[7]Expend Trends'!Q84","v":28943},{"$f":"Summary!I104","v":313819},{"$f":"+'[7]Expend Trends'!S84","v":31680},{"$f":"+'[7]Expend Trends'!T84","v":174500},-47606,{"$f":"+'[7]Expend Trends'!V84","v":126894},{"$f":"+Summary!J104","v":173510},{"$f":"+'[7]Expend Trends'!X84","v":30399},{"$f":"+Summary!K104","v":126894},-96495,{"$f":"+'[7]Expend Trends'!AA84","v":30399},{"$f":"+Summary!L104","v":126894},{"$f":"Summary!$M104","v":31004.495374524689},{"$f":"+Summary!R104","v":23038.895374524691},7965.5999999999985,{"$f":"+'[7]Expend Trends'!AE84","v":31004.495374524689},{"$f":"+Summary!T104","v":23038.895374524691},5.2223239995431756,1.7759244697589036,{"$f":"+Summary!AB104","v":33107},{"$f":"+Summary!AK104","v":32299},{"$f":"+Summary!AT104","v":35299},0.15283437199459282,1.3500126031887321E-3]
[1,null,null,null,null,"Operating payments",null,null,{"$f":"+'[7]Expend Trends'!N85","v":13579},{"$f":"+'[7]Expend Trends'!O85","v":23471},-9892,{"$f":"+'[7]Expend Trends'!Q85","v":13579},{"$f":"Summary!I105","v":9435},{"$f":"+'[7]Expend Trends'!S85","v":17556},{"$f":"+'[7]Expend Trends'!T85","v":7285},15256,{"$f":"+'[7]Expend Trends'!V85","v":22541},{"$f":"+Summary!J105","v":6250},{"$f":"+'[7]Expend Trends'!X85","v":19766},{"$f":"+Summary!K105","v":22541},-2775,{"$f":"+'[7]Expend Trends'!AA85","v":19766},{"$f":"+Summary!L105","v":22541},{"$f":"Summary!$M105","v":19385.709639380257},{"$f":"+Summary!R105","v":22246.709639380257},-2861,{"$f":"+'[7]Expend Trends'!AE85","v":19385.709639380257},{"$f":"+Summary!T105","v":22246.709639380257},0.86037189604759357,0.80049960384598828,{"$f":"+Summary!AB105","v":24787},{"$f":"+Summary!AK105","v":24924},{"$f":"+Summary!AT105","v":27549},7.3857572965252416E-2,1.0855914282350998E-3]
[1,null,null,null,null,"Venues and facilities",null,null,{"$f":"+'[7]Expend Trends'!N86","v":9136},{"$f":"+'[7]Expend Trends'!O86","v":9214},-78,{"$f":"+'[7]Expend Trends'!Q86","v":9136},{"$f":"Summary!I106","v":4833},{"$f":"+'[7]Expend Trends'!S86","v":9509},{"$f":"+'[7]Expend Trends'!T86","v":453},8038,{"$f":"+'[7]Expend Trends'!V86","v":8491},{"$f":"+Summary!J106","v":283},{"$f":"+'[7]Expend Trends'!X86","v":9578},{"$f":"+Summary!K106","v":8491},1087,{"$f":"+'[7]Expend Trends'!AA86","v":9578},{"$f":"+Summary!L106","v":8491},{"$f":"Summary!$M106","v":8514.1750358764948},{"$f":"+Summary!R106","v":15482.175035876497},-6968.0000000000018,{"$f":"+'[7]Expend Trends'!AE86","v":8514.1750358764948},{"$f":"+Summary!T106","v":15482.175035876497},0.79181850557286515,0.86471532936001494,{"$f":"+Summary!AB106","v":10209},{"$f":"+Summary!AK106","v":8668},{"$f":"+Summary!AT106","v":11188},-0.10262597421636321,4.9690742441857319E-4]
[1,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I91:I92)","v":0},{"$f":"SUM(J91:J92)","v":0},0,{"$f":"SUM(L91:L92)","v":0},{"$f":"SUM(M91:M92)","v":0},{"$f":"SUM(N91:N92)","v":0},{"$f":"SUM(O91:O92)","v":10},212,{"$f":"SUM(Q91:Q92)","v":222},{"$f":"SUM(R91:R92)","v":17},{"$f":"SUM(S91:S92)","v":0},{"$f":"SUM(T91:T92)","v":222},-222,{"$f":"SUM(V91:V92)","v":0},{"$f":"SUM(W91:W92)","v":222},{"$f":"SUM(X91:X92)","v":0},{"$f":"SUM(Y91:Y92)","v":3},-3,{"$f":"SUM(AA91:AA92)","v":0},{"$f":"SUM(AB91:AB92)","v":3},{"$f":"IFERROR((M90+R90+W90+AB90)/(I90+N90+S90+X90),0)","v":0},{"$f":"IFERROR((M90+R90+W90+AB90)/(J90+O90+T90+Y90),0)","v":1.0297872340425531},{"$f":"SUM(AE91:AE92)","v":0},{"$f":"SUM(AF91:AF92)","v":0},{"$f":"SUM(AG91:AG92)","v":0},{"$f":"IFERROR(((AG90/Y90)^(1/3)-1),0)","v":-1},{"$f":"IFERROR((AB90+AE90+AF90+AG90)/($AB$131+$AE$131+$AF$131+$AG$131),0)","v":3.2729192800245259E-8}]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"+'[7]Expend Trends'!N88","v":0},{"$f":"+'[7]Expend Trends'!O88","v":0},{"$f":"+L91-J91","v":0},{"$f":"+'[7]Expend Trends'!Q88","v":0},{"$f":"Summary!I108","v":0},{"$f":"+'[7]Expend Trends'!S88","v":0},{"$f":"+'[7]Expend Trends'!T88","v":0},{"$f":"+Q91-O91","v":46},{"$f":"+'[7]Expend Trends'!V88","v":46},{"$f":"+Summary!J108","v":0},{"$f":"+'[7]Expend Trends'!X88","v":0},{"$f":"+Summary!K108","v":46},{"$f":"+V91-T91","v":-46},{"$f":"+'[7]Expend Trends'!AA88","v":0},{"$f":"+Summary!L108","v":46},{"$f":"Summary!$M108","v":0},{"$f":"+Summary!R108","v":3},{"$f":"+AA91-Y91","v":-3},{"$f":"+'[7]Expend Trends'!AE88","v":0},{"$f":"+Summary!T108","v":3},0,1,{"$f":"+Summary!AB108","v":0},{"$f":"+Summary!AK108","v":0},{"$f":"+Summary!AT108","v":0},-1,3.2729192800245259E-8]
[1,null,null,null,null,"Rent on land",null,null,{"$f":"+'[7]Expend Trends'!N89","v":0},{"$f":"+'[7]Expend Trends'!O89","v":0},0,{"$f":"+'[7]Expend Trends'!Q89","v":0},{"$f":"Summary!I109","v":0},{"$f":"+'[7]Expend Trends'!S89","v":0},{"$f":"+'[7]Expend Trends'!T89","v":10},166,{"$f":"+'[7]Expend Trends'!V89","v":176},{"$f":"+Summary!J109","v":17},{"$f":"+'[7]Expend Trends'!X89","v":0},{"$f":"+Summary!K109","v":176},-176,{"$f":"+'[7]Expend Trends'!AA89","v":0},{"$f":"+Summary!L109","v":176},{"$f":"Summary!$M109","v":0},{"$f":"+Summary!R109","v":0},0,{"$f":"+'[7]Expend Trends'!AE89","v":0},{"$f":"+Summary!T109","v":0},0,1.0376344086021505,{"$f":"+Summary!AB109","v":0},{"$f":"+Summary!AK109","v":0},{"$f":"+Summary!AT109","v":0},0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I94,I101,I104:I106,I113,I114)","v":9134981},{"$f":"SUM(J94,J101,J104:J106,J113,J114)","v":9149516},{"$f":"SUM(K94,K101,K104:K106,K113,K114)","v":-14535},{"$f":"SUM(L94,L101,L104:L106,L113,L114)","v":9134981},9116654,8974139,8832352,577399,9409751,8850347,9214139,{"$f":"SUM(T94,T101,T104:T106,T113,T114)","v":9409751},-195612,{"$f":"SUM(V94,V101,V104:V106,V113,V114)","v":9214139},9409751,10528115,10665368,-137253,10528115,10665368,1.0050393415044854,0.99960934900074983,{"$f":"SUM(AE94,AE101,AE104:AE106,AE113,AE114)","v":14824663},{"$f":"SUM(AF94,AF101,AF104:AF106,AF113,AF114)","v":15618395},{"$f":"SUM(AG94,AG101,AG104:AG106,AG113,AG114)","v":16942315},0.16680684716378003,0.63331796479536739]
[{"$f":"IF(SUM(COUNTIF(I94:AI94,\"<>0\")-COUNTBLANK(I94:AI94))<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I95+I98","v":5736231},{"$f":"+J95+J98","v":5736498},{"$f":"+L94-J94","v":-267},{"$f":"+L95+L98","v":5736231},{"$f":"+M95+M98","v":5698629},{"$f":"+N95+N98","v":5451434},{"$f":"+O95+O98","v":5373826},{"$f":"+Q94-O94","v":484553},{"$f":"+Q95+Q98","v":5858379},{"$f":"+R95+R98","v":5373695},{"$f":"+S95+S98","v":5777034},{"$f":"+T95+T98","v":5858379},{"$f":"+V94-T94","v":-81345},{"$f":"+V95+V98","v":5777034},{"$f":"+W95+W98","v":5858379},{"$f":"+X95+X98","v":6223394},{"$f":"+Y95+Y98","v":6223417},{"$f":"+AA94-Y94","v":-23},{"$f":"+AA95+AA98","v":6223394},{"$f":"+AB95+AB98","v":6223417},0.99853489461164402,0.99836151244474414,{"$f":"+AE95+AE98","v":8129347},{"$f":"+AF95+AF98","v":8144747},{"$f":"+AG95+AG98","v":8273489},9.956252687636824E-2,0.33570333055211565]
[0,null,null,null,null,"Provinces",null,null,{"$f":"SUM(I96:I97)","v":0},{"$f":"SUM(J96:J97)","v":0},0,{"$f":"SUM(L96:L97)","v":0},{"$f":"SUM(M96:M97)","v":0},{"$f":"SUM(N96:N97)","v":0},{"$f":"SUM(O96:O97)","v":0},0,{"$f":"SUM(Q96:Q97)","v":0},{"$f":"SUM(R96:R97)","v":0},{"$f":"SUM(S96:S97)","v":0},{"$f":"SUM(T96:T97)","v":0},0,{"$f":"SUM(V96:V97)","v":0},{"$f":"SUM(W96:W97)","v":0},{"$f":"SUM(X96:X97)","v":0},{"$f":"SUM(Y96:Y97)","v":0},0,{"$f":"SUM(AA96:AA97)","v":0},{"$f":"SUM(AB96:AB97)","v":0},0,0,{"$f":"SUM(AE96:AE97)","v":0},{"$f":"SUM(AF96:AF97)","v":0},{"$f":"SUM(AG96:AG97)","v":0},0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"+'[7]Expend Trends'!N93","v":0},{"$f":"+'[7]Expend Trends'!O93","v":0},0,{"$f":"+'[7]Expend Trends'!Q93","v":0},{"$f":"Summary!I113","v":0},{"$f":"+'[7]Expend Trends'!S93","v":0},{"$f":"+'[7]Expend Trends'!T93","v":0},0,{"$f":"+'[7]Expend Trends'!V93","v":0},{"$f":"+Summary!J113","v":0},{"$f":"+'[7]Expend Trends'!X93","v":0},{"$f":"+Summary!K113","v":0},0,{"$f":"+'[7]Expend Trends'!AA93","v":0},{"$f":"+Summary!L113","v":0},{"$f":"Summary!$M113","v":0},{"$f":"+Summary!R113","v":0},0,{"$f":"+'[7]Expend Trends'!AE93","v":0},{"$f":"+Summary!T113","v":0},0,0,{"$f":"+Summary!AB113","v":0},{"$f":"+Summary!AK113","v":0},{"$f":"+Summary!AT113","v":0},0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+'[7]Expend Trends'!N94","v":0},{"$f":"+'[7]Expend Trends'!O94","v":0},0,{"$f":"+'[7]Expend Trends'!Q94","v":0},{"$f":"Summary!I114","v":0},{"$f":"+'[7]Expend Trends'!S94","v":0},{"$f":"+'[7]Expend Trends'!T94","v":0},0,{"$f":"+'[7]Expend Trends'!V94","v":0},{"$f":"+Summary!J114","v":0},{"$f":"+'[7]Expend Trends'!X94","v":0},{"$f":"+Summary!K114","v":0},0,{"$f":"+'[7]Expend Trends'!AA94","v":0},{"$f":"+Summary!L114","v":0},{"$f":"Summary!$M114","v":0},{"$f":"+Summary!R114","v":0},0,{"$f":"+'[7]Expend Trends'!AE94","v":0},{"$f":"+Summary!T114","v":0},0,0,{"$f":"+Summary!AB114","v":0},{"$f":"+Summary!AK114","v":0},{"$f":"+Summary!AT114","v":0},0,0]
[1,null,null,null,null,"Municipalities",null,null,{"$f":"SUM(I99:I100)","v":5736231},{"$f":"SUM(J99:J100)","v":5736498},-267,{"$f":"SUM(L99:L100)","v":5736231},{"$f":"SUM(M99:M100)","v":5698629},{"$f":"SUM(N99:N100)","v":5451434},{"$f":"SUM(O99:O100)","v":5373826},484553,{"$f":"SUM(Q99:Q100)","v":5858379},{"$f":"SUM(R99:R100)","v":5373695},{"$f":"SUM(S99:S100)","v":5777034},{"$f":"SUM(T99:T100)","v":5858379},-81345,{"$f":"SUM(V99:V100)","v":5777034},{"$f":"SUM(W99:W100)","v":5858379},{"$f":"SUM(X99:X100)","v":6223394},{"$f":"SUM(Y99:Y100)","v":6223417},-23,{"$f":"SUM(AA99:AA100)","v":6223394},{"$f":"SUM(AB99:AB100)","v":6223417},0.99853489461164402,0.99836151244474414,{"$f":"SUM(AE99:AE100)","v":8129347},{"$f":"SUM(AF99:AF100)","v":8144747},{"$f":"SUM(AG99:AG100)","v":8273489},9.956252687636824E-2,0.33570333055211565]
[1,null,null,null,null,"Municipal bank accounts",null,null,{"$f":"+'[7]Expend Trends'!N96","v":5736231},{"$f":"+'[7]Expend Trends'!O96","v":5736498},-267,{"$f":"+'[7]Expend Trends'!Q96","v":5736231},{"$f":"Summary!I116","v":5698629},{"$f":"+'[7]Expend Trends'!S96","v":5451434},{"$f":"+'[7]Expend Trends'!T96","v":5373826},484553,{"$f":"+'[7]Expend Trends'!V96","v":5858379},{"$f":"+Summary!J116","v":5373695},{"$f":"+'[7]Expend Trends'!X96","v":5777034},{"$f":"+Summary!K116","v":5858379},-81345,{"$f":"+'[7]Expend Trends'!AA96","v":5777034},{"$f":"+Summary!L116","v":5858379},{"$f":"Summary!$M116","v":6223394},{"$f":"+Summary!R116","v":6223417},-23,{"$f":"+'[7]Expend Trends'!AE96","v":6223394},{"$f":"+Summary!T116","v":6223417},0.99853489461164402,0.99836151244474414,{"$f":"+Summary!AB116","v":8129347},{"$f":"+Summary!AK116","v":8144747},{"$f":"+Summary!AT116","v":8273489},9.956252687636824E-2,0.33570333055211565]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+'[7]Expend Trends'!N97","v":0},{"$f":"+'[7]Expend Trends'!O97","v":0},0,{"$f":"+'[7]Expend Trends'!Q97","v":0},{"$f":"Summary!I117","v":0},{"$f":"+'[7]Expend Trends'!S97","v":0},{"$f":"+'[7]Expend Trends'!T97","v":0},0,{"$f":"+'[7]Expend Trends'!V97","v":0},{"$f":"+Summary!J117","v":0},{"$f":"+'[7]Expend Trends'!X97","v":0},{"$f":"+Summary!K117","v":0},0,{"$f":"+'[7]Expend Trends'!AA97","v":0},{"$f":"+Summary!L117","v":0},{"$f":"Summary!$M117","v":0},{"$f":"+Summary!R117","v":0},0,{"$f":"+'[7]Expend Trends'!AE97","v":0},{"$f":"+Summary!T117","v":0},0,0,{"$f":"+Summary!AB117","v":0},{"$f":"+Summary!AK117","v":0},{"$f":"+Summary!AT117","v":0},0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I102:I103)","v":2370022},{"$f":"SUM(J102:J103)","v":2370022},0,{"$f":"SUM(L102:L103)","v":2370022},{"$f":"SUM(M102:M103)","v":2370029},{"$f":"SUM(N102:N103)","v":2450476},{"$f":"SUM(O102:O103)","v":2382047},-6192,{"$f":"SUM(Q102:Q103)","v":2375855},{"$f":"SUM(R102:R103)","v":2382047},{"$f":"SUM(S102:S103)","v":2375855},{"$f":"SUM(T102:T103)","v":2375855},0,{"$f":"SUM(V102:V103)","v":2375855},{"$f":"SUM(W102:W103)","v":2375855},{"$f":"SUM(X102:X103)","v":2612130},{"$f":"SUM(Y102:Y103)","v":2612130},0,{"$f":"SUM(AA102:AA103)","v":2612130},{"$f":"SUM(AB102:AB103)","v":2612130},0.99302420160181748,1.0000007186818471,{"$f":"SUM(AE102:AE103)","v":3376090},{"$f":"SUM(AF102:AF103)","v":4322527},{"$f":"SUM(AG102:AG103)","v":6284642},0.33997054580447084,0.18105122872535645]
[0,null,null,null,null,"Social security funds",null,null,{"$f":"+'[7]Expend Trends'!N99","v":0},{"$f":"+'[7]Expend Trends'!O99","v":0},0,{"$f":"+'[7]Expend Trends'!Q99","v":0},{"$f":"Summary!I119","v":0},{"$f":"+'[7]Expend Trends'!S99","v":0},{"$f":"+'[7]Expend Trends'!T99","v":0},0,{"$f":"+'[7]Expend Trends'!V99","v":0},{"$f":"+Summary!J119","v":0},{"$f":"+'[7]Expend Trends'!X99","v":0},{"$f":"+Summary!K119","v":0},0,{"$f":"+'[7]Expend Trends'!AA99","v":0},{"$f":"+Summary!L119","v":0},{"$f":"Summary!$M119","v":0},{"$f":"+Summary!R119","v":0},0,{"$f":"+'[7]Expend Trends'!AE99","v":0},{"$f":"+Summary!T119","v":0},0,0,{"$f":"+Summary!AB119","v":0},{"$f":"+Summary!AK119","v":0},{"$f":"+Summary!AT119","v":0},0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"+'[7]Expend Trends'!N100","v":2370022},{"$f":"+'[7]Expend Trends'!O100","v":2370022},0,{"$f":"+'[7]Expend Trends'!Q100","v":2370022},{"$f":"Summary!I120","v":2370029},{"$f":"+'[7]Expend Trends'!S100","v":2450476},{"$f":"+'[7]Expend Trends'!T100","v":2382047},-6192,{"$f":"+'[7]Expend Trends'!V100","v":2375855},{"$f":"+Summary!J120","v":2382047},{"$f":"+'[7]Expend Trends'!X100","v":2375855},{"$f":"+Summary!K120","v":2375855},0,{"$f":"+'[7]Expend Trends'!AA100","v":2375855},{"$f":"+Summary!L120","v":2375855},{"$f":"Summary!$M120","v":2612130},{"$f":"+Summary!R120","v":2612130},0,{"$f":"+'[7]Expend Trends'!AE100","v":2612130},{"$f":"+Summary!T120","v":2612130},0.99302420160181748,1.0000007186818471,{"$f":"+Summary!AB120","v":3376090},{"$f":"+Summary!AK120","v":4322527},{"$f":"+Summary!AT120","v":6284642},0.33997054580447084,0.18105122872535645]
[{"$f":"IF(SUM(COUNTIF(I104:AI104,\"<>0\")-COUNTBLANK(I104:AI104))<>0,1,0)","v":0},null,null,null,null,"Higher education institutions",null,null,{"$f":"+'[7]Expend Trends'!N101","v":0},{"$f":"+'[7]Expend Trends'!O101","v":0},0,{"$f":"+'[7]Expend Trends'!Q101","v":0},{"$f":"Summary!I121","v":0},{"$f":"+'[7]Expend Trends'!S101","v":0},{"$f":"+'[7]Expend Trends'!T101","v":0},0,{"$f":"+'[7]Expend Trends'!V101","v":0},{"$f":"+Summary!J121","v":0},{"$f":"+'[7]Expend Trends'!X101","v":0},{"$f":"+Summary!K121","v":0},0,{"$f":"+'[7]Expend Trends'!AA101","v":0},{"$f":"+Summary!L121","v":0},{"$f":"Summary!$M121","v":0},{"$f":"+Summary!R121","v":0},0,{"$f":"+'[7]Expend Trends'!AE101","v":0},{"$f":"+Summary!T121","v":0},0,0,{"$f":"+Summary!AB121","v":0},{"$f":"+Summary!AK121","v":0},{"$f":"+Summary!AT121","v":0},0,0]
[1,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"+'[7]Expend Trends'!N102","v":220927},{"$f":"+'[7]Expend Trends'!O102","v":227020},-6093,{"$f":"+'[7]Expend Trends'!Q102","v":220927},{"$f":"Summary!I122","v":227051},{"$f":"+'[7]Expend Trends'!S102","v":236379},{"$f":"+'[7]Expend Trends'!T102","v":237664},5660,{"$f":"+'[7]Expend Trends'!V102","v":243324},{"$f":"+Summary!J122","v":237458},{"$f":"+'[7]Expend Trends'!X102","v":243324},{"$f":"+Summary!K122","v":243324},0,{"$f":"+'[7]Expend Trends'!AA102","v":243324},{"$f":"+Summary!L122","v":243324},{"$f":"Summary!$M122","v":250978},{"$f":"+Summary!R122","v":250978},0,{"$f":"+'[7]Expend Trends'!AE102","v":250978},{"$f":"+Summary!T122","v":250978},1.0075692932383922,0.99981751558416909,{"$f":"+Summary!AB122","v":256985},{"$f":"+Summary!AK122","v":268525},{"$f":"+Summary!AT122","v":280555},3.7832945287010755E-2,1.1532054715049884E-2]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I107+I110","v":782891},{"$f":"+J107+J110","v":782891},0,{"$f":"+L107+L110","v":782891},{"$f":"+M107+M110","v":782891},{"$f":"+N107+N110","v":809312},{"$f":"+O107+O110","v":809312},93657,{"$f":"+Q107+Q110","v":902969},{"$f":"+R107+R110","v":809312},{"$f":"+S107+S110","v":790969},{"$f":"+T107+T110","v":902969},-112000,{"$f":"+V107+V110","v":790969},{"$f":"+W107+W110","v":902969},{"$f":"+X107+X110","v":1413686},{"$f":"+Y107+Y110","v":1543686},-130000,{"$f":"+AA107+AA110","v":1413686},{"$f":"+AB107+AB110","v":1543686},1.0637369108878973,1,{"$f":"+AE107+AE110","v":3032960},{"$f":"+AF107+AF110","v":2852278},{"$f":"+AG107+AG110","v":2072177},0.10311966787277083,0.10365445548120102]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"SUM(I108:I109)","v":782891},{"$f":"SUM(J108:J109)","v":782891},0,{"$f":"SUM(L108:L109)","v":782891},{"$f":"SUM(M108:M109)","v":782891},{"$f":"SUM(N108:N109)","v":809312},{"$f":"SUM(O108:O109)","v":809312},93657,{"$f":"SUM(Q108:Q109)","v":902969},{"$f":"SUM(R108:R109)","v":809312},{"$f":"SUM(S108:S109)","v":790969},{"$f":"SUM(T108:T109)","v":902969},-112000,{"$f":"SUM(V108:V109)","v":790969},{"$f":"SUM(W108:W109)","v":902969},{"$f":"SUM(X108:X109)","v":1413686},{"$f":"SUM(Y108:Y109)","v":1543686},-130000,{"$f":"SUM(AA108:AA109)","v":1413686},{"$f":"SUM(AB108:AB109)","v":1543686},1.0637369108878973,1,{"$f":"SUM(AE108:AE109)","v":3032960},{"$f":"SUM(AF108:AF109)","v":2852278},{"$f":"SUM(AG108:AG109)","v":2072177},0.10311966787277083,0.10365445548120102]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"+'[7]Expend Trends'!N105","v":0},{"$f":"+'[7]Expend Trends'!O105","v":0},0,{"$f":"+'[7]Expend Trends'!Q105","v":0},{"$f":"Summary!I125","v":0},{"$f":"+'[7]Expend Trends'!S105","v":0},{"$f":"+'[7]Expend Trends'!T105","v":0},0,{"$f":"+'[7]Expend Trends'!V105","v":0},{"$f":"+Summary!J125","v":0},{"$f":"+'[7]Expend Trends'!X105","v":0},{"$f":"+Summary!K125","v":0},0,{"$f":"+'[7]Expend Trends'!AA105","v":0},{"$f":"+Summary!L125","v":0},{"$f":"Summary!$M125","v":0},{"$f":"+Summary!R125","v":0},0,{"$f":"+'[7]Expend Trends'!AE105","v":0},{"$f":"+Summary!T125","v":0},0,0,{"$f":"+Summary!AB125","v":0},{"$f":"+Summary!AK125","v":0},{"$f":"+Summary!AT125","v":0},0,0]
[1,null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"+'[7]Expend Trends'!N106","v":782891},{"$f":"+'[7]Expend Trends'!O106","v":782891},0,{"$f":"+'[7]Expend Trends'!Q106","v":782891},{"$f":"Summary!I126","v":782891},{"$f":"+'[7]Expend Trends'!S106","v":809312},{"$f":"+'[7]Expend Trends'!T106","v":809312},93657,{"$f":"+'[7]Expend Trends'!V106","v":902969},{"$f":"+Summary!J126","v":809312},{"$f":"+'[7]Expend Trends'!X106","v":790969},{"$f":"+Summary!K126","v":902969},-112000,{"$f":"+'[7]Expend Trends'!AA106","v":790969},{"$f":"+Summary!L126","v":902969},{"$f":"Summary!$M126","v":1413686},{"$f":"+Summary!R126","v":1543686},-130000,{"$f":"+'[7]Expend Trends'!AE106","v":1413686},{"$f":"+Summary!T126","v":1543686},1.0637369108878973,1,{"$f":"+Summary!AB126","v":3032960},{"$f":"+Summary!AK126","v":2852278},{"$f":"+Summary!AT126","v":2072177},0.10311966787277083,0.10365445548120102]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"SUM(I111:I112)","v":0},{"$f":"SUM(J111:J112)","v":0},0,{"$f":"SUM(L111:L112)","v":0},{"$f":"SUM(M111:M112)","v":0},{"$f":"SUM(N111:N112)","v":0},{"$f":"SUM(O111:O112)","v":0},0,{"$f":"SUM(Q111:Q112)","v":0},{"$f":"SUM(R111:R112)","v":0},{"$f":"SUM(S111:S112)","v":0},{"$f":"SUM(T111:T112)","v":0},0,{"$f":"SUM(V111:V112)","v":0},{"$f":"SUM(W111:W112)","v":0},{"$f":"SUM(X111:X112)","v":0},{"$f":"SUM(Y111:Y112)","v":0},0,{"$f":"SUM(AA111:AA112)","v":0},{"$f":"SUM(AB111:AB112)","v":0},0,0,{"$f":"SUM(AE111:AE112)","v":0},{"$f":"SUM(AF111:AF112)","v":0},{"$f":"SUM(AG111:AG112)","v":0},0,0]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+'[7]Expend Trends'!N108","v":0},{"$f":"+'[7]Expend Trends'!O108","v":0},0,{"$f":"+'[7]Expend Trends'!Q108","v":0},{"$f":"Summary!I128","v":0},{"$f":"+'[7]Expend Trends'!S108","v":0},{"$f":"+'[7]Expend Trends'!T108","v":0},0,{"$f":"+'[7]Expend Trends'!V108","v":0},{"$f":"+Summary!J128","v":0},{"$f":"+'[7]Expend Trends'!X108","v":0},{"$f":"+Summary!K128","v":0},0,{"$f":"+'[7]Expend Trends'!AA108","v":0},{"$f":"+Summary!L128","v":0},{"$f":"Summary!$M128","v":0},{"$f":"+Summary!R128","v":0},0,{"$f":"+'[7]Expend Trends'!AE108","v":0},{"$f":"+Summary!T128","v":0},0,0,{"$f":"+Summary!AB128","v":0},{"$f":"+Summary!AK128","v":0},{"$f":"+Summary!AT128","v":0},0,0]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"+'[7]Expend Trends'!N109","v":0},{"$f":"+'[7]Expend Trends'!O109","v":0},0,{"$f":"+'[7]Expend Trends'!Q109","v":0},{"$f":"Summary!I129","v":0},{"$f":"+'[7]Expend Trends'!S109","v":0},{"$f":"+'[7]Expend Trends'!T109","v":0},0,{"$f":"+'[7]Expend Trends'!V109","v":0},{"$f":"+Summary!J129","v":0},{"$f":"+'[7]Expend Trends'!X109","v":0},{"$f":"+Summary!K129","v":0},0,{"$f":"+'[7]Expend Trends'!AA109","v":0},{"$f":"+Summary!L129","v":0},{"$f":"Summary!$M129","v":0},{"$f":"+Summary!R129","v":0},0,{"$f":"+'[7]Expend Trends'!AE109","v":0},{"$f":"+Summary!T129","v":0},0,0,{"$f":"+Summary!AB129","v":0},{"$f":"+Summary!AK129","v":0},{"$f":"+Summary!AT129","v":0},0,0]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"+'[7]Expend Trends'!N110","v":297},{"$f":"+'[7]Expend Trends'!O110","v":2899},-2602,{"$f":"+'[7]Expend Trends'!Q110","v":297},{"$f":"Summary!I130","v":2635},{"$f":"+'[7]Expend Trends'!S110","v":1630},{"$f":"+'[7]Expend Trends'!T110","v":1630},-1130,{"$f":"+'[7]Expend Trends'!V110","v":500},{"$f":"+Summary!J130","v":834},{"$f":"+'[7]Expend Trends'!X110","v":1322},{"$f":"+Summary!K130","v":1322},0,{"$f":"+'[7]Expend Trends'!AA110","v":1322},{"$f":"+Summary!L130","v":1322},{"$f":"Summary!$M130","v":1142},{"$f":"+Summary!R130","v":1592},-450,{"$f":"+'[7]Expend Trends'!AE110","v":1142},{"$f":"+Summary!T130","v":1592},1.4536552038260078,0.8575843074029289,{"$f":"+Summary!AB130","v":1316},{"$f":"+Summary!AK130","v":1535},{"$f":"+Summary!AT130","v":1438},-3.334402238304035E-2,6.4160127619414123E-5]
[1,null,null,null,null,"Households",null,null,{"$f":"SUM(I115:I116)","v":24613},{"$f":"SUM(J115:J116)","v":30186},-5573,{"$f":"SUM(L115:L116)","v":24613},{"$f":"SUM(M115:M116)","v":35419},{"$f":"SUM(N115:N116)","v":24908},{"$f":"SUM(O115:O116)","v":27873},{"$f":"+Q114-O114","v":851},{"$f":"SUM(Q115:Q116)","v":28724},{"$f":"SUM(R115:R116)","v":47001},{"$f":"SUM(S115:S116)","v":25635},{"$f":"SUM(T115:T116)","v":27902},{"$f":"+V114-T114","v":-2267},{"$f":"SUM(V115:V116)","v":25635},{"$f":"SUM(W115:W116)","v":27902},{"$f":"SUM(X115:X116)","v":26785},{"$f":"SUM(Y115:Y116)","v":33565},{"$f":"+AA114-Y114","v":-6780},{"$f":"SUM(AA115:AA116)","v":26785},{"$f":"SUM(AB115:AB116)","v":33565},{"$f":"IFERROR((M114+R114+W114+AB114)/(I114+N114+S114+X114),0)","v":1.4114733031851758},{"$f":"IFERROR((M114+R114+W114+AB114)/(J114+O114+T114+Y114),0)","v":1.2038133962485149},{"$f":"SUM(AE115:AE116)","v":27965},{"$f":"SUM(AF115:AF116)","v":28783},{"$f":"SUM(AG115:AG116)","v":30014},{"$f":"IFERROR(((AG114/Y114)^(1/3)-1),0)","v":-3.6587207105933772E-2},{"$f":"IFERROR((AB114+AE114+AF114+AG114)/($AB$131+$AE$131+$AF$131+$AG$131),0)","v":1.3127351940250371E-3}]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+'[7]Expend Trends'!N112","v":5151},{"$f":"+'[7]Expend Trends'!O112","v":10926},-5775,{"$f":"+'[7]Expend Trends'!Q112","v":5151},{"$f":"Summary!I132","v":15552},{"$f":"+'[7]Expend Trends'!S112","v":4401},{"$f":"+'[7]Expend Trends'!T112","v":10638},{"$f":"+Q115-O115","v":-3671},{"$f":"+'[7]Expend Trends'!V112","v":6967},{"$f":"+Summary!J132","v":11370},{"$f":"+'[7]Expend Trends'!X112","v":4001},{"$f":"+Summary!K132","v":6145},{"$f":"+V115-T115","v":-1512},{"$f":"+'[7]Expend Trends'!AA112","v":4633},{"$f":"+Summary!L132","v":6145},{"$f":"Summary!$M132","v":4663},{"$f":"+Summary!R132","v":11443},{"$f":"+AA115-Y115","v":-6780},{"$f":"+'[7]Expend Trends'!AE112","v":4663},{"$f":"+Summary!T132","v":11443},2.4434563021519544,1.1368512464241929,{"$f":"+Summary!AB132","v":4708},{"$f":"+Summary!AK132","v":4499},{"$f":"+Summary!AT132","v":5001},-0.24112137770497011,2.7984550817303038E-4]
[1,null,null,null,null,"Other transfers to households",null,null,{"$f":"+'[7]Expend Trends'!N113","v":19462},{"$f":"+'[7]Expend Trends'!O113","v":19260},202,{"$f":"+'[7]Expend Trends'!Q113","v":19462},{"$f":"Summary!I133","v":19867},{"$f":"+'[7]Expend Trends'!S113","v":20507},{"$f":"+'[7]Expend Trends'!T113","v":17235},4522,{"$f":"+'[7]Expend Trends'!V113","v":21757},{"$f":"+Summary!J133","v":35631},{"$f":"+'[7]Expend Trends'!X113","v":21634},{"$f":"+Summary!K133","v":21757},-755,{"$f":"+'[7]Expend Trends'!AA113","v":21002},{"$f":"+Summary!L133","v":21757},{"$f":"Summary!$M133","v":22122},{"$f":"+Summary!R133","v":22122},0,{"$f":"+'[7]Expend Trends'!AE113","v":22122},{"$f":"+Summary!T133","v":22122},1.1869453568229322,1.2364321795605544,{"$f":"+Summary!AB133","v":23257},{"$f":"+Summary!AK133","v":24284},{"$f":"+Summary!AT133","v":25013},4.1790673239782139E-2,1.0328896858520066E-3]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUM(I118,I121,I124:I128)","v":3843335},{"$f":"SUM(J118,J121,J124:J128)","v":3830942},{"$f":"SUM(K118,K121,K124:K128)","v":12393},{"$f":"SUM(L118,L121,L124:L128)","v":3843335},2394699,4606362,4249932,-43869,4206063,2192996,4199526,{"$f":"SUM(T118,T121,T124:T128)","v":4206063},-6537,{"$f":"SUM(V118,V121,V124:V128)","v":4199526},4206063,4404253,4156941,247312,4404253,4156941,0.75941696578457085,0.7875696353378443,{"$f":"SUM(AE118,AE121,AE124:AE128)","v":4613803},{"$f":"SUM(AF118,AF121,AF124:AF128)","v":4810982},{"$f":"SUM(AG118,AG121,AG124:AG128)","v":5025399},6.5284389077055138E-2,0.20299872719442119]
[{"$f":"IF(SUM(COUNTIF(I118:AI118,\"<>0\")-COUNTBLANK(I118:AI118))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I119:I120)","v":3721442},{"$f":"SUM(J119:J120)","v":3698592},{"$f":"+L118-J118","v":22850},{"$f":"SUM(L119:L120)","v":3721442},{"$f":"SUM(M119:M120)","v":2317777},{"$f":"SUM(N119:N120)","v":4467639},{"$f":"SUM(O119:O120)","v":4109750},{"$f":"+Q118-O118","v":-64228},{"$f":"SUM(Q119:Q120)","v":4045522},{"$f":"SUM(R119:R120)","v":2063571},{"$f":"SUM(S119:S120)","v":4035522},{"$f":"SUM(T119:T120)","v":4045522},{"$f":"+V118-T118","v":-10000},{"$f":"SUM(V119:V120)","v":4035522},{"$f":"SUM(W119:W120)","v":4045522},{"$f":"SUM(X119:X120)","v":4258668},{"$f":"SUM(Y119:Y120)","v":3956929},{"$f":"+AA118-Y118","v":301739},{"$f":"SUM(AA119:AA120)","v":4258668},{"$f":"SUM(AB119:AB120)","v":3956929},0.75129499478592565,0.78324970796847448,{"$f":"SUM(AE119:AE120)","v":4440659},{"$f":"SUM(AF119:AF120)","v":4644645},{"$f":"SUM(AG119:AG120)","v":4852725},7.0391063020063482E-2,0.19522917684476376]
[1,null,null,null,null,"Buildings",null,null,{"$f":"+'[7]Expend Trends'!N116","v":7834},{"$f":"+'[7]Expend Trends'!O116","v":0},7834,{"$f":"+'[7]Expend Trends'!Q116","v":7834},{"$f":"Summary!I136","v":210424},{"$f":"+'[7]Expend Trends'!S116","v":8265},{"$f":"+'[7]Expend Trends'!T116","v":38090},22196,{"$f":"+'[7]Expend Trends'!V116","v":60286},{"$f":"+Summary!J136","v":38090},{"$f":"+'[7]Expend Trends'!X116","v":0},{"$f":"+Summary!K136","v":60286},-60286,{"$f":"+'[7]Expend Trends'!AA116","v":0},{"$f":"+Summary!L136","v":60286},{"$f":"Summary!$M136","v":0},{"$f":"+Summary!R136","v":392554},-392554,{"$f":"+'[7]Expend Trends'!AE116","v":0},{"$f":"+Summary!T136","v":392554},43.565066153177213,1.4286232253070703,{"$f":"+Summary!AB136","v":0},{"$f":"+Summary!AK136","v":0},{"$f":"+Summary!AT136","v":0},-1,4.2826585168358258E-3]
[1,null,null,null,null,"Other fixed structures",null,null,{"$f":"+'[7]Expend Trends'!N117","v":3713608},{"$f":"+'[7]Expend Trends'!O117","v":3698592},15016,{"$f":"+'[7]Expend Trends'!Q117","v":3713608},{"$f":"Summary!I137","v":2107353},{"$f":"+'[7]Expend Trends'!S117","v":4459374},{"$f":"+'[7]Expend Trends'!T117","v":4071660},-86424,{"$f":"+'[7]Expend Trends'!V117","v":3985236},{"$f":"+Summary!J137","v":2025481},{"$f":"+'[7]Expend Trends'!X117","v":4035522},{"$f":"+Summary!K137","v":3985236},50286,{"$f":"+'[7]Expend Trends'!AA117","v":4035522},{"$f":"+Summary!L137","v":3985236},{"$f":"Summary!$M137","v":4258668},{"$f":"+Summary!R137","v":3564375},694293,{"$f":"+'[7]Expend Trends'!AE117","v":4258668},{"$f":"+Summary!T137","v":3564375},0.70943845124105098,0.76256850338674698,{"$f":"+Summary!AB137","v":4440659},{"$f":"+Summary!AK137","v":4644645},{"$f":"+Summary!AT137","v":4852725},0.10832576846319886,0.19094651832792794]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"SUM(I122:I123)","v":92356},{"$f":"SUM(J122:J123)","v":98908},-6552,{"$f":"SUM(L122:L123)","v":92356},{"$f":"SUM(M122:M123)","v":47583},{"$f":"SUM(N122:N123)","v":99308},{"$f":"SUM(O122:O123)","v":98748},18546,{"$f":"SUM(Q122:Q123)","v":117294},{"$f":"SUM(R122:R123)","v":91672},{"$f":"SUM(S122:S123)","v":120630},{"$f":"SUM(T122:T123)","v":117294},3336,{"$f":"SUM(V122:V123)","v":120630},{"$f":"SUM(W122:W123)","v":117294},{"$f":"SUM(X122:X123)","v":99202},{"$f":"SUM(Y122:Y123)","v":148447},-49245,{"$f":"SUM(AA122:AA123)","v":99202},{"$f":"SUM(AB122:AB123)","v":148447},0.98420397768143553,0.87397199377639478,{"$f":"SUM(AE122:AE123)","v":124144},{"$f":"SUM(AF122:AF123)","v":116425},{"$f":"SUM(AG122:AG123)","v":122660},-6.1623380587404797E-2,5.5822474850860974E-3]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+'[7]Expend Trends'!N119","v":20809},{"$f":"+'[7]Expend Trends'!O119","v":21498},-689,{"$f":"+'[7]Expend Trends'!Q119","v":20809},{"$f":"Summary!I139","v":14545},{"$f":"+'[7]Expend Trends'!S119","v":21406},{"$f":"+'[7]Expend Trends'!T119","v":48841},-33465,{"$f":"+'[7]Expend Trends'!V119","v":15376},{"$f":"+Summary!J139","v":61064},{"$f":"+'[7]Expend Trends'!X119","v":21854},{"$f":"+Summary!K139","v":15376},6478,{"$f":"+'[7]Expend Trends'!AA119","v":21854},{"$f":"+Summary!L139","v":15376},{"$f":"Summary!$M139","v":15637},{"$f":"+Summary!R139","v":5856},9781,{"$f":"+'[7]Expend Trends'!AE119","v":15637},{"$f":"+Summary!T139","v":5856},1.214977542468572,1.0575509713774012,{"$f":"+Summary!AB139","v":10725},{"$f":"+Summary!AK139","v":17858},{"$f":"+Summary!AT139","v":19564},0.49492313181215297,5.8915819959721495E-4]
[1,null,null,null,null,"Other machinery and equipment",null,null,{"$f":"+'[7]Expend Trends'!N120","v":71547},{"$f":"+'[7]Expend Trends'!O120","v":77410},-5863,{"$f":"+'[7]Expend Trends'!Q120","v":71547},{"$f":"Summary!I140","v":33038},{"$f":"+'[7]Expend Trends'!S120","v":77902},{"$f":"+'[7]Expend Trends'!T120","v":49907},52011,{"$f":"+'[7]Expend Trends'!V120","v":101918},{"$f":"+Summary!J140","v":30608},{"$f":"+'[7]Expend Trends'!X120","v":98776},{"$f":"+Summary!K140","v":101918},-3142,{"$f":"+'[7]Expend Trends'!AA120","v":98776},{"$f":"+Summary!L140","v":101918},{"$f":"Summary!$M140","v":83565},{"$f":"+Summary!R140","v":142591},-59026,{"$f":"+'[7]Expend Trends'!AE120","v":83565},{"$f":"+Summary!T140","v":142591},0.92876518279634712,0.82876130232958423,{"$f":"+Summary!AB140","v":113419},{"$f":"+Summary!AK140","v":98567},{"$f":"+Summary!AT140","v":103096},-0.10246808539125973,4.9930892854888826E-3]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"+'[7]Expend Trends'!N121","v":0},{"$f":"+'[7]Expend Trends'!O121","v":0},0,{"$f":"+'[7]Expend Trends'!Q121","v":0},{"$f":"Summary!I141","v":0},{"$f":"+'[7]Expend Trends'!S121","v":0},{"$f":"+'[7]Expend Trends'!T121","v":0},0,{"$f":"+'[7]Expend Trends'!V121","v":0},{"$f":"+Summary!J141","v":0},{"$f":"+'[7]Expend Trends'!X121","v":0},{"$f":"+Summary!K141","v":0},0,{"$f":"+'[7]Expend Trends'!AA121","v":0},{"$f":"+Summary!L141","v":0},{"$f":"Summary!$M141","v":0},{"$f":"+Summary!R141","v":0},0,{"$f":"+'[7]Expend Trends'!AE121","v":0},{"$f":"+Summary!T141","v":0},0,0,{"$f":"+Summary!AB141","v":0},{"$f":"+Summary!AK141","v":0},{"$f":"+Summary!AT141","v":0},0,0]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"+'[7]Expend Trends'!N122","v":0},{"$f":"+'[7]Expend Trends'!O122","v":0},0,{"$f":"+'[7]Expend Trends'!Q122","v":0},{"$f":"Summary!I142","v":0},{"$f":"+'[7]Expend Trends'!S122","v":0},{"$f":"+'[7]Expend Trends'!T122","v":0},0,{"$f":"+'[7]Expend Trends'!V122","v":0},{"$f":"+Summary!J142","v":0},{"$f":"+'[7]Expend Trends'!X122","v":0},{"$f":"+Summary!K142","v":0},0,{"$f":"+'[7]Expend Trends'!AA122","v":0},{"$f":"+Summary!L142","v":0},{"$f":"Summary!$M142","v":0},{"$f":"+Summary!R142","v":0},0,{"$f":"+'[7]Expend Trends'!AE122","v":0},{"$f":"+Summary!T142","v":0},0,0,{"$f":"+Summary!AB142","v":0},{"$f":"+Summary!AK142","v":0},{"$f":"+Summary!AT142","v":0},0,0]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+'[7]Expend Trends'!N123","v":0},{"$f":"+'[7]Expend Trends'!O123","v":0},0,{"$f":"+'[7]Expend Trends'!Q123","v":0},{"$f":"Summary!I143","v":0},{"$f":"+'[7]Expend Trends'!S123","v":0},{"$f":"+'[7]Expend Trends'!T123","v":0},0,{"$f":"+'[7]Expend Trends'!V123","v":0},{"$f":"+Summary!J143","v":0},{"$f":"+'[7]Expend Trends'!X123","v":0},{"$f":"+Summary!K143","v":0},0,{"$f":"+'[7]Expend Trends'!AA123","v":0},{"$f":"+Summary!L143","v":0},{"$f":"Summary!$M143","v":0},{"$f":"+Summary!R143","v":0},0,{"$f":"+'[7]Expend Trends'!AE123","v":0},{"$f":"+Summary!T143","v":0},0,0,{"$f":"+Summary!AB143","v":0},{"$f":"+Summary!AK143","v":0},{"$f":"+Summary!AT143","v":0},0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"+'[7]Expend Trends'!N124","v":0},{"$f":"+'[7]Expend Trends'!O124","v":0},0,{"$f":"+'[7]Expend Trends'!Q124","v":0},{"$f":"Summary!I144","v":0},{"$f":"+'[7]Expend Trends'!S124","v":0},{"$f":"+'[7]Expend Trends'!T124","v":0},0,{"$f":"+'[7]Expend Trends'!V124","v":0},{"$f":"+Summary!J144","v":0},{"$f":"+'[7]Expend Trends'!X124","v":0},{"$f":"+Summary!K144","v":0},0,{"$f":"+'[7]Expend Trends'!AA124","v":0},{"$f":"+Summary!L144","v":0},{"$f":"Summary!$M144","v":0},{"$f":"+Summary!R144","v":0},0,{"$f":"+'[7]Expend Trends'!AE124","v":0},{"$f":"+Summary!T144","v":0},0,0,{"$f":"+Summary!AB144","v":0},{"$f":"+Summary!AK144","v":0},{"$f":"+Summary!AT144","v":0},0,0]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"+'[7]Expend Trends'!N125","v":29537},{"$f":"+'[7]Expend Trends'!O125","v":33442},-3905,{"$f":"+'[7]Expend Trends'!Q125","v":29537},{"$f":"Summary!I145","v":29339},{"$f":"+'[7]Expend Trends'!S125","v":39415},{"$f":"+'[7]Expend Trends'!T125","v":41434},1813,{"$f":"+'[7]Expend Trends'!V125","v":43247},{"$f":"+Summary!J145","v":37753},{"$f":"+'[7]Expend Trends'!X125","v":43374},{"$f":"+Summary!K145","v":43247},127,{"$f":"+'[7]Expend Trends'!AA125","v":43374},{"$f":"+Summary!L145","v":43247},{"$f":"Summary!$M145","v":46383},{"$f":"+Summary!R145","v":51565},-5182,{"$f":"+'[7]Expend Trends'!AE125","v":46383},{"$f":"+Summary!T145","v":51565},1.0201311834867588,0.95412757531469516,{"$f":"+Summary!AB145","v":49000},{"$f":"+Summary!AK145","v":49912},{"$f":"+Summary!AT145","v":50014},-1.0128419081041118E-2,2.1873028645713242E-3]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+'[7]Expend Trends'!N126","v":0},{"$f":"+'[7]Expend Trends'!O126","v":738},-738,{"$f":"+'[7]Expend Trends'!Q126","v":0},{"$f":"Summary!I146","v":738},{"$f":"+'[7]Expend Trends'!S126","v":0},{"$f":"+'[7]Expend Trends'!T126","v":0},0,{"$f":"+'[7]Expend Trends'!V126","v":0},{"$f":"+Summary!J146","v":0},{"$f":"+'[7]Expend Trends'!X126","v":0},{"$f":"+Summary!K146","v":0},0,{"$f":"+'[7]Expend Trends'!AA126","v":0},{"$f":"+Summary!L146","v":0},{"$f":"Summary!$M146","v":0},{"$f":"+Summary!R146","v":0},0,{"$f":"+'[7]Expend Trends'!AE126","v":0},{"$f":"+Summary!T146","v":0},0,1,{"$f":"+Summary!AB146","v":0},{"$f":"+Summary!AK146","v":0},{"$f":"+Summary!AT146","v":0},0,0]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"SUM(I47,I93,I117,I129)","v":16440372},{"$f":"SUM(J47,J93,J117,J129)","v":16467299},{"$f":"SUM(K47,K93,K117,K129)","v":-26927},{"$f":"SUM(L47,L93,L117,L129)","v":16440372},15217606,17216227,16994291,740766,17735057,14502613,16910080,{"$f":"SUM(T47,T93,T117,T129)","v":17735057},-824977,16910080,17735057,18539669,18555010,-15341,18539669,18555010,{"$f":"IFERROR((M131+R131+W131+AB131)/(I131+N131+S131+X131),0)","v":0.9551985875450979},{"$f":"IFERROR((M131+R131+W131+AB131)/(J131+O131+T131+Y131),0)","v":0.94636154665114269},{"$f":"SUM(AE47,AE93,AE117,AE129)","v":23025996},{"$f":"SUM(AF47,AF93,AF117,AF129)","v":24186873},{"$f":"SUM(AG47,AG93,AG117,AG129)","v":25893410},{"$f":"IFERROR(((AG131/Y131)^(1/3)-1),0)","v":0.11748752884714175},{"$f":"SUM(AI47,AI93,AI117,AI129)","v":1}]
[]
[]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I131-I42","v":0},{"$f":"J131-J42","v":0},{"$f":"K131-K42","v":1.862645149230957E-9},{"$f":"L131-L42","v":0},0,0,0,0,0,0,0,{"$f":"T131-T42","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]

{"sheet":"Significant Spending","index":23,"n_rows":1207,"n_cols":73,"rows_kept":1207,"cut":false,"hidden":true,"merged":[[10,10,10,13],[10,14,10,17],[10,18,10,21]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
["Off"]
[null,null,null,null,null,"Key deliverables / cost drivers"]
[null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,"Description","Audited outcome",null,null,"Budget","Baseline","Decrease","Increase","Revised\nBaseline","Baseline","Decrease","Increase","Revised\nBaseline","Baseline","Decrease","Increase","Revised\nBaseline"]
[]
[null,null,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&\"00\"&E14","v":"041001"},null,1,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C14,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Compensation of employees"},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2014/15]))","v":60920},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2015/16]))","v":65294},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2016/17]))","v":79444},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2017/18]))","v":88815},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2018/19]))","v":97452},null,null,{"$f":"SUM(K14:M14)","v":97452},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2019/20]))","v":104859},null,null,{"$f":"SUM(O14:Q14)","v":104859},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2020/21]))","v":112723.42499999999},null,null,{"$f":"SUM(S14:U14)","v":112723.42499999999}]
[null,null,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&\"00\"&E15","v":"041002"},null,2,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C15,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Computer services"},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2014/15]))","v":0},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2015/16]))","v":9014},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2016/17]))","v":4513},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2017/18]))","v":6393},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2018/19]))","v":6206},null,null,6206,{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2019/20]))","v":6553},null,null,6553,{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2020/21]))","v":6913.415},null,null,6913.415]
[null,null,"041003",null,3,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C16,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Travel and subsistence"},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2014/15]))","v":8072},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2015/16]))","v":15651},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2016/17]))","v":10071},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2017/18]))","v":12158},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2018/19]))","v":12724},null,null,12724,{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2019/20]))","v":13428},null,null,13428,{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2020/21]))","v":14166.539999999999},null,null,14166.539999999999]
[null,null,"041004",null,4,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C17,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"041005",null,5,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C18,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"041006",null,6,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C19,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"041007",null,7,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C20,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"041008",null,8,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C21,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"041009",null,9,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C22,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Key deliverables / cost drivers"]
["CoEIndi","ID","VoteNo","ID_Combo","Department","Key deliverable / cost driver","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[0,1,37,"037001","Arts and Culture","Social Cohesion",35349,38732,33386,44894,62259,53514,56737,59857.534999999996]
[0,2,37,"037002","Arts and Culture","Mzansi Golden Economy",108313,245473,281640,283580,288728,306122,323264,341043.51999999996]
[0,3,37,"037003","Arts and Culture","Library Services Conditional Grant",594786,1016210,1274314,1357133,1419960,1498615,1580210,1667121.5499999998]
[0,4,37,"037004","Arts and Culture","Legacy infrastructure construction and upgrades",213865,201560,153235,104879,248335,353660,284483,300129.565]
[0,5,37,"037005","Arts and Culture","Performing Arts infrastructure construction & upgrades",0,1000,23490,4635,46906,72282,26609,28072.494999999999]
[0,6,37,"037006","Arts and Culture","Heritage infrastructure construction and upgrades",136460,211649,148681,486636,211444,108701,138695,146323.22500000001]
[0,1,14,"014001","Basic Education","National school nutrition \nprogramme",5173081,5461915,5685381,6059655,6426313,6802079,7185715,7580929.3249999993]
[0,2,14,"014002","Basic Education","Education infrastructure grant",6643267,7326584,9354443,9933282,10045562,13389560,14141207,14918973.385]
[0,3,14,"014003","Basic Education","Workbooks",814972,865411,977621,994032,1048274.6845999999,1109074.6168468001,1171183,1235598.0649999999]
[0,4,14,"014004","Basic Education","School Infrastructure Backlogs grant",1403062,2542864,1622417,1099888,2594698,0,0,0]
[0,5,14,"014005","Basic Education","National Student Financial Aid Scheme",893867,947499,991084,1043611,1095792,1159348,1224271,1291605.905]
[1,1,47,"047001","Centre for Public Service Innovation","Compensation of employees",10784,11588,14169,16792,18360,19425,20902,22469.649999999998]
[0,2,47,"047002","Centre for Public Service Innovation","Audit costs: External",0,0,740,2137,2162,2262,2367,2497.1849999999999]
[0,3,47,"047003","Centre for Public Service Innovation","Operating leases",1616,2366,2277,2948,3683,4000,4332,4570.2599999999993]
[0,4,47,"047004","Centre for Public Service Innovation","Travel and subsistence",2887,2253,2516,2685,2704,2886,3037,3204.0349999999999]
[1,1,41,"041001","Civilian Secretariat for the Police Service","Compensation of employees",42929,60920,65294,79444,88815,97452,104859,112723.42499999999]
[0,2,41,"041002","Civilian Secretariat for the Police Service","Computer services",1219,0,9014,4513,6393,6206,6553,6913.415]
[0,3,41,"041003","Civilian Secretariat for the Police Service","Travel and subsistence",6114,8072,15651,10071,12158,12724,13428,14166.539999999999]
[0,1,3,"003001","Communications","Government Communication and Information System",409171,371392,365476,385256,404750,431267,460456,485781.07999999996]
[0,2,3,"003002","Communications","Independent Communications Authority of South Africa",390661,376221,393619,373071,430383,455345,480845,507291.47499999998]
[0,3,3,"003003","Communications","Brand South Africa",160434,167686,173160,181186,194300,205569,217081,229020.45499999999]
[0,4,3,"003004","Communications","Film and Publication Board",82675,78901,82359,86472,91684,97002,102434,108067.87]
[0,5,3,"003005","Communications","South African Broadcasting Corporation:  Broadcasting digital migration",256570,227168,172927,182093,173766,187421,199016,209961.87999999998]
[0,1,4,"004001","Cooperative Governance And Traditional Affairs","Employment programmes",1721707,1558729,2374230,3152653,3655499,3767290,3973359,4191893.7449999996]
[0,2,4,"004002","Cooperative Governance And Traditional Affairs","Municipal equitable share ",38964252,41592070,49366507,51168706,57012141,62731845,69273465,73083505.575000003]
[0,3,4,"004003","Cooperative Governance And Traditional Affairs","Municipal infrastructure grant",14224447,14745445,14955762,14914028,15891252,16787685,17733731,18709086.204999998]
[0,4,4,"004004","Cooperative Governance And Traditional Affairs","Municipal Demarcation Board",42152,44230,45793,59220,50631,53568,56568,59679.24]
[0,5,4,"004005","Cooperative Governance And Traditional Affairs","Municipal Disaster Relief Grant",170714,35532,0,269922,300281,370597,335488,353939.83999999997]
[0,6,4,"004006","Cooperative Governance And Traditional Affairs","Municipal Infrastructure Support Agency",261795,294162,304013,34889,381483,351237,370707.272,391096.17195999995]
[0,7,4,"004007","Cooperative Governance And Traditional Affairs","Provincial Disaster Relief Grant",93630,85951,35588,111545,123432,130591,137904,145488.72]
[1,1,18,"018001","Correctional Services","Compensation of employees",12190067,12611511,13189485,14821416,15776687,17034941,18333576,19708594.199999999]
[0,2,18,"018002","Correctional Services","Buildings and other fixed structures",862354,846099,857815,770829,759944,746239,788028,831369.53999999992]
[0,3,18,"018003","Correctional Services","Operating leases",1655005,1785307,1951564,2022222,1195849,1265251,1335891,1409365.0049999999]
[0,4,18,"018004","Correctional Services","Property payments",845871,920975,937252,865874,912702,965598,1017777,1073754.7349999999]
[0,5,18,"018005","Correctional Services","Agency and support/outsourced services",625071,677439,760811,646635,1519372,1603757,1705220,1799007.0999999999]
[0,6,18,"018006","Correctional Services","Inventory: Food and food supplies",349371,362983,377233,297829,405883,422878,442780,467132.89999999997]
[0,7,18,"018007","Correctional Services","Consumable supplies",285683,278699,303686,273959,233701,222107,222508,234745.93999999997]
[1,1,19,"019001","Defence And Military Veterans","Compensation of employees",21332701,23005809,24788024,27361559,26447971,27116696,29177565,31365882.375]
[0,2,19,"019002","Defence And Military Veterans","Contractors",2538811,2735529,2207794,2294237,2378323,2403480,2504531,2642280.2050000001]
[0,3,19,"019003","Defence And Military Veterans","Property payments",2506555,2151430,1465752,1919325,1131585,1244364,1293674,1364826.0699999998]
[0,4,19,"019004","Defence And Military Veterans","Special defence account",4323541,5619079,6235069,5577469,7103372,7568781,8171119,8620530.5449999999]
[0,5,19,"019005","Defence And Military Veterans","Armaments Corporation of South Africa",1131584,1096252,1021899,1025387,1296901,1375137,1418577,1496598.7349999999]
[0,1,25,"025001","Economic Development","Competition Commission",176888,198212,231045,208541,258354,281788,305576,322382.68]
[0,2,25,"025002","Economic Development","Competition Tribunal",16945,19911,19102,20115,30041,35086,37051,39088.805]
[0,3,25,"025003","Economic Development","International Trade Administration Commission",79770,88374,88701,87001,99065,104811,110680,116767.4]
[0,1,26,"026001","Energy","Electrification programmes",3958525,4180973,5820485,5582853,6184028,6432399,7791738,8220283.5899999999]
[0,2,26,"026002","Energy","Clean Energy",1489887,830257,281783,593596,774510,835151,869506,917328.83]
[0,3,26,"026003","Energy","Nuclear Energy",722501,845418,655028,799545,786875,821395,882162,930680.90999999992]
[0,1,27,"027001","Environmental Affairs","Employment programmes",3137724,3549608,3579640,3830083,3895209,3879020,4002847,4223003.585]
[0,2,27,"027002","Environmental Affairs","Environmental programmes",2062583,2125451,2358280,2595018,2953005,3182206,3375178,3560812.7899999996]
[0,3,27,"027003","Environmental Affairs","South African National Biodiversity Institute",208684,223447,232149,237973,249928,264714,285211,300897.60499999998]
[0,4,27,"027004","Environmental Affairs","South African National Parks",237421,275070,278675,278939,285336,302175,305085,321864.67499999999]
[1,1,46,"046001","Government Communication and Information System","Compensation of employees",171295,181649,202461,214892,236825,253983,273302,293799.64999999997]
[0,2,46,"046002","Government Communication and Information System","Computer services",15327,16009,15129,14403,14738,15561,16445,17349.474999999999]
[0,3,46,"046003","Government Communication and Information System","Operating leases",39437,43465,47556,51126,50814,53738,56752,59873.359999999993]
[0,4,46,"046004","Government Communication and Information System","Operating payments",41225,35808,30833,36636,36275,39490,41682,43974.509999999995]
[0,5,46,"046005","Government Communication and Information System","Travel and subsistence",19465,20577,21137,16385,18527,19556,20905,22054.774999999998]
[0,1,16,"016001","Health","National Tertiary Services Grant ",9620357,10168235,10381174,10846778,11676145,12394661,13177562,13902327.909999998]
[0,2,16,"016002","Health","National Health Insurance Indirect Grant (NHIIG) total",192150,564095,1051122,1238068,1663037,1764859,1863691,1966194.0049999999]
[0,3,16,"016003","Health","Health Facility Revilisation Grant (direct)",5290816,5501981,5417045,5272680,5654495,5915694,6246973,6590556.5149999997]
[0,4,16,"016004","Health","Health Facility Revilisation Component (NHIIG)",182692,292345,612623,686496,948984,988359,1043707,1101110.885]
[0,5,16,"016005","Health","Health Professionals Contracting Component (NHIIG)",9458,82261,279780,361580,318053,336500,355344,374887.92]
[0,6,16,"016006","Health","Information System Component (NHIIG)",0,0,0,0,166000,390000,411840,434491.19999999995]
[0,7,16,"016007","Health","Human Papillomavirus Vaccine Component (NHIIG)",0,189489,158719,189992,200000,0,0,0]
[0,8,16,"016008","Health","Ideal Clinc IComponent (NHIIG)",0,0,0,9792,30000,50000,52800,55704]
[0,1,15,"015001","Higher Education and Training","Subsidies: Community education and training",0,0,91758,98202,103898,109924,116080,122464.4]
[0,2,15,"015002","Higher Education and Training","Subsidies: Technical and vocational education and training",1084062,1148072,1262521,1534848,1328096,1573538,1662665,1754111.575]
[0,3,15,"015003","Higher Education and Training","University subsidies: University Education",22392767,24195293,26297074,27964818,31606841,36152859,38187890,40288223.949999996]
[0,4,15,"015004","Higher Education and Training","NSFAS: Busaries and Loans",5681729,6022632,6299673,11215556,9957117,12898947,13682631,14435175.705]
[0,5,15,"015005","Higher Education and Training","CoE: Community education and training",1696348,1774703,1712348,1905793,2069783,2180656,2344926,2473896.9299999997]
[0,6,15,"015006","Higher Education and Training","CoE: Technical and vocational education and training",4625538,5097809,5119809,5254824,5910561,6279754,6756395,7127996.7249999996]
[0,7,15,"015007","Higher Education and Training","Sector Education and Training Authorities (SETA)",9673818,11071025,12125894,12370513,13313165,14374564,15563299,16419280.444999998]
[0,8,15,"015008","Higher Education and Training","National Skills Fund (NSF)",2416368,2767773,3030539,3091657,3328291,3593640,3890824,4104819.32]
[0,1,5,"005001","Home Affairs","Electoral Commission",1463994,1553617,1517104,1657901,1299912,1814867,1251220,1320037.0999999999]
[0,2,5,"005002","Home Affairs","Service Delivery to Provinces",1514740,1607794,2078316,1701758,1736148,1807590,1953774,2061231.5699999998]
[0,3,5,"005003","Home Affairs","Transversal Information Technology Management",675848,682267,498353,952146,833655,876815,919067,969615.68499999994]
[0,1,38,"038001","Human Settlements","Human Settlements Development Grant",17028326,17084369,18302675,18283991,19969343,21115175,22338182,23566782.009999998]
[0,2,38,"038002","Human Settlements","Urban Settlements Development Grant",9076906,10284684,10554345,10839468,11382247,11956137,12630786,13325479.229999999]
[0,3,38,"038003","Human Settlements","Social Housing Regulatory Authority: Restructuring capital grant",618000,597543,109210,424388,851658,1143640,1238414,1306526.77]
[0,4,38,"038004","Human Settlements","Housing Development Agency",97497,100966,104615,147512,210668,222177,234955,247877.52499999999]
[1,1,20,"020001","Independent Police Investigative Directorate","Compensation of employees",67899,79927,96285,105350,110409,114116,122790,131999.25]
[0,2,20,"020002","Independent Police Investigative Directorate","Travel and subsistence",18694,13904,18193,10095,6427,7096,6809,7183.4949999999999]
[0,3,20,"020003","Independent Police Investigative Directorate","Operating leases",19395,26562,20400,18876,19988,20771,23243,24521.364999999998]
[0,4,20,"020004","Independent Police Investigative Directorate","Property payments",6520,7770,9560,10091,11107,11482,11714,12358.269999999999]
[1,1,6,"006001","International Relations and Cooperation","Compensation of employees",2470335,2754732,3083741,3071372,2914027,2964489,2874494,3090081.05]
[0,2,6,"006002","International Relations and Cooperation","Operating leases",922835,893262,1016886,1169710,1123924,1164086,1076906,1136135.8299999998]
[0,3,6,"006003","International Relations and Cooperation","Property payments",302823,225119,388497,310943,310872,247844,247996,261635.78]
[0,4,6,"006004","International Relations and Cooperation","Travel and subsistence",367763,315896,335194,293173,305568,331210,314351,331640.30499999999]
[0,5,6,"006005","International Relations and Cooperation","Foreign governments and international organisations",492539,585152,621004,779578,586357,609176,599274,632234.06999999995]
[1,1,21,"021001","Justice and Constitutional Development","Compensation of employees",7919545,8523007,9250210,9910680,10578040,11067609,11908747,12801903.025]
[0,2,21,"021002","Justice and Constitutional Development","Buildings and other fixed structures",398796,722862,739502,721129,769317,819750,855024,902050.32]
[0,3,21,"021003","Justice and Constitutional Development","Computer services",527486,736866,726872,574103,626216,695247,724117,763943.43499999994]
[0,4,21,"021004","Justice and Constitutional Development","Operating leases",703269,739168,726656,820794,851349,888958,938636,990260.98]
[0,5,21,"021005","Justice and Constitutional Development","Property payments",889327,805751,849677,1117494,1095899,1186623,1242022,1310333.21]
[0,1,28,"028001","Labour","Commission for Conciliation, Mediation and Arbitration",594418,687096,731799,770501,864090,913066,947152,999245.36]
[0,2,28,"028002","Labour","Work-centres for the disabled",104087,91132,135050,138568,141307,149356,151640,159980.19999999998]
[0,3,28,"028003","Labour","Inspection  services: Compliance Monitoring and Enforcement",315453,340162,373034,367843,421356,477276,508765,536747.07499999995]
[0,4,28,"028004","Labour","Provision of public employment services: Employer & Workseeker services",212068,234063,236124,196592,289171,298643,313711,330965.10499999998]
[0,1,42,"042001","Military Veterans","Social benefits",0,5032,5813,214627,200429,214278,226278,238723.28999999998]
[0,2,42,"042002","Military Veterans","Contractors",1157,4389,56949,30894,35290,63544,67103,70793.664999999994]
[0,3,42,"042003","Military Veterans","Infrastructure and planning services",0,0,37,7500,561,22779,24051,25373.805]
[0,4,42,"042004","Military Veterans","Training and development",866,3497,16535,74488,70944,80250,84242,88875.31]
[0,5,42,"042005","Military Veterans","Travel and subsistence",24296,44287,37310,47461,58975,55771,58894,62133.17]
[0,1,29,"029001","Mineral Resources","Council for Geoscience",271232,292839,342914,378598,365988,302862,319822,337412.20999999996]
[0,2,29,"029002","Mineral Resources","Mintek",364709,370854,414742,356416,367256,350368,369989,390338.39499999996]
[0,1,44,"044001","National School of Government","Augmentation of training trading Account",49000,55597,47795,0,64612,68082,71638,75578.09]
[0,2,44,"044002","National School of Government","Agency and support/outsourced services",11362,9830,8415,1081,14236,16040,17375,18330.625]
[0,3,44,"044003","National School of Government","Operating leases",5501,5999,9554,0,6409,9118,9223,9730.2649999999994]
[1,4,44,"044004","National School of Government","Compensation of employees",36258,36953,44056,49015,51884,54945,58416,62797.2]
[0,1,7,"007001","National Treasury","Civil Pensions and Contributions to Funds",2673495,2613931,3156521,3273472,3810409,4119359,4470387,4716258.2850000001]
[0,2,7,"007002","National Treasury","South African Revenue Service",9534393,9440321,9334439,9363676,10218198,10560226,10972122,11575588.709999999]
[0,3,7,"007003","National Treasury","Post-Retirement medical scheme",1441406,1511127,2109613,2102160,2298059,2520358,2774437,2927031.0349999997]
[0,4,7,"007004","National Treasury","Secret Services",3933554,4168170,4322574,4556115,4735448,5010103,5290668,5581654.7399999993]
[0,5,7,"007005","National Treasury","Government Technical Advisory Centre",39900,28300,693000,682872,804964,1049680,1107157,1168050.635]
[0,6,7,"007006","National Treasury","BRICS",0,0,2298000,3515001,4500000,4500000,4752000,5013360]
[1,1,22,"022001","Office of the Chief Justice and Judicial Administration","Compensation of employees (Excluding Drect charges)",351943,404443,470884,555261,615799,648147,697406,749711.45]
[0,2,22,"022002","Office of the Chief Justice and Judicial Administration","Direct Charges",788659,872235,887682,950057,966060,1022091,1098546,1158966.03]
[0,3,22,"022003","Office of the Chief Justice and Judicial Administration","Travel and subsistence",101201,91917,89008,90987,98712,104577,109466,115486.62999999999]
[0,1,8,"008001","Planning, Monitoring and Evaluation","National Youth DevelopmentAgency",392710,408237,409789,405766,432806,457909,483552,510147.36]
[0,2,8,"008002","Planning, Monitoring and Evaluation","Computer services",19863,21101,23485,25188,24365,26785,28506,30073.829999999998]
[0,3,8,"008003","Planning, Monitoring and Evaluation","Consultants: Business and advisory services",49850,52545,51168,66870,88897,36040,34315,36202.324999999997]
[0,4,8,"008004","Planning, Monitoring and Evaluation","Operating leases",902,2852,6655,7061,15840,19186,20268,21382.739999999998]
[0,5,8,"008005","Planning, Monitoring and Evaluation","Travel and subsistence",30134,28408,33163,30714,33973,35529,38222,40324.21]
[1,6,8,"008006","Planning, Monitoring and Evaluation","Compensation of employees",138851,161141,176910,207310,268937,312788,331556,356422.7]
[0,1,23,"023001","Police","Fleet services (including government motor transport)",3902382,3739357,3753107,3834790,4060768,4297227,4522145,4770862.9749999996]
[0,2,23,"023002","Police","Operating leases",2308227,2386867,2577256,2729279,2897167,3082500,3273055,3453073.0249999999]
[0,3,23,"023003","Police","Property payments",929175,976382,1044282,1086908,1144125,1210491,1278279,1348584.345]
[1,4,23,"023004","Police","Compensation of employees",51241788,54332228,57478371,62038123,66196773,70655395,76025205,81727095.375]
[0,5,23,"023005","Police","Computer services",2550149,2787020,3149413,2915795,3212779,3362794,3561055,3756913.0249999999]
[0,6,23,"023006","Police","Transport equipment",1317085,1142122,1205379,1031987,1788225,2034067,1862105,1964520.7749999999]
[1,1,9,"009001","Public Enterprises","Compensation of employees",124868,141209,139977,153926,166906,171478,184546,198386.94999999998]
[0,2,9,"009002","Public Enterprises","Consultants: Business and advisory services",12910,25081,14800,34446,32142,34865,36839,38865.144999999997]
[0,3,9,"009003","Public Enterprises","Travel and subsistence",22879,17645,15620,21606,13256,17857,17650,18620.75]
[1,1,10,"010001","Public Service and Administration","Compensation of employees",230705,229113,242534,269003,275711,288455,310454,333738.05]
[0,2,10,"010002","Public Service and Administration","National School of Government",131922,138508,140439,71067,160506,173291,183890,194003.94999999998]
[0,3,10,"010003","Public Service and Administration","Centre for Public Service Innovation",21571,22553,29003,32094,34055,36030,38437,40551.034999999996]
[0,4,10,"010004","Public Service and Administration","Public Service Commission",201140,225526,229752,229233,245664,262800,281662,297153.40999999997]
[1,1,45,"045001","Public Service Commission","Compensation of employees",128417,155362,167108,177123,188776,202745,217343,233643.72499999998]
[0,2,45,"045002","Public Service Commission","Consultants: Business and advisory services",12386,7245,6116,6875,7288,7717,8158,8606.6899999999987]
[0,3,45,"045003","Public Service Commission","Operating leases",9648,11071,17827,23486,29818,31435,34179,36058.845000000001]
[0,4,45,"045004","Public Service Commission","Property payments",2785,2420,4496,3961,4088,4444,4697,4955.335]
[0,1,11,"011001","Public Works","Employment programmes",1931690,1925580,1939909,2319500,2414583,2533226,2703585,2852282.1749999998]
[0,2,11,"011002","Public Works","Property Management Trading Entity",682426,673372,3524652,3389448,3758922,4067372,4283146,4518719.0299999993]
[0,3,11,"011003","Public Works","Expanded public works programme integrated grant for provinces",354214,347704,325607,402009,395579,416036,451505,476337.77499999997]
[0,4,11,"011004","Public Works","Expanded public works programme integrated grant for municipalities",611274,594575,587685,663991,691447,729345,780965,823918.07499999995]
[0,5,11,"011005","Public Works","Social sector expanded public works programme incentive grant for provinces",255953,257972,226103,359662,385583,407948,430793,454486.61499999999]
[0,1,39,"039001","Rural Development and Land Reform","Land reform",1151586,851273,1186967,1230953,1188895,1342368,1437030,1516066.65]
[0,2,39,"039002","Rural Development and Land Reform","Restitution",2836702,2997937,2630239,3168208,3247384,3441300,3651154,3851967.4699999997]
[0,3,39,"039003","Rural Development and Land Reform","Employment programmes",821159,629243,352717,425983,437520,382229,406556,428916.57999999996]
[0,1,30,"030001","Science and Technology","Research and development, including research institutions",6169489,6389044,7437462,7428996,7557229.0000000009,7916025,9191351,9696875.3049999997]
[0,2,30,"030002","Science and Technology","National Research Foundation",2048270,2442346,2942639,2927250,3028229,3146147,3350763,3535054.9649999999]
[0,3,30,"030003","Science and Technology","Human Sciences Research Council",268355,285667,294152,299682,314093,315479,335007,353432.38499999995]
[0,4,30,"030004","Science and Technology","Council for Scientific and Industrial Research",995546,1053993,1059827,1112916,1197878,1302829,1373221,1448748.155]
[0,5,30,"030005","Science and Technology","Technology Innovation Agency",481081,338386,385188,382364,396732,420322,443860,468272.3]
[0,1,31,"031001","Small Business Development","Small Enterprise Development Agency",661497,644398,622835,633814,735701,778371,821959,867166.745]
[0,2,31,"031002","Small Business Development","Black business supplier development programme",218621,278302,224876,245000,256750,270953,286126,301862.93]
[0,3,31,"031003","Small Business Development","Cooperatives incentive scheme",75480,75000,74998,75000,78750,83318,87984,92823.12]
[0,4,31,"031004","Small Business Development","National informal business upliftment scheme",0,0,0,95698,99406,103138,108914,114904.26999999999]
[0,5,31,"031005","Small Business Development","Enterprise incubation programme",0,0,0,46274,49665,54737,57802,60981.109999999993]
[0,1,17,"017001","Social Development","South African Social Security Agency",6311048,6517589,6642962,6908932,7206060,7760679,8195729,8646494.0949999988]
[0,2,17,"017002","Social Development","Social grants",109586927,119967376,128333376,138698691,151580232,163223211,175579366,185236231.13]
[0,3,17,"017003","Social Development","Early Childhood Development Grant: Subsidy Expansion",0,0,0,0,248892,412055,435101,459031.55499999999]
[0,4,17,"017004","Social Development","Early Childhood Development Grant: Centre Maintenance",0,0,0,0,68720,78746,83127,87698.985000000001]
[0,5,17,"017005","Social Development","Social Worker Employment Grant",0,0,0,0,181830,196783,212656,224352.08]
[0,6,17,"017006","Social Development","Social Worker Scholarships",250000,264000,276144,290780,123489,126245,128462,135527.41]
[0,7,17,"017007","Social Development","Substance Abuse Treatment Grant",0,27530,47500,85500,56950,70833,74800,78914]
[0,8,17,"017008","Social Development","Establishment of Inspectorate",10000,10000,10000,10000,35500,37030,38652,40777.86]
[0,1,40,"040001","Sport and Recreation South Africa","Mass participation and sport development grant",497591,525632,533225,555708,585828,618386,653016,688931.88]
[0,2,40,"040002","Sport and Recreation South Africa","Indigenous Games",8242,10106,14039,15443,16988,18686,19732.416000000001,20817.69888]
[0,3,40,"040003","Sport and Recreation South Africa","The Sports Trust",15000,21636,27521,20500,21408,22649,23918,25233.489999999998]
[0,4,40,"040004","Sport and Recreation South Africa","loveLife ",33673,35333,36612,38508,40433,42778,45174,47658.57]
[0,1,12,"012001","Statistics South Africa","Provincial and District Offices",433596,485442,525369,541929,529015,550662,590391,622862.505]
[0,2,12,"012002","Statistics South Africa","Office Accommodation",257823,542162,494298,389563,358528,382878,403925,426140.875]
[0,3,12,"012003","Statistics South Africa","Data Management and Technology",117541,107096,115614,121333,130760,137280,145519,153522.54499999998]
[0,1,32,"032001","Telecommunications and Postal Services","Public Entity Oversight",163042,239528,480088,872530,238592,251875,266540,281199.7]
[0,2,32,"032002","Telecommunications and Postal Services","Broadband",415668,49969,83540,91244,465593,762800,806784,851157.12]
[0,3,32,"032003","Telecommunications and Postal Services","Digital Terrestrial Television",781239,929805,390213,829384,565098,347880,367361,387565.85499999998]
[0,1,33,"033001","Tourism","South African Tourism",866333,880009,977712,1024847,1134288,1216017,1279889,1350282.895]
[0,2,33,"033002","Tourism","Working for Tourism",290784,280236,249013,386594,339313,351401,371858,392310.19]
[0,1,34,"034001","Trade and Industry","Infrastructure Investment Support",1038639,801392,949722,1711417,965000,1601734,1691611,1784649.605]
[0,2,34,"034002","Trade and Industry","Manufacturing Incentives",3338623,3612338,3983465,4467044,3963173,3949079,2810972,2965575.46]
[0,3,34,"034003","Trade and Industry","Customised Sector Programmes",995436,1124207,1270862,1041394,1019318,994041,1044908,1102377.94]
[0,4,34,"034004","Trade and Industry","Industrial Competitiveness",595746,650947,682754,685633,799959,781798,824320,869657.59999999998]
[0,5,34,"034005","Trade and Industry","Services Investment Incentives",564364,728118,803171,613776,708560,749061,722673,762420.0149999999]
[1,1,43,"043001","Traditional Affairs","Compensation of employees",42087,50245,56627,61032,69043,73853,79466,85425.95]
[0,2,43,"043002","Traditional Affairs","Travel and subsistence",0,13501,14473,12011,15586,16432,17593,18560.614999999998]
[0,3,43,"043003","Traditional Affairs","Commission for the Promotion and Protection of the Rights of Cultural, Religious and Linguistic Communities",0,34973,36582,38521,40447,42793,45189,47674.394999999997]
[0,1,35,"035001","Transport","Public Transport Oversight",10350785,11021155,11160194,11366700,12292760,13007096,13746443,14502497.364999998]
[0,2,35,"035002","Transport","Rail Oversight",11205628,14998036,18278160,18946254,19275982,21171501,22301506,23528088.829999998]
[0,3,35,"035003","Transport","Provincial roads maintenance grant: Roads maintenance component",7519488,7956245,8221154,9379071,10001664,11325668,12181665,12851656.574999999]
[0,4,35,"035004","Transport","Road Oversight - SANRAL",10497184,11916947,12843488,13915586,15944823,17632982,18614828,19638643.539999999]
[0,1,36,"036001","Water and Sanitation","Water resource and bulk infrastructure",3767959,3889574,2885244,3047169,3006993,3878105,4054273,4277258.0149999997]
[0,2,36,"036002","Water and Sanitation","Regional and local water and sanitation services",5382565,6391515,11223672,10885533,10472042,11024719,11705205,12348991.274999999]
[0,1,13,"013001","Women","Commission for Gender Equality",63080,67235,67689,69891,78266,82805,87442,92251.31]
[1,2,13,"013002","Women","Compensation of employees",48905,57684,63643,68183,71900,85451,91435,98292.625]
[0,3,13,"013003","Women","Property payments",9058,9209,11454,15279,15804,16787,17813,18792.715]
[0,4,13,"013004","Women","Travel and subsistence",21159,11172,13952,12211,16257,19451,21054,22211.969999999998]
[1,1,1,"001001","The Presidency","Compensation of employees",245848,269037,295098,314634,318384,328935,354004,380554.3]
[0,2,1,"001002","The Presidency","Communication (G&S)",12014,14894,17220,16253,17218,16904,17823,18803.264999999999]
[0,3,1,"001003","The Presidency","Computer services",7042,16177,5946,34589,37030,39129,41361,43635.854999999996]
[0,4,1,"001004","The Presidency","Travel and subsistence",48334,44631,60838,51919,49012,51858,54743,57753.864999999998]
[0,1,24,"024001","Agriculture, Forestry and Fisheries","Agricultural Research Council",950254,1029151,804133,813189,974783,1031309,1089051,1148948.8049999999]
[0,2,24,"024002","Agriculture, Forestry and Fisheries","Ilima/Letsema projects grant",438456,460625,466713,491363,522139,552423,583359,615443.745]
[0,3,24,"024003","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Infrastructure",905746,929529,1167779,1148115,1112138,1164764,1350208,1424469.44]
[0,4,24,"024004","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Extension recovery planning service",339927,352708,343873,346149,337906,355649,380544,401473.92]
[0,5,24,"024005","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Disasters: (flood damaged infrastructure)",303254,493761,58601,76734,139071,155936,65631,69240.705000000002]
[0,6,24,"024006","Agriculture, Forestry and Fisheries","Marine Living Resources Fund",253545,251331,258623,241759,261966,276376,291853,307904.91499999998]

{"sheet":"Prov_Cond_Grants","index":24,"n_rows":495,"n_cols":73,"rows_kept":495,"cut":false,"hidden":false,"merged":[[145,45,147,45],[145,46,147,46],[145,47,147,47],[146,21,146,22],[146,23,147,23],[146,30,146,31],[146,32,147,32],[146,39,146,40],[146,41,147,41],[145,38,147,38],[145,39,145,41],[145,42,147,42],[145,43,147,43],[145,44,147,44],[145,33,147,33],[145,34,147,34],[145,35,147,35],[145,36,147,36],[145,37,147,37],[145,26,147,26],[145,27,147,27],[145,28,147,28],[145,29,147,29],[145,30,145,32],[123,45,125,45],[123,46,125,46],[123,47,125,47],[124,21,124,22],[124,23,125,23],[124,30,124,31],[124,32,125,32],[124,39,124,40],[124,41,125,41],[123,38,125,38],[123,39,123,41],[123,42,125,42],[123,43,125,43],[123,44,125,44],[123,33,125,33],[123,34,125,34],[123,35,125,35],[123,36,125,36],[123,37,125,37],[123,26,125,26],[123,27,125,27],[123,28,125,28],[123,29,125,29],[123,30,123,32],[101,47,103,47],[102,21,102,22],[102,23,103,23],[102,30,102,31],[102,32,103,32],[102,39,102,40],[102,41,103,41],[101,42,103,42],[101,43,103,43],[101,44,103,44],[101,45,103,45],[101,46,103,46],[101,35,103,35],[101,36,103,36],[101,37,103,37],[101,38,103,38],[101,39,101,41],[101,28,103,28],[101,29,103,29],[101,30,101,32],[101,33,103,33],[101,34,103,34],[101,21,101,23],[101,24,103,24],[101,25,103,25],[101,26,103,26],[101,27,103,27],[101,13,101,16],[101,17,103,17],[101,18,103,18],[101,19,103,19],[101,20,103,20],[79,43,81,43],[79,29,81,29],[79,30,79,32],[79,33,81,33],[79,34,81,34],[79,35,81,35],[80,30,80,31],[80,32,81,32],[79,24,81,24],[79,25,81,25],[79,26,81,26],[79,27,81,27],[79,28,81,28],[79,17,81,17],[79,18,81,18],[79,19,81,19],[79,44,81,44],[79,45,81,45],[79,46,81,46],[79,47,81,47],[79,36,81,36],[79,37,81,37],[79,38,81,38],[79,39,79,41],[79,42,81,42],[80,39,80,40],[80,41,81,41],[79,20,81,20],[79,21,79,23],[80,21,80,22],[80,23,81,23],[145,13,145,16],[145,17,147,17],[145,18,147,18],[145,19,147,19],[145,20,147,20],[145,21,145,23],[79,13,79,16],[145,24,147,24],[145,25,147,25],[123,13,123,16],[123,17,125,17],[123,18,125,18],[123,19,125,19],[123,20,125,20],[123,21,123,23],[123,24,125,24],[123,25,125,25],[57,17,59,17],[57,18,59,18],[57,19,59,19],[57,13,57,16],[57,20,59,20],[57,21,57,23],[57,29,59,29],[57,30,57,32],[57,38,59,38],[57,34,59,34],[57,35,59,35],[57,36,59,36],[57,37,59,37],[57,27,59,27],[57,28,59,28],[57,33,59,33],[57,24,59,24],[57,25,59,25],[57,26,59,26],[57,47,59,47],[58,21,58,22],[58,23,59,23],[58,30,58,31],[58,32,59,32],[58,39,58,40],[58,41,59,41],[57,46,59,46],[57,39,57,41],[57,42,59,42],[57,43,59,43],[57,44,59,44],[57,45,59,45],[10,13,10,16],[10,17,12,17],[10,18,12,18],[10,19,12,19],[10,20,12,20],[10,21,10,23],[10,24,12,24],[10,25,12,25],[10,26,12,26],[10,27,12,27],[10,39,10,41],[10,28,12,28],[10,29,12,29],[10,30,10,32],[10,33,12,33],[10,34,12,34],[10,47,12,47],[11,21,11,22],[11,23,12,23],[11,30,11,31],[11,32,12,32],[11,39,11,40],[11,41,12,41],[10,42,12,42],[10,43,12,43],[10,44,12,44],[10,45,12,45],[10,46,12,46],[10,35,12,35],[10,36,12,36],[10,37,12,37],[10,38,12,38],[167,42,169,42],[167,43,169,43],[167,44,169,44],[167,45,169,45],[167,46,169,46],[167,47,169,47],[168,21,168,22],[168,23,169,23],[168,30,168,31],[168,32,169,32],[168,39,168,40],[168,41,169,41],[167,21,167,23],[167,24,169,24],[167,25,169,25],[167,26,169,26],[167,27,169,27],[167,28,169,28],[167,29,169,29],[167,30,167,32],[167,33,169,33],[167,34,169,34],[167,35,169,35],[167,36,169,36],[189,37,191,37],[189,13,189,16],[189,17,191,17],[189,18,191,18],[189,19,191,19],[189,20,191,20],[167,39,167,41],[167,13,167,16],[167,17,169,17],[167,18,169,18],[167,19,169,19],[167,20,169,20],[167,37,169,37],[167,38,169,38],[189,38,191,38],[189,39,189,41],[189,42,191,42],[189,43,191,43],[189,44,191,44],[189,45,191,45],[189,46,191,46],[189,47,191,47],[190,21,190,22],[190,23,191,23],[190,30,190,31],[190,32,191,32],[190,39,190,40],[190,41,191,41],[189,21,189,23],[189,24,191,24],[189,25,191,25],[189,26,191,26],[189,27,191,27],[189,28,191,28],[189,29,191,29],[189,30,189,32],[189,33,191,33],[189,34,191,34],[189,35,191,35],[189,36,191,36],[211,13,211,16],[211,17,213,17],[211,18,213,18],[211,19,213,19],[211,20,213,20],[211,21,211,23],[211,24,213,24],[211,25,213,25],[211,26,213,26],[211,38,213,38],[211,39,211,41],[211,42,213,42],[211,43,213,43],[211,44,213,44],[211,45,213,45],[211,46,213,46],[211,47,213,47],[212,21,212,22],[212,23,213,23],[212,30,212,31],[212,32,213,32],[212,39,212,40],[212,41,213,41],[211,27,213,27],[211,28,213,28],[211,29,213,29],[211,30,211,32],[211,33,213,33],[211,34,213,34],[211,35,213,35],[211,36,213,36],[211,37,213,37],[233,13,233,16],[233,17,235,17],[233,18,235,18],[233,19,235,19],[233,20,235,20],[233,21,233,23],[233,24,235,24],[233,25,235,25],[233,26,235,26],[233,38,235,38],[233,39,233,41],[233,42,235,42],[233,43,235,43],[233,44,235,44],[233,45,235,45],[233,46,235,46],[233,47,235,47],[234,21,234,22],[234,23,235,23],[234,30,234,31],[234,32,235,32],[234,39,234,40],[234,41,235,41],[233,27,235,27],[233,28,235,28],[233,29,235,29],[233,30,233,32],[233,33,235,33],[233,34,235,34],[233,35,235,35],[233,36,235,36],[233,37,235,37],[255,13,255,16],[255,17,257,17],[255,18,257,18],[255,19,257,19],[255,20,257,20],[255,21,255,23],[255,24,257,24],[255,25,257,25],[255,26,257,26],[255,38,257,38],[255,39,255,41],[255,42,257,42],[255,43,257,43],[255,44,257,44],[255,45,257,45],[255,46,257,46],[255,47,257,47],[256,21,256,22],[256,23,257,23],[256,30,256,31],[256,32,257,32],[256,39,256,40],[256,41,257,41],[255,27,257,27],[255,28,257,28],[255,29,257,29],[255,30,255,32],[255,33,257,33],[255,34,257,34],[255,35,257,35],[255,36,257,36],[255,37,257,37],[277,13,277,16],[277,17,279,17],[277,18,279,18],[277,19,279,19],[277,20,279,20],[277,21,277,23],[277,24,279,24],[277,25,279,25],[277,26,279,26],[277,38,279,38],[277,39,277,41],[277,42,279,42],[277,43,279,43],[277,44,279,44],[277,45,279,45],[277,46,279,46],[277,47,279,47],[278,21,278,22],[278,23,279,23],[278,30,278,31],[278,32,279,32],[278,39,278,40],[278,41,279,41],[277,27,279,27],[277,28,279,28],[277,29,279,29],[277,30,277,32],[277,33,279,33],[277,34,279,34],[277,35,279,35],[277,36,279,36],[277,37,279,37],[299,13,299,16],[299,17,301,17],[299,18,301,18],[299,19,301,19],[299,20,301,20],[299,21,299,23],[299,24,301,24],[299,25,301,25],[299,26,301,26],[299,38,301,38],[299,39,299,41],[299,42,301,42],[299,43,301,43],[299,44,301,44],[299,45,301,45],[299,46,301,46],[299,47,301,47],[300,21,300,22],[300,23,301,23],[300,30,300,31],[300,32,301,32],[300,39,300,40],[300,41,301,41],[299,27,301,27],[299,28,301,28],[299,29,301,29],[299,30,299,32],[299,33,301,33],[299,34,301,34],[299,35,301,35],[299,36,301,36],[299,37,301,37],[321,13,321,16],[321,17,323,17],[321,18,323,18],[321,19,323,19],[321,20,323,20],[321,21,321,23],[321,24,323,24],[321,25,323,25],[321,26,323,26],[321,38,323,38],[321,39,321,41],[321,42,323,42],[321,43,323,43],[321,44,323,44],[321,45,323,45],[321,46,323,46],[321,47,323,47],[322,21,322,22],[322,23,323,23],[322,30,322,31],[322,32,323,32],[322,39,322,40],[322,41,323,41],[321,27,323,27],[321,28,323,28],[321,29,323,29],[321,30,321,32],[321,33,323,33],[321,34,323,34],[321,35,323,35],[321,36,323,36],[321,37,323,37],[343,13,343,16],[343,17,345,17],[343,18,345,18],[343,19,345,19],[343,20,345,20],[343,21,343,23],[343,24,345,24],[343,25,345,25],[343,26,345,26],[343,38,345,38],[343,39,343,41],[343,42,345,42],[343,43,345,43],[343,44,345,44],[343,45,345,45],[343,46,345,46],[343,47,345,47],[344,21,344,22],[344,23,345,23],[344,30,344,31],[344,32,345,32],[344,39,344,40],[344,41,345,41],[343,27,345,27],[343,28,345,28],[343,29,345,29],[343,30,343,32],[343,33,345,33],[343,34,345,34],[343,35,345,35],[343,36,345,36],[343,37,345,37],[365,13,365,16],[365,17,367,17],[365,18,367,18],[365,19,367,19],[365,20,367,20],[365,21,365,23],[365,24,367,24],[365,25,367,25],[365,26,367,26],[365,38,367,38],[365,39,365,41],[365,42,367,42],[365,43,367,43],[365,44,367,44],[365,45,367,45],[365,46,367,46],[365,47,367,47],[366,21,366,22],[366,23,367,23],[366,30,366,31],[366,32,367,32],[366,39,366,40],[366,41,367,41],[365,27,367,27],[365,28,367,28],[365,29,367,29],[365,30,365,32],[365,33,367,33],[365,34,367,34],[365,35,367,35],[365,36,367,36],[365,37,367,37],[387,13,387,16],[387,17,389,17],[387,18,389,18],[387,19,389,19],[387,20,389,20],[387,21,387,23],[387,24,389,24],[387,25,389,25],[387,26,389,26],[387,38,389,38],[387,39,387,41],[387,42,389,42],[387,43,389,43],[387,44,389,44],[387,45,389,45],[387,46,389,46],[387,47,389,47],[388,21,388,22],[388,23,389,23],[388,30,388,31],[388,32,389,32],[388,39,388,40],[388,41,389,41],[387,27,389,27],[387,28,389,28],[387,29,389,29],[387,30,387,32],[387,33,389,33],[387,34,389,34],[387,35,389,35],[387,36,389,36],[387,37,389,37],[409,13,409,16],[409,17,411,17],[409,18,411,18],[409,19,411,19],[409,20,411,20],[409,21,409,23],[409,24,411,24],[409,25,411,25],[409,26,411,26],[409,38,411,38],[409,39,409,41],[409,42,411,42],[409,43,411,43],[409,44,411,44],[409,45,411,45],[409,46,411,46],[409,47,411,47],[410,21,410,22],[410,23,411,23],[410,30,410,31],[410,32,411,32],[410,39,410,40],[410,41,411,41],[409,27,411,27],[409,28,411,28],[409,29,411,29],[409,30,409,32],[409,33,411,33],[409,34,411,34],[409,35,411,35],[409,36,411,36],[409,37,411,37],[431,13,431,16],[431,17,433,17],[431,18,433,18],[431,19,433,19],[431,20,433,20],[431,21,431,23],[431,24,433,24],[431,25,433,25],[431,26,433,26],[431,38,433,38],[431,39,431,41],[431,42,433,42],[431,43,433,43],[431,44,433,44],[431,45,433,45],[431,46,433,46],[431,47,433,47],[432,21,432,22],[432,23,433,23],[432,30,432,31],[432,32,433,32],[432,39,432,40],[432,41,433,41],[431,27,433,27],[431,28,433,28],[431,29,433,29],[431,30,431,32],[431,33,433,33],[431,34,433,34],[431,35,433,35],[431,36,433,36],[431,37,433,37],[453,13,453,16],[453,17,455,17],[453,18,455,18],[453,19,455,19],[453,20,455,20],[453,21,453,23],[453,24,455,24],[453,25,455,25],[453,26,455,26],[453,38,455,38],[453,39,453,41],[453,42,455,42],[453,43,455,43],[453,44,455,44],[453,45,455,45],[453,46,455,46],[453,47,455,47],[454,21,454,22],[454,23,455,23],[454,30,454,31],[454,32,455,32],[454,39,454,40],[454,41,455,41],[453,27,455,27],[453,28,455,28],[453,29,455,29],[453,30,453,32],[453,33,455,33],[453,34,455,34],[453,35,455,35],[453,36,455,36],[453,37,455,37],[475,13,475,16],[475,17,477,17],[475,18,477,18],[475,19,477,19],[475,20,477,20],[475,21,475,23],[475,24,477,24],[475,25,477,25],[475,26,477,26],[475,38,477,38],[475,39,475,41],[475,42,477,42],[475,43,477,43],[475,44,477,44],[475,45,477,45],[475,46,477,46],[475,47,477,47],[476,21,476,22],[476,23,477,23],[476,30,476,31],[476,32,477,32],[476,39,476,40],[476,41,477,41],[475,27,477,27],[475,28,477,28],[475,29,477,29],[475,30,475,32],[475,33,477,33],[475,34,477,34],[475,35,477,35],[475,36,477,36],[475,37,477,37]]}
["Provincial conditional grants (Direct)",null,null,null,null,"F",null,null,"I","J","K","L","M","N","O","P","Q",null,"S",null,"U","V","W",null,null,"Z","AA",null,null,"AD","AE","AF",null,null,"AI","AJ",null,null,"AM","AN","AO",null,null,"AR","AS"]
[]
[]
[]
[]
[1,null,null,null,null,"Vote no.",null,null,{"$f":"MyVoteNo","v":41}]
[1,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Water and Sanitation"}]
[1]
[1,null,null,null,null,"Detail of conditional grants per province"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"PROVINCE",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment ",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment ",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment ",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment ",null,"Total Indicative baseline realignment ",null,null,null,null,null,null,"Realignment ",null,"Total Indicative baseline realignment ",null,null,null,null,null,null,"Realignment ",null,"Total planning baseline \nrealignment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,1,"Eastern Cape",null,null,{"$f":"+SUMIF($F$61:$F$492,$F14,I$61:I$492)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M14:Q14)","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,S$61:S$492)","v":0},{"$f":"R14-S14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,U$61:U$492)","v":0},0,0,{"$f":"SUM(V14:W14)","v":0},{"$f":"U14+X14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,Z$61:Z$492)","v":0},0,{"$f":"Y14+Z14+AA14","v":0},{"$f":"AB14-U14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,AD$61:AD$492)","v":0},0,0,{"$f":"SUM(AE14:AF14)","v":0},{"$f":"AD14+AG14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,AI$61:AI$492)","v":0},0,{"$f":"AH14+AI14+AJ14","v":0},{"$f":"AK14-AD14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,AM$61:AM$492)","v":0},0,0,{"$f":"SUM(AN14:AO14)","v":0},{"$f":"AM14+AP14","v":0},{"$f":"+SUMIF($F$61:$F$492,$F14,AR$61:AR$492)","v":0},0,{"$f":"AQ14+AR14+AS14","v":0},{"$f":"AT14-AM14","v":0}]
[1,null,null,null,2,"Free State",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M15:Q15)","v":0},0,0,0,0,0,{"$f":"SUM(V15:W15)","v":0},{"$f":"U15+X15","v":0},0,0,{"$f":"Y15+Z15+AA15","v":0},{"$f":"AB15-U15","v":0},0,0,0,{"$f":"SUM(AE15:AF15)","v":0},{"$f":"AD15+AG15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15+AR15+AS15","v":0},{"$f":"AT15-AM15","v":0}]
[1,null,null,null,3,"Gauteng",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,4,"Kwazulu-Natal",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M17:Q17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE17:AF17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,5,"Limpopo",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,6,"Mpumalanga",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,7,"North West",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,8,"Northern Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT21-AM21","v":0}]
[1,null,null,null,9,"Western Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,10,"Unallocated",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M23:Q23)","v":0},0,{"$f":"R23-S23","v":0},0,0,0,{"$f":"SUM(V23:W23)","v":0},{"$f":"U23+X23","v":0},0,0,{"$f":"Y23+Z23+AA23","v":0},{"$f":"AB23-U23","v":0},0,0,0,{"$f":"SUM(AE23:AF23)","v":0},{"$f":"AD23+AG23","v":0},0,0,{"$f":"AH23+AI23+AJ23","v":0},{"$f":"AK23-AD23","v":0},0,0,0,{"$f":"SUM(AN23:AO23)","v":0},{"$f":"AM23+AP23","v":0},0,0,{"$f":"AQ23+AR23+AS23","v":0},{"$f":"AT23-AM23","v":0}]
[1,null,null,null,5]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I14:I23)","v":0},{"$f":"SUM(J14:J23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU14:AU23)","v":0}]
[1]
[1]
[1]
[1,null,null,null,null,"Detail of Provincial conditional grants"]
[1]
[1,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!I276:I289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!J276:J289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!K276:K289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!L276:L289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!M276:M289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!N276:N289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!O276:O289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!P276:P289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Q276:Q289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"SUM(M31:Q31)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!S276:S289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"R31-S31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!U276:U289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!V276:V289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!W276:W289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"SUM(V31:W31)","v":0},{"$f":"U31+X31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Z276:Z289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AA276:AA289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"Y31+Z31+AA31","v":0},{"$f":"AB31-U31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AD276:AD289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AE276:AE289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AF276:AF289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AI276:AI289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AJ276:AJ289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"AH31+AI31+AJ31","v":0},{"$f":"AK31-AD31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AM276:AM289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AN276:AN289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AO276:AO289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AR276:AR289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AS276:AS289\")),MATCH($F31,(INDIRECT($E31&\"!$F276:$F$289\")),0)),0)","v":0},{"$f":"AQ31+AR31+AS31","v":0},{"$f":"AT31-AM31","v":0}]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN32:AO32)","v":0},0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M33:Q33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R35-S35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F36)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M40:Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F41)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F42)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F43)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F44)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F46)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M46:Q46)","v":0},0,{"$f":"R46-S46","v":0},0,0,0,{"$f":"SUM(V46:W46)","v":0},{"$f":"U46+X46","v":0},0,0,{"$f":"Y46+Z46+AA46","v":0},{"$f":"AB46-U46","v":0},0,0,0,{"$f":"SUM(AE46:AF46)","v":0},{"$f":"AD46+AG46","v":0},0,0,{"$f":"AH46+AI46+AJ46","v":0},{"$f":"AK46-AD46","v":0},0,0,0,{"$f":"SUM(AN46:AO46)","v":0},{"$f":"AM46+AP46","v":0},0,0,{"$f":"AQ46+AR46+AS46","v":0},{"$f":"AT46-AM46","v":0}]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,null,null,null,{"$f":"+SUM(I31:I50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU31:AU50)","v":0}]
[1]
[]
[1]
[{"$f":"IF((LEN($F56)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F56,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,null,{"$f":"+$F$31","v":0}]
[{"$f":"A56","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B56&\"!$E$47:$E$71\"),MATCH(F57,INDIRECT(B56 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A56","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A60","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J62","v":0},{"$f":"+[7]Prov_Cond_Grants!L62","v":0},{"$f":"+[7]Prov_Cond_Grants!R62","v":0},{"$f":"+[7]Prov_Cond_Grants!T62","v":0},{"$f":"+[7]Prov_Cond_Grants!AB62","v":0},null,null,null,null,{"$f":"SUM(M62:Q62)","v":0},null,{"$f":"R62-S62","v":0},{"$f":"+[7]Prov_Cond_Grants!AK62","v":0},null,null,{"$f":"SUM(V62:W62)","v":0},{"$f":"U62+X62","v":0},null,null,{"$f":"Y62+Z62+AA62","v":0},{"$f":"AB62-U62","v":0},{"$f":"+[7]Prov_Cond_Grants!AT62","v":0},null,null,{"$f":"SUM(AE62:AF62)","v":0},{"$f":"AD62+AG62","v":0},null,null,{"$f":"AH62+AI62+AJ62","v":0},{"$f":"AK62-AD62","v":0},null,null,null,{"$f":"SUM(AN62:AO62)","v":0},{"$f":"AM62+AP62","v":0},null,null,{"$f":"AQ62+AR62+AS62","v":0},{"$f":"AT62-AM62","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J63","v":0},{"$f":"+[7]Prov_Cond_Grants!L63","v":0},{"$f":"+[7]Prov_Cond_Grants!R63","v":0},{"$f":"+[7]Prov_Cond_Grants!T63","v":0},{"$f":"+[7]Prov_Cond_Grants!AB63","v":0},null,null,null,null,{"$f":"SUM(M63:Q63)","v":0},null,{"$f":"R63-S63","v":0},{"$f":"+[7]Prov_Cond_Grants!AK63","v":0},null,null,{"$f":"SUM(V63:W63)","v":0},{"$f":"U63+X63","v":0},null,null,{"$f":"Y63+Z63+AA63","v":0},{"$f":"AB63-U63","v":0},{"$f":"+[7]Prov_Cond_Grants!AT63","v":0},null,null,{"$f":"SUM(AE63:AF63)","v":0},{"$f":"AD63+AG63","v":0},null,null,{"$f":"AH63+AI63+AJ63","v":0},{"$f":"AK63-AD63","v":0},null,null,null,{"$f":"SUM(AN63:AO63)","v":0},{"$f":"AM63+AP63","v":0},null,null,{"$f":"AQ63+AR63+AS63","v":0},{"$f":"AT63-AM63","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J64","v":0},{"$f":"+[7]Prov_Cond_Grants!L64","v":0},{"$f":"+[7]Prov_Cond_Grants!R64","v":0},{"$f":"+[7]Prov_Cond_Grants!T64","v":0},{"$f":"+[7]Prov_Cond_Grants!AB64","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK64","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT64","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ64+AR64+AS64","v":0},{"$f":"AT64-AM64","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J65","v":0},{"$f":"+[7]Prov_Cond_Grants!L65","v":0},{"$f":"+[7]Prov_Cond_Grants!R65","v":0},{"$f":"+[7]Prov_Cond_Grants!T65","v":0},{"$f":"+[7]Prov_Cond_Grants!AB65","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK65","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT65","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J66","v":0},{"$f":"+[7]Prov_Cond_Grants!L66","v":0},{"$f":"+[7]Prov_Cond_Grants!R66","v":0},{"$f":"+[7]Prov_Cond_Grants!T66","v":0},{"$f":"+[7]Prov_Cond_Grants!AB66","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK66","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT66","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J67","v":0},{"$f":"+[7]Prov_Cond_Grants!L67","v":0},{"$f":"+[7]Prov_Cond_Grants!R67","v":0},{"$f":"+[7]Prov_Cond_Grants!T67","v":0},{"$f":"+[7]Prov_Cond_Grants!AB67","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK67","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT67","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J68","v":0},{"$f":"+[7]Prov_Cond_Grants!L68","v":0},{"$f":"+[7]Prov_Cond_Grants!R68","v":0},{"$f":"+[7]Prov_Cond_Grants!T68","v":0},{"$f":"+[7]Prov_Cond_Grants!AB68","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK68","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT68","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J69","v":0},{"$f":"+[7]Prov_Cond_Grants!L69","v":0},{"$f":"+[7]Prov_Cond_Grants!R69","v":0},{"$f":"+[7]Prov_Cond_Grants!T69","v":0},{"$f":"+[7]Prov_Cond_Grants!AB69","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK69","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT69","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J70","v":0},{"$f":"+[7]Prov_Cond_Grants!L70","v":0},{"$f":"+[7]Prov_Cond_Grants!R70","v":0},{"$f":"+[7]Prov_Cond_Grants!T70","v":0},{"$f":"+[7]Prov_Cond_Grants!AB70","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK70","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT70","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J71","v":0},{"$f":"+[7]Prov_Cond_Grants!L71","v":0},{"$f":"+[7]Prov_Cond_Grants!R71","v":0},{"$f":"+[7]Prov_Cond_Grants!T71","v":0},{"$f":"+[7]Prov_Cond_Grants!AB71","v":0},null,null,null,null,{"$f":"SUM(M71:Q71)","v":0},null,{"$f":"R71-S71","v":0},{"$f":"+[7]Prov_Cond_Grants!AK71","v":0},null,null,{"$f":"SUM(V71:W71)","v":0},{"$f":"U71+X71","v":0},null,null,{"$f":"Y71+Z71+AA71","v":0},{"$f":"AB71-U71","v":0},{"$f":"+[7]Prov_Cond_Grants!AT71","v":0},null,null,{"$f":"SUM(AE71:AF71)","v":0},{"$f":"AD71+AG71","v":0},null,null,{"$f":"AH71+AI71+AJ71","v":0},{"$f":"AK71-AD71","v":0},null,null,null,{"$f":"SUM(AN71:AO71)","v":0},{"$f":"AM71+AP71","v":0},null,null,{"$f":"AQ71+AR71+AS71","v":0},{"$f":"AT71-AM71","v":0}]
[{"$f":"A70","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F56,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R62:R71)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(T62:T71)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(X62:X71)","v":0},{"$f":"SUM(Y62:Y71)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(AB62:AB71)","v":0},{"$f":"SUM(AC62:AC71)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(AG62:AG71)","v":0},{"$f":"SUM(AH62:AH71)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(AK62:AK71)","v":0},{"$f":"SUM(AL62:AL71)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(AP62:AP71)","v":0},{"$f":"SUM(AQ62:AQ71)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F56,CG_Names,0)),0)","v":0},{"$f":"SUM(AT62:AT71)","v":0},{"$f":"SUM(AU62:AU71)","v":0}]
[0,null,null,null,null,null,null,null,{"$f":"+I73-SUM(I62:I71)","v":0},{"$f":"+J73-SUM(J62:J71)","v":0},0,0,0,0,0,0,0,null,{"$f":"+S73-SUM(S62:S71)","v":0},null,{"$f":"+U73-SUM(U62:U71)","v":0},{"$f":"+V73-SUM(V62:V71)","v":0},{"$f":"+W73-SUM(W62:W71)","v":0},null,null,{"$f":"(Z73+AA73)-SUM(Z62:AA71)","v":0},null,null,null,{"$f":"+AD73-SUM(AD62:AD71)","v":0},{"$f":"+AE73-SUM(AE62:AE71)","v":0},{"$f":"+AF73-SUM(AF62:AF71)","v":0},null,null,{"$f":"(AI73+AJ73)-SUM(AI62:AJ71)","v":0},null,null,null,{"$f":"+AM73-SUM(AM62:AM71)","v":0},{"$f":"+AN73-SUM(AN62:AN71)","v":0},{"$f":"+AO73-SUM(AO62:AO71)","v":0},null,null,{"$f":"(AR73+AS73)-SUM(AR62:AS71)","v":0}]
[0]
[0]
[{"$f":"A74","v":0}]
[{"$f":"IF((LEN($F78)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F78,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,null,{"$f":"+$F$32","v":0}]
[{"$f":"+A78","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B78&\"!$E$47:$E$71\"),MATCH(F79,INDIRECT(B78 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J84","v":0},{"$f":"+[7]Prov_Cond_Grants!L84","v":0},{"$f":"+[7]Prov_Cond_Grants!R84","v":0},{"$f":"+[7]Prov_Cond_Grants!T84","v":0},{"$f":"+[7]Prov_Cond_Grants!AB84","v":0},null,null,null,null,{"$f":"SUM(M84:Q84)","v":0},null,{"$f":"R84-S84","v":0},{"$f":"+[7]Prov_Cond_Grants!AK84","v":0},null,null,{"$f":"SUM(V84:W84)","v":0},{"$f":"U84+X84","v":0},null,null,{"$f":"Y84+Z84+AA84","v":0},{"$f":"AB84-U84","v":0},{"$f":"+[7]Prov_Cond_Grants!AT84","v":0},null,null,{"$f":"SUM(AE84:AF84)","v":0},{"$f":"AD84+AG84","v":0},null,null,{"$f":"AH84+AI84+AJ84","v":0},{"$f":"AK84-AD84","v":0},null,null,null,{"$f":"SUM(AN84:AO84)","v":0},{"$f":"AM84+AP84","v":0},null,null,{"$f":"AQ84+AR84+AS84","v":0},{"$f":"AT84-AM84","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J85","v":0},{"$f":"+[7]Prov_Cond_Grants!L85","v":0},{"$f":"+[7]Prov_Cond_Grants!R85","v":0},{"$f":"+[7]Prov_Cond_Grants!T85","v":0},{"$f":"+[7]Prov_Cond_Grants!AB85","v":0},null,null,null,null,{"$f":"SUM(M85:Q85)","v":0},null,{"$f":"R85-S85","v":0},{"$f":"+[7]Prov_Cond_Grants!AK85","v":0},null,null,{"$f":"SUM(V85:W85)","v":0},{"$f":"U85+X85","v":0},null,null,{"$f":"Y85+Z85+AA85","v":0},{"$f":"AB85-U85","v":0},{"$f":"+[7]Prov_Cond_Grants!AT85","v":0},null,null,{"$f":"SUM(AE85:AF85)","v":0},{"$f":"AD85+AG85","v":0},null,null,{"$f":"AH85+AI85+AJ85","v":0},{"$f":"AK85-AD85","v":0},null,null,null,{"$f":"SUM(AN85:AO85)","v":0},{"$f":"AM85+AP85","v":0},null,null,{"$f":"AQ85+AR85+AS85","v":0},{"$f":"AT85-AM85","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J86","v":0},{"$f":"+[7]Prov_Cond_Grants!L86","v":0},{"$f":"+[7]Prov_Cond_Grants!R86","v":0},{"$f":"+[7]Prov_Cond_Grants!T86","v":0},{"$f":"+[7]Prov_Cond_Grants!AB86","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK86","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT86","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ86+AR86+AS86","v":0},{"$f":"AT86-AM86","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J87","v":0},{"$f":"+[7]Prov_Cond_Grants!L87","v":0},{"$f":"+[7]Prov_Cond_Grants!R87","v":0},{"$f":"+[7]Prov_Cond_Grants!T87","v":0},{"$f":"+[7]Prov_Cond_Grants!AB87","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK87","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT87","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ87+AR87+AS87","v":0},{"$f":"AT87-AM87","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J88","v":0},{"$f":"+[7]Prov_Cond_Grants!L88","v":0},{"$f":"+[7]Prov_Cond_Grants!R88","v":0},{"$f":"+[7]Prov_Cond_Grants!T88","v":0},{"$f":"+[7]Prov_Cond_Grants!AB88","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK88","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT88","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J89","v":0},{"$f":"+[7]Prov_Cond_Grants!L89","v":0},{"$f":"+[7]Prov_Cond_Grants!R89","v":0},{"$f":"+[7]Prov_Cond_Grants!T89","v":0},{"$f":"+[7]Prov_Cond_Grants!AB89","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK89","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT89","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J90","v":0},{"$f":"+[7]Prov_Cond_Grants!L90","v":0},{"$f":"+[7]Prov_Cond_Grants!R90","v":0},{"$f":"+[7]Prov_Cond_Grants!T90","v":0},{"$f":"+[7]Prov_Cond_Grants!AB90","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK90","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT90","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J91","v":0},{"$f":"+[7]Prov_Cond_Grants!L91","v":0},{"$f":"+[7]Prov_Cond_Grants!R91","v":0},{"$f":"+[7]Prov_Cond_Grants!T91","v":0},{"$f":"+[7]Prov_Cond_Grants!AB91","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK91","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT91","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J92","v":0},{"$f":"+[7]Prov_Cond_Grants!L92","v":0},{"$f":"+[7]Prov_Cond_Grants!R92","v":0},{"$f":"+[7]Prov_Cond_Grants!T92","v":0},{"$f":"+[7]Prov_Cond_Grants!AB92","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK92","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT92","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J93","v":0},{"$f":"+[7]Prov_Cond_Grants!L93","v":0},{"$f":"+[7]Prov_Cond_Grants!R93","v":0},{"$f":"+[7]Prov_Cond_Grants!T93","v":0},{"$f":"+[7]Prov_Cond_Grants!AB93","v":0},null,null,null,null,{"$f":"SUM(M93:Q93)","v":0},null,{"$f":"R93-S93","v":0},{"$f":"+[7]Prov_Cond_Grants!AK93","v":0},null,null,{"$f":"SUM(V93:W93)","v":0},{"$f":"U93+X93","v":0},null,null,{"$f":"Y93+Z93+AA93","v":0},{"$f":"AB93-U93","v":0},{"$f":"+[7]Prov_Cond_Grants!AT93","v":0},null,null,{"$f":"SUM(AE93:AF93)","v":0},{"$f":"AD93+AG93","v":0},null,null,{"$f":"AH93+AI93+AJ93","v":0},{"$f":"AK93-AD93","v":0},null,null,null,{"$f":"SUM(AN93:AO93)","v":0},{"$f":"AM93+AP93","v":0},null,null,{"$f":"AQ93+AR93+AS93","v":0},{"$f":"AT93-AM93","v":0}]
[{"$f":"A92","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F78,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R84:R93)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(T84:T93)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(X84:X93)","v":0},{"$f":"SUM(Y84:Y93)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(AB84:AB93)","v":0},{"$f":"SUM(AC84:AC93)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(AG84:AG93)","v":0},{"$f":"SUM(AH84:AH93)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(AK84:AK93)","v":0},{"$f":"SUM(AL84:AL93)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(AP84:AP93)","v":0},{"$f":"SUM(AQ84:AQ93)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F78,CG_Names,0)),0)","v":0},{"$f":"SUM(AT84:AT93)","v":0},{"$f":"SUM(AU84:AU93)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I95-SUM(I84:I93)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S95-SUM(S84:S93)","v":0},null,{"$f":"+U95-SUM(U84:U93)","v":0},{"$f":"+V95-SUM(V84:V93)","v":0},{"$f":"+W95-SUM(W84:W93)","v":0},null,null,{"$f":"(Z95+AA95)-SUM(Z84:AA93)","v":0},null,null,null,{"$f":"+AD95-SUM(AD84:AD93)","v":0},{"$f":"+AE95-SUM(AE84:AE93)","v":0},{"$f":"+AF95-SUM(AF84:AF93)","v":0},null,null,{"$f":"(AI95+AJ95)-SUM(AI84:AJ93)","v":0},null,null,null,{"$f":"+AM95-SUM(AM84:AM93)","v":0},{"$f":"+AN95-SUM(AN84:AN93)","v":0},{"$f":"+AO95-SUM(AO84:AO93)","v":0},null,null,{"$f":"(AR95+AS95)-SUM(AR84:AS93)","v":0}]
[0]
[0]
[{"$f":"A96","v":0}]
[{"$f":"IF((LEN($F100)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F100,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F100,CG_Names,0)),\"\")","v":""},{"$f":"+$F$33","v":0}]
[{"$f":"+A100","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B100&\"!$E$47:$E$71\"),MATCH(F101,INDIRECT(B100 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J106","v":0},{"$f":"+[7]Prov_Cond_Grants!L106","v":0},{"$f":"+[7]Prov_Cond_Grants!R106","v":0},{"$f":"+[7]Prov_Cond_Grants!T106","v":0},{"$f":"+[7]Prov_Cond_Grants!AB106","v":0},null,null,null,null,{"$f":"SUM(M106:Q106)","v":0},null,{"$f":"R106-S106","v":0},{"$f":"+[7]Prov_Cond_Grants!AK106","v":0},null,null,{"$f":"SUM(V106:W106)","v":0},{"$f":"U106+X106","v":0},null,null,{"$f":"Y106+Z106+AA106","v":0},{"$f":"AB106-U106","v":0},{"$f":"+[7]Prov_Cond_Grants!AT106","v":0},null,null,{"$f":"SUM(AE106:AF106)","v":0},{"$f":"AD106+AG106","v":0},null,null,{"$f":"AH106+AI106+AJ106","v":0},{"$f":"AK106-AD106","v":0},null,null,null,{"$f":"SUM(AN106:AO106)","v":0},{"$f":"AM106+AP106","v":0},null,null,{"$f":"AQ106+AR106+AS106","v":0},{"$f":"AT106-AM106","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J107","v":0},{"$f":"+[7]Prov_Cond_Grants!L107","v":0},{"$f":"+[7]Prov_Cond_Grants!R107","v":0},{"$f":"+[7]Prov_Cond_Grants!T107","v":0},{"$f":"+[7]Prov_Cond_Grants!AB107","v":0},null,null,null,null,{"$f":"SUM(M107:Q107)","v":0},null,{"$f":"R107-S107","v":0},{"$f":"+[7]Prov_Cond_Grants!AK107","v":0},null,null,{"$f":"SUM(V107:W107)","v":0},{"$f":"U107+X107","v":0},null,null,{"$f":"Y107+Z107+AA107","v":0},{"$f":"AB107-U107","v":0},{"$f":"+[7]Prov_Cond_Grants!AT107","v":0},null,null,{"$f":"SUM(AE107:AF107)","v":0},{"$f":"AD107+AG107","v":0},null,null,{"$f":"AH107+AI107+AJ107","v":0},{"$f":"AK107-AD107","v":0},null,null,null,{"$f":"SUM(AN107:AO107)","v":0},{"$f":"AM107+AP107","v":0},null,null,{"$f":"AQ107+AR107+AS107","v":0},{"$f":"AT107-AM107","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J108","v":0},{"$f":"+[7]Prov_Cond_Grants!L108","v":0},{"$f":"+[7]Prov_Cond_Grants!R108","v":0},{"$f":"+[7]Prov_Cond_Grants!T108","v":0},{"$f":"+[7]Prov_Cond_Grants!AB108","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK108","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT108","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ108+AR108+AS108","v":0},{"$f":"AT108-AM108","v":0}]
[{"$f":"A106","v":0},null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J109","v":0},{"$f":"+[7]Prov_Cond_Grants!L109","v":0},{"$f":"+[7]Prov_Cond_Grants!R109","v":0},{"$f":"+[7]Prov_Cond_Grants!T109","v":0},{"$f":"+[7]Prov_Cond_Grants!AB109","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK109","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT109","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ109+AR109+AS109","v":0},{"$f":"AT109-AM109","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J110","v":0},{"$f":"+[7]Prov_Cond_Grants!L110","v":0},{"$f":"+[7]Prov_Cond_Grants!R110","v":0},{"$f":"+[7]Prov_Cond_Grants!T110","v":0},{"$f":"+[7]Prov_Cond_Grants!AB110","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK110","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT110","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J111","v":0},{"$f":"+[7]Prov_Cond_Grants!L111","v":0},{"$f":"+[7]Prov_Cond_Grants!R111","v":0},{"$f":"+[7]Prov_Cond_Grants!T111","v":0},{"$f":"+[7]Prov_Cond_Grants!AB111","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK111","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT111","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J112","v":0},{"$f":"+[7]Prov_Cond_Grants!L112","v":0},{"$f":"+[7]Prov_Cond_Grants!R112","v":0},{"$f":"+[7]Prov_Cond_Grants!T112","v":0},{"$f":"+[7]Prov_Cond_Grants!AB112","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK112","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT112","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J113","v":0},{"$f":"+[7]Prov_Cond_Grants!L113","v":0},{"$f":"+[7]Prov_Cond_Grants!R113","v":0},{"$f":"+[7]Prov_Cond_Grants!T113","v":0},{"$f":"+[7]Prov_Cond_Grants!AB113","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK113","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT113","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[{"$f":"A113","v":0},null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J114","v":0},{"$f":"+[7]Prov_Cond_Grants!L114","v":0},{"$f":"+[7]Prov_Cond_Grants!R114","v":0},{"$f":"+[7]Prov_Cond_Grants!T114","v":0},{"$f":"+[7]Prov_Cond_Grants!AB114","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK114","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT114","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[{"$f":"A114","v":0},null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J115","v":0},{"$f":"+[7]Prov_Cond_Grants!L115","v":0},{"$f":"+[7]Prov_Cond_Grants!R115","v":0},{"$f":"+[7]Prov_Cond_Grants!T115","v":0},{"$f":"+[7]Prov_Cond_Grants!AB115","v":0},null,null,null,null,{"$f":"SUM(M115:Q115)","v":0},null,{"$f":"R115-S115","v":0},{"$f":"+[7]Prov_Cond_Grants!AK115","v":0},null,null,{"$f":"SUM(V115:W115)","v":0},{"$f":"U115+X115","v":0},null,null,{"$f":"Y115+Z115+AA115","v":0},{"$f":"AB115-U115","v":0},{"$f":"+[7]Prov_Cond_Grants!AT115","v":0},null,null,{"$f":"SUM(AE115:AF115)","v":0},{"$f":"AD115+AG115","v":0},null,null,{"$f":"AH115+AI115+AJ115","v":0},{"$f":"AK115-AD115","v":0},null,null,null,{"$f":"SUM(AN115:AO115)","v":0},{"$f":"AM115+AP115","v":0},null,null,{"$f":"AQ115+AR115+AS115","v":0},{"$f":"AT115-AM115","v":0}]
[{"$f":"A114","v":0}]
[{"$f":"A116","v":0},null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F100,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R106:R115)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(T106:T115)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(X106:X115)","v":0},{"$f":"SUM(Y106:Y115)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(AB106:AB115)","v":0},{"$f":"SUM(AC106:AC115)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(AG106:AG115)","v":0},{"$f":"SUM(AH106:AH115)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(AK106:AK115)","v":0},{"$f":"SUM(AL106:AL115)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(AP106:AP115)","v":0},{"$f":"SUM(AQ106:AQ115)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F100,CG_Names,0)),0)","v":0},{"$f":"SUM(AT106:AT115)","v":0},{"$f":"SUM(AU106:AU115)","v":0}]
[{"$f":"A117","v":0},null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I117-SUM(I106:I115)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S117-SUM(S106:S115)","v":0},null,{"$f":"+U117-SUM(U106:U115)","v":0},{"$f":"+V117-SUM(V106:V115)","v":0},{"$f":"+W117-SUM(W106:W115)","v":0},null,null,{"$f":"(Z117+AA117)-SUM(Z106:AA115)","v":0},null,null,null,{"$f":"+AD117-SUM(AD106:AD115)","v":0},{"$f":"+AE117-SUM(AE106:AE115)","v":0},{"$f":"+AF117-SUM(AF106:AF115)","v":0},null,null,{"$f":"(AI117+AJ117)-SUM(AI106:AJ115)","v":0},null,null,null,{"$f":"+AM117-SUM(AM106:AM115)","v":0},{"$f":"+AN117-SUM(AN106:AN115)","v":0},{"$f":"+AO117-SUM(AO106:AO115)","v":0},null,null,{"$f":"(AR117+AS117)-SUM(AR106:AS115)","v":0}]
[]
[]
[{"$f":"A118","v":0}]
[{"$f":"IF((LEN($F122)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F122,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F122,CG_Names,0)),\"\")","v":""},{"$f":"+$F$34","v":0}]
[{"$f":"A122","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B122&\"!$E$47:$E$71\"),MATCH(F123,INDIRECT(B122 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J128","v":0},{"$f":"+[7]Prov_Cond_Grants!L128","v":0},{"$f":"+[7]Prov_Cond_Grants!R128","v":0},{"$f":"+[7]Prov_Cond_Grants!T128","v":0},{"$f":"+[7]Prov_Cond_Grants!AB128","v":0},null,null,null,null,{"$f":"SUM(M128:Q128)","v":0},null,{"$f":"R128-S128","v":0},{"$f":"+[7]Prov_Cond_Grants!AK128","v":0},null,null,{"$f":"SUM(V128:W128)","v":0},{"$f":"U128+X128","v":0},null,null,{"$f":"Y128+Z128+AA128","v":0},{"$f":"AB128-U128","v":0},{"$f":"+[7]Prov_Cond_Grants!AT128","v":0},null,null,{"$f":"SUM(AE128:AF128)","v":0},{"$f":"AD128+AG128","v":0},null,null,{"$f":"AH128+AI128+AJ128","v":0},{"$f":"AK128-AD128","v":0},null,null,null,{"$f":"SUM(AN128:AO128)","v":0},{"$f":"AM128+AP128","v":0},null,null,{"$f":"AQ128+AR128+AS128","v":0},{"$f":"AT128-AM128","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J129","v":0},{"$f":"+[7]Prov_Cond_Grants!L129","v":0},{"$f":"+[7]Prov_Cond_Grants!R129","v":0},{"$f":"+[7]Prov_Cond_Grants!T129","v":0},{"$f":"+[7]Prov_Cond_Grants!AB129","v":0},null,null,null,null,{"$f":"SUM(M129:Q129)","v":0},null,{"$f":"R129-S129","v":0},{"$f":"+[7]Prov_Cond_Grants!AK129","v":0},null,null,{"$f":"SUM(V129:W129)","v":0},{"$f":"U129+X129","v":0},null,null,{"$f":"Y129+Z129+AA129","v":0},{"$f":"AB129-U129","v":0},{"$f":"+[7]Prov_Cond_Grants!AT129","v":0},null,null,{"$f":"SUM(AE129:AF129)","v":0},{"$f":"AD129+AG129","v":0},null,null,{"$f":"AH129+AI129+AJ129","v":0},{"$f":"AK129-AD129","v":0},null,null,null,{"$f":"SUM(AN129:AO129)","v":0},{"$f":"AM129+AP129","v":0},null,null,{"$f":"AQ129+AR129+AS129","v":0},{"$f":"AT129-AM129","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J130","v":0},{"$f":"+[7]Prov_Cond_Grants!L130","v":0},{"$f":"+[7]Prov_Cond_Grants!R130","v":0},{"$f":"+[7]Prov_Cond_Grants!T130","v":0},{"$f":"+[7]Prov_Cond_Grants!AB130","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK130","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT130","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ130+AR130+AS130","v":0},{"$f":"AT130-AM130","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J131","v":0},{"$f":"+[7]Prov_Cond_Grants!L131","v":0},{"$f":"+[7]Prov_Cond_Grants!R131","v":0},{"$f":"+[7]Prov_Cond_Grants!T131","v":0},{"$f":"+[7]Prov_Cond_Grants!AB131","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK131","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT131","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ131+AR131+AS131","v":0},{"$f":"AT131-AM131","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J132","v":0},{"$f":"+[7]Prov_Cond_Grants!L132","v":0},{"$f":"+[7]Prov_Cond_Grants!R132","v":0},{"$f":"+[7]Prov_Cond_Grants!T132","v":0},{"$f":"+[7]Prov_Cond_Grants!AB132","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK132","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT132","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J133","v":0},{"$f":"+[7]Prov_Cond_Grants!L133","v":0},{"$f":"+[7]Prov_Cond_Grants!R133","v":0},{"$f":"+[7]Prov_Cond_Grants!T133","v":0},{"$f":"+[7]Prov_Cond_Grants!AB133","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK133","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT133","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J134","v":0},{"$f":"+[7]Prov_Cond_Grants!L134","v":0},{"$f":"+[7]Prov_Cond_Grants!R134","v":0},{"$f":"+[7]Prov_Cond_Grants!T134","v":0},{"$f":"+[7]Prov_Cond_Grants!AB134","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK134","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT134","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J135","v":0},{"$f":"+[7]Prov_Cond_Grants!L135","v":0},{"$f":"+[7]Prov_Cond_Grants!R135","v":0},{"$f":"+[7]Prov_Cond_Grants!T135","v":0},{"$f":"+[7]Prov_Cond_Grants!AB135","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK135","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT135","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J136","v":0},{"$f":"+[7]Prov_Cond_Grants!L136","v":0},{"$f":"+[7]Prov_Cond_Grants!R136","v":0},{"$f":"+[7]Prov_Cond_Grants!T136","v":0},{"$f":"+[7]Prov_Cond_Grants!AB136","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK136","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT136","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J137","v":0},{"$f":"+[7]Prov_Cond_Grants!L137","v":0},{"$f":"+[7]Prov_Cond_Grants!R137","v":0},{"$f":"+[7]Prov_Cond_Grants!T137","v":0},{"$f":"+[7]Prov_Cond_Grants!AB137","v":0},null,null,null,null,{"$f":"SUM(M137:Q137)","v":0},null,{"$f":"R137-S137","v":0},{"$f":"+[7]Prov_Cond_Grants!AK137","v":0},null,null,{"$f":"SUM(V137:W137)","v":0},{"$f":"U137+X137","v":0},null,null,{"$f":"Y137+Z137+AA137","v":0},{"$f":"AB137-U137","v":0},{"$f":"+[7]Prov_Cond_Grants!AT137","v":0},null,null,{"$f":"SUM(AE137:AF137)","v":0},{"$f":"AD137+AG137","v":0},null,null,{"$f":"AH137+AI137+AJ137","v":0},{"$f":"AK137-AD137","v":0},null,null,null,{"$f":"SUM(AN137:AO137)","v":0},{"$f":"AM137+AP137","v":0},null,null,{"$f":"AQ137+AR137+AS137","v":0},{"$f":"AT137-AM137","v":0}]
[{"$f":"A136","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F122,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R128:R137)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(T128:T137)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(X128:X137)","v":0},{"$f":"SUM(Y128:Y137)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(AB128:AB137)","v":0},{"$f":"SUM(AC128:AC137)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(AG128:AG137)","v":0},{"$f":"SUM(AH128:AH137)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(AK128:AK137)","v":0},{"$f":"SUM(AL128:AL137)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(AP128:AP137)","v":0},{"$f":"SUM(AQ128:AQ137)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F122,CG_Names,0)),0)","v":0},{"$f":"SUM(AT128:AT137)","v":0},{"$f":"SUM(AU128:AU137)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I139-SUM(I128:I137)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S139-SUM(S128:S137)","v":0},null,{"$f":"+U139-SUM(U128:U137)","v":0},{"$f":"+V139-SUM(V128:V137)","v":0},{"$f":"+W139-SUM(W128:W137)","v":0},null,null,{"$f":"(Z139+AA139)-SUM(Z128:AA137)","v":0},null,null,null,{"$f":"+AD139-SUM(AD128:AD137)","v":0},{"$f":"+AE139-SUM(AE128:AE137)","v":0},{"$f":"+AF139-SUM(AF128:AF137)","v":0},null,null,{"$f":"(AI139+AJ139)-SUM(AI128:AJ137)","v":0},null,null,null,{"$f":"+AM139-SUM(AM128:AM137)","v":0},{"$f":"+AN139-SUM(AN128:AN137)","v":0},{"$f":"+AO139-SUM(AO128:AO137)","v":0},null,null,{"$f":"(AR139+AS139)-SUM(AR128:AS137)","v":0}]
[0]
[0]
[{"$f":"A140","v":0}]
[{"$f":"IF((LEN($F144)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F144,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F144,CG_Names,0)),\"\")","v":""},{"$f":"+$F$35","v":0}]
[{"$f":"A144","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B144&\"!$E$47:$E$71\"),MATCH(F145,INDIRECT(B144 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J150","v":0},{"$f":"+[7]Prov_Cond_Grants!L150","v":0},{"$f":"+[7]Prov_Cond_Grants!R150","v":0},{"$f":"+[7]Prov_Cond_Grants!T150","v":0},{"$f":"+[7]Prov_Cond_Grants!AB150","v":0},null,null,null,null,{"$f":"SUM(M150:Q150)","v":0},null,{"$f":"R150-S150","v":0},{"$f":"+[7]Prov_Cond_Grants!AK150","v":0},null,null,{"$f":"SUM(V150:W150)","v":0},{"$f":"U150+X150","v":0},null,null,{"$f":"Y150+Z150+AA150","v":0},{"$f":"AB150-U150","v":0},{"$f":"+[7]Prov_Cond_Grants!AT150","v":0},null,null,{"$f":"SUM(AE150:AF150)","v":0},{"$f":"AD150+AG150","v":0},null,null,{"$f":"AH150+AI150+AJ150","v":0},{"$f":"AK150-AD150","v":0},null,null,null,{"$f":"SUM(AN150:AO150)","v":0},{"$f":"AM150+AP150","v":0},null,null,{"$f":"AQ150+AR150+AS150","v":0},{"$f":"AT150-AM150","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J151","v":0},{"$f":"+[7]Prov_Cond_Grants!L151","v":0},{"$f":"+[7]Prov_Cond_Grants!R151","v":0},{"$f":"+[7]Prov_Cond_Grants!T151","v":0},{"$f":"+[7]Prov_Cond_Grants!AB151","v":0},null,null,null,null,{"$f":"SUM(M151:Q151)","v":0},null,{"$f":"R151-S151","v":0},{"$f":"+[7]Prov_Cond_Grants!AK151","v":0},null,null,{"$f":"SUM(V151:W151)","v":0},{"$f":"U151+X151","v":0},null,null,{"$f":"Y151+Z151+AA151","v":0},{"$f":"AB151-U151","v":0},{"$f":"+[7]Prov_Cond_Grants!AT151","v":0},null,null,{"$f":"SUM(AE151:AF151)","v":0},{"$f":"AD151+AG151","v":0},null,null,{"$f":"AH151+AI151+AJ151","v":0},{"$f":"AK151-AD151","v":0},null,null,null,{"$f":"SUM(AN151:AO151)","v":0},{"$f":"AM151+AP151","v":0},null,null,{"$f":"AQ151+AR151+AS151","v":0},{"$f":"AT151-AM151","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J152","v":0},{"$f":"+[7]Prov_Cond_Grants!L152","v":0},{"$f":"+[7]Prov_Cond_Grants!R152","v":0},{"$f":"+[7]Prov_Cond_Grants!T152","v":0},{"$f":"+[7]Prov_Cond_Grants!AB152","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK152","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT152","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ152+AR152+AS152","v":0},{"$f":"AT152-AM152","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J153","v":0},{"$f":"+[7]Prov_Cond_Grants!L153","v":0},{"$f":"+[7]Prov_Cond_Grants!R153","v":0},{"$f":"+[7]Prov_Cond_Grants!T153","v":0},{"$f":"+[7]Prov_Cond_Grants!AB153","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK153","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT153","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ153+AR153+AS153","v":0},{"$f":"AT153-AM153","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J154","v":0},{"$f":"+[7]Prov_Cond_Grants!L154","v":0},{"$f":"+[7]Prov_Cond_Grants!R154","v":0},{"$f":"+[7]Prov_Cond_Grants!T154","v":0},{"$f":"+[7]Prov_Cond_Grants!AB154","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK154","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT154","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J155","v":0},{"$f":"+[7]Prov_Cond_Grants!L155","v":0},{"$f":"+[7]Prov_Cond_Grants!R155","v":0},{"$f":"+[7]Prov_Cond_Grants!T155","v":0},{"$f":"+[7]Prov_Cond_Grants!AB155","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK155","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT155","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J156","v":0},{"$f":"+[7]Prov_Cond_Grants!L156","v":0},{"$f":"+[7]Prov_Cond_Grants!R156","v":0},{"$f":"+[7]Prov_Cond_Grants!T156","v":0},{"$f":"+[7]Prov_Cond_Grants!AB156","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK156","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT156","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J157","v":0},{"$f":"+[7]Prov_Cond_Grants!L157","v":0},{"$f":"+[7]Prov_Cond_Grants!R157","v":0},{"$f":"+[7]Prov_Cond_Grants!T157","v":0},{"$f":"+[7]Prov_Cond_Grants!AB157","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK157","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT157","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J158","v":0},{"$f":"+[7]Prov_Cond_Grants!L158","v":0},{"$f":"+[7]Prov_Cond_Grants!R158","v":0},{"$f":"+[7]Prov_Cond_Grants!T158","v":0},{"$f":"+[7]Prov_Cond_Grants!AB158","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK158","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT158","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J159","v":0},{"$f":"+[7]Prov_Cond_Grants!L159","v":0},{"$f":"+[7]Prov_Cond_Grants!R159","v":0},{"$f":"+[7]Prov_Cond_Grants!T159","v":0},{"$f":"+[7]Prov_Cond_Grants!AB159","v":0},null,null,null,null,{"$f":"SUM(M159:Q159)","v":0},null,{"$f":"R159-S159","v":0},{"$f":"+[7]Prov_Cond_Grants!AK159","v":0},null,null,{"$f":"SUM(V159:W159)","v":0},{"$f":"U159+X159","v":0},null,null,{"$f":"Y159+Z159+AA159","v":0},{"$f":"AB159-U159","v":0},{"$f":"+[7]Prov_Cond_Grants!AT159","v":0},null,null,{"$f":"SUM(AE159:AF159)","v":0},{"$f":"AD159+AG159","v":0},null,null,{"$f":"AH159+AI159+AJ159","v":0},{"$f":"AK159-AD159","v":0},null,null,null,{"$f":"SUM(AN159:AO159)","v":0},{"$f":"AM159+AP159","v":0},null,null,{"$f":"AQ159+AR159+AS159","v":0},{"$f":"AT159-AM159","v":0}]
[{"$f":"A158","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F144,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R150:R159)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(T150:T159)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(X150:X159)","v":0},{"$f":"SUM(Y150:Y159)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(AB150:AB159)","v":0},{"$f":"SUM(AC150:AC159)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(AG150:AG159)","v":0},{"$f":"SUM(AH150:AH159)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(AK150:AK159)","v":0},{"$f":"SUM(AL150:AL159)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(AP150:AP159)","v":0},{"$f":"SUM(AQ150:AQ159)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F144,CG_Names,0)),0)","v":0},{"$f":"SUM(AT150:AT159)","v":0},{"$f":"SUM(AU150:AU159)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I161-SUM(I150:I159)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S161-SUM(S150:S159)","v":0},null,{"$f":"+U161-SUM(U150:U159)","v":0},{"$f":"+V161-SUM(V150:V159)","v":0},{"$f":"+W161-SUM(W150:W159)","v":0},null,null,{"$f":"(Z161+AA161)-SUM(Z150:AA159)","v":0},null,null,null,{"$f":"+AD161-SUM(AD150:AD159)","v":0},{"$f":"+AE161-SUM(AE150:AE159)","v":0},{"$f":"+AF161-SUM(AF150:AF159)","v":0},null,null,{"$f":"(AI161+AJ161)-SUM(AI150:AJ159)","v":0},null,null,null,{"$f":"+AM161-SUM(AM150:AM159)","v":0},{"$f":"+AN161-SUM(AN150:AN159)","v":0},{"$f":"+AO161-SUM(AO150:AO159)","v":0},null,null,{"$f":"(AR161+AS161)-SUM(AR150:AS159)","v":0}]
[{"$f":"A161","v":0}]
[{"$f":"A162","v":0}]
[{"$f":"A164","v":0}]
[{"$f":"IF((LEN($F166)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F166,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F166,CG_Names,0)),\"\")","v":""},{"$f":"+$F$36","v":0}]
[{"$f":"A166","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B166&\"!$E$47:$E$71\"),MATCH(F167,INDIRECT(B166 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A166","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A170","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J172","v":0},{"$f":"+[7]Prov_Cond_Grants!L172","v":0},{"$f":"+[7]Prov_Cond_Grants!R172","v":0},{"$f":"+[7]Prov_Cond_Grants!T172","v":0},{"$f":"+[7]Prov_Cond_Grants!AB172","v":0},null,null,null,null,{"$f":"SUM(M172:Q172)","v":0},null,{"$f":"R172-S172","v":0},{"$f":"+[7]Prov_Cond_Grants!AK172","v":0},null,null,{"$f":"SUM(V172:W172)","v":0},{"$f":"U172+X172","v":0},null,null,{"$f":"Y172+Z172+AA172","v":0},{"$f":"AB172-U172","v":0},{"$f":"+[7]Prov_Cond_Grants!AT172","v":0},null,null,{"$f":"SUM(AE172:AF172)","v":0},{"$f":"AD172+AG172","v":0},null,null,{"$f":"AH172+AI172+AJ172","v":0},{"$f":"AK172-AD172","v":0},null,null,null,{"$f":"SUM(AN172:AO172)","v":0},{"$f":"AM172+AP172","v":0},null,null,{"$f":"AQ172+AR172+AS172","v":0},{"$f":"AT172-AM172","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J173","v":0},{"$f":"+[7]Prov_Cond_Grants!L173","v":0},{"$f":"+[7]Prov_Cond_Grants!R173","v":0},{"$f":"+[7]Prov_Cond_Grants!T173","v":0},{"$f":"+[7]Prov_Cond_Grants!AB173","v":0},null,null,null,null,{"$f":"SUM(M173:Q173)","v":0},null,{"$f":"R173-S173","v":0},{"$f":"+[7]Prov_Cond_Grants!AK173","v":0},null,null,{"$f":"SUM(V173:W173)","v":0},{"$f":"U173+X173","v":0},null,null,{"$f":"Y173+Z173+AA173","v":0},{"$f":"AB173-U173","v":0},{"$f":"+[7]Prov_Cond_Grants!AT173","v":0},null,null,{"$f":"SUM(AE173:AF173)","v":0},{"$f":"AD173+AG173","v":0},null,null,{"$f":"AH173+AI173+AJ173","v":0},{"$f":"AK173-AD173","v":0},null,null,null,{"$f":"SUM(AN173:AO173)","v":0},{"$f":"AM173+AP173","v":0},null,null,{"$f":"AQ173+AR173+AS173","v":0},{"$f":"AT173-AM173","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J174","v":0},{"$f":"+[7]Prov_Cond_Grants!L174","v":0},{"$f":"+[7]Prov_Cond_Grants!R174","v":0},{"$f":"+[7]Prov_Cond_Grants!T174","v":0},{"$f":"+[7]Prov_Cond_Grants!AB174","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK174","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT174","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ174+AR174+AS174","v":0},{"$f":"AT174-AM174","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J175","v":0},{"$f":"+[7]Prov_Cond_Grants!L175","v":0},{"$f":"+[7]Prov_Cond_Grants!R175","v":0},{"$f":"+[7]Prov_Cond_Grants!T175","v":0},{"$f":"+[7]Prov_Cond_Grants!AB175","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK175","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT175","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ175+AR175+AS175","v":0},{"$f":"AT175-AM175","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J176","v":0},{"$f":"+[7]Prov_Cond_Grants!L176","v":0},{"$f":"+[7]Prov_Cond_Grants!R176","v":0},{"$f":"+[7]Prov_Cond_Grants!T176","v":0},{"$f":"+[7]Prov_Cond_Grants!AB176","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK176","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT176","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J177","v":0},{"$f":"+[7]Prov_Cond_Grants!L177","v":0},{"$f":"+[7]Prov_Cond_Grants!R177","v":0},{"$f":"+[7]Prov_Cond_Grants!T177","v":0},{"$f":"+[7]Prov_Cond_Grants!AB177","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK177","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT177","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J178","v":0},{"$f":"+[7]Prov_Cond_Grants!L178","v":0},{"$f":"+[7]Prov_Cond_Grants!R178","v":0},{"$f":"+[7]Prov_Cond_Grants!T178","v":0},{"$f":"+[7]Prov_Cond_Grants!AB178","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK178","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT178","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J179","v":0},{"$f":"+[7]Prov_Cond_Grants!L179","v":0},{"$f":"+[7]Prov_Cond_Grants!R179","v":0},{"$f":"+[7]Prov_Cond_Grants!T179","v":0},{"$f":"+[7]Prov_Cond_Grants!AB179","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK179","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT179","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J180","v":0},{"$f":"+[7]Prov_Cond_Grants!L180","v":0},{"$f":"+[7]Prov_Cond_Grants!R180","v":0},{"$f":"+[7]Prov_Cond_Grants!T180","v":0},{"$f":"+[7]Prov_Cond_Grants!AB180","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK180","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT180","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J181","v":0},{"$f":"+[7]Prov_Cond_Grants!L181","v":0},{"$f":"+[7]Prov_Cond_Grants!R181","v":0},{"$f":"+[7]Prov_Cond_Grants!T181","v":0},{"$f":"+[7]Prov_Cond_Grants!AB181","v":0},null,null,null,null,{"$f":"SUM(M181:Q181)","v":0},null,{"$f":"R181-S181","v":0},{"$f":"+[7]Prov_Cond_Grants!AK181","v":0},null,null,{"$f":"SUM(V181:W181)","v":0},{"$f":"U181+X181","v":0},null,null,{"$f":"Y181+Z181+AA181","v":0},{"$f":"AB181-U181","v":0},{"$f":"+[7]Prov_Cond_Grants!AT181","v":0},null,null,{"$f":"SUM(AE181:AF181)","v":0},{"$f":"AD181+AG181","v":0},null,null,{"$f":"AH181+AI181+AJ181","v":0},{"$f":"AK181-AD181","v":0},null,null,null,{"$f":"SUM(AN181:AO181)","v":0},{"$f":"AM181+AP181","v":0},null,null,{"$f":"AQ181+AR181+AS181","v":0},{"$f":"AT181-AM181","v":0}]
[{"$f":"A180","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F166,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R172:R181)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(T172:T181)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(X172:X181)","v":0},{"$f":"SUM(Y172:Y181)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(AB172:AB181)","v":0},{"$f":"SUM(AC172:AC181)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(AG172:AG181)","v":0},{"$f":"SUM(AH172:AH181)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(AK172:AK181)","v":0},{"$f":"SUM(AL172:AL181)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(AP172:AP181)","v":0},{"$f":"SUM(AQ172:AQ181)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F166,CG_Names,0)),0)","v":0},{"$f":"SUM(AT172:AT181)","v":0},{"$f":"SUM(AU172:AU181)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I183-SUM(I172:I181)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S183-SUM(S172:S181)","v":0},null,{"$f":"+U183-SUM(U172:U181)","v":0},{"$f":"+V183-SUM(V172:V181)","v":0},{"$f":"+W183-SUM(W172:W181)","v":0},null,null,{"$f":"(Z183+AA183)-SUM(Z172:AA181)","v":0},null,null,null,{"$f":"+AD183-SUM(AD172:AD181)","v":0},{"$f":"+AE183-SUM(AE172:AE181)","v":0},{"$f":"+AF183-SUM(AF172:AF181)","v":0},null,null,{"$f":"(AI183+AJ183)-SUM(AI172:AJ181)","v":0},null,null,null,{"$f":"+AM183-SUM(AM172:AM181)","v":0},{"$f":"+AN183-SUM(AN172:AN181)","v":0},{"$f":"+AO183-SUM(AO172:AO181)","v":0},null,null,{"$f":"(AR183+AS183)-SUM(AR172:AS181)","v":0}]
[0]
[0]
[{"$f":"A184","v":0}]
[{"$f":"IF((LEN($F188)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F188,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F188,CG_Names,0)),\"\")","v":""},{"$f":"+$F$37","v":0}]
[{"$f":"A188","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B188&\"!$E$47:$E$71\"),MATCH(F189,INDIRECT(B188 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A188","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A192","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J194","v":0},{"$f":"+[7]Prov_Cond_Grants!L194","v":0},{"$f":"+[7]Prov_Cond_Grants!R194","v":0},{"$f":"+[7]Prov_Cond_Grants!T194","v":0},{"$f":"+[7]Prov_Cond_Grants!AB194","v":0},null,null,null,null,{"$f":"SUM(M194:Q194)","v":0},null,{"$f":"R194-S194","v":0},{"$f":"+[7]Prov_Cond_Grants!AK194","v":0},null,null,{"$f":"SUM(V194:W194)","v":0},{"$f":"U194+X194","v":0},null,null,{"$f":"Y194+Z194+AA194","v":0},{"$f":"AB194-U194","v":0},{"$f":"+[7]Prov_Cond_Grants!AT194","v":0},null,null,{"$f":"SUM(AE194:AF194)","v":0},{"$f":"AD194+AG194","v":0},null,null,{"$f":"AH194+AI194+AJ194","v":0},{"$f":"AK194-AD194","v":0},null,null,null,{"$f":"SUM(AN194:AO194)","v":0},{"$f":"AM194+AP194","v":0},null,null,{"$f":"AQ194+AR194+AS194","v":0},{"$f":"AT194-AM194","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J195","v":0},{"$f":"+[7]Prov_Cond_Grants!L195","v":0},{"$f":"+[7]Prov_Cond_Grants!R195","v":0},{"$f":"+[7]Prov_Cond_Grants!T195","v":0},{"$f":"+[7]Prov_Cond_Grants!AB195","v":0},null,null,null,null,{"$f":"SUM(M195:Q195)","v":0},null,{"$f":"R195-S195","v":0},{"$f":"+[7]Prov_Cond_Grants!AK195","v":0},null,null,{"$f":"SUM(V195:W195)","v":0},{"$f":"U195+X195","v":0},null,null,{"$f":"Y195+Z195+AA195","v":0},{"$f":"AB195-U195","v":0},{"$f":"+[7]Prov_Cond_Grants!AT195","v":0},null,null,{"$f":"SUM(AE195:AF195)","v":0},{"$f":"AD195+AG195","v":0},null,null,{"$f":"AH195+AI195+AJ195","v":0},{"$f":"AK195-AD195","v":0},null,null,null,{"$f":"SUM(AN195:AO195)","v":0},{"$f":"AM195+AP195","v":0},null,null,{"$f":"AQ195+AR195+AS195","v":0},{"$f":"AT195-AM195","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J196","v":0},{"$f":"+[7]Prov_Cond_Grants!L196","v":0},{"$f":"+[7]Prov_Cond_Grants!R196","v":0},{"$f":"+[7]Prov_Cond_Grants!T196","v":0},{"$f":"+[7]Prov_Cond_Grants!AB196","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK196","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT196","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ196+AR196+AS196","v":0},{"$f":"AT196-AM196","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J197","v":0},{"$f":"+[7]Prov_Cond_Grants!L197","v":0},{"$f":"+[7]Prov_Cond_Grants!R197","v":0},{"$f":"+[7]Prov_Cond_Grants!T197","v":0},{"$f":"+[7]Prov_Cond_Grants!AB197","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK197","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT197","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ197+AR197+AS197","v":0},{"$f":"AT197-AM197","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J198","v":0},{"$f":"+[7]Prov_Cond_Grants!L198","v":0},{"$f":"+[7]Prov_Cond_Grants!R198","v":0},{"$f":"+[7]Prov_Cond_Grants!T198","v":0},{"$f":"+[7]Prov_Cond_Grants!AB198","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK198","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT198","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J199","v":0},{"$f":"+[7]Prov_Cond_Grants!L199","v":0},{"$f":"+[7]Prov_Cond_Grants!R199","v":0},{"$f":"+[7]Prov_Cond_Grants!T199","v":0},{"$f":"+[7]Prov_Cond_Grants!AB199","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK199","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT199","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J200","v":0},{"$f":"+[7]Prov_Cond_Grants!L200","v":0},{"$f":"+[7]Prov_Cond_Grants!R200","v":0},{"$f":"+[7]Prov_Cond_Grants!T200","v":0},{"$f":"+[7]Prov_Cond_Grants!AB200","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK200","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT200","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J201","v":0},{"$f":"+[7]Prov_Cond_Grants!L201","v":0},{"$f":"+[7]Prov_Cond_Grants!R201","v":0},{"$f":"+[7]Prov_Cond_Grants!T201","v":0},{"$f":"+[7]Prov_Cond_Grants!AB201","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK201","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT201","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J202","v":0},{"$f":"+[7]Prov_Cond_Grants!L202","v":0},{"$f":"+[7]Prov_Cond_Grants!R202","v":0},{"$f":"+[7]Prov_Cond_Grants!T202","v":0},{"$f":"+[7]Prov_Cond_Grants!AB202","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK202","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT202","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J203","v":0},{"$f":"+[7]Prov_Cond_Grants!L203","v":0},{"$f":"+[7]Prov_Cond_Grants!R203","v":0},{"$f":"+[7]Prov_Cond_Grants!T203","v":0},{"$f":"+[7]Prov_Cond_Grants!AB203","v":0},null,null,null,null,{"$f":"SUM(M203:Q203)","v":0},null,{"$f":"R203-S203","v":0},{"$f":"+[7]Prov_Cond_Grants!AK203","v":0},null,null,{"$f":"SUM(V203:W203)","v":0},{"$f":"U203+X203","v":0},null,null,{"$f":"Y203+Z203+AA203","v":0},{"$f":"AB203-U203","v":0},{"$f":"+[7]Prov_Cond_Grants!AT203","v":0},null,null,{"$f":"SUM(AE203:AF203)","v":0},{"$f":"AD203+AG203","v":0},null,null,{"$f":"AH203+AI203+AJ203","v":0},{"$f":"AK203-AD203","v":0},null,null,null,{"$f":"SUM(AN203:AO203)","v":0},{"$f":"AM203+AP203","v":0},null,null,{"$f":"AQ203+AR203+AS203","v":0},{"$f":"AT203-AM203","v":0}]
[{"$f":"A202","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F188,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R194:R203)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(T194:T203)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(X194:X203)","v":0},{"$f":"SUM(Y194:Y203)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(AB194:AB203)","v":0},{"$f":"SUM(AC194:AC203)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(AG194:AG203)","v":0},{"$f":"SUM(AH194:AH203)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(AK194:AK203)","v":0},{"$f":"SUM(AL194:AL203)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(AP194:AP203)","v":0},{"$f":"SUM(AQ194:AQ203)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F188,CG_Names,0)),0)","v":0},{"$f":"SUM(AT194:AT203)","v":0},{"$f":"SUM(AU194:AU203)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I205-SUM(I194:I203)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S205-SUM(S194:S203)","v":0},null,{"$f":"+U205-SUM(U194:U203)","v":0},{"$f":"+V205-SUM(V194:V203)","v":0},{"$f":"+W205-SUM(W194:W203)","v":0},null,null,{"$f":"(Z205+AA205)-SUM(Z194:AA203)","v":0},null,null,null,{"$f":"+AD205-SUM(AD194:AD203)","v":0},{"$f":"+AE205-SUM(AE194:AE203)","v":0},{"$f":"+AF205-SUM(AF194:AF203)","v":0},null,null,{"$f":"(AI205+AJ205)-SUM(AI194:AJ203)","v":0},null,null,null,{"$f":"+AM205-SUM(AM194:AM203)","v":0},{"$f":"+AN205-SUM(AN194:AN203)","v":0},{"$f":"+AO205-SUM(AO194:AO203)","v":0},null,null,{"$f":"(AR205+AS205)-SUM(AR194:AS203)","v":0}]
[0]
[0]
[{"$f":"A206","v":0}]
[{"$f":"IF((LEN($F210)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F210,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F210,CG_Names,0)),\"\")","v":""},{"$f":"+$F$38","v":0}]
[{"$f":"A210","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B210&\"!$E$47:$E$71\"),MATCH(F211,INDIRECT(B210 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A210","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A214","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J216","v":0},{"$f":"+[7]Prov_Cond_Grants!L216","v":0},{"$f":"+[7]Prov_Cond_Grants!R216","v":0},{"$f":"+[7]Prov_Cond_Grants!T216","v":0},{"$f":"+[7]Prov_Cond_Grants!AB216","v":0},null,null,null,null,{"$f":"SUM(M216:Q216)","v":0},null,{"$f":"R216-S216","v":0},{"$f":"+[7]Prov_Cond_Grants!AK216","v":0},null,null,{"$f":"SUM(V216:W216)","v":0},{"$f":"U216+X216","v":0},null,null,{"$f":"Y216+Z216+AA216","v":0},{"$f":"AB216-U216","v":0},{"$f":"+[7]Prov_Cond_Grants!AT216","v":0},null,null,{"$f":"SUM(AE216:AF216)","v":0},{"$f":"AD216+AG216","v":0},null,null,{"$f":"AH216+AI216+AJ216","v":0},{"$f":"AK216-AD216","v":0},null,null,null,{"$f":"SUM(AN216:AO216)","v":0},{"$f":"AM216+AP216","v":0},null,null,{"$f":"AQ216+AR216+AS216","v":0},{"$f":"AT216-AM216","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J217","v":0},{"$f":"+[7]Prov_Cond_Grants!L217","v":0},{"$f":"+[7]Prov_Cond_Grants!R217","v":0},{"$f":"+[7]Prov_Cond_Grants!T217","v":0},{"$f":"+[7]Prov_Cond_Grants!AB217","v":0},null,null,null,null,{"$f":"SUM(M217:Q217)","v":0},null,{"$f":"R217-S217","v":0},{"$f":"+[7]Prov_Cond_Grants!AK217","v":0},null,null,{"$f":"SUM(V217:W217)","v":0},{"$f":"U217+X217","v":0},null,null,{"$f":"Y217+Z217+AA217","v":0},{"$f":"AB217-U217","v":0},{"$f":"+[7]Prov_Cond_Grants!AT217","v":0},null,null,{"$f":"SUM(AE217:AF217)","v":0},{"$f":"AD217+AG217","v":0},null,null,{"$f":"AH217+AI217+AJ217","v":0},{"$f":"AK217-AD217","v":0},null,null,null,{"$f":"SUM(AN217:AO217)","v":0},{"$f":"AM217+AP217","v":0},null,null,{"$f":"AQ217+AR217+AS217","v":0},{"$f":"AT217-AM217","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J218","v":0},{"$f":"+[7]Prov_Cond_Grants!L218","v":0},{"$f":"+[7]Prov_Cond_Grants!R218","v":0},{"$f":"+[7]Prov_Cond_Grants!T218","v":0},{"$f":"+[7]Prov_Cond_Grants!AB218","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK218","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT218","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ218+AR218+AS218","v":0},{"$f":"AT218-AM218","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J219","v":0},{"$f":"+[7]Prov_Cond_Grants!L219","v":0},{"$f":"+[7]Prov_Cond_Grants!R219","v":0},{"$f":"+[7]Prov_Cond_Grants!T219","v":0},{"$f":"+[7]Prov_Cond_Grants!AB219","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK219","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT219","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ219+AR219+AS219","v":0},{"$f":"AT219-AM219","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J220","v":0},{"$f":"+[7]Prov_Cond_Grants!L220","v":0},{"$f":"+[7]Prov_Cond_Grants!R220","v":0},{"$f":"+[7]Prov_Cond_Grants!T220","v":0},{"$f":"+[7]Prov_Cond_Grants!AB220","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK220","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT220","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J221","v":0},{"$f":"+[7]Prov_Cond_Grants!L221","v":0},{"$f":"+[7]Prov_Cond_Grants!R221","v":0},{"$f":"+[7]Prov_Cond_Grants!T221","v":0},{"$f":"+[7]Prov_Cond_Grants!AB221","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK221","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT221","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J222","v":0},{"$f":"+[7]Prov_Cond_Grants!L222","v":0},{"$f":"+[7]Prov_Cond_Grants!R222","v":0},{"$f":"+[7]Prov_Cond_Grants!T222","v":0},{"$f":"+[7]Prov_Cond_Grants!AB222","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK222","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT222","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J223","v":0},{"$f":"+[7]Prov_Cond_Grants!L223","v":0},{"$f":"+[7]Prov_Cond_Grants!R223","v":0},{"$f":"+[7]Prov_Cond_Grants!T223","v":0},{"$f":"+[7]Prov_Cond_Grants!AB223","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK223","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT223","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J224","v":0},{"$f":"+[7]Prov_Cond_Grants!L224","v":0},{"$f":"+[7]Prov_Cond_Grants!R224","v":0},{"$f":"+[7]Prov_Cond_Grants!T224","v":0},{"$f":"+[7]Prov_Cond_Grants!AB224","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK224","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT224","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J225","v":0},{"$f":"+[7]Prov_Cond_Grants!L225","v":0},{"$f":"+[7]Prov_Cond_Grants!R225","v":0},{"$f":"+[7]Prov_Cond_Grants!T225","v":0},{"$f":"+[7]Prov_Cond_Grants!AB225","v":0},null,null,null,null,{"$f":"SUM(M225:Q225)","v":0},null,{"$f":"R225-S225","v":0},{"$f":"+[7]Prov_Cond_Grants!AK225","v":0},null,null,{"$f":"SUM(V225:W225)","v":0},{"$f":"U225+X225","v":0},null,null,{"$f":"Y225+Z225+AA225","v":0},{"$f":"AB225-U225","v":0},{"$f":"+[7]Prov_Cond_Grants!AT225","v":0},null,null,{"$f":"SUM(AE225:AF225)","v":0},{"$f":"AD225+AG225","v":0},null,null,{"$f":"AH225+AI225+AJ225","v":0},{"$f":"AK225-AD225","v":0},null,null,null,{"$f":"SUM(AN225:AO225)","v":0},{"$f":"AM225+AP225","v":0},null,null,{"$f":"AQ225+AR225+AS225","v":0},{"$f":"AT225-AM225","v":0}]
[{"$f":"A224","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F210,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R216:R225)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(T216:T225)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(X216:X225)","v":0},{"$f":"SUM(Y216:Y225)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(AB216:AB225)","v":0},{"$f":"SUM(AC216:AC225)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(AG216:AG225)","v":0},{"$f":"SUM(AH216:AH225)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(AK216:AK225)","v":0},{"$f":"SUM(AL216:AL225)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(AP216:AP225)","v":0},{"$f":"SUM(AQ216:AQ225)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F210,CG_Names,0)),0)","v":0},{"$f":"SUM(AT216:AT225)","v":0},{"$f":"SUM(AU216:AU225)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I227-SUM(I216:I225)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S227-SUM(S216:S225)","v":0},null,{"$f":"+U227-SUM(U216:U225)","v":0},{"$f":"+V227-SUM(V216:V225)","v":0},{"$f":"+W227-SUM(W216:W225)","v":0},null,null,{"$f":"(Z227+AA227)-SUM(Z216:AA225)","v":0},null,null,null,{"$f":"+AD227-SUM(AD216:AD225)","v":0},{"$f":"+AE227-SUM(AE216:AE225)","v":0},{"$f":"+AF227-SUM(AF216:AF225)","v":0},null,null,{"$f":"(AI227+AJ227)-SUM(AI216:AJ225)","v":0},null,null,null,{"$f":"+AM227-SUM(AM216:AM225)","v":0},{"$f":"+AN227-SUM(AN216:AN225)","v":0},{"$f":"+AO227-SUM(AO216:AO225)","v":0},null,null,{"$f":"(AR227+AS227)-SUM(AR216:AS225)","v":0}]
[0]
[0]
[{"$f":"A228","v":0}]
[{"$f":"IF((LEN($F232)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F232,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F232,CG_Names,0)),\"\")","v":""},{"$f":"+$F$39","v":0}]
[{"$f":"A232","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B232&\"!$E$47:$E$71\"),MATCH(F233,INDIRECT(B232 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A232","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A236","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J238","v":0},{"$f":"+[7]Prov_Cond_Grants!L238","v":0},{"$f":"+[7]Prov_Cond_Grants!R238","v":0},{"$f":"+[7]Prov_Cond_Grants!T238","v":0},{"$f":"+[7]Prov_Cond_Grants!AB238","v":0},null,null,null,null,{"$f":"SUM(M238:Q238)","v":0},null,{"$f":"R238-S238","v":0},{"$f":"+[7]Prov_Cond_Grants!AK238","v":0},null,null,{"$f":"SUM(V238:W238)","v":0},{"$f":"U238+X238","v":0},null,null,{"$f":"Y238+Z238+AA238","v":0},{"$f":"AB238-U238","v":0},{"$f":"+[7]Prov_Cond_Grants!AT238","v":0},null,null,{"$f":"SUM(AE238:AF238)","v":0},{"$f":"AD238+AG238","v":0},null,null,{"$f":"AH238+AI238+AJ238","v":0},{"$f":"AK238-AD238","v":0},null,null,null,{"$f":"SUM(AN238:AO238)","v":0},{"$f":"AM238+AP238","v":0},null,null,{"$f":"AQ238+AR238+AS238","v":0},{"$f":"AT238-AM238","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J239","v":0},{"$f":"+[7]Prov_Cond_Grants!L239","v":0},{"$f":"+[7]Prov_Cond_Grants!R239","v":0},{"$f":"+[7]Prov_Cond_Grants!T239","v":0},{"$f":"+[7]Prov_Cond_Grants!AB239","v":0},null,null,null,null,{"$f":"SUM(M239:Q239)","v":0},null,{"$f":"R239-S239","v":0},{"$f":"+[7]Prov_Cond_Grants!AK239","v":0},null,null,{"$f":"SUM(V239:W239)","v":0},{"$f":"U239+X239","v":0},null,null,{"$f":"Y239+Z239+AA239","v":0},{"$f":"AB239-U239","v":0},{"$f":"+[7]Prov_Cond_Grants!AT239","v":0},null,null,{"$f":"SUM(AE239:AF239)","v":0},{"$f":"AD239+AG239","v":0},null,null,{"$f":"AH239+AI239+AJ239","v":0},{"$f":"AK239-AD239","v":0},null,null,null,{"$f":"SUM(AN239:AO239)","v":0},{"$f":"AM239+AP239","v":0},null,null,{"$f":"AQ239+AR239+AS239","v":0},{"$f":"AT239-AM239","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J240","v":0},{"$f":"+[7]Prov_Cond_Grants!L240","v":0},{"$f":"+[7]Prov_Cond_Grants!R240","v":0},{"$f":"+[7]Prov_Cond_Grants!T240","v":0},{"$f":"+[7]Prov_Cond_Grants!AB240","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK240","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT240","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ240+AR240+AS240","v":0},{"$f":"AT240-AM240","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J241","v":0},{"$f":"+[7]Prov_Cond_Grants!L241","v":0},{"$f":"+[7]Prov_Cond_Grants!R241","v":0},{"$f":"+[7]Prov_Cond_Grants!T241","v":0},{"$f":"+[7]Prov_Cond_Grants!AB241","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK241","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT241","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ241+AR241+AS241","v":0},{"$f":"AT241-AM241","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J242","v":0},{"$f":"+[7]Prov_Cond_Grants!L242","v":0},{"$f":"+[7]Prov_Cond_Grants!R242","v":0},{"$f":"+[7]Prov_Cond_Grants!T242","v":0},{"$f":"+[7]Prov_Cond_Grants!AB242","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK242","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT242","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J243","v":0},{"$f":"+[7]Prov_Cond_Grants!L243","v":0},{"$f":"+[7]Prov_Cond_Grants!R243","v":0},{"$f":"+[7]Prov_Cond_Grants!T243","v":0},{"$f":"+[7]Prov_Cond_Grants!AB243","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK243","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT243","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J244","v":0},{"$f":"+[7]Prov_Cond_Grants!L244","v":0},{"$f":"+[7]Prov_Cond_Grants!R244","v":0},{"$f":"+[7]Prov_Cond_Grants!T244","v":0},{"$f":"+[7]Prov_Cond_Grants!AB244","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK244","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT244","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J245","v":0},{"$f":"+[7]Prov_Cond_Grants!L245","v":0},{"$f":"+[7]Prov_Cond_Grants!R245","v":0},{"$f":"+[7]Prov_Cond_Grants!T245","v":0},{"$f":"+[7]Prov_Cond_Grants!AB245","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK245","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT245","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J246","v":0},{"$f":"+[7]Prov_Cond_Grants!L246","v":0},{"$f":"+[7]Prov_Cond_Grants!R246","v":0},{"$f":"+[7]Prov_Cond_Grants!T246","v":0},{"$f":"+[7]Prov_Cond_Grants!AB246","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK246","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT246","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J247","v":0},{"$f":"+[7]Prov_Cond_Grants!L247","v":0},{"$f":"+[7]Prov_Cond_Grants!R247","v":0},{"$f":"+[7]Prov_Cond_Grants!T247","v":0},{"$f":"+[7]Prov_Cond_Grants!AB247","v":0},null,null,null,null,{"$f":"SUM(M247:Q247)","v":0},null,{"$f":"R247-S247","v":0},{"$f":"+[7]Prov_Cond_Grants!AK247","v":0},null,null,{"$f":"SUM(V247:W247)","v":0},{"$f":"U247+X247","v":0},null,null,{"$f":"Y247+Z247+AA247","v":0},{"$f":"AB247-U247","v":0},{"$f":"+[7]Prov_Cond_Grants!AT247","v":0},null,null,{"$f":"SUM(AE247:AF247)","v":0},{"$f":"AD247+AG247","v":0},null,null,{"$f":"AH247+AI247+AJ247","v":0},{"$f":"AK247-AD247","v":0},null,null,null,{"$f":"SUM(AN247:AO247)","v":0},{"$f":"AM247+AP247","v":0},null,null,{"$f":"AQ247+AR247+AS247","v":0},{"$f":"AT247-AM247","v":0}]
[{"$f":"A246","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F232,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R238:R247)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(T238:T247)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(X238:X247)","v":0},{"$f":"SUM(Y238:Y247)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(AB238:AB247)","v":0},{"$f":"SUM(AC238:AC247)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(AG238:AG247)","v":0},{"$f":"SUM(AH238:AH247)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(AK238:AK247)","v":0},{"$f":"SUM(AL238:AL247)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(AP238:AP247)","v":0},{"$f":"SUM(AQ238:AQ247)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F232,CG_Names,0)),0)","v":0},{"$f":"SUM(AT238:AT247)","v":0},{"$f":"SUM(AU238:AU247)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I249-SUM(I238:I247)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S249-SUM(S238:S247)","v":0},null,{"$f":"+U249-SUM(U238:U247)","v":0},{"$f":"+V249-SUM(V238:V247)","v":0},{"$f":"+W249-SUM(W238:W247)","v":0},null,null,{"$f":"(Z249+AA249)-SUM(Z238:AA247)","v":0},null,null,null,{"$f":"+AD249-SUM(AD238:AD247)","v":0},{"$f":"+AE249-SUM(AE238:AE247)","v":0},{"$f":"+AF249-SUM(AF238:AF247)","v":0},null,null,{"$f":"(AI249+AJ249)-SUM(AI238:AJ247)","v":0},null,null,null,{"$f":"+AM249-SUM(AM238:AM247)","v":0},{"$f":"+AN249-SUM(AN238:AN247)","v":0},{"$f":"+AO249-SUM(AO238:AO247)","v":0},null,null,{"$f":"(AR249+AS249)-SUM(AR238:AS247)","v":0}]
[0]
[0]
[{"$f":"A250","v":0}]
[{"$f":"IF((LEN($F254)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F254,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F254,CG_Names,0)),\"\")","v":""},{"$f":"+$F$40","v":0}]
[{"$f":"A254","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B254&\"!$E$47:$E$71\"),MATCH(F255,INDIRECT(B254 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A254","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A258","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J260","v":0},{"$f":"+[7]Prov_Cond_Grants!L260","v":0},{"$f":"+[7]Prov_Cond_Grants!R260","v":0},{"$f":"+[7]Prov_Cond_Grants!T260","v":0},{"$f":"+[7]Prov_Cond_Grants!AB260","v":0},null,null,null,null,{"$f":"SUM(M260:Q260)","v":0},null,{"$f":"R260-S260","v":0},{"$f":"+[7]Prov_Cond_Grants!AK260","v":0},null,null,{"$f":"SUM(V260:W260)","v":0},{"$f":"U260+X260","v":0},null,null,{"$f":"Y260+Z260+AA260","v":0},{"$f":"AB260-U260","v":0},{"$f":"+[7]Prov_Cond_Grants!AT260","v":0},null,null,{"$f":"SUM(AE260:AF260)","v":0},{"$f":"AD260+AG260","v":0},null,null,{"$f":"AH260+AI260+AJ260","v":0},{"$f":"AK260-AD260","v":0},null,null,null,{"$f":"SUM(AN260:AO260)","v":0},{"$f":"AM260+AP260","v":0},null,null,{"$f":"AQ260+AR260+AS260","v":0},{"$f":"AT260-AM260","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J261","v":0},{"$f":"+[7]Prov_Cond_Grants!L261","v":0},{"$f":"+[7]Prov_Cond_Grants!R261","v":0},{"$f":"+[7]Prov_Cond_Grants!T261","v":0},{"$f":"+[7]Prov_Cond_Grants!AB261","v":0},null,null,null,null,{"$f":"SUM(M261:Q261)","v":0},null,{"$f":"R261-S261","v":0},{"$f":"+[7]Prov_Cond_Grants!AK261","v":0},null,null,{"$f":"SUM(V261:W261)","v":0},{"$f":"U261+X261","v":0},null,null,{"$f":"Y261+Z261+AA261","v":0},{"$f":"AB261-U261","v":0},{"$f":"+[7]Prov_Cond_Grants!AT261","v":0},null,null,{"$f":"SUM(AE261:AF261)","v":0},{"$f":"AD261+AG261","v":0},null,null,{"$f":"AH261+AI261+AJ261","v":0},{"$f":"AK261-AD261","v":0},null,null,null,{"$f":"SUM(AN261:AO261)","v":0},{"$f":"AM261+AP261","v":0},null,null,{"$f":"AQ261+AR261+AS261","v":0},{"$f":"AT261-AM261","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J262","v":0},{"$f":"+[7]Prov_Cond_Grants!L262","v":0},{"$f":"+[7]Prov_Cond_Grants!R262","v":0},{"$f":"+[7]Prov_Cond_Grants!T262","v":0},{"$f":"+[7]Prov_Cond_Grants!AB262","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK262","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT262","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ262+AR262+AS262","v":0},{"$f":"AT262-AM262","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J263","v":0},{"$f":"+[7]Prov_Cond_Grants!L263","v":0},{"$f":"+[7]Prov_Cond_Grants!R263","v":0},{"$f":"+[7]Prov_Cond_Grants!T263","v":0},{"$f":"+[7]Prov_Cond_Grants!AB263","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK263","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT263","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ263+AR263+AS263","v":0},{"$f":"AT263-AM263","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J264","v":0},{"$f":"+[7]Prov_Cond_Grants!L264","v":0},{"$f":"+[7]Prov_Cond_Grants!R264","v":0},{"$f":"+[7]Prov_Cond_Grants!T264","v":0},{"$f":"+[7]Prov_Cond_Grants!AB264","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK264","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT264","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J265","v":0},{"$f":"+[7]Prov_Cond_Grants!L265","v":0},{"$f":"+[7]Prov_Cond_Grants!R265","v":0},{"$f":"+[7]Prov_Cond_Grants!T265","v":0},{"$f":"+[7]Prov_Cond_Grants!AB265","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK265","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT265","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J266","v":0},{"$f":"+[7]Prov_Cond_Grants!L266","v":0},{"$f":"+[7]Prov_Cond_Grants!R266","v":0},{"$f":"+[7]Prov_Cond_Grants!T266","v":0},{"$f":"+[7]Prov_Cond_Grants!AB266","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK266","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT266","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J267","v":0},{"$f":"+[7]Prov_Cond_Grants!L267","v":0},{"$f":"+[7]Prov_Cond_Grants!R267","v":0},{"$f":"+[7]Prov_Cond_Grants!T267","v":0},{"$f":"+[7]Prov_Cond_Grants!AB267","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK267","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT267","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J268","v":0},{"$f":"+[7]Prov_Cond_Grants!L268","v":0},{"$f":"+[7]Prov_Cond_Grants!R268","v":0},{"$f":"+[7]Prov_Cond_Grants!T268","v":0},{"$f":"+[7]Prov_Cond_Grants!AB268","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK268","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT268","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J269","v":0},{"$f":"+[7]Prov_Cond_Grants!L269","v":0},{"$f":"+[7]Prov_Cond_Grants!R269","v":0},{"$f":"+[7]Prov_Cond_Grants!T269","v":0},{"$f":"+[7]Prov_Cond_Grants!AB269","v":0},null,null,null,null,{"$f":"SUM(M269:Q269)","v":0},null,{"$f":"R269-S269","v":0},{"$f":"+[7]Prov_Cond_Grants!AK269","v":0},null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},{"$f":"+[7]Prov_Cond_Grants!AT269","v":0},null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,{"$f":"AH269+AI269+AJ269","v":0},{"$f":"AK269-AD269","v":0},null,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,{"$f":"AQ269+AR269+AS269","v":0},{"$f":"AT269-AM269","v":0}]
[{"$f":"A268","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F254,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R260:R269)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(T260:T269)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(X260:X269)","v":0},{"$f":"SUM(Y260:Y269)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(AB260:AB269)","v":0},{"$f":"SUM(AC260:AC269)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(AG260:AG269)","v":0},{"$f":"SUM(AH260:AH269)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(AK260:AK269)","v":0},{"$f":"SUM(AL260:AL269)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(AP260:AP269)","v":0},{"$f":"SUM(AQ260:AQ269)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F254,CG_Names,0)),0)","v":0},{"$f":"SUM(AT260:AT269)","v":0},{"$f":"SUM(AU260:AU269)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I271-SUM(I260:I269)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S271-SUM(S260:S269)","v":0},null,{"$f":"+U271-SUM(U260:U269)","v":0},{"$f":"+V271-SUM(V260:V269)","v":0},{"$f":"+W271-SUM(W260:W269)","v":0},null,null,{"$f":"(Z271+AA271)-SUM(Z260:AA269)","v":0},null,null,null,{"$f":"+AD271-SUM(AD260:AD269)","v":0},{"$f":"+AE271-SUM(AE260:AE269)","v":0},{"$f":"+AF271-SUM(AF260:AF269)","v":0},null,null,{"$f":"(AI271+AJ271)-SUM(AI260:AJ269)","v":0},null,null,null,{"$f":"+AM271-SUM(AM260:AM269)","v":0},{"$f":"+AN271-SUM(AN260:AN269)","v":0},{"$f":"+AO271-SUM(AO260:AO269)","v":0},null,null,{"$f":"(AR271+AS271)-SUM(AR260:AS269)","v":0}]
[0]
[0]
[{"$f":"A272","v":0}]
[{"$f":"IF((LEN($F276)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F276,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F276,CG_Names,0)),\"\")","v":""},{"$f":"+$F$41","v":0}]
[{"$f":"A276","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B276&\"!$E$47:$E$71\"),MATCH(F277,INDIRECT(B276 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A276","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A280","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J282","v":0},{"$f":"+[7]Prov_Cond_Grants!L282","v":0},{"$f":"+[7]Prov_Cond_Grants!R282","v":0},{"$f":"+[7]Prov_Cond_Grants!T282","v":0},{"$f":"+[7]Prov_Cond_Grants!AB282","v":0},null,null,null,null,{"$f":"SUM(M282:Q282)","v":0},null,{"$f":"R282-S282","v":0},{"$f":"+[7]Prov_Cond_Grants!AK282","v":0},null,null,{"$f":"SUM(V282:W282)","v":0},{"$f":"U282+X282","v":0},null,null,{"$f":"Y282+Z282+AA282","v":0},{"$f":"AB282-U282","v":0},{"$f":"+[7]Prov_Cond_Grants!AT282","v":0},null,null,{"$f":"SUM(AE282:AF282)","v":0},{"$f":"AD282+AG282","v":0},null,null,{"$f":"AH282+AI282+AJ282","v":0},{"$f":"AK282-AD282","v":0},null,null,null,{"$f":"SUM(AN282:AO282)","v":0},{"$f":"AM282+AP282","v":0},null,null,{"$f":"AQ282+AR282+AS282","v":0},{"$f":"AT282-AM282","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J283","v":0},{"$f":"+[7]Prov_Cond_Grants!L283","v":0},{"$f":"+[7]Prov_Cond_Grants!R283","v":0},{"$f":"+[7]Prov_Cond_Grants!T283","v":0},{"$f":"+[7]Prov_Cond_Grants!AB283","v":0},null,null,null,null,{"$f":"SUM(M283:Q283)","v":0},null,{"$f":"R283-S283","v":0},{"$f":"+[7]Prov_Cond_Grants!AK283","v":0},null,null,{"$f":"SUM(V283:W283)","v":0},{"$f":"U283+X283","v":0},null,null,{"$f":"Y283+Z283+AA283","v":0},{"$f":"AB283-U283","v":0},{"$f":"+[7]Prov_Cond_Grants!AT283","v":0},null,null,{"$f":"SUM(AE283:AF283)","v":0},{"$f":"AD283+AG283","v":0},null,null,{"$f":"AH283+AI283+AJ283","v":0},{"$f":"AK283-AD283","v":0},null,null,null,{"$f":"SUM(AN283:AO283)","v":0},{"$f":"AM283+AP283","v":0},null,null,{"$f":"AQ283+AR283+AS283","v":0},{"$f":"AT283-AM283","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J284","v":0},{"$f":"+[7]Prov_Cond_Grants!L284","v":0},{"$f":"+[7]Prov_Cond_Grants!R284","v":0},{"$f":"+[7]Prov_Cond_Grants!T284","v":0},{"$f":"+[7]Prov_Cond_Grants!AB284","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK284","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT284","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ284+AR284+AS284","v":0},{"$f":"AT284-AM284","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J285","v":0},{"$f":"+[7]Prov_Cond_Grants!L285","v":0},{"$f":"+[7]Prov_Cond_Grants!R285","v":0},{"$f":"+[7]Prov_Cond_Grants!T285","v":0},{"$f":"+[7]Prov_Cond_Grants!AB285","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK285","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT285","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ285+AR285+AS285","v":0},{"$f":"AT285-AM285","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J286","v":0},{"$f":"+[7]Prov_Cond_Grants!L286","v":0},{"$f":"+[7]Prov_Cond_Grants!R286","v":0},{"$f":"+[7]Prov_Cond_Grants!T286","v":0},{"$f":"+[7]Prov_Cond_Grants!AB286","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK286","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT286","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J287","v":0},{"$f":"+[7]Prov_Cond_Grants!L287","v":0},{"$f":"+[7]Prov_Cond_Grants!R287","v":0},{"$f":"+[7]Prov_Cond_Grants!T287","v":0},{"$f":"+[7]Prov_Cond_Grants!AB287","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK287","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT287","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J288","v":0},{"$f":"+[7]Prov_Cond_Grants!L288","v":0},{"$f":"+[7]Prov_Cond_Grants!R288","v":0},{"$f":"+[7]Prov_Cond_Grants!T288","v":0},{"$f":"+[7]Prov_Cond_Grants!AB288","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK288","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT288","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J289","v":0},{"$f":"+[7]Prov_Cond_Grants!L289","v":0},{"$f":"+[7]Prov_Cond_Grants!R289","v":0},{"$f":"+[7]Prov_Cond_Grants!T289","v":0},{"$f":"+[7]Prov_Cond_Grants!AB289","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK289","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT289","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J290","v":0},{"$f":"+[7]Prov_Cond_Grants!L290","v":0},{"$f":"+[7]Prov_Cond_Grants!R290","v":0},{"$f":"+[7]Prov_Cond_Grants!T290","v":0},{"$f":"+[7]Prov_Cond_Grants!AB290","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK290","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT290","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J291","v":0},{"$f":"+[7]Prov_Cond_Grants!L291","v":0},{"$f":"+[7]Prov_Cond_Grants!R291","v":0},{"$f":"+[7]Prov_Cond_Grants!T291","v":0},{"$f":"+[7]Prov_Cond_Grants!AB291","v":0},null,null,null,null,{"$f":"SUM(M291:Q291)","v":0},null,{"$f":"R291-S291","v":0},{"$f":"+[7]Prov_Cond_Grants!AK291","v":0},null,null,{"$f":"SUM(V291:W291)","v":0},{"$f":"U291+X291","v":0},null,null,{"$f":"Y291+Z291+AA291","v":0},{"$f":"AB291-U291","v":0},{"$f":"+[7]Prov_Cond_Grants!AT291","v":0},null,null,{"$f":"SUM(AE291:AF291)","v":0},{"$f":"AD291+AG291","v":0},null,null,{"$f":"AH291+AI291+AJ291","v":0},{"$f":"AK291-AD291","v":0},null,null,null,{"$f":"SUM(AN291:AO291)","v":0},{"$f":"AM291+AP291","v":0},null,null,{"$f":"AQ291+AR291+AS291","v":0},{"$f":"AT291-AM291","v":0}]
[{"$f":"A290","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F276,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R282:R291)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(T282:T291)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(X282:X291)","v":0},{"$f":"SUM(Y282:Y291)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(AB282:AB291)","v":0},{"$f":"SUM(AC282:AC291)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(AG282:AG291)","v":0},{"$f":"SUM(AH282:AH291)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(AK282:AK291)","v":0},{"$f":"SUM(AL282:AL291)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(AP282:AP291)","v":0},{"$f":"SUM(AQ282:AQ291)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F276,CG_Names,0)),0)","v":0},{"$f":"SUM(AT282:AT291)","v":0},{"$f":"SUM(AU282:AU291)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I293-SUM(I282:I291)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S293-SUM(S282:S291)","v":0},null,{"$f":"+U293-SUM(U282:U291)","v":0},{"$f":"+V293-SUM(V282:V291)","v":0},{"$f":"+W293-SUM(W282:W291)","v":0},null,null,{"$f":"(Z293+AA293)-SUM(Z282:AA291)","v":0},null,null,null,{"$f":"+AD293-SUM(AD282:AD291)","v":0},{"$f":"+AE293-SUM(AE282:AE291)","v":0},{"$f":"+AF293-SUM(AF282:AF291)","v":0},null,null,{"$f":"(AI293+AJ293)-SUM(AI282:AJ291)","v":0},null,null,null,{"$f":"+AM293-SUM(AM282:AM291)","v":0},{"$f":"+AN293-SUM(AN282:AN291)","v":0},{"$f":"+AO293-SUM(AO282:AO291)","v":0},null,null,{"$f":"(AR293+AS293)-SUM(AR282:AS291)","v":0}]
[0]
[0]
[{"$f":"A294","v":0}]
[{"$f":"IF((LEN($F298)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F298,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F298,CG_Names,0)),\"\")","v":""},{"$f":"+$F$42","v":0}]
[{"$f":"A298","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B298&\"!$E$47:$E$71\"),MATCH(F299,INDIRECT(B298 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[{"$f":"A298","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A302","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J304","v":0},{"$f":"+[7]Prov_Cond_Grants!L304","v":0},{"$f":"+[7]Prov_Cond_Grants!R304","v":0},{"$f":"+[7]Prov_Cond_Grants!T304","v":0},{"$f":"+[7]Prov_Cond_Grants!AB304","v":0},null,null,null,null,{"$f":"SUM(M304:Q304)","v":0},null,{"$f":"R304-S304","v":0},{"$f":"+[7]Prov_Cond_Grants!AK304","v":0},null,null,{"$f":"SUM(V304:W304)","v":0},{"$f":"U304+X304","v":0},null,null,{"$f":"Y304+Z304+AA304","v":0},{"$f":"AB304-U304","v":0},{"$f":"+[7]Prov_Cond_Grants!AT304","v":0},null,null,{"$f":"SUM(AE304:AF304)","v":0},{"$f":"AD304+AG304","v":0},null,null,{"$f":"AH304+AI304+AJ304","v":0},{"$f":"AK304-AD304","v":0},null,null,null,{"$f":"SUM(AN304:AO304)","v":0},{"$f":"AM304+AP304","v":0},null,null,{"$f":"AQ304+AR304+AS304","v":0},{"$f":"AT304-AM304","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J305","v":0},{"$f":"+[7]Prov_Cond_Grants!L305","v":0},{"$f":"+[7]Prov_Cond_Grants!R305","v":0},{"$f":"+[7]Prov_Cond_Grants!T305","v":0},{"$f":"+[7]Prov_Cond_Grants!AB305","v":0},null,null,null,null,{"$f":"SUM(M305:Q305)","v":0},null,{"$f":"R305-S305","v":0},{"$f":"+[7]Prov_Cond_Grants!AK305","v":0},null,null,{"$f":"SUM(V305:W305)","v":0},{"$f":"U305+X305","v":0},null,null,{"$f":"Y305+Z305+AA305","v":0},{"$f":"AB305-U305","v":0},{"$f":"+[7]Prov_Cond_Grants!AT305","v":0},null,null,{"$f":"SUM(AE305:AF305)","v":0},{"$f":"AD305+AG305","v":0},null,null,{"$f":"AH305+AI305+AJ305","v":0},{"$f":"AK305-AD305","v":0},null,null,null,{"$f":"SUM(AN305:AO305)","v":0},{"$f":"AM305+AP305","v":0},null,null,{"$f":"AQ305+AR305+AS305","v":0},{"$f":"AT305-AM305","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J306","v":0},{"$f":"+[7]Prov_Cond_Grants!L306","v":0},{"$f":"+[7]Prov_Cond_Grants!R306","v":0},{"$f":"+[7]Prov_Cond_Grants!T306","v":0},{"$f":"+[7]Prov_Cond_Grants!AB306","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK306","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT306","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ306+AR306+AS306","v":0},{"$f":"AT306-AM306","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J307","v":0},{"$f":"+[7]Prov_Cond_Grants!L307","v":0},{"$f":"+[7]Prov_Cond_Grants!R307","v":0},{"$f":"+[7]Prov_Cond_Grants!T307","v":0},{"$f":"+[7]Prov_Cond_Grants!AB307","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK307","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT307","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ307+AR307+AS307","v":0},{"$f":"AT307-AM307","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J308","v":0},{"$f":"+[7]Prov_Cond_Grants!L308","v":0},{"$f":"+[7]Prov_Cond_Grants!R308","v":0},{"$f":"+[7]Prov_Cond_Grants!T308","v":0},{"$f":"+[7]Prov_Cond_Grants!AB308","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK308","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT308","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J309","v":0},{"$f":"+[7]Prov_Cond_Grants!L309","v":0},{"$f":"+[7]Prov_Cond_Grants!R309","v":0},{"$f":"+[7]Prov_Cond_Grants!T309","v":0},{"$f":"+[7]Prov_Cond_Grants!AB309","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK309","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT309","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J310","v":0},{"$f":"+[7]Prov_Cond_Grants!L310","v":0},{"$f":"+[7]Prov_Cond_Grants!R310","v":0},{"$f":"+[7]Prov_Cond_Grants!T310","v":0},{"$f":"+[7]Prov_Cond_Grants!AB310","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK310","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT310","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J311","v":0},{"$f":"+[7]Prov_Cond_Grants!L311","v":0},{"$f":"+[7]Prov_Cond_Grants!R311","v":0},{"$f":"+[7]Prov_Cond_Grants!T311","v":0},{"$f":"+[7]Prov_Cond_Grants!AB311","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK311","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT311","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J312","v":0},{"$f":"+[7]Prov_Cond_Grants!L312","v":0},{"$f":"+[7]Prov_Cond_Grants!R312","v":0},{"$f":"+[7]Prov_Cond_Grants!T312","v":0},{"$f":"+[7]Prov_Cond_Grants!AB312","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK312","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT312","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J313","v":0},{"$f":"+[7]Prov_Cond_Grants!L313","v":0},{"$f":"+[7]Prov_Cond_Grants!R313","v":0},{"$f":"+[7]Prov_Cond_Grants!T313","v":0},{"$f":"+[7]Prov_Cond_Grants!AB313","v":0},null,null,null,null,{"$f":"SUM(M313:Q313)","v":0},null,{"$f":"R313-S313","v":0},{"$f":"+[7]Prov_Cond_Grants!AK313","v":0},null,null,{"$f":"SUM(V313:W313)","v":0},{"$f":"U313+X313","v":0},null,null,{"$f":"Y313+Z313+AA313","v":0},{"$f":"AB313-U313","v":0},{"$f":"+[7]Prov_Cond_Grants!AT313","v":0},null,null,{"$f":"SUM(AE313:AF313)","v":0},{"$f":"AD313+AG313","v":0},null,null,{"$f":"AH313+AI313+AJ313","v":0},{"$f":"AK313-AD313","v":0},null,null,null,{"$f":"SUM(AN313:AO313)","v":0},{"$f":"AM313+AP313","v":0},null,null,{"$f":"AQ313+AR313+AS313","v":0},{"$f":"AT313-AM313","v":0}]
[{"$f":"A312","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F298,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R304:R313)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(T304:T313)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(X304:X313)","v":0},{"$f":"SUM(Y304:Y313)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(AB304:AB313)","v":0},{"$f":"SUM(AC304:AC313)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(AG304:AG313)","v":0},{"$f":"SUM(AH304:AH313)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(AK304:AK313)","v":0},{"$f":"SUM(AL304:AL313)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(AP304:AP313)","v":0},{"$f":"SUM(AQ304:AQ313)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F298,CG_Names,0)),0)","v":0},{"$f":"SUM(AT304:AT313)","v":0},{"$f":"SUM(AU304:AU313)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I315-SUM(I304:I313)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S315-SUM(S304:S313)","v":0},null,{"$f":"+U315-SUM(U304:U313)","v":0},{"$f":"+V315-SUM(V304:V313)","v":0},{"$f":"+W315-SUM(W304:W313)","v":0},null,null,{"$f":"(Z315+AA315)-SUM(Z304:AA313)","v":0},null,null,null,{"$f":"+AD315-SUM(AD304:AD313)","v":0},{"$f":"+AE315-SUM(AE304:AE313)","v":0},{"$f":"+AF315-SUM(AF304:AF313)","v":0},null,null,{"$f":"(AI315+AJ315)-SUM(AI304:AJ313)","v":0},null,null,null,{"$f":"+AM315-SUM(AM304:AM313)","v":0},{"$f":"+AN315-SUM(AN304:AN313)","v":0},{"$f":"+AO315-SUM(AO304:AO313)","v":0},null,null,{"$f":"(AR315+AS315)-SUM(AR304:AS313)","v":0}]
[0]
[0]
[{"$f":"A316","v":0}]
[{"$f":"IF((LEN($F320)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F320,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F320,CG_Names,0)),\"\")","v":""},{"$f":"+$F$43","v":0}]
[{"$f":"A320","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B320&\"!$E$47:$E$71\"),MATCH(F321,INDIRECT(B320 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A320","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A324","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J326","v":0},{"$f":"+[7]Prov_Cond_Grants!L326","v":0},{"$f":"+[7]Prov_Cond_Grants!R326","v":0},{"$f":"+[7]Prov_Cond_Grants!T326","v":0},{"$f":"+[7]Prov_Cond_Grants!AB326","v":0},null,null,null,null,{"$f":"SUM(M326:Q326)","v":0},null,{"$f":"R326-S326","v":0},{"$f":"+[7]Prov_Cond_Grants!AK326","v":0},null,null,{"$f":"SUM(V326:W326)","v":0},{"$f":"U326+X326","v":0},null,null,{"$f":"Y326+Z326+AA326","v":0},{"$f":"AB326-U326","v":0},{"$f":"+[7]Prov_Cond_Grants!AT326","v":0},null,null,{"$f":"SUM(AE326:AF326)","v":0},{"$f":"AD326+AG326","v":0},null,null,{"$f":"AH326+AI326+AJ326","v":0},{"$f":"AK326-AD326","v":0},null,null,null,{"$f":"SUM(AN326:AO326)","v":0},{"$f":"AM326+AP326","v":0},null,null,{"$f":"AQ326+AR326+AS326","v":0},{"$f":"AT326-AM326","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J327","v":0},{"$f":"+[7]Prov_Cond_Grants!L327","v":0},{"$f":"+[7]Prov_Cond_Grants!R327","v":0},{"$f":"+[7]Prov_Cond_Grants!T327","v":0},{"$f":"+[7]Prov_Cond_Grants!AB327","v":0},null,null,null,null,{"$f":"SUM(M327:Q327)","v":0},null,{"$f":"R327-S327","v":0},{"$f":"+[7]Prov_Cond_Grants!AK327","v":0},null,null,{"$f":"SUM(V327:W327)","v":0},{"$f":"U327+X327","v":0},null,null,{"$f":"Y327+Z327+AA327","v":0},{"$f":"AB327-U327","v":0},{"$f":"+[7]Prov_Cond_Grants!AT327","v":0},null,null,{"$f":"SUM(AE327:AF327)","v":0},{"$f":"AD327+AG327","v":0},null,null,{"$f":"AH327+AI327+AJ327","v":0},{"$f":"AK327-AD327","v":0},null,null,null,{"$f":"SUM(AN327:AO327)","v":0},{"$f":"AM327+AP327","v":0},null,null,{"$f":"AQ327+AR327+AS327","v":0},{"$f":"AT327-AM327","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J328","v":0},{"$f":"+[7]Prov_Cond_Grants!L328","v":0},{"$f":"+[7]Prov_Cond_Grants!R328","v":0},{"$f":"+[7]Prov_Cond_Grants!T328","v":0},{"$f":"+[7]Prov_Cond_Grants!AB328","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK328","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT328","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ328+AR328+AS328","v":0},{"$f":"AT328-AM328","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J329","v":0},{"$f":"+[7]Prov_Cond_Grants!L329","v":0},{"$f":"+[7]Prov_Cond_Grants!R329","v":0},{"$f":"+[7]Prov_Cond_Grants!T329","v":0},{"$f":"+[7]Prov_Cond_Grants!AB329","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK329","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT329","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ329+AR329+AS329","v":0},{"$f":"AT329-AM329","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J330","v":0},{"$f":"+[7]Prov_Cond_Grants!L330","v":0},{"$f":"+[7]Prov_Cond_Grants!R330","v":0},{"$f":"+[7]Prov_Cond_Grants!T330","v":0},{"$f":"+[7]Prov_Cond_Grants!AB330","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK330","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT330","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J331","v":0},{"$f":"+[7]Prov_Cond_Grants!L331","v":0},{"$f":"+[7]Prov_Cond_Grants!R331","v":0},{"$f":"+[7]Prov_Cond_Grants!T331","v":0},{"$f":"+[7]Prov_Cond_Grants!AB331","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK331","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT331","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J332","v":0},{"$f":"+[7]Prov_Cond_Grants!L332","v":0},{"$f":"+[7]Prov_Cond_Grants!R332","v":0},{"$f":"+[7]Prov_Cond_Grants!T332","v":0},{"$f":"+[7]Prov_Cond_Grants!AB332","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK332","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT332","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J333","v":0},{"$f":"+[7]Prov_Cond_Grants!L333","v":0},{"$f":"+[7]Prov_Cond_Grants!R333","v":0},{"$f":"+[7]Prov_Cond_Grants!T333","v":0},{"$f":"+[7]Prov_Cond_Grants!AB333","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK333","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT333","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J334","v":0},{"$f":"+[7]Prov_Cond_Grants!L334","v":0},{"$f":"+[7]Prov_Cond_Grants!R334","v":0},{"$f":"+[7]Prov_Cond_Grants!T334","v":0},{"$f":"+[7]Prov_Cond_Grants!AB334","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK334","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT334","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J335","v":0},{"$f":"+[7]Prov_Cond_Grants!L335","v":0},{"$f":"+[7]Prov_Cond_Grants!R335","v":0},{"$f":"+[7]Prov_Cond_Grants!T335","v":0},{"$f":"+[7]Prov_Cond_Grants!AB335","v":0},null,null,null,null,{"$f":"SUM(M335:Q335)","v":0},null,{"$f":"R335-S335","v":0},{"$f":"+[7]Prov_Cond_Grants!AK335","v":0},null,null,{"$f":"SUM(V335:W335)","v":0},{"$f":"U335+X335","v":0},null,null,{"$f":"Y335+Z335+AA335","v":0},{"$f":"AB335-U335","v":0},{"$f":"+[7]Prov_Cond_Grants!AT335","v":0},null,null,{"$f":"SUM(AE335:AF335)","v":0},{"$f":"AD335+AG335","v":0},null,null,{"$f":"AH335+AI335+AJ335","v":0},{"$f":"AK335-AD335","v":0},null,null,null,{"$f":"SUM(AN335:AO335)","v":0},{"$f":"AM335+AP335","v":0},null,null,{"$f":"AQ335+AR335+AS335","v":0},{"$f":"AT335-AM335","v":0}]
[{"$f":"A334","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F320,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R326:R335)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(T326:T335)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(X326:X335)","v":0},{"$f":"SUM(Y326:Y335)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(AB326:AB335)","v":0},{"$f":"SUM(AC326:AC335)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(AG326:AG335)","v":0},{"$f":"SUM(AH326:AH335)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(AK326:AK335)","v":0},{"$f":"SUM(AL326:AL335)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(AP326:AP335)","v":0},{"$f":"SUM(AQ326:AQ335)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F320,CG_Names,0)),0)","v":0},{"$f":"SUM(AT326:AT335)","v":0},{"$f":"SUM(AU326:AU335)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I337-SUM(I326:I335)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S337-SUM(S326:S335)","v":0},null,{"$f":"+U337-SUM(U326:U335)","v":0},{"$f":"+V337-SUM(V326:V335)","v":0},{"$f":"+W337-SUM(W326:W335)","v":0},null,null,{"$f":"(Z337+AA337)-SUM(Z326:AA335)","v":0},null,null,null,{"$f":"+AD337-SUM(AD326:AD335)","v":0},{"$f":"+AE337-SUM(AE326:AE335)","v":0},{"$f":"+AF337-SUM(AF326:AF335)","v":0},null,null,{"$f":"(AI337+AJ337)-SUM(AI326:AJ335)","v":0},null,null,null,{"$f":"+AM337-SUM(AM326:AM335)","v":0},{"$f":"+AN337-SUM(AN326:AN335)","v":0},{"$f":"+AO337-SUM(AO326:AO335)","v":0},null,null,{"$f":"(AR337+AS337)-SUM(AR326:AS335)","v":0}]
[0]
[0]
[{"$f":"A338","v":0}]
[{"$f":"IF((LEN($F342)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F342,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F342,CG_Names,0)),\"\")","v":""},{"$f":"+$F$44","v":0}]
[{"$f":"A342","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B342&\"!$E$47:$E$71\"),MATCH(F343,INDIRECT(B342 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A342","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A346","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J348","v":0},{"$f":"+[7]Prov_Cond_Grants!L348","v":0},{"$f":"+[7]Prov_Cond_Grants!R348","v":0},{"$f":"+[7]Prov_Cond_Grants!T348","v":0},{"$f":"+[7]Prov_Cond_Grants!AB348","v":0},null,null,null,null,{"$f":"SUM(M348:Q348)","v":0},null,{"$f":"R348-S348","v":0},{"$f":"+[7]Prov_Cond_Grants!AK348","v":0},null,null,{"$f":"SUM(V348:W348)","v":0},{"$f":"U348+X348","v":0},null,null,{"$f":"Y348+Z348+AA348","v":0},{"$f":"AB348-U348","v":0},{"$f":"+[7]Prov_Cond_Grants!AT348","v":0},null,null,{"$f":"SUM(AE348:AF348)","v":0},{"$f":"AD348+AG348","v":0},null,null,{"$f":"AH348+AI348+AJ348","v":0},{"$f":"AK348-AD348","v":0},null,null,null,{"$f":"SUM(AN348:AO348)","v":0},{"$f":"AM348+AP348","v":0},null,null,{"$f":"AQ348+AR348+AS348","v":0},{"$f":"AT348-AM348","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J349","v":0},{"$f":"+[7]Prov_Cond_Grants!L349","v":0},{"$f":"+[7]Prov_Cond_Grants!R349","v":0},{"$f":"+[7]Prov_Cond_Grants!T349","v":0},{"$f":"+[7]Prov_Cond_Grants!AB349","v":0},null,null,null,null,{"$f":"SUM(M349:Q349)","v":0},null,{"$f":"R349-S349","v":0},{"$f":"+[7]Prov_Cond_Grants!AK349","v":0},null,null,{"$f":"SUM(V349:W349)","v":0},{"$f":"U349+X349","v":0},null,null,{"$f":"Y349+Z349+AA349","v":0},{"$f":"AB349-U349","v":0},{"$f":"+[7]Prov_Cond_Grants!AT349","v":0},null,null,{"$f":"SUM(AE349:AF349)","v":0},{"$f":"AD349+AG349","v":0},null,null,{"$f":"AH349+AI349+AJ349","v":0},{"$f":"AK349-AD349","v":0},null,null,null,{"$f":"SUM(AN349:AO349)","v":0},{"$f":"AM349+AP349","v":0},null,null,{"$f":"AQ349+AR349+AS349","v":0},{"$f":"AT349-AM349","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J350","v":0},{"$f":"+[7]Prov_Cond_Grants!L350","v":0},{"$f":"+[7]Prov_Cond_Grants!R350","v":0},{"$f":"+[7]Prov_Cond_Grants!T350","v":0},{"$f":"+[7]Prov_Cond_Grants!AB350","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK350","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT350","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ350+AR350+AS350","v":0},{"$f":"AT350-AM350","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J351","v":0},{"$f":"+[7]Prov_Cond_Grants!L351","v":0},{"$f":"+[7]Prov_Cond_Grants!R351","v":0},{"$f":"+[7]Prov_Cond_Grants!T351","v":0},{"$f":"+[7]Prov_Cond_Grants!AB351","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK351","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT351","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ351+AR351+AS351","v":0},{"$f":"AT351-AM351","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J352","v":0},{"$f":"+[7]Prov_Cond_Grants!L352","v":0},{"$f":"+[7]Prov_Cond_Grants!R352","v":0},{"$f":"+[7]Prov_Cond_Grants!T352","v":0},{"$f":"+[7]Prov_Cond_Grants!AB352","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK352","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT352","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J353","v":0},{"$f":"+[7]Prov_Cond_Grants!L353","v":0},{"$f":"+[7]Prov_Cond_Grants!R353","v":0},{"$f":"+[7]Prov_Cond_Grants!T353","v":0},{"$f":"+[7]Prov_Cond_Grants!AB353","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK353","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT353","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J354","v":0},{"$f":"+[7]Prov_Cond_Grants!L354","v":0},{"$f":"+[7]Prov_Cond_Grants!R354","v":0},{"$f":"+[7]Prov_Cond_Grants!T354","v":0},{"$f":"+[7]Prov_Cond_Grants!AB354","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK354","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT354","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J355","v":0},{"$f":"+[7]Prov_Cond_Grants!L355","v":0},{"$f":"+[7]Prov_Cond_Grants!R355","v":0},{"$f":"+[7]Prov_Cond_Grants!T355","v":0},{"$f":"+[7]Prov_Cond_Grants!AB355","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK355","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT355","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J356","v":0},{"$f":"+[7]Prov_Cond_Grants!L356","v":0},{"$f":"+[7]Prov_Cond_Grants!R356","v":0},{"$f":"+[7]Prov_Cond_Grants!T356","v":0},{"$f":"+[7]Prov_Cond_Grants!AB356","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK356","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT356","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J357","v":0},{"$f":"+[7]Prov_Cond_Grants!L357","v":0},{"$f":"+[7]Prov_Cond_Grants!R357","v":0},{"$f":"+[7]Prov_Cond_Grants!T357","v":0},{"$f":"+[7]Prov_Cond_Grants!AB357","v":0},null,null,null,null,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},{"$f":"+[7]Prov_Cond_Grants!AK357","v":0},null,null,{"$f":"SUM(V357:W357)","v":0},{"$f":"U357+X357","v":0},null,null,{"$f":"Y357+Z357+AA357","v":0},{"$f":"AB357-U357","v":0},{"$f":"+[7]Prov_Cond_Grants!AT357","v":0},null,null,{"$f":"SUM(AE357:AF357)","v":0},{"$f":"AD357+AG357","v":0},null,null,{"$f":"AH357+AI357+AJ357","v":0},{"$f":"AK357-AD357","v":0},null,null,null,{"$f":"SUM(AN357:AO357)","v":0},{"$f":"AM357+AP357","v":0},null,null,{"$f":"AQ357+AR357+AS357","v":0},{"$f":"AT357-AM357","v":0}]
[{"$f":"A356","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F342,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R348:R357)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(T348:T357)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(X348:X357)","v":0},{"$f":"SUM(Y348:Y357)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(AB348:AB357)","v":0},{"$f":"SUM(AC348:AC357)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(AG348:AG357)","v":0},{"$f":"SUM(AH348:AH357)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(AK348:AK357)","v":0},{"$f":"SUM(AL348:AL357)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(AP348:AP357)","v":0},{"$f":"SUM(AQ348:AQ357)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F342,CG_Names,0)),0)","v":0},{"$f":"SUM(AT348:AT357)","v":0},{"$f":"SUM(AU348:AU357)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I359-SUM(I348:I357)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S359-SUM(S348:S357)","v":0},null,{"$f":"+U359-SUM(U348:U357)","v":0},{"$f":"+V359-SUM(V348:V357)","v":0},{"$f":"+W359-SUM(W348:W357)","v":0},null,null,{"$f":"(Z359+AA359)-SUM(Z348:AA357)","v":0},null,null,null,{"$f":"+AD359-SUM(AD348:AD357)","v":0},{"$f":"+AE359-SUM(AE348:AE357)","v":0},{"$f":"+AF359-SUM(AF348:AF357)","v":0},null,null,{"$f":"(AI359+AJ359)-SUM(AI348:AJ357)","v":0},null,null,null,{"$f":"+AM359-SUM(AM348:AM357)","v":0},{"$f":"+AN359-SUM(AN348:AN357)","v":0},{"$f":"+AO359-SUM(AO348:AO357)","v":0},null,null,{"$f":"(AR359+AS359)-SUM(AR348:AS357)","v":0}]
[0]
[0]
[{"$f":"A360","v":0}]
[{"$f":"IF((LEN($F364)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F364,Summary!$F$31:$F$45,0)),\"\")","v":10},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F364,CG_Names,0)),\"\")","v":""},{"$f":"+$F$45","v":0}]
[{"$f":"A364","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B364&\"!$E$47:$E$71\"),MATCH(F365,INDIRECT(B364 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A364","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A368","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J370","v":0},{"$f":"+[7]Prov_Cond_Grants!L370","v":0},{"$f":"+[7]Prov_Cond_Grants!R370","v":0},{"$f":"+[7]Prov_Cond_Grants!T370","v":0},{"$f":"+[7]Prov_Cond_Grants!AB370","v":0},null,null,null,null,{"$f":"SUM(M370:Q370)","v":0},null,{"$f":"R370-S370","v":0},{"$f":"+[7]Prov_Cond_Grants!AK370","v":0},null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":0},null,null,{"$f":"Y370+Z370+AA370","v":0},{"$f":"AB370-U370","v":0},{"$f":"+[7]Prov_Cond_Grants!AT370","v":0},null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":0},null,null,{"$f":"AH370+AI370+AJ370","v":0},{"$f":"AK370-AD370","v":0},null,null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":0},null,null,{"$f":"AQ370+AR370+AS370","v":0},{"$f":"AT370-AM370","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J371","v":0},{"$f":"+[7]Prov_Cond_Grants!L371","v":0},{"$f":"+[7]Prov_Cond_Grants!R371","v":0},{"$f":"+[7]Prov_Cond_Grants!T371","v":0},{"$f":"+[7]Prov_Cond_Grants!AB371","v":0},null,null,null,null,{"$f":"SUM(M371:Q371)","v":0},null,{"$f":"R371-S371","v":0},{"$f":"+[7]Prov_Cond_Grants!AK371","v":0},null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":0},null,null,{"$f":"Y371+Z371+AA371","v":0},{"$f":"AB371-U371","v":0},{"$f":"+[7]Prov_Cond_Grants!AT371","v":0},null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":0},null,null,{"$f":"AH371+AI371+AJ371","v":0},{"$f":"AK371-AD371","v":0},null,null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":0},null,null,{"$f":"AQ371+AR371+AS371","v":0},{"$f":"AT371-AM371","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J372","v":0},{"$f":"+[7]Prov_Cond_Grants!L372","v":0},{"$f":"+[7]Prov_Cond_Grants!R372","v":0},{"$f":"+[7]Prov_Cond_Grants!T372","v":0},{"$f":"+[7]Prov_Cond_Grants!AB372","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK372","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT372","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ372+AR372+AS372","v":0},{"$f":"AT372-AM372","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J373","v":0},{"$f":"+[7]Prov_Cond_Grants!L373","v":0},{"$f":"+[7]Prov_Cond_Grants!R373","v":0},{"$f":"+[7]Prov_Cond_Grants!T373","v":0},{"$f":"+[7]Prov_Cond_Grants!AB373","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK373","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT373","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J374","v":0},{"$f":"+[7]Prov_Cond_Grants!L374","v":0},{"$f":"+[7]Prov_Cond_Grants!R374","v":0},{"$f":"+[7]Prov_Cond_Grants!T374","v":0},{"$f":"+[7]Prov_Cond_Grants!AB374","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK374","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT374","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J375","v":0},{"$f":"+[7]Prov_Cond_Grants!L375","v":0},{"$f":"+[7]Prov_Cond_Grants!R375","v":0},{"$f":"+[7]Prov_Cond_Grants!T375","v":0},{"$f":"+[7]Prov_Cond_Grants!AB375","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK375","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT375","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J376","v":0},{"$f":"+[7]Prov_Cond_Grants!L376","v":0},{"$f":"+[7]Prov_Cond_Grants!R376","v":0},{"$f":"+[7]Prov_Cond_Grants!T376","v":0},{"$f":"+[7]Prov_Cond_Grants!AB376","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK376","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT376","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J377","v":0},{"$f":"+[7]Prov_Cond_Grants!L377","v":0},{"$f":"+[7]Prov_Cond_Grants!R377","v":0},{"$f":"+[7]Prov_Cond_Grants!T377","v":0},{"$f":"+[7]Prov_Cond_Grants!AB377","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK377","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT377","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J378","v":0},{"$f":"+[7]Prov_Cond_Grants!L378","v":0},{"$f":"+[7]Prov_Cond_Grants!R378","v":0},{"$f":"+[7]Prov_Cond_Grants!T378","v":0},{"$f":"+[7]Prov_Cond_Grants!AB378","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK378","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT378","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J379","v":0},{"$f":"+[7]Prov_Cond_Grants!L379","v":0},{"$f":"+[7]Prov_Cond_Grants!R379","v":0},{"$f":"+[7]Prov_Cond_Grants!T379","v":0},{"$f":"+[7]Prov_Cond_Grants!AB379","v":0},null,null,null,null,{"$f":"SUM(M379:Q379)","v":0},null,{"$f":"R379-S379","v":0},{"$f":"+[7]Prov_Cond_Grants!AK379","v":0},null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":0},null,null,{"$f":"Y379+Z379+AA379","v":0},{"$f":"AB379-U379","v":0},{"$f":"+[7]Prov_Cond_Grants!AT379","v":0},null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":0},null,null,{"$f":"AH379+AI379+AJ379","v":0},{"$f":"AK379-AD379","v":0},null,null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":0},null,null,{"$f":"AQ379+AR379+AS379","v":0},{"$f":"AT379-AM379","v":0}]
[{"$f":"A378","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F364,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R370:R379)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(T370:T379)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(X370:X379)","v":0},{"$f":"SUM(Y370:Y379)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(AB370:AB379)","v":0},{"$f":"SUM(AC370:AC379)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(AG370:AG379)","v":0},{"$f":"SUM(AH370:AH379)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(AK370:AK379)","v":0},{"$f":"SUM(AL370:AL379)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(AP370:AP379)","v":0},{"$f":"SUM(AQ370:AQ379)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F364,CG_Names,0)),0)","v":0},{"$f":"SUM(AT370:AT379)","v":0},{"$f":"SUM(AU370:AU379)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I381-SUM(I370:I379)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S381-SUM(S370:S379)","v":0},null,{"$f":"+U381-SUM(U370:U379)","v":0},{"$f":"+V381-SUM(V370:V379)","v":0},{"$f":"+W381-SUM(W370:W379)","v":0},null,null,{"$f":"(Z381+AA381)-SUM(Z370:AA379)","v":0},null,null,null,{"$f":"+AD381-SUM(AD370:AD379)","v":0},{"$f":"+AE381-SUM(AE370:AE379)","v":0},{"$f":"+AF381-SUM(AF370:AF379)","v":0},null,null,{"$f":"(AI381+AJ381)-SUM(AI370:AJ379)","v":0},null,null,null,{"$f":"+AM381-SUM(AM370:AM379)","v":0},{"$f":"+AN381-SUM(AN370:AN379)","v":0},{"$f":"+AO381-SUM(AO370:AO379)","v":0},null,null,{"$f":"(AR381+AS381)-SUM(AR370:AS379)","v":0}]
[0]
[0]
[{"$f":"A382","v":0}]
[{"$f":"IF((LEN($F386)>2),1,0)","v":0},null,null,null,null,{"$f":"+$F$46","v":0}]
[{"$f":"A386","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A386","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A390","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J392","v":0},{"$f":"+[7]Prov_Cond_Grants!L392","v":0},{"$f":"+[7]Prov_Cond_Grants!R392","v":0},{"$f":"+[7]Prov_Cond_Grants!T392","v":0},{"$f":"+[7]Prov_Cond_Grants!AB392","v":0},null,null,null,null,{"$f":"SUM(M392:Q392)","v":0},null,{"$f":"R392-S392","v":0},{"$f":"+[7]Prov_Cond_Grants!AK392","v":0},null,null,{"$f":"SUM(V392:W392)","v":0},{"$f":"U392+X392","v":0},null,null,{"$f":"Y392+Z392+AA392","v":0},{"$f":"AB392-U392","v":0},{"$f":"+[7]Prov_Cond_Grants!AT392","v":0},null,null,{"$f":"SUM(AE392:AF392)","v":0},{"$f":"AD392+AG392","v":0},null,null,{"$f":"AH392+AI392+AJ392","v":0},{"$f":"AK392-AD392","v":0},null,null,null,{"$f":"SUM(AN392:AO392)","v":0},{"$f":"AM392+AP392","v":0},null,null,{"$f":"AQ392+AR392+AS392","v":0},{"$f":"AT392-AM392","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J393","v":0},{"$f":"+[7]Prov_Cond_Grants!L393","v":0},{"$f":"+[7]Prov_Cond_Grants!R393","v":0},{"$f":"+[7]Prov_Cond_Grants!T393","v":0},{"$f":"+[7]Prov_Cond_Grants!AB393","v":0},null,null,null,null,{"$f":"SUM(M393:Q393)","v":0},null,{"$f":"R393-S393","v":0},{"$f":"+[7]Prov_Cond_Grants!AK393","v":0},null,null,{"$f":"SUM(V393:W393)","v":0},{"$f":"U393+X393","v":0},null,null,{"$f":"Y393+Z393+AA393","v":0},{"$f":"AB393-U393","v":0},{"$f":"+[7]Prov_Cond_Grants!AT393","v":0},null,null,{"$f":"SUM(AE393:AF393)","v":0},{"$f":"AD393+AG393","v":0},null,null,{"$f":"AH393+AI393+AJ393","v":0},{"$f":"AK393-AD393","v":0},null,null,null,{"$f":"SUM(AN393:AO393)","v":0},{"$f":"AM393+AP393","v":0},null,null,{"$f":"AQ393+AR393+AS393","v":0},{"$f":"AT393-AM393","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J394","v":0},{"$f":"+[7]Prov_Cond_Grants!L394","v":0},{"$f":"+[7]Prov_Cond_Grants!R394","v":0},{"$f":"+[7]Prov_Cond_Grants!T394","v":0},{"$f":"+[7]Prov_Cond_Grants!AB394","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK394","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT394","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ394+AR394+AS394","v":0},{"$f":"AT394-AM394","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J395","v":0},{"$f":"+[7]Prov_Cond_Grants!L395","v":0},{"$f":"+[7]Prov_Cond_Grants!R395","v":0},{"$f":"+[7]Prov_Cond_Grants!T395","v":0},{"$f":"+[7]Prov_Cond_Grants!AB395","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK395","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT395","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ395+AR395+AS395","v":0},{"$f":"AT395-AM395","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J396","v":0},{"$f":"+[7]Prov_Cond_Grants!L396","v":0},{"$f":"+[7]Prov_Cond_Grants!R396","v":0},{"$f":"+[7]Prov_Cond_Grants!T396","v":0},{"$f":"+[7]Prov_Cond_Grants!AB396","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK396","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT396","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J397","v":0},{"$f":"+[7]Prov_Cond_Grants!L397","v":0},{"$f":"+[7]Prov_Cond_Grants!R397","v":0},{"$f":"+[7]Prov_Cond_Grants!T397","v":0},{"$f":"+[7]Prov_Cond_Grants!AB397","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK397","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT397","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J398","v":0},{"$f":"+[7]Prov_Cond_Grants!L398","v":0},{"$f":"+[7]Prov_Cond_Grants!R398","v":0},{"$f":"+[7]Prov_Cond_Grants!T398","v":0},{"$f":"+[7]Prov_Cond_Grants!AB398","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK398","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT398","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J399","v":0},{"$f":"+[7]Prov_Cond_Grants!L399","v":0},{"$f":"+[7]Prov_Cond_Grants!R399","v":0},{"$f":"+[7]Prov_Cond_Grants!T399","v":0},{"$f":"+[7]Prov_Cond_Grants!AB399","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK399","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT399","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J400","v":0},{"$f":"+[7]Prov_Cond_Grants!L400","v":0},{"$f":"+[7]Prov_Cond_Grants!R400","v":0},{"$f":"+[7]Prov_Cond_Grants!T400","v":0},{"$f":"+[7]Prov_Cond_Grants!AB400","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK400","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT400","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J401","v":0},{"$f":"+[7]Prov_Cond_Grants!L401","v":0},{"$f":"+[7]Prov_Cond_Grants!R401","v":0},{"$f":"+[7]Prov_Cond_Grants!T401","v":0},{"$f":"+[7]Prov_Cond_Grants!AB401","v":0},null,null,null,null,{"$f":"SUM(M401:Q401)","v":0},null,{"$f":"R401-S401","v":0},{"$f":"+[7]Prov_Cond_Grants!AK401","v":0},null,null,{"$f":"SUM(V401:W401)","v":0},{"$f":"U401+X401","v":0},null,null,{"$f":"Y401+Z401+AA401","v":0},{"$f":"AB401-U401","v":0},{"$f":"+[7]Prov_Cond_Grants!AT401","v":0},null,null,{"$f":"SUM(AE401:AF401)","v":0},{"$f":"AD401+AG401","v":0},null,null,{"$f":"AH401+AI401+AJ401","v":0},{"$f":"AK401-AD401","v":0},null,null,null,{"$f":"SUM(AN401:AO401)","v":0},{"$f":"AM401+AP401","v":0},null,null,{"$f":"AQ401+AR401+AS401","v":0},{"$f":"AT401-AM401","v":0}]
[{"$f":"A400","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F386,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R392:R401)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(T392:T401)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(X392:X401)","v":0},{"$f":"SUM(Y392:Y401)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(AB392:AB401)","v":0},{"$f":"SUM(AC392:AC401)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(AG392:AG401)","v":0},{"$f":"SUM(AH392:AH401)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(AK392:AK401)","v":0},{"$f":"SUM(AL392:AL401)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(AP392:AP401)","v":0},{"$f":"SUM(AQ392:AQ401)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F386,CG_Names,0)),0)","v":0},{"$f":"SUM(AT392:AT401)","v":0},{"$f":"SUM(AU392:AU401)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I403-SUM(I392:I401)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S403-SUM(S392:S401)","v":0},null,{"$f":"+U403-SUM(U392:U401)","v":0},{"$f":"+V403-SUM(V392:V401)","v":0},{"$f":"+W403-SUM(W392:W401)","v":0},null,null,{"$f":"(Z403+AA403)-SUM(Z392:AA401)","v":0},null,null,null,{"$f":"+AD403-SUM(AD392:AD401)","v":0},{"$f":"+AE403-SUM(AE392:AE401)","v":0},{"$f":"+AF403-SUM(AF392:AF401)","v":0},null,null,{"$f":"(AI403+AJ403)-SUM(AI392:AJ401)","v":0},null,null,null,{"$f":"+AM403-SUM(AM392:AM401)","v":0},{"$f":"+AN403-SUM(AN392:AN401)","v":0},{"$f":"+AO403-SUM(AO392:AO401)","v":0},null,null,{"$f":"(AR403+AS403)-SUM(AR392:AS401)","v":0}]
[0]
[0]
[{"$f":"A404","v":0}]
[{"$f":"IF((LEN($F408)>2),1,0)","v":0},null,null,null,null,{"$f":"+$F$47","v":0}]
[{"$f":"A408","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A408","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A412","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J414","v":0},{"$f":"+[7]Prov_Cond_Grants!L414","v":0},{"$f":"+[7]Prov_Cond_Grants!R414","v":0},{"$f":"+[7]Prov_Cond_Grants!T414","v":0},{"$f":"+[7]Prov_Cond_Grants!AB414","v":0},null,null,null,null,{"$f":"SUM(M414:Q414)","v":0},null,{"$f":"R414-S414","v":0},{"$f":"+[7]Prov_Cond_Grants!AK414","v":0},null,null,{"$f":"SUM(V414:W414)","v":0},{"$f":"U414+X414","v":0},null,null,{"$f":"Y414+Z414+AA414","v":0},{"$f":"AB414-U414","v":0},{"$f":"+[7]Prov_Cond_Grants!AT414","v":0},null,null,{"$f":"SUM(AE414:AF414)","v":0},{"$f":"AD414+AG414","v":0},null,null,{"$f":"AH414+AI414+AJ414","v":0},{"$f":"AK414-AD414","v":0},null,null,null,{"$f":"SUM(AN414:AO414)","v":0},{"$f":"AM414+AP414","v":0},null,null,{"$f":"AQ414+AR414+AS414","v":0},{"$f":"AT414-AM414","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J415","v":0},{"$f":"+[7]Prov_Cond_Grants!L415","v":0},{"$f":"+[7]Prov_Cond_Grants!R415","v":0},{"$f":"+[7]Prov_Cond_Grants!T415","v":0},{"$f":"+[7]Prov_Cond_Grants!AB415","v":0},null,null,null,null,{"$f":"SUM(M415:Q415)","v":0},null,{"$f":"R415-S415","v":0},{"$f":"+[7]Prov_Cond_Grants!AK415","v":0},null,null,{"$f":"SUM(V415:W415)","v":0},{"$f":"U415+X415","v":0},null,null,{"$f":"Y415+Z415+AA415","v":0},{"$f":"AB415-U415","v":0},{"$f":"+[7]Prov_Cond_Grants!AT415","v":0},null,null,{"$f":"SUM(AE415:AF415)","v":0},{"$f":"AD415+AG415","v":0},null,null,{"$f":"AH415+AI415+AJ415","v":0},{"$f":"AK415-AD415","v":0},null,null,null,{"$f":"SUM(AN415:AO415)","v":0},{"$f":"AM415+AP415","v":0},null,null,{"$f":"AQ415+AR415+AS415","v":0},{"$f":"AT415-AM415","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J416","v":0},{"$f":"+[7]Prov_Cond_Grants!L416","v":0},{"$f":"+[7]Prov_Cond_Grants!R416","v":0},{"$f":"+[7]Prov_Cond_Grants!T416","v":0},{"$f":"+[7]Prov_Cond_Grants!AB416","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK416","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT416","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ416+AR416+AS416","v":0},{"$f":"AT416-AM416","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J417","v":0},{"$f":"+[7]Prov_Cond_Grants!L417","v":0},{"$f":"+[7]Prov_Cond_Grants!R417","v":0},{"$f":"+[7]Prov_Cond_Grants!T417","v":0},{"$f":"+[7]Prov_Cond_Grants!AB417","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK417","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT417","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ417+AR417+AS417","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J418","v":0},{"$f":"+[7]Prov_Cond_Grants!L418","v":0},{"$f":"+[7]Prov_Cond_Grants!R418","v":0},{"$f":"+[7]Prov_Cond_Grants!T418","v":0},{"$f":"+[7]Prov_Cond_Grants!AB418","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK418","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT418","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J419","v":0},{"$f":"+[7]Prov_Cond_Grants!L419","v":0},{"$f":"+[7]Prov_Cond_Grants!R419","v":0},{"$f":"+[7]Prov_Cond_Grants!T419","v":0},{"$f":"+[7]Prov_Cond_Grants!AB419","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK419","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT419","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J420","v":0},{"$f":"+[7]Prov_Cond_Grants!L420","v":0},{"$f":"+[7]Prov_Cond_Grants!R420","v":0},{"$f":"+[7]Prov_Cond_Grants!T420","v":0},{"$f":"+[7]Prov_Cond_Grants!AB420","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK420","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT420","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J421","v":0},{"$f":"+[7]Prov_Cond_Grants!L421","v":0},{"$f":"+[7]Prov_Cond_Grants!R421","v":0},{"$f":"+[7]Prov_Cond_Grants!T421","v":0},{"$f":"+[7]Prov_Cond_Grants!AB421","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK421","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT421","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J422","v":0},{"$f":"+[7]Prov_Cond_Grants!L422","v":0},{"$f":"+[7]Prov_Cond_Grants!R422","v":0},{"$f":"+[7]Prov_Cond_Grants!T422","v":0},{"$f":"+[7]Prov_Cond_Grants!AB422","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK422","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT422","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J423","v":0},{"$f":"+[7]Prov_Cond_Grants!L423","v":0},{"$f":"+[7]Prov_Cond_Grants!R423","v":0},{"$f":"+[7]Prov_Cond_Grants!T423","v":0},{"$f":"+[7]Prov_Cond_Grants!AB423","v":0},null,null,null,null,{"$f":"SUM(M423:Q423)","v":0},null,{"$f":"R423-S423","v":0},{"$f":"+[7]Prov_Cond_Grants!AK423","v":0},null,null,{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},null,null,{"$f":"Y423+Z423+AA423","v":0},{"$f":"AB423-U423","v":0},{"$f":"+[7]Prov_Cond_Grants!AT423","v":0},null,null,{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},null,null,{"$f":"AH423+AI423+AJ423","v":0},{"$f":"AK423-AD423","v":0},null,null,null,{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},null,null,{"$f":"AQ423+AR423+AS423","v":0},{"$f":"AT423-AM423","v":0}]
[{"$f":"A422","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F408,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R414:R423)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(T414:T423)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(X414:X423)","v":0},{"$f":"SUM(Y414:Y423)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(AB414:AB423)","v":0},{"$f":"SUM(AC414:AC423)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(AG414:AG423)","v":0},{"$f":"SUM(AH414:AH423)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(AK414:AK423)","v":0},{"$f":"SUM(AL414:AL423)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(AP414:AP423)","v":0},{"$f":"SUM(AQ414:AQ423)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F408,CG_Names,0)),0)","v":0},{"$f":"SUM(AT414:AT423)","v":0},{"$f":"SUM(AU414:AU423)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I425-SUM(I414:I423)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S425-SUM(S414:S423)","v":0},null,{"$f":"+U425-SUM(U414:U423)","v":0},{"$f":"+V425-SUM(V414:V423)","v":0},{"$f":"+W425-SUM(W414:W423)","v":0},null,null,{"$f":"(Z425+AA425)-SUM(Z414:AA423)","v":0},null,null,null,{"$f":"+AD425-SUM(AD414:AD423)","v":0},{"$f":"+AE425-SUM(AE414:AE423)","v":0},{"$f":"+AF425-SUM(AF414:AF423)","v":0},null,null,{"$f":"(AI425+AJ425)-SUM(AI414:AJ423)","v":0},null,null,null,{"$f":"+AM425-SUM(AM414:AM423)","v":0},{"$f":"+AN425-SUM(AN414:AN423)","v":0},{"$f":"+AO425-SUM(AO414:AO423)","v":0},null,null,{"$f":"(AR425+AS425)-SUM(AR414:AS423)","v":0}]
[0]
[0]
[{"$f":"A426","v":0}]
[{"$f":"IF((LEN($F430)>2),1,0)","v":0},null,null,null,null,{"$f":"+$F$48","v":0}]
[{"$f":"A430","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A430","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A434","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J436","v":0},{"$f":"+[7]Prov_Cond_Grants!L436","v":0},{"$f":"+[7]Prov_Cond_Grants!R436","v":0},{"$f":"+[7]Prov_Cond_Grants!T436","v":0},{"$f":"+[7]Prov_Cond_Grants!AB436","v":0},null,null,null,null,{"$f":"SUM(M436:Q436)","v":0},null,{"$f":"R436-S436","v":0},{"$f":"+[7]Prov_Cond_Grants!AK436","v":0},null,null,{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},null,null,{"$f":"Y436+Z436+AA436","v":0},{"$f":"AB436-U436","v":0},{"$f":"+[7]Prov_Cond_Grants!AT436","v":0},null,null,{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},null,null,{"$f":"AH436+AI436+AJ436","v":0},{"$f":"AK436-AD436","v":0},null,null,null,{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},null,null,{"$f":"AQ436+AR436+AS436","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J437","v":0},{"$f":"+[7]Prov_Cond_Grants!L437","v":0},{"$f":"+[7]Prov_Cond_Grants!R437","v":0},{"$f":"+[7]Prov_Cond_Grants!T437","v":0},{"$f":"+[7]Prov_Cond_Grants!AB437","v":0},null,null,null,null,{"$f":"SUM(M437:Q437)","v":0},null,{"$f":"R437-S437","v":0},{"$f":"+[7]Prov_Cond_Grants!AK437","v":0},null,null,{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},null,null,{"$f":"Y437+Z437+AA437","v":0},{"$f":"AB437-U437","v":0},{"$f":"+[7]Prov_Cond_Grants!AT437","v":0},null,null,{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},null,null,{"$f":"AH437+AI437+AJ437","v":0},{"$f":"AK437-AD437","v":0},null,null,null,{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},null,null,{"$f":"AQ437+AR437+AS437","v":0},{"$f":"AT437-AM437","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J438","v":0},{"$f":"+[7]Prov_Cond_Grants!L438","v":0},{"$f":"+[7]Prov_Cond_Grants!R438","v":0},{"$f":"+[7]Prov_Cond_Grants!T438","v":0},{"$f":"+[7]Prov_Cond_Grants!AB438","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK438","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT438","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ438+AR438+AS438","v":0},{"$f":"AT438-AM438","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J439","v":0},{"$f":"+[7]Prov_Cond_Grants!L439","v":0},{"$f":"+[7]Prov_Cond_Grants!R439","v":0},{"$f":"+[7]Prov_Cond_Grants!T439","v":0},{"$f":"+[7]Prov_Cond_Grants!AB439","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK439","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT439","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ439+AR439+AS439","v":0},{"$f":"AT439-AM439","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J440","v":0},{"$f":"+[7]Prov_Cond_Grants!L440","v":0},{"$f":"+[7]Prov_Cond_Grants!R440","v":0},{"$f":"+[7]Prov_Cond_Grants!T440","v":0},{"$f":"+[7]Prov_Cond_Grants!AB440","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK440","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT440","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J441","v":0},{"$f":"+[7]Prov_Cond_Grants!L441","v":0},{"$f":"+[7]Prov_Cond_Grants!R441","v":0},{"$f":"+[7]Prov_Cond_Grants!T441","v":0},{"$f":"+[7]Prov_Cond_Grants!AB441","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK441","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT441","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J442","v":0},{"$f":"+[7]Prov_Cond_Grants!L442","v":0},{"$f":"+[7]Prov_Cond_Grants!R442","v":0},{"$f":"+[7]Prov_Cond_Grants!T442","v":0},{"$f":"+[7]Prov_Cond_Grants!AB442","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK442","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT442","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J443","v":0},{"$f":"+[7]Prov_Cond_Grants!L443","v":0},{"$f":"+[7]Prov_Cond_Grants!R443","v":0},{"$f":"+[7]Prov_Cond_Grants!T443","v":0},{"$f":"+[7]Prov_Cond_Grants!AB443","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK443","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT443","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J444","v":0},{"$f":"+[7]Prov_Cond_Grants!L444","v":0},{"$f":"+[7]Prov_Cond_Grants!R444","v":0},{"$f":"+[7]Prov_Cond_Grants!T444","v":0},{"$f":"+[7]Prov_Cond_Grants!AB444","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK444","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT444","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J445","v":0},{"$f":"+[7]Prov_Cond_Grants!L445","v":0},{"$f":"+[7]Prov_Cond_Grants!R445","v":0},{"$f":"+[7]Prov_Cond_Grants!T445","v":0},{"$f":"+[7]Prov_Cond_Grants!AB445","v":0},null,null,null,null,{"$f":"SUM(M445:Q445)","v":0},null,{"$f":"R445-S445","v":0},{"$f":"+[7]Prov_Cond_Grants!AK445","v":0},null,null,{"$f":"SUM(V445:W445)","v":0},{"$f":"U445+X445","v":0},null,null,{"$f":"Y445+Z445+AA445","v":0},{"$f":"AB445-U445","v":0},{"$f":"+[7]Prov_Cond_Grants!AT445","v":0},null,null,{"$f":"SUM(AE445:AF445)","v":0},{"$f":"AD445+AG445","v":0},null,null,{"$f":"AH445+AI445+AJ445","v":0},{"$f":"AK445-AD445","v":0},null,null,null,{"$f":"SUM(AN445:AO445)","v":0},{"$f":"AM445+AP445","v":0},null,null,{"$f":"AQ445+AR445+AS445","v":0},{"$f":"AT445-AM445","v":0}]
[{"$f":"A444","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F430,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R436:R445)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(T436:T445)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(X436:X445)","v":0},{"$f":"SUM(Y436:Y445)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(AB436:AB445)","v":0},{"$f":"SUM(AC436:AC445)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(AG436:AG445)","v":0},{"$f":"SUM(AH436:AH445)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(AK436:AK445)","v":0},{"$f":"SUM(AL436:AL445)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(AP436:AP445)","v":0},{"$f":"SUM(AQ436:AQ445)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F430,CG_Names,0)),0)","v":0},{"$f":"SUM(AT436:AT445)","v":0},{"$f":"SUM(AU436:AU445)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I447-SUM(I436:I445)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S447-SUM(S436:S445)","v":0},null,{"$f":"+U447-SUM(U436:U445)","v":0},{"$f":"+V447-SUM(V436:V445)","v":0},{"$f":"+W447-SUM(W436:W445)","v":0},null,null,{"$f":"(Z447+AA447)-SUM(Z436:AA445)","v":0},null,null,null,{"$f":"+AD447-SUM(AD436:AD445)","v":0},{"$f":"+AE447-SUM(AE436:AE445)","v":0},{"$f":"+AF447-SUM(AF436:AF445)","v":0},null,null,{"$f":"(AI447+AJ447)-SUM(AI436:AJ445)","v":0},null,null,null,{"$f":"+AM447-SUM(AM436:AM445)","v":0},{"$f":"+AN447-SUM(AN436:AN445)","v":0},{"$f":"+AO447-SUM(AO436:AO445)","v":0},null,null,{"$f":"(AR447+AS447)-SUM(AR436:AS445)","v":0}]
[0]
[0]
[{"$f":"A448","v":0}]
[{"$f":"IF((LEN($F452)>2),1,0)","v":0},null,null,null,null,{"$f":"+$F$49","v":0}]
[{"$f":"A452","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A452","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A452","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A456","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J458","v":0},{"$f":"+[7]Prov_Cond_Grants!L458","v":0},{"$f":"+[7]Prov_Cond_Grants!R458","v":0},{"$f":"+[7]Prov_Cond_Grants!T458","v":0},{"$f":"+[7]Prov_Cond_Grants!AB458","v":0},null,null,null,null,{"$f":"SUM(M458:Q458)","v":0},null,{"$f":"R458-S458","v":0},{"$f":"+[7]Prov_Cond_Grants!AK458","v":0},null,null,{"$f":"SUM(V458:W458)","v":0},{"$f":"U458+X458","v":0},null,null,{"$f":"Y458+Z458+AA458","v":0},{"$f":"AB458-U458","v":0},{"$f":"+[7]Prov_Cond_Grants!AT458","v":0},null,null,{"$f":"SUM(AE458:AF458)","v":0},{"$f":"AD458+AG458","v":0},null,null,{"$f":"AH458+AI458+AJ458","v":0},{"$f":"AK458-AD458","v":0},null,null,null,{"$f":"SUM(AN458:AO458)","v":0},{"$f":"AM458+AP458","v":0},null,null,{"$f":"AQ458+AR458+AS458","v":0},{"$f":"AT458-AM458","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J459","v":0},{"$f":"+[7]Prov_Cond_Grants!L459","v":0},{"$f":"+[7]Prov_Cond_Grants!R459","v":0},{"$f":"+[7]Prov_Cond_Grants!T459","v":0},{"$f":"+[7]Prov_Cond_Grants!AB459","v":0},null,null,null,null,{"$f":"SUM(M459:Q459)","v":0},null,{"$f":"R459-S459","v":0},{"$f":"+[7]Prov_Cond_Grants!AK459","v":0},null,null,{"$f":"SUM(V459:W459)","v":0},{"$f":"U459+X459","v":0},null,null,{"$f":"Y459+Z459+AA459","v":0},{"$f":"AB459-U459","v":0},{"$f":"+[7]Prov_Cond_Grants!AT459","v":0},null,null,{"$f":"SUM(AE459:AF459)","v":0},{"$f":"AD459+AG459","v":0},null,null,{"$f":"AH459+AI459+AJ459","v":0},{"$f":"AK459-AD459","v":0},null,null,null,{"$f":"SUM(AN459:AO459)","v":0},{"$f":"AM459+AP459","v":0},null,null,{"$f":"AQ459+AR459+AS459","v":0},{"$f":"AT459-AM459","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J460","v":0},{"$f":"+[7]Prov_Cond_Grants!L460","v":0},{"$f":"+[7]Prov_Cond_Grants!R460","v":0},{"$f":"+[7]Prov_Cond_Grants!T460","v":0},{"$f":"+[7]Prov_Cond_Grants!AB460","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK460","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT460","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ460+AR460+AS460","v":0},{"$f":"AT460-AM460","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J461","v":0},{"$f":"+[7]Prov_Cond_Grants!L461","v":0},{"$f":"+[7]Prov_Cond_Grants!R461","v":0},{"$f":"+[7]Prov_Cond_Grants!T461","v":0},{"$f":"+[7]Prov_Cond_Grants!AB461","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK461","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT461","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J462","v":0},{"$f":"+[7]Prov_Cond_Grants!L462","v":0},{"$f":"+[7]Prov_Cond_Grants!R462","v":0},{"$f":"+[7]Prov_Cond_Grants!T462","v":0},{"$f":"+[7]Prov_Cond_Grants!AB462","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK462","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT462","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J463","v":0},{"$f":"+[7]Prov_Cond_Grants!L463","v":0},{"$f":"+[7]Prov_Cond_Grants!R463","v":0},{"$f":"+[7]Prov_Cond_Grants!T463","v":0},{"$f":"+[7]Prov_Cond_Grants!AB463","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK463","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT463","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J464","v":0},{"$f":"+[7]Prov_Cond_Grants!L464","v":0},{"$f":"+[7]Prov_Cond_Grants!R464","v":0},{"$f":"+[7]Prov_Cond_Grants!T464","v":0},{"$f":"+[7]Prov_Cond_Grants!AB464","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK464","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT464","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J465","v":0},{"$f":"+[7]Prov_Cond_Grants!L465","v":0},{"$f":"+[7]Prov_Cond_Grants!R465","v":0},{"$f":"+[7]Prov_Cond_Grants!T465","v":0},{"$f":"+[7]Prov_Cond_Grants!AB465","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK465","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT465","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J466","v":0},{"$f":"+[7]Prov_Cond_Grants!L466","v":0},{"$f":"+[7]Prov_Cond_Grants!R466","v":0},{"$f":"+[7]Prov_Cond_Grants!T466","v":0},{"$f":"+[7]Prov_Cond_Grants!AB466","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK466","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT466","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J467","v":0},{"$f":"+[7]Prov_Cond_Grants!L467","v":0},{"$f":"+[7]Prov_Cond_Grants!R467","v":0},{"$f":"+[7]Prov_Cond_Grants!T467","v":0},{"$f":"+[7]Prov_Cond_Grants!AB467","v":0},null,null,null,null,{"$f":"SUM(M467:Q467)","v":0},null,{"$f":"R467-S467","v":0},{"$f":"+[7]Prov_Cond_Grants!AK467","v":0},null,null,{"$f":"SUM(V467:W467)","v":0},{"$f":"U467+X467","v":0},null,null,{"$f":"Y467+Z467+AA467","v":0},{"$f":"AB467-U467","v":0},{"$f":"+[7]Prov_Cond_Grants!AT467","v":0},null,null,{"$f":"SUM(AE467:AF467)","v":0},{"$f":"AD467+AG467","v":0},null,null,{"$f":"AH467+AI467+AJ467","v":0},{"$f":"AK467-AD467","v":0},null,null,null,{"$f":"SUM(AN467:AO467)","v":0},{"$f":"AM467+AP467","v":0},null,null,{"$f":"AQ467+AR467+AS467","v":0},{"$f":"AT467-AM467","v":0}]
[{"$f":"A466","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F452,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R458:R467)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(T458:T467)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(X458:X467)","v":0},{"$f":"SUM(Y458:Y467)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(AB458:AB467)","v":0},{"$f":"SUM(AC458:AC467)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(AG458:AG467)","v":0},{"$f":"SUM(AH458:AH467)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(AK458:AK467)","v":0},{"$f":"SUM(AL458:AL467)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(AP458:AP467)","v":0},{"$f":"SUM(AQ458:AQ467)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F452,CG_Names,0)),0)","v":0},{"$f":"SUM(AT458:AT467)","v":0},{"$f":"SUM(AU458:AU467)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I469-SUM(I458:I467)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S469-SUM(S458:S467)","v":0},null,{"$f":"+U469-SUM(U458:U467)","v":0},{"$f":"+V469-SUM(V458:V467)","v":0},{"$f":"+W469-SUM(W458:W467)","v":0},null,null,{"$f":"(Z469+AA469)-SUM(Z458:AA467)","v":0},null,null,null,{"$f":"+AD469-SUM(AD458:AD467)","v":0},{"$f":"+AE469-SUM(AE458:AE467)","v":0},{"$f":"+AF469-SUM(AF458:AF467)","v":0},null,null,{"$f":"(AI469+AJ469)-SUM(AI458:AJ467)","v":0},null,null,null,{"$f":"+AM469-SUM(AM458:AM467)","v":0},{"$f":"+AN469-SUM(AN458:AN467)","v":0},{"$f":"+AO469-SUM(AO458:AO467)","v":0},null,null,{"$f":"(AR469+AS469)-SUM(AR458:AS467)","v":0}]
[0]
[0]
[{"$f":"A470","v":0}]
[{"$f":"IF((LEN($F474)>2),1,0)","v":0},null,null,null,null,{"$f":"+$F$50","v":0}]
[{"$f":"A474","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"A474","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Main\nappropriation","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline realignment",null,null,"Realigned indicative baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline realignment",null,null,"Realigned planning baseline","Budget   reduction","Budget \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total Indicative baseline realignment",null,null,null,null,null,null,"Realignment",null,"Total planning baseline \nrealignment"]
[{"$f":"A475","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A478","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J480","v":0},{"$f":"+[7]Prov_Cond_Grants!L480","v":0},{"$f":"+[7]Prov_Cond_Grants!R480","v":0},{"$f":"+[7]Prov_Cond_Grants!T480","v":0},{"$f":"+[7]Prov_Cond_Grants!AB480","v":0},null,null,null,null,{"$f":"SUM(M480:Q480)","v":0},null,{"$f":"R480-S480","v":0},{"$f":"+[7]Prov_Cond_Grants!AK480","v":0},null,null,{"$f":"SUM(V480:W480)","v":0},{"$f":"U480+X480","v":0},null,null,{"$f":"Y480+Z480+AA480","v":0},{"$f":"AB480-U480","v":0},{"$f":"+[7]Prov_Cond_Grants!AT480","v":0},null,null,{"$f":"SUM(AE480:AF480)","v":0},{"$f":"AD480+AG480","v":0},null,null,{"$f":"AH480+AI480+AJ480","v":0},{"$f":"AK480-AD480","v":0},null,null,null,{"$f":"SUM(AN480:AO480)","v":0},{"$f":"AM480+AP480","v":0},null,null,{"$f":"AQ480+AR480+AS480","v":0},{"$f":"AT480-AM480","v":0}]
[0,null,null,null,null,"Free State",null,null,{"$f":"+[7]Prov_Cond_Grants!J481","v":0},{"$f":"+[7]Prov_Cond_Grants!L481","v":0},{"$f":"+[7]Prov_Cond_Grants!R481","v":0},{"$f":"+[7]Prov_Cond_Grants!T481","v":0},{"$f":"+[7]Prov_Cond_Grants!AB481","v":0},null,null,null,null,{"$f":"SUM(M481:Q481)","v":0},null,{"$f":"R481-S481","v":0},{"$f":"+[7]Prov_Cond_Grants!AK481","v":0},null,null,{"$f":"SUM(V481:W481)","v":0},{"$f":"U481+X481","v":0},null,null,{"$f":"Y481+Z481+AA481","v":0},{"$f":"AB481-U481","v":0},{"$f":"+[7]Prov_Cond_Grants!AT481","v":0},null,null,{"$f":"SUM(AE481:AF481)","v":0},{"$f":"AD481+AG481","v":0},null,null,{"$f":"AH481+AI481+AJ481","v":0},{"$f":"AK481-AD481","v":0},null,null,null,{"$f":"SUM(AN481:AO481)","v":0},{"$f":"AM481+AP481","v":0},null,null,{"$f":"AQ481+AR481+AS481","v":0},{"$f":"AT481-AM481","v":0}]
[0,null,null,null,null,"Gauteng",null,null,{"$f":"+[7]Prov_Cond_Grants!J482","v":0},{"$f":"+[7]Prov_Cond_Grants!L482","v":0},{"$f":"+[7]Prov_Cond_Grants!R482","v":0},{"$f":"+[7]Prov_Cond_Grants!T482","v":0},{"$f":"+[7]Prov_Cond_Grants!AB482","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK482","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT482","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ482+AR482+AS482","v":0},{"$f":"AT482-AM482","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,{"$f":"+[7]Prov_Cond_Grants!J483","v":0},{"$f":"+[7]Prov_Cond_Grants!L483","v":0},{"$f":"+[7]Prov_Cond_Grants!R483","v":0},{"$f":"+[7]Prov_Cond_Grants!T483","v":0},{"$f":"+[7]Prov_Cond_Grants!AB483","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK483","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT483","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AQ483+AR483+AS483","v":0},{"$f":"AT483-AM483","v":0}]
[0,null,null,null,null,"Limpopo",null,null,{"$f":"+[7]Prov_Cond_Grants!J484","v":0},{"$f":"+[7]Prov_Cond_Grants!L484","v":0},{"$f":"+[7]Prov_Cond_Grants!R484","v":0},{"$f":"+[7]Prov_Cond_Grants!T484","v":0},{"$f":"+[7]Prov_Cond_Grants!AB484","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK484","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT484","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,{"$f":"+[7]Prov_Cond_Grants!J485","v":0},{"$f":"+[7]Prov_Cond_Grants!L485","v":0},{"$f":"+[7]Prov_Cond_Grants!R485","v":0},{"$f":"+[7]Prov_Cond_Grants!T485","v":0},{"$f":"+[7]Prov_Cond_Grants!AB485","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK485","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT485","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,{"$f":"+[7]Prov_Cond_Grants!J486","v":0},{"$f":"+[7]Prov_Cond_Grants!L486","v":0},{"$f":"+[7]Prov_Cond_Grants!R486","v":0},{"$f":"+[7]Prov_Cond_Grants!T486","v":0},{"$f":"+[7]Prov_Cond_Grants!AB486","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK486","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT486","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J487","v":0},{"$f":"+[7]Prov_Cond_Grants!L487","v":0},{"$f":"+[7]Prov_Cond_Grants!R487","v":0},{"$f":"+[7]Prov_Cond_Grants!T487","v":0},{"$f":"+[7]Prov_Cond_Grants!AB487","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK487","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT487","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,{"$f":"+[7]Prov_Cond_Grants!J488","v":0},{"$f":"+[7]Prov_Cond_Grants!L488","v":0},{"$f":"+[7]Prov_Cond_Grants!R488","v":0},{"$f":"+[7]Prov_Cond_Grants!T488","v":0},{"$f":"+[7]Prov_Cond_Grants!AB488","v":0},null,null,null,null,0,null,0,{"$f":"+[7]Prov_Cond_Grants!AK488","v":0},null,null,0,0,null,null,0,0,{"$f":"+[7]Prov_Cond_Grants!AT488","v":0},null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,{"$f":"+[7]Prov_Cond_Grants!J489","v":0},{"$f":"+[7]Prov_Cond_Grants!L489","v":0},{"$f":"+[7]Prov_Cond_Grants!R489","v":0},{"$f":"+[7]Prov_Cond_Grants!T489","v":0},{"$f":"+[7]Prov_Cond_Grants!AB489","v":0},null,null,null,null,{"$f":"SUM(M489:Q489)","v":0},null,{"$f":"R489-S489","v":0},{"$f":"+[7]Prov_Cond_Grants!AK489","v":0},null,null,{"$f":"SUM(V489:W489)","v":0},{"$f":"U489+X489","v":0},null,null,{"$f":"Y489+Z489+AA489","v":0},{"$f":"AB489-U489","v":0},{"$f":"+[7]Prov_Cond_Grants!AT489","v":0},null,null,{"$f":"SUM(AE489:AF489)","v":0},{"$f":"AD489+AG489","v":0},null,null,{"$f":"AH489+AI489+AJ489","v":0},{"$f":"AK489-AD489","v":0},null,null,null,{"$f":"SUM(AN489:AO489)","v":0},{"$f":"AM489+AP489","v":0},null,null,{"$f":"AQ489+AR489+AS489","v":0},{"$f":"AT489-AM489","v":0}]
[{"$f":"A488","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F474,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R480:R489)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(T480:T489)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(X480:X489)","v":0},{"$f":"SUM(Y480:Y489)","v":0},{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(AB480:AB489)","v":0},{"$f":"SUM(AC480:AC489)","v":0},{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(AG480:AG489)","v":0},{"$f":"SUM(AH480:AH489)","v":0},{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(AK480:AK489)","v":0},{"$f":"SUM(AL480:AL489)","v":0},{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(AP480:AP489)","v":0},{"$f":"SUM(AQ480:AQ489)","v":0},{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F474,CG_Names,0)),0)","v":0},{"$f":"SUM(AT480:AT489)","v":0},{"$f":"SUM(AU480:AU489)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I491-SUM(I480:I489)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S491-SUM(S480:S489)","v":0},null,{"$f":"+U491-SUM(U480:U489)","v":0},{"$f":"+V491-SUM(V480:V489)","v":0},{"$f":"+W491-SUM(W480:W489)","v":0},null,null,{"$f":"(Z491+AA491)-SUM(Z480:AA489)","v":0},null,null,null,{"$f":"+AD491-SUM(AD480:AD489)","v":0},{"$f":"+AE491-SUM(AE480:AE489)","v":0},{"$f":"+AF491-SUM(AF480:AF489)","v":0},null,null,{"$f":"(AI491+AJ491)-SUM(AI480:AJ489)","v":0},null,null,null,{"$f":"+AM491-SUM(AM480:AM489)","v":0},{"$f":"+AN491-SUM(AN480:AN489)","v":0},{"$f":"+AO491-SUM(AO480:AO489)","v":0},null,null,{"$f":"(AR491+AS491)-SUM(AR480:AS489)","v":0}]
[0]
[0]
[{"$f":"A492","v":0}]

{"sheet":"Grants Admin","index":25,"n_rows":500,"n_cols":73,"rows_kept":500,"cut":false,"hidden":false,"merged":[[260,5,260,8],[156,6,156,8],[157,6,157,8],[160,5,160,8],[162,5,162,8],[262,5,262,8],[263,5,263,8],[164,5,164,8],[212,5,212,8],[213,5,213,8],[214,5,214,8],[206,6,206,8],[31,6,31,8],[38,5,38,8],[107,6,107,8],[137,5,137,8],[138,5,138,8],[139,5,139,8],[189,5,189,8],[190,5,190,8],[87,5,87,8],[64,5,64,8],[32,6,32,8],[35,5,35,8],[37,5,37,8],[163,5,163,8],[140,5,140,8],[3,5,3,8],[6,6,6,8],[7,6,7,8],[10,5,10,8],[12,5,12,8],[115,5,115,8],[110,5,110,8],[112,5,112,8],[113,5,113,8],[114,5,114,8],[65,5,65,8],[81,6,81,8],[82,6,82,8],[85,5,85,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[56,6,56,8],[57,6,57,8],[39,5,39,8],[40,5,40,8],[60,5,60,8],[62,5,62,8],[63,5,63,8],[332,6,332,8],[335,5,335,8],[337,5,337,8],[165,5,165,8],[181,6,181,8],[182,6,182,8],[185,5,185,8],[187,5,187,8],[188,5,188,8],[290,5,290,8],[306,6,306,8],[307,6,307,8],[237,5,237,8],[238,5,238,8],[239,5,239,8],[240,5,240,8],[256,6,256,8],[215,5,215,8],[231,6,231,8],[265,5,265,8],[207,6,207,8],[210,5,210,8],[264,5,264,8],[257,6,257,8],[338,5,338,8],[339,5,339,8],[340,5,340,8],[315,5,315,8],[331,6,331,8],[88,5,88,8],[89,5,89,8],[90,5,90,8],[106,6,106,8],[132,6,132,8],[135,5,135,8],[312,5,312,8],[313,5,313,8],[314,5,314,8],[281,6,281,8],[282,6,282,8],[285,5,285,8],[287,5,287,8],[310,5,310,8],[288,5,288,8],[289,5,289,8],[131,6,131,8],[232,6,232,8],[235,5,235,8],[407,6,407,8],[356,6,356,8],[357,6,357,8],[360,5,360,8],[362,5,362,8],[363,5,363,8],[364,5,364,8],[382,6,382,8],[385,5,385,8],[387,5,387,8],[388,5,388,8],[389,5,389,8],[390,5,390,8],[406,6,406,8],[381,6,381,8],[365,5,365,8],[432,6,432,8],[435,5,435,8],[437,5,437,8],[438,5,438,8],[439,5,439,8],[440,5,440,8],[410,5,410,8],[412,5,412,8],[413,5,413,8],[414,5,414,8],[415,5,415,8],[431,6,431,8],[489,5,489,8],[490,5,490,8],[465,5,465,8],[481,6,481,8],[482,6,482,8],[485,5,485,8],[487,5,487,8],[488,5,488,8],[456,6,456,8],[457,6,457,8],[460,5,460,8],[462,5,462,8],[463,5,463,8],[464,5,464,8]]}
[]
[null,null,null,null,null,{"$f":"MyDeptName","v":"Water and Sanitation"},{"$f":"MyVoteNo","v":41}]
[]
[null,null,null,null,null,"CONDITIONAL GRANTS AND ALLOCATIONS-IN-KIND TO PROVINCES AND MUNICIPALITIES (Direct conditional grants and indirect grants): \nADMINISTRATION AND GRANT MANAGEMENT COSTS (Current/ Capital Payments)"]
[]
[]
[null,null,{"$f":"MATCH($G7,'Function shifts'!$Z$10:$AO$10,0)","v":3},1,null,"Programme",{"$f":"'[7]Grants Admin'!G7","v":"Water Services Management"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G8","v":"Regoinal Bulk Infrastructure Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Administration","National Health Insurance, Health Planning and Systems Enablement","HIV and AIDS, Tuberculosis, and Maternal and Child Health","Primary Health Care Services","Hospitals, Tertiary Health Services and Human Resource Development","Health Regulation and Compliance Management",0,0,0,0,0,0,0,0,0,"Direct_charges"]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministry","Programme Management","Programme Management","Programme Management","Programme Management","Programme Management",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","Technical Policy and Planning","HIV and AIDS","District Health Services","Health Facilities Infrastructure Management","Food Control",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F13","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F14","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F15","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Services","Health Information Management, Monitoring and Evaluation","Tuberculosis","Communicable Diseases","Tertiary Health Care Planning and Policy","Pharmaceutical Trade and Product Regulation",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Forensic Chemistry Laboratories",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Violence, Trauma and EMS",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Economic classification",{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G22:G23)","v":108034},{"$f":"SUM(H22:H23)","v":113823},{"$f":"SUM(I22:I23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H22","v":66407},{"$f":"'[7]Grants Admin'!I22","v":69390},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H23","v":41627},{"$f":"'[7]Grants Admin'!I23","v":44433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H24","v":3608602},{"$f":"'[7]Grants Admin'!I24","v":3770661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G22:G24)","v":3716636},{"$f":"SUM(H22:H24)","v":3884484},{"$f":"SUM(I22:I24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MATCH($G32,'Function shifts'!$Z$10:$AO$10,0)","v":3},2,null,"Programme",{"$f":"'[7]Grants Admin'!G32","v":"Water Services Management"}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G33","v":"Water Services Infrastructure Grant"}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F38","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F39","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F40","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F41","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G47:G48)","v":170510},{"$f":"SUM(H47:H48)","v":177229},{"$f":"SUM(I47:I48)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H47","v":98997},{"$f":"'[7]Grants Admin'!I47","v":103443}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H48","v":71513},{"$f":"'[7]Grants Admin'!I48","v":73786}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H49","v":808881},{"$f":"'[7]Grants Admin'!I49","v":845158}]
[null,null,null,null,null,"Total",{"$f":"SUM(G47:G49)","v":979391},{"$f":"SUM(H47:H49)","v":1022387},{"$f":"SUM(I47:I49)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G57,'Function shifts'!$Z$10:$AO$10,0)","v":10},3,null,"Programme",{"$f":"'[7]Grants Admin'!G57","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G58","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F63","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F64","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F65","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F66","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G72:G73)","v":0},{"$f":"SUM(H72:H73)","v":0},{"$f":"SUM(I72:I73)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H72","v":0},{"$f":"'[7]Grants Admin'!I72","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H73","v":0},{"$f":"'[7]Grants Admin'!I73","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H74","v":0},{"$f":"'[7]Grants Admin'!I74","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G72:G74)","v":0},{"$f":"SUM(H72:H74)","v":0},{"$f":"SUM(I72:I74)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G82,'Function shifts'!$Z$10:$AO$10,0)","v":10},4,null,"Programme",{"$f":"'[7]Grants Admin'!G82","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G83","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F88","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F89","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F90","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F91","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G97:G98)","v":0},{"$f":"SUM(H97:H98)","v":0},{"$f":"SUM(I97:I98)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H97","v":0},{"$f":"'[7]Grants Admin'!I97","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H98","v":0},{"$f":"'[7]Grants Admin'!I98","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H99","v":0},{"$f":"'[7]Grants Admin'!I99","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G97:G99)","v":0},{"$f":"SUM(H97:H99)","v":0},{"$f":"SUM(I97:I99)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G107,'Function shifts'!$Z$10:$AO$10,0)","v":10},5,null,"Programme",{"$f":"'[7]Grants Admin'!G107","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G108","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F113","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F114","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F115","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F116","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G122:G123)","v":0},{"$f":"SUM(H122:H123)","v":0},{"$f":"SUM(I122:I123)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H122","v":0},{"$f":"'[7]Grants Admin'!I122","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H123","v":0},{"$f":"'[7]Grants Admin'!I123","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H124","v":0},{"$f":"'[7]Grants Admin'!I124","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G122:G124)","v":0},{"$f":"SUM(H122:H124)","v":0},{"$f":"SUM(I122:I124)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G132,'Function shifts'!$Z$10:$AO$10,0)","v":10},6,null,"Programme",{"$f":"'[7]Grants Admin'!G132","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G133","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F138","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F139","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F140","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F141","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G147:G148)","v":0},{"$f":"SUM(H147:H148)","v":0},{"$f":"SUM(I147:I148)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H147","v":0},{"$f":"'[7]Grants Admin'!I147","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H148","v":0},{"$f":"'[7]Grants Admin'!I148","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H149","v":0},{"$f":"'[7]Grants Admin'!I149","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G147:G149)","v":0},{"$f":"SUM(H147:H149)","v":0},{"$f":"SUM(I147:I149)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G157,'Function shifts'!$Z$10:$AO$10,0)","v":10},7,null,"Programme",{"$f":"'[7]Grants Admin'!G157","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G158","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F163","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F164","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F165","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F166","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G172:G173)","v":0},{"$f":"SUM(H172:H173)","v":0},{"$f":"SUM(I172:I173)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H172","v":0},{"$f":"'[7]Grants Admin'!I172","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H173","v":0},{"$f":"'[7]Grants Admin'!I173","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H174","v":0},{"$f":"'[7]Grants Admin'!I174","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G172:G174)","v":0},{"$f":"SUM(H172:H174)","v":0},{"$f":"SUM(I172:I174)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G182,'Function shifts'!$Z$10:$AO$10,0)","v":10},8,null,"Programme",{"$f":"'[7]Grants Admin'!G182","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G183","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F188","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F189","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F190","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F191","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G197:G198)","v":0},{"$f":"SUM(H197:H198)","v":0},{"$f":"SUM(I197:I198)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H197","v":0},{"$f":"'[7]Grants Admin'!I197","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H198","v":0},{"$f":"'[7]Grants Admin'!I198","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H199","v":0},{"$f":"'[7]Grants Admin'!I199","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G197:G199)","v":0},{"$f":"SUM(H197:H199)","v":0},{"$f":"SUM(I197:I199)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G207,'Function shifts'!$Z$10:$AO$10,0)","v":10},9,null,"Programme",{"$f":"'[7]Grants Admin'!G207","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G208","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F213","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F214","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F215","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F216","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G222:G223)","v":0},{"$f":"SUM(H222:H223)","v":0},{"$f":"SUM(I222:I223)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H222","v":0},{"$f":"'[7]Grants Admin'!I222","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H223","v":0},{"$f":"'[7]Grants Admin'!I223","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H224","v":0},{"$f":"'[7]Grants Admin'!I224","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G222:G224)","v":0},{"$f":"SUM(H222:H224)","v":0},{"$f":"SUM(I222:I224)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G232,'Function shifts'!$Z$10:$AO$10,0)","v":10},10,null,"Programme",{"$f":"'[7]Grants Admin'!G232","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G233","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F238","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F239","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F240","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F241","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G247:G248)","v":0},{"$f":"SUM(H247:H248)","v":0},{"$f":"SUM(I247:I248)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H247","v":0},{"$f":"'[7]Grants Admin'!I247","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H248","v":0},{"$f":"'[7]Grants Admin'!I248","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H249","v":0},{"$f":"'[7]Grants Admin'!I249","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0},{"$f":"SUM(I247:I249)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G257,'Function shifts'!$Z$10:$AO$10,0)","v":10},11,null,"Programme",{"$f":"'[7]Grants Admin'!G257","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G258","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F263","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F264","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F265","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F266","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G272:G273)","v":0},{"$f":"SUM(H272:H273)","v":0},{"$f":"SUM(I272:I273)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H272","v":0},{"$f":"'[7]Grants Admin'!I272","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H273","v":0},{"$f":"'[7]Grants Admin'!I273","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H274","v":0},{"$f":"'[7]Grants Admin'!I274","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G272:G274)","v":0},{"$f":"SUM(H272:H274)","v":0},{"$f":"SUM(I272:I274)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G282,'Function shifts'!$Z$10:$AO$10,0)","v":10},12,null,"Programme",{"$f":"'[7]Grants Admin'!G282","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G283","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F288","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F289","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F290","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F291","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0},{"$f":"SUM(I297:I298)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H297","v":0},{"$f":"'[7]Grants Admin'!I297","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H298","v":0},{"$f":"'[7]Grants Admin'!I298","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H299","v":0},{"$f":"'[7]Grants Admin'!I299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G297:G299)","v":0},{"$f":"SUM(H297:H299)","v":0},{"$f":"SUM(I297:I299)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G307,'Function shifts'!$Z$10:$AO$10,0)","v":10},13,null,"Programme",{"$f":"'[7]Grants Admin'!G307","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G308","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F313","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F314","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F315","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F316","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G322:G323)","v":0},{"$f":"SUM(H322:H323)","v":0},{"$f":"SUM(I322:I323)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H322","v":0},{"$f":"'[7]Grants Admin'!I322","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H323","v":0},{"$f":"'[7]Grants Admin'!I323","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H324","v":0},{"$f":"'[7]Grants Admin'!I324","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G322:G324)","v":0},{"$f":"SUM(H322:H324)","v":0},{"$f":"SUM(I322:I324)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G332,'Function shifts'!$Z$10:$AO$10,0)","v":10},14,null,"Programme",{"$f":"'[7]Grants Admin'!G332","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G333","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F338","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F339","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F340","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F341","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G347:G348)","v":0},{"$f":"SUM(H347:H348)","v":0},{"$f":"SUM(I347:I348)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H347","v":0},{"$f":"'[7]Grants Admin'!I347","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H348","v":0},{"$f":"'[7]Grants Admin'!I348","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H349","v":0},{"$f":"'[7]Grants Admin'!I349","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G347:G349)","v":0},{"$f":"SUM(H347:H349)","v":0},{"$f":"SUM(I347:I349)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G357,'Function shifts'!$Z$10:$AO$10,0)","v":10},15,null,"Programme",{"$f":"'[7]Grants Admin'!G357","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G358","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F363","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F364","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F365","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F366","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G372:G373)","v":0},{"$f":"SUM(H372:H373)","v":0},{"$f":"SUM(I372:I373)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H372","v":0},{"$f":"'[7]Grants Admin'!I372","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H373","v":0},{"$f":"'[7]Grants Admin'!I373","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H374","v":0},{"$f":"'[7]Grants Admin'!I374","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G372:G374)","v":0},{"$f":"SUM(H372:H374)","v":0},{"$f":"SUM(I372:I374)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G382,'Function shifts'!$Z$10:$AO$10,0)","v":10},16,null,"Programme",{"$f":"'[7]Grants Admin'!G382","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G383","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F388","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F389","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F390","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F391","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G397:G398)","v":0},{"$f":"SUM(H397:H398)","v":0},{"$f":"SUM(I397:I398)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H397","v":0},{"$f":"'[7]Grants Admin'!I397","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H398","v":0},{"$f":"'[7]Grants Admin'!I398","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H399","v":0},{"$f":"'[7]Grants Admin'!I399","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G397:G399)","v":0},{"$f":"SUM(H397:H399)","v":0},{"$f":"SUM(I397:I399)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G407,'Function shifts'!$Z$10:$AO$10,0)","v":10},17,null,"Programme",{"$f":"'[7]Grants Admin'!G407","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G408","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F413","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F414","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F415","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F416","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G422:G423)","v":0},{"$f":"SUM(H422:H423)","v":0},{"$f":"SUM(I422:I423)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H422","v":0},{"$f":"'[7]Grants Admin'!I422","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H423","v":0},{"$f":"'[7]Grants Admin'!I423","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H424","v":0},{"$f":"'[7]Grants Admin'!I424","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G422:G424)","v":0},{"$f":"SUM(H422:H424)","v":0},{"$f":"SUM(I422:I424)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G432,'Function shifts'!$Z$10:$AO$10,0)","v":10},18,null,"Programme",{"$f":"'[7]Grants Admin'!G432","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G433","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F438","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F439","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F440","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F441","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G447:G448)","v":0},{"$f":"SUM(H447:H448)","v":0},{"$f":"SUM(I447:I448)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H447","v":0},{"$f":"'[7]Grants Admin'!I447","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H448","v":0},{"$f":"'[7]Grants Admin'!I448","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H449","v":0},{"$f":"'[7]Grants Admin'!I449","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G447:G449)","v":0},{"$f":"SUM(H447:H449)","v":0},{"$f":"SUM(I447:I449)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G457,'Function shifts'!$Z$10:$AO$10,0)","v":10},19,null,"Programme",{"$f":"'[7]Grants Admin'!G457","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G458","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F463","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F464","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F465","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F466","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G472:G473)","v":0},{"$f":"SUM(H472:H473)","v":0},{"$f":"SUM(I472:I473)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H472","v":0},{"$f":"'[7]Grants Admin'!I472","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H473","v":0},{"$f":"'[7]Grants Admin'!I473","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H474","v":0},{"$f":"'[7]Grants Admin'!I474","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G472:G474)","v":0},{"$f":"SUM(H472:H474)","v":0},{"$f":"SUM(I472:I474)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G482,'Function shifts'!$Z$10:$AO$10,0)","v":10},20,null,"Programme",{"$f":"'[7]Grants Admin'!G482","v":0}]
[null,null,null,null,null,"Subprogramme",{"$f":"'[7]Grants Admin'!G483","v":0}]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!$F$11","v":"Regional Bulk Infrastructure Grant"}]
[null,null,null,null,null,"Grants administered with these funds"]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F488","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F489","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F490","v":0}]
[null,null,null,null,null,{"$f":"'[7]Grants Admin'!F491","v":0}]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2023/24"},{"$f":"+$H$20","v":"2024/25"},{"$f":"+$I$20","v":"2025/26"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G497:G498)","v":0},{"$f":"SUM(H497:H498)","v":0},{"$f":"SUM(I497:I498)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"'[7]Grants Admin'!H497","v":0},{"$f":"'[7]Grants Admin'!I497","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"'[7]Grants Admin'!H498","v":0},{"$f":"'[7]Grants Admin'!I498","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"'[7]Grants Admin'!H499","v":0},{"$f":"'[7]Grants Admin'!I499","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G497:G499)","v":0},{"$f":"SUM(H497:H499)","v":0},{"$f":"SUM(I497:I499)","v":0}]

{"sheet":"Budget Tracking","index":26,"n_rows":2204,"n_cols":103,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[1048,5,1048,6],[1194,5,1194,6],[1340,5,1340,6],[7,5,7,6],[176,5,176,6],[468,5,468,6],[34,5,34,6]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
[]
[null,null,null,null,null,"Summary",null,null,{"$f":"+MyYear0","v":"2022/23"},{"$f":"+MyYearP1","v":"2023/24"},{"$f":"+MyYearP2","v":"2024/25"},{"$f":"+MyYearP3","v":"2025/26"}]
[null,null,null,null,null,"",null,null,"Main/Adjusted appropriation","Budget","MTEF","MTEF"]
[]
[null,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[1,null,null,null,1,"ENE 2022 Structure",null,null,{"$f":"$I$142","v":18539669},{"$f":"$J$142","v":20155237},{"$f":"$K$142","v":20913287},{"$f":"$L$142","v":0}]
[1,null,null,null,2,"ENE 2022 according to ENE 2023 Approved structure",null,null,{"$f":"$I$288","v":0},{"$f":"$J$288","v":0},{"$f":"$K$288","v":0},{"$f":"$L$288","v":0}]
[1,null,null,null,3,"Indicative baseline",null,null,{"$f":"$I$434","v":18555010},{"$f":"$J$434","v":20155237},{"$f":"$K$434","v":20913287},{"$f":"$L$434","v":19624487}]
[1,null,null,null,4,"Function shifts",null,null,{"$f":"$I$576","v":0},{"$f":"$J$576","v":0},{"$f":"$K$576","v":0},{"$f":"$L$576","v":0}]
[1,null,null,null,5,"Non-recurring",null,null,{"$f":"$I$722","v":0},{"$f":"$J$722","v":0},{"$f":"$K$722","v":0},{"$f":"$L$722","v":0}]
[1,null,null,null,6,"Realignment",null,null,{"$f":"$I$868","v":0},{"$f":"$J$868","v":0},{"$f":"$K$868","v":0},{"$f":"$L$868","v":0}]
[1,null,null,null,7,"Budget reductions",null,null,{"$f":"$I$1014","v":0},{"$f":"$J$1014","v":0},{"$f":"$K$1014","v":0},{"$f":"$L$1014","v":0}]
[1,null,null,null,8,"Budget increases",null,null,{"$f":"$I$1160","v":0},{"$f":"$J$1160","v":2870759},{"$f":"$K$1160","v":3273586},{"$f":"$L$1160","v":6268923}]
[1,null,null,null,9,"ENE 2022 Revised baseline",null,null,{"$f":"$I$1306","v":18555010},{"$f":"$J$1306","v":23025996},{"$f":"$K$1306","v":24186873},{"$f":"$L$1306","v":25893410}]
[1,null,null,null,10,{"$f":"Q19","v":0},null,null,{"$f":"$I$1448","v":0},{"$f":"$J$1448","v":0},{"$f":"$K$1448","v":0},{"$f":"$L$1448","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,1,{"$f":"INDEX($F$12:$F$21,E34,1)","v":"ENE 2022 Structure"},null,null,{"$f":"+$I$7","v":"2022/23"},{"$f":"$J$7","v":"2023/24"},{"$f":"+$K$7","v":"2024/25"},{"$f":"+$L$7","v":"2025/26"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(F39)>2,1,0)","v":1},null,null,null,null,{"$f":"+$BL$185","v":"Administration"},null,null,{"$f":"+$BM$185","v":2012508.9999999998},{"$f":"+$BN$185","v":2006729},{"$f":"+$BO$185","v":2097971}]
[1,null,null,null,null,{"$f":"+$BL$186","v":"Water Resources Management"},null,null,{"$f":"+$BM$186","v":3782924},{"$f":"+$BN$186","v":4355030},{"$f":"+$BO$186","v":4902887}]
[1,null,null,null,null,{"$f":"+$BL$187","v":"Water Services Management"},null,null,{"$f":"+$BM$187","v":12744236.000000002},{"$f":"+$BN$187","v":13793478},{"$f":"+$BO$187","v":13912429.000000002}]
[0,null,null,null,null,{"$f":"+$BL$188","v":""},null,null,{"$f":"+$BM$188","v":""},{"$f":"+$BN$188","v":""},{"$f":"+$BO$188","v":""}]
[0,null,null,null,null,{"$f":"+$BL$189","v":""},null,null,{"$f":"+$BM$189","v":""},{"$f":"+$BN$189","v":""},{"$f":"+$BO$189","v":""}]
[0,null,null,null,null,{"$f":"+$BL$190","v":""},null,null,{"$f":"+$BM$190","v":""},{"$f":"+$BN$190","v":""},{"$f":"+$BO$190","v":""}]
[0,null,null,null,null,{"$f":"+$BL$191","v":""},null,null,{"$f":"+$BM$191","v":""},{"$f":"+$BN$191","v":""},{"$f":"+$BO$191","v":""}]
[0,null,null,null,null,{"$f":"+$BL$192","v":""},null,null,{"$f":"+$BM$192","v":""},{"$f":"+$BN$192","v":""},{"$f":"+$BO$192","v":""}]
[0,null,null,null,null,{"$f":"+$BL$193","v":""},null,null,{"$f":"+$BM$193","v":""},{"$f":"+$BN$193","v":""},{"$f":"+$BO$193","v":""}]
[0,null,null,null,null,{"$f":"+$BL$194","v":""},null,null,{"$f":"+$BM$194","v":""},{"$f":"+$BN$194","v":""},{"$f":"+$BO$194","v":""}]
[0,null,null,null,null,{"$f":"+$BL$195","v":""},null,null,{"$f":"+$BM$195","v":""},{"$f":"+$BN$195","v":""},{"$f":"+$BO$195","v":""}]
[0,null,null,null,null,{"$f":"+$BL$196","v":""},null,null,{"$f":"+$BM$196","v":""},{"$f":"+$BN$196","v":""},{"$f":"+$BO$196","v":""}]
[0,null,null,null,null,{"$f":"+$BL$201","v":""},null,null,{"$f":"+$BM$201","v":""},{"$f":"+$BN$201","v":""},{"$f":"+$BO$201","v":""}]
[0,null,null,null,null,{"$f":"+$BL$202","v":""},null,null,{"$f":"+$BM$202","v":""},{"$f":"+$BN$202","v":""},{"$f":"+$BO$202","v":""}]
[0,null,null,null,null,{"$f":"+$BL$203","v":""},null,null,{"$f":"+$BM$203","v":""},{"$f":"+$BN$203","v":""},{"$f":"+$BO$203","v":""}]
[0]
[1]
[{"$f":"IF(LEN(F56)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+SUM(I39:I53)","v":18539669},{"$f":"+SUM(J39:J53)","v":20155237},{"$f":"+SUM(K39:K53)","v":20913287}]
[{"$f":"IF(LEN(F57)>2,1,0)","v":1},null,null,null,null,"Economic classification"]
[{"$f":"IF(LEN(F58)>2,1,0)","v":1},null,null,null,null,"Current payments",null,null,{"$f":"+I59+I62+I101","v":3607300.9999999995},{"$f":"+J59+J62+J101","v":3560528.0000000005},{"$f":"+K59+K62+K101","v":3728113.0000000005}]
[{"$f":"IF(SUM(COUNTIF(I59:L59,\"<>0\")-COUNTBLANK(I59:L59))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I60:I61)","v":1836432.9999999995},{"$f":"+SUM(J60:J61)","v":1741701.0000000005},{"$f":"+SUM(K60:K61)","v":1819924.0000000002}]
[1,{"$f":"+$G$4&F60","v":"Water and SanitationSalaries and wages"},null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B60,$BS$186:$BS$2203,0)),0)","v":1578976.2642458747},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B60,$BS$186:$BS$2203,0)),0)","v":1497478.1569678641},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B60,$BS$186:$BS$2203,0)),0)","v":1564601.0091017256}]
[1,{"$f":"+$G$4&F61","v":"Water and SanitationSocial contributions"},null,null,null,"Social contributions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B61,$BS$186:$BS$2203,0)),0)","v":257456.73575412485},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B61,$BS$186:$BS$2203,0)),0)","v":244222.84303213633},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B61,$BS$186:$BS$2203,0)),0)","v":255322.99089827467}]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I63:I100)","v":1770868},{"$f":"+SUM(J63:J100)","v":1818827},{"$f":"+SUM(K63:K100)","v":1908189.0000000002}]
[1,{"$f":"+$G$4&F63","v":"Water and SanitationAdministrative fees"},null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B63,$BS$186:$BS$2203,0)),0)","v":16331.504479212885},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B63,$BS$186:$BS$2203,0)),0)","v":17835.20344392351},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B63,$BS$186:$BS$2203,0)),0)","v":18659.324311772914}]
[1,"Water and SanitationAdvertising",null,null,null,"Advertising",null,null,28263.98978205445,27543.649652717293,30180.319103857408]
[1,"Water and SanitationMinor Assets",null,null,null,"Minor Assets",null,null,14828.331421568195,15146.607325758931,16018.834180298478]
[1,"Water and SanitationAudit costs: External",null,null,null,"Audit costs: External",null,null,44922.1775147929,46033.971935756541,48080.42333051563]
[1,"Water and SanitationBursaries: Employees",null,null,null,"Bursaries: Employees",null,null,6393.3619289392545,6267.3300101343939,6590.4762654831529]
[1,"Water and SanitationCatering: Departmental activities",null,null,null,"Catering: Departmental activities",null,null,4528.3793649318241,5234.8890552426283,5579.7934108639265]
[1,"Water and SanitationCommunication (G&S)",null,null,null,"Communication (G&S)",null,null,39544.614015897343,46310.909033947093,49302.249662083428]
[1,"Water and SanitationComputer services",null,null,null,"Computer services",null,null,185464.11897696875,199429.38789343182,211194.39709216624]
[1,"Water and SanitationConsultants: Business and advisory services",null,null,null,"Consultants: Business and advisory services",null,null,162780.21088959312,168280.67156340522,175583.23970204388]
[1,"Water and SanitationInfrastructure and planning services",null,null,null,"Infrastructure and planning services",null,null,242732.81777748966,236684.05748513117,247395.83924894416]
[1,"Water and SanitationLaboratory services",null,null,null,"Laboratory services",null,null,5531.8540332000821,5584.3157517885775,6025.9262644911232]
[1,"Water and SanitationLegal services (G&S)",null,null,null,"Legal services (G&S)",null,null,8874.3606032324988,9246.046949953623,9727.4496056792887]
[1,"Water and SanitationScience and technological services",null,null,null,"Science and technological services",null,null,3.8990244817559332,3.5099896820185719,3.6982928430728821]
[1,"Water and SanitationContractors",null,null,null,"Contractors",null,null,25202.101201264635,29711.246350778769,31423.569964998947]
[1,"Water and SanitationAgency and support/outsourced services",null,null,null,"Agency and support/outsourced services",null,null,11419.561596806123,11936.081956903507,12553.194787383956]
[1,"Water and SanitationEntertainment",null,null,null,"Entertainment",null,null,536.78764911953601,579.32742672982533,623.61951524102108]
[1,"Water and SanitationFleet services (including government motor transport)",null,null,null,"Fleet services (including government motor transport)",null,null,23340.068056489155,25741.040207482874,26839.959893089581]
[1,"Water and SanitationHousing",null,null,null,"Housing",null,null,73.283549065162077,73.345502821108511,76.644540325257211]
[1,"Water and SanitationInventory: Clothing material and accessories",null,null,null,"Inventory: Clothing material and accessories",null,null,77.750343774551695,88.018729785920272,92.639894026185061]
[0,"Water and SanitationInventory: Farming supplies",null,null,null,"Inventory: Farming supplies",null,null,0,0,0]
[0,"Water and SanitationInventory: Food and food supplies",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0]
[1,"Water and SanitationInventory: Fuel, oil and gas",null,null,null,"Inventory: Fuel, oil and gas",null,null,50,50,50]
[0,"Water and SanitationInventory: Learner and teacher support material",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0]
[1,"Water and SanitationInventory: Materials and supplies",null,null,null,"Inventory: Materials and supplies",null,null,107.94274302577094,63.603679786127273,67.684520617132875]
[0,"Water and SanitationInventory: Medical supplies",null,null,null,"Inventory: Medical supplies",null,null,0,0,0]
[0,"Water and SanitationInventory: Medicine",null,null,null,"Inventory: Medicine",null,null,0,0,0]
[0,"Water and SanitationMedsas inventory interface",null,null,null,"Medsas inventory interface",null,null,0,0,0]
[1,"Water and SanitationInventory: Other supplies",null,null,null,"Inventory: Other supplies",null,null,3663.2538630033168,3677.4644206146377,3880.9831313343475]
[1,"Water and SanitationConsumable supplies",null,null,null,"Consumable supplies",null,null,31866.905315136781,30575.085745413799,33290.178882337088]
[1,"Water and SanitationConsumables: Stationery, printing and office supplies",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,30045.015628073364,32000.297126044348,33432.687872509363]
[1,"Water and SanitationOperating leases",null,null,null,"Operating leases",null,null,490101.20199804805,501130.84124916227,523631.4331447116]
[1,"Water and SanitationRental and hiring",null,null,null,"Rental and hiring",null,null,2327.817979951054,2484.2261666284535,2593.5905408558742]
[1,"Water and SanitationProperty payments",null,null,null,"Property payments",null,null,135834.63440518617,142537.84270648393,149652.381798299]
[1,"Water and SanitationTransport provided: Departmental activity",null,null,null,"Transport provided: Departmental activity",null,null,2232.2359796490427,1828.7517396800815,1912.6246796005369]
[1,"Water and SanitationTravel and subsistence",null,null,null,"Travel and subsistence",null,null,194885.4398292632,189426.56077493378,197460.65408039739]
[1,"Water and SanitationTraining and development",null,null,null,"Training and development",null,null,31004.495374524697,32363.464450507607,33874.47838085112]
[1,"Water and SanitationOperating payments",null,null,null,"Operating payments",null,null,19385.70963938026,20985.970741032179,22144.989501014788]
[1,"Water and SanitationVenues and facilities",null,null,null,"Venues and facilities",null,null,8514.175035876493,9973.280934337834,10245.714401364123]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I102:I103)","v":0},{"$f":"+SUM(J102:J103)","v":0},{"$f":"+SUM(K102:K103)","v":0}]
[0,{"$f":"+$G$4&F102","v":"Water and SanitationInterest (Incl. interest on unitary payments (PPP))"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B102,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B102,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B102,$BS$186:$BS$2203,0)),0)","v":0}]
[0,{"$f":"+$G$4&F103","v":"Water and SanitationRent on land"},null,null,null,"Rent on land",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B103,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B103,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B103,$BS$186:$BS$2203,0)),0)","v":0}]
[{"$f":"IF(LEN(F104)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I105+I112+I115+I116+I117+I124+I125","v":10528115},{"$f":"+J105+J112+J115+J116+J117+J124+J125","v":12002201},{"$f":"+K105+K112+K115+K116+K117+K124+K125","v":12393475}]
[{"$f":"IF(SUM(COUNTIF(I105:L105,\"<>0\")-COUNTBLANK(I105:L105))<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I106+I109","v":6223394},{"$f":"+J106+J109","v":6757139},{"$f":"+K106+K109","v":6801438}]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I107:I108)","v":0},{"$f":"+SUM(J107:J108)","v":0},{"$f":"+SUM(K107:K108)","v":0}]
[0,{"$f":"+$G$4&F107","v":"Water and SanitationProvincial Revenue Funds"},null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B107,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B107,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B107,$BS$186:$BS$2203,0)),0)","v":0}]
[0,{"$f":"+$G$4&F108","v":"Water and SanitationProvincial agencies and funds"},null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B108,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B108,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B108,$BS$186:$BS$2203,0)),0)","v":0}]
[1,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I110:I111)","v":6223394},{"$f":"+SUM(J110:J111)","v":6757139},{"$f":"+SUM(K110:K111)","v":6801438}]
[1,{"$f":"+$G$4&F110","v":"Water and SanitationMunicipal bank accounts"},null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B110,$BS$186:$BS$2203,0)),0)","v":6223394},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B110,$BS$186:$BS$2203,0)),0)","v":6757139},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B110,$BS$186:$BS$2203,0)),0)","v":6801438}]
[0,{"$f":"+$G$4&F111","v":"Water and SanitationMunicipal agencies and funds"},null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B111,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B111,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B111,$BS$186:$BS$2203,0)),0)","v":0}]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I113:I114)","v":2612130},{"$f":"+SUM(J113:J114)","v":3226090},{"$f":"+SUM(K113:K114)","v":3722527}]
[0,{"$f":"+$G$4&F113","v":"Water and SanitationSocial security funds"},null,null,null,"Social security funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B113,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B113,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B113,$BS$186:$BS$2203,0)),0)","v":0}]
[1,{"$f":"+$G$4&F114","v":"Water and SanitationDepartmental agencies (non-business entities)"},null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B114,$BS$186:$BS$2203,0)),0)","v":2612130},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B114,$BS$186:$BS$2203,0)),0)","v":3226090},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B114,$BS$186:$BS$2203,0)),0)","v":3722527}]
[0,{"$f":"+$G$4&F115","v":"Water and SanitationHigher education institutions"},null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B115,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B115,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B115,$BS$186:$BS$2203,0)),0)","v":0}]
[1,{"$f":"+$G$4&F116","v":"Water and SanitationForeign governments and international organisations"},null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B116,$BS$186:$BS$2203,0)),0)","v":250978},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B116,$BS$186:$BS$2203,0)),0)","v":256985},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B116,$BS$186:$BS$2203,0)),0)","v":268525}]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I118+I121","v":1413686},{"$f":"+J118+J121","v":1732960},{"$f":"+K118+K121","v":1571278}]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I119:I120)","v":1413686},{"$f":"+SUM(J119:J120)","v":1732960},{"$f":"+SUM(K119:K120)","v":1571278}]
[0,{"$f":"+$G$4&F119","v":"Water and SanitationSubsidies on products and production (pc)"},null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B119,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B119,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B119,$BS$186:$BS$2203,0)),0)","v":0}]
[1,{"$f":"+$G$4&F120","v":"Water and SanitationOther transfers to public corporations"},null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B120,$BS$186:$BS$2203,0)),0)","v":1413686},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B120,$BS$186:$BS$2203,0)),0)","v":1732960},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B120,$BS$186:$BS$2203,0)),0)","v":1571278}]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I122:I123)","v":0},{"$f":"+SUM(J122:J123)","v":0},{"$f":"+SUM(K122:K123)","v":0}]
[0,{"$f":"+$G$4&F122","v":"Water and SanitationSubsidies on products and production (pe)"},null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B122,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B122,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B122,$BS$186:$BS$2203,0)),0)","v":0}]
[0,{"$f":"+$G$4&F123","v":"Water and SanitationOther transfers to private enterprises"},null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B123,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B123,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B123,$BS$186:$BS$2203,0)),0)","v":0}]
[1,{"$f":"+$G$4&F124","v":"Water and SanitationNon-profit institutions"},null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B124,$BS$186:$BS$2203,0)),0)","v":1142},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B124,$BS$186:$BS$2203,0)),0)","v":1316},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B124,$BS$186:$BS$2203,0)),0)","v":1376}]
[1,null,null,null,null,"Households",null,null,{"$f":"+SUM(I126:I127)","v":26785},{"$f":"+SUM(J126:J127)","v":27711},{"$f":"+SUM(K126:K127)","v":28331}]
[1,{"$f":"+$G$4&F126","v":"Water and SanitationSocial benefits"},null,null,null,"Social benefits",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B126,$BS$186:$BS$2203,0)),0)","v":4663},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B126,$BS$186:$BS$2203,0)),0)","v":5059},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B126,$BS$186:$BS$2203,0)),0)","v":4652}]
[1,{"$f":"+$G$4&F127","v":"Water and SanitationOther transfers to households"},null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B127,$BS$186:$BS$2203,0)),0)","v":22122},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B127,$BS$186:$BS$2203,0)),0)","v":22652},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B127,$BS$186:$BS$2203,0)),0)","v":23679}]
[{"$f":"IF(LEN(F128)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I129+I132+SUM(I135:I139)","v":4404253},{"$f":"+J129+J132+SUM(J135:J139)","v":4592508},{"$f":"+K129+K132+SUM(K135:K139)","v":4791699}]
[{"$f":"IF(SUM(COUNTIF(I129:L129,\"<>0\")-COUNTBLANK(I129:L129))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I130:I131)","v":4258668},{"$f":"+SUM(J130:J131)","v":4445022},{"$f":"+SUM(K130:K131)","v":4644645}]
[0,{"$f":"+$G$4&F130","v":"Water and SanitationBuildings"},null,null,null,"Buildings",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B130,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B130,$BS$186:$BS$2203,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B130,$BS$186:$BS$2203,0)),0)","v":0}]
[1,{"$f":"+$G$4&F131","v":"Water and SanitationOther fixed structures"},null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B131,$BS$186:$BS$2203,0)),0)","v":4258668},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B131,$BS$186:$BS$2203,0)),0)","v":4445022},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B131,$BS$186:$BS$2203,0)),0)","v":4644645}]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I133:I134)","v":99202},{"$f":"+SUM(J133:J134)","v":101042},{"$f":"+SUM(K133:K134)","v":99601}]
[1,{"$f":"+$G$4&F133","v":"Water and SanitationTransport equipment"},null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2203),MATCH($B133,$BS$186:$BS$2203,0)),0)","v":15637},{"$f":"IFERROR(INDEX(($BX$186:$BX$2203),MATCH($B133,$BS$186:$BS$2203,0)),0)","v":19675},{"$f":"IFERROR(INDEX(($BY$186:$BY$2203),MATCH($B133,$BS$186:$BS$2203,0)),0)","v":22492}]
[1,"Water and SanitationOther machinery and equipment",null,null,null,"Other machinery and equipment",null,null,83565,81367,77109]
[0,"Water and SanitationHeritage assets",null,null,null,"Heritage assets",null,null,0,0,0]
[0,"Water and SanitationSpecialised military assets",null,null,null,"Specialised military assets",null,null,0,0,0]
[0,"Water and SanitationBiological assets",null,null,null,"Biological assets",null,null,0,0,0]
[0,"Water and SanitationLand and sub-soil assets",null,null,null,"Land and sub-soil assets",null,null,0,0,0]
[1,"Water and SanitationSoftware and other intangible assets",null,null,null,"Software and other intangible assets",null,null,46383,46444,47453]
[{"$f":"IF(LEN(F140)>2,1,0)","v":1},"Water and SanitationPayments for financial assets",null,null,null,"Payments for financial assets",null,null,0,0,0]
[1]
[{"$f":"IF(LEN(F142)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+I58+I104+I128+I140","v":18539669},{"$f":"+J58+J104+J128+J140","v":20155237},{"$f":"+K58+K104+K128+K140","v":20913287}]
[1,null,null,null,null,null,null,null,{"$f":"+I56-I142","v":0},{"$f":"+J56-J142","v":0},{"$f":"+K56-K142","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I288","v":18539669},{"$f":"+J142-J288","v":20155237},{"$f":"+K142-K288","v":20913287}]
[1]
[1]
[{"$f":"IF(LEN(F147)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(LEN(F159)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,2,{"$f":"INDEX($F$12:$F$21,E176,1)","v":"ENE 2022 according to ENE 2023 Approved structure"},null,null,{"$f":"+$I$7","v":"2022/23"},{"$f":"$J$7","v":"2023/24"},{"$f":"+$K$7","v":"2024/25"},{"$f":"+$L$7","v":"2025/26"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(F181)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"}]
[{"$f":"IF(LEN(F182)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyVoteNo","v":41},{"$f":"DeptName","v":"Water and Sanitation"},{"$f":"+COUNTIF(BB185:BB422,BB182)","v":3},{"$f":"MATCH($BB$182,BB185:BB422,0)","v":207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($BB$182,BU186:BU1799,0)","v":1346}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Water Services Management"}]
[0,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vote No.","Department","Programme No.","Programme"," 2022/23 Revised baseline"," 2023/24 Revised baseline"," 2024/25 Revised baseline",null,null,null,null,null,null,null,null,null,null,null,null,"ENE 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AENE 2022"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",1,"Administration",528060.00000000012,524061,547596.00000000023,null,null,null,1,{"$f":"OFFSET($BB$184,$BD$182,2)","v":"Administration"},{"$f":"OFFSET($BB$184,$BD$182,3)","v":2012508.9999999998},{"$f":"OFFSET($BB$184,$BD$182,4)","v":2006729},{"$f":"OFFSET($BB$184,$BD$182,5)","v":2097971},null,null,null,null,"Vote No.","Department","Econ5"," 2022/23 Revised baseline"," 2023/24 Revised baseline"," 2024/25 Revised baseline",null,null,null,"Department","Programme","2017/18 Revised baseline","2018/19 Calculated baseline","2018/19 Non-recurring","2018/19 Planning baseline",null,null,null,"Department","Econ5","2017/18 Revised baseline","2018/19 Revised baseline","2019/20 Calculated baseline","2019/20 Non-recurring","2019/20 Planning baseline",null,null,null,"Vote No.","Department","Econ5"," 2020/21 AA"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",2,"Executive Support",53067,53896,56315.999999999993,null,null,null,2,{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,2))","v":"Water Resources Management"},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,3))","v":3782924},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,4))","v":4355030},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,5))","v":4902887},null,null,null,{"$f":"BU186&BV186","v":"The PresidencySalaries and wages"},1,"The Presidency","Salaries and wages",340056.79502850596,335039.26262369368,350235.73806205497,null,null,{"$f":"+CC186&CD186","v":"Environmental AffairsEnvironmental Programmes"},"Environmental Affairs","Environmental Programmes",null,null,null,null,null,null,{"$f":"CL186&CM186","v":"Agriculture, Forestry and FisheriesAdministrative fees"},"Agriculture, Forestry and Fisheries","Administrative fees",null,null,null,null,null,null,null,{"$f":"+CW186&CX186","v":"The PresidencySalaries and wages"},1,"The Presidency","Salaries and wages",337556.79502850596]
[0,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",3,"Policy and Research Services",25756.000000000004,24663.999999999996,25772.999999999996,null,null,null,3,{"$f":"IF(BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK186,2))","v":"Water Services Management"},12744236.000000002,13793478,13912429.000000002,null,null,null,{"$f":"BU187&BV187","v":"The PresidencySocial contributions"},1,"The Presidency","Social contributions",41903.204971494029,41337.737376306417,43044.261937945019,null,null,{"$f":"+CC187&CD187","v":"Environmental AffairsOceans and Coasts"},"Environmental Affairs","Oceans and Coasts",null,null,null,null,null,null,{"$f":"CL187&CM187","v":"Agriculture, Forestry and FisheriesAdvertising"},"Agriculture, Forestry and Fisheries","Advertising",null,null,null,null,null,null,null,{"$f":"+CW187&CX187","v":"The PresidencySocial contributions"},1,"The Presidency","Social contributions",41903.204971494029]
[0,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",16,"Direct charge against the National Revenue Fund",7704,7864,8218,null,null,null,4,{"$f":"IF(BK188>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK187,2))","v":""},"","","",null,null,null,"The PresidencyAdministrative fees",1,"The Presidency","Administrative fees",2200.0716150588582,2375.257150472522,2474.0349165071652,null,null,"HealthHealth Regulation and Compliance Management","Health","Health Regulation and Compliance Management",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesBursaries: Employees","Agriculture, Forestry and Fisheries","Bursaries: Employees",null,null,null,null,null,null,null,"The PresidencyAdministrative fees",1,"The Presidency","Administrative fees",2200.0716150588582]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",1,"Administration",705534,689299,721277,null,null,null,5,{"$f":"IF(BK189>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK188,2))","v":""},"","","",null,null,null,"The PresidencyAdvertising",1,"The Presidency","Advertising",817.33031153820025,854.43092872674185,891.12613734738443,null,null,"International Relations and CooperationAdministration","International Relations and Cooperation","Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesCommunication (G&S)","Agriculture, Forestry and Fisheries","Communication (G&S)",null,null,null,null,null,null,null,"The PresidencyAdvertising",1,"The Presidency","Advertising",817.33031153820025]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",2,"Legislation and Oversight",695921,697270,728903,null,null,null,6,{"$f":"IF(BK190>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK189,2))","v":""},"","","",null,null,null,"The PresidencyMinor Assets",1,"The Presidency","Minor Assets",2204.1519227216604,2312.5258897243325,2399.5604347169296,null,null,"Mineral ResourcesMineral Policy and Promotion","Mineral Resources","Mineral Policy and Promotion",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesComputer services","Agriculture, Forestry and Fisheries","Computer services",null,null,null,null,null,null,null,"The PresidencyMinor Assets",1,"The Presidency","Minor Assets",2204.1519227216604]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",3,"Associated Services",810788,799292,833843,null,null,null,7,{"$f":"IF(BK191>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK190,2))","v":""},"","","",null,null,null,"The PresidencyAudit costs: External",1,"The Presidency","Audit costs: External",11629.958728016014,12475.420911343084,13316.425628360397,null,null,"National TreasuryRevenue Administration","National Treasury","Revenue Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumable supplies","Agriculture, Forestry and Fisheries","Consumable supplies",null,null,null,null,null,null,null,"The PresidencyAudit costs: External",1,"The Presidency","Audit costs: External",11629.958728016014]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",16,"Direct charge against the National Revenue Fund",471709,471709,492893,null,null,null,8,{"$f":"IF(BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK191,2))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,3))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,4))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,5))","v":""},null,null,null,"The PresidencyBursaries: Employees",1,"The Presidency","Bursaries: Employees",1145.216645318648,1194.3356138641959,1247.4309052838266,null,null,"Rural Development and Land ReformRural Development","Rural Development and Land Reform","Rural Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesContractors","Agriculture, Forestry and Fisheries","Contractors",null,null,null,null,null,null,null,"The PresidencyBursaries: Employees",1,"The Presidency","Bursaries: Employees",1145.216645318648]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",1,"Administration",301201,282624.00000000006,295120,null,null,null,9,"","","","",null,null,null,"The PresidencyCatering: Departmental activities",1,"The Presidency","Catering: Departmental activities",3124.8574762979329,3297.4019972168817,3453.6356312021121,null,null,"Science and TechnologyResearch, Development and Support","Science and Technology","Research, Development and Support",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesEntertainment","Agriculture, Forestry and Fisheries","Entertainment",null,null,null,null,null,null,null,"The PresidencyCatering: Departmental activities",1,"The Presidency","Catering: Departmental activities",3124.8574762979329]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",2,"Local Government Support and Intervention Management",18493211,19283472,20149480,null,null,null,10,"","","","",null,null,null,"The PresidencyCommunication (G&S)",1,"The Presidency","Communication (G&S)",10872.559967467585,11606.319367059968,12115.003275937601,null,null,"Science and TechnologySocio-Economic Innovation Partnerships","Science and Technology","Socio-Economic Innovation Partnerships",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesFleet services (including government motor transport)","Agriculture, Forestry and Fisheries","Fleet services (including government motor transport)",null,null,null,null,null,null,null,"The PresidencyCommunication (G&S)",1,"The Presidency","Communication (G&S)",10872.559967467585]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",3,"Institutional Development",87571977,94353477,101765387,null,null,null,11,"","","","",null,null,null,"The PresidencyComputer services",1,"The Presidency","Computer services",74879.530447277386,66582.649078458955,67729.053652872797,null,null,"Statistics South AfricaSurvey Operations","Statistics South Africa","Survey Operations",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Farming supplies","Agriculture, Forestry and Fisheries","Inventory: Farming supplies",null,null,null,null,null,null,null,"The PresidencyComputer services",1,"The Presidency","Computer services",74879.530447277386]
[0,null,null,null,null,{"$f":"IF(Summary!$F$53=\"\",\"\",Summary!$F$53)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",4,"National Disaster Management Centre",652268,949383,656690,null,null,null,12,"","","","",null,null,null,"The PresidencyConsultants: Business and advisory services",1,"The Presidency","Consultants: Business and advisory services",8749.7311429506699,7480.583714306722,7765.6688977520189,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies",null,null,null,null,null,null,null,"The PresidencyConsultants: Business and advisory services",1,"The Presidency","Consultants: Business and advisory services",8749.7311429506699]
[{"$f":"IF(LEN(F197)>2,1,0)","v":0},null,null,null,null,{"$f":"IF(Summary!$F$54=\"\",\"\",Summary!$F$54)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cooperative Governance",5,"Community Work Programme",4346203.9999999991,4356874.9999999991,4552741.9999999991,null,null,null,12,{"$f":"IF(BK197>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK196,2))","v":""},"","","",null,null,null,{"$f":"BU197&BV197","v":"The PresidencyLegal services (G&S)"},1,"The Presidency","Legal services (G&S)",12088.569723651814,12265.366048213287,12813.073838578301,null,null,{"$f":"+CC197&CD197","v":"Trade and IndustryIncentive Development and Administration"},"Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,{"$f":"CL197&CM197","v":"Agriculture, Forestry and FisheriesInventory: Food and food supplies"},"Agriculture, Forestry and Fisheries","Inventory: Food and food supplies",null,null,null,null,null,null,null,{"$f":"+CW197&CX197","v":"The PresidencyLegal services (G&S)"},1,"The Presidency","Legal services (G&S)",12088.569723651814]
[0,null,null,null,null,{"$f":"IF(Summary!$F$55=\"\",\"\",Summary!$F$55)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",1,"Administration",177251,176052,184062,null,null,null,12,"","","","",null,null,null,"The PresidencyContractors",1,"The Presidency","Contractors",5846.80510986846,5884.7545665154275,6151.0521839719668,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies",null,null,null,null,null,null,null,"The PresidencyContractors",1,"The Presidency","Contractors",5846.80510986846]
[0,null,null,null,null,{"$f":"IF(Summary!$F$56=\"\",\"\",Summary!$F$56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",2,"Content Processing and Dissemination",411706,410871,428953,null,null,null,12,"","","","",null,null,null,"The PresidencyAgency and support/outsourced services",1,"The Presidency","Agency and support/outsourced services",9270.0462030412891,9677.6368742817285,10112.75495794752,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies",null,null,null,null,null,null,null,"The PresidencyAgency and support/outsourced services",1,"The Presidency","Agency and support/outsourced services",9270.0462030412891]
[0,null,null,null,null,{"$f":"IF(Summary!$F$57=\"\",\"\",Summary!$F$57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",130954,127939,133815,null,null,null,12,"","","","",null,null,null,"The PresidencyEntertainment",1,"The Presidency","Entertainment",62.600612042106704,65.575455746643286,68.274188558449026,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies",null,null,null,null,null,null,null,"The PresidencyEntertainment",1,"The Presidency","Entertainment",62.600612042106704]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",2609824,2691394,2795890,null,null,null,13,{"$f":"IF(BK201>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK196,2))","v":""},{"$f":"IF($BK201>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK196,3))","v":""},{"$f":"IF($BK201>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK196,4))","v":""},{"$f":"IF($BK201>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK196,5))","v":""},null,null,null,"The PresidencyFleet services (including government motor transport)",1,"The Presidency","Fleet services (including government motor transport)",1506.5070373116325,2017.1566526548265,2100.1554602085334,null,null,"Trade and IndustryIndustrial Development","Trade and Industry","Industrial Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Fuel, oil and gas","Agriculture, Forestry and Fisheries","Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,"The PresidencyFleet services (including government motor transport)",1,"The Presidency","Fleet services (including government motor transport)",1506.5070373116325]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I181:I200)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",2555868,2499291,2614679,null,null,null,14,"","","","",null,null,null,"The PresidencyConsumable supplies",1,"The Presidency","Consumable supplies",8386.7338444886955,8830.2315217965424,9227.4161576836559,null,null,null,"Grand Total",null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Medicine","Agriculture, Forestry and Fisheries","Inventory: Medicine",null,null,null,null,null,null,null,"The PresidencyConsumable supplies",1,"The Presidency","Consumable supplies",8386.7338444886955]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",1477682,1487990,1566735,null,null,null,15,"","","","",null,null,null,"The PresidencyConsumables: Stationery, printing and office supplies",1,"The Presidency","Consumables: Stationery, printing and office supplies",4047.8919518816133,4238.5373064021887,4431.0346935266207,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating leases","Agriculture, Forestry and Fisheries","Operating leases",null,null,null,null,null,null,null,"The PresidencyConsumables: Stationery, printing and office supplies",1,"The Presidency","Consumables: Stationery, printing and office supplies",4047.8919518816133]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I205+I208+I247","v":0},{"$f":"+J205+J208+J247","v":0},{"$f":"+K205+K208+K247","v":0},{"$f":"+L205+L208+L247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",4,"Institutional Support and Transfers",2762584,2653892,2774376,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating leases",1,"The Presidency","Operating leases",3595.0140624472056,6491.5147395261065,6656.7633207431245,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating payments","Agriculture, Forestry and Fisheries","Operating payments",null,null,null,null,null,null,null,"The PresidencyOperating leases",1,"The Presidency","Operating leases",3595.0140624472056]
[{"$f":"IF(SUM(COUNTIF(I205:L205,\"<>0\")-COUNTBLANK(I205:L205))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I206:I207)","v":0},{"$f":"+SUM(J206:J207)","v":0},{"$f":"+SUM(K206:K207)","v":0},{"$f":"+SUM(L206:L207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",1732100.0000000002,1787203,1867461,null,null,null,null,"Total",{"$f":"+SUM(BM185:BM203)","v":18539669},{"$f":"+SUM(BN185:BN203)","v":20155237},{"$f":"+SUM(BO185:BO203)","v":20913287},null,null,null,"The PresidencyRental and hiring",1,"The Presidency","Rental and hiring",504.85394555056678,527.26431029795242,551.71696695086462,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesProperty payments","Agriculture, Forestry and Fisheries","Property payments",null,null,null,null,null,null,null,"The PresidencyRental and hiring",1,"The Presidency","Rental and hiring",504.85394555056678]
[{"$f":"IF(SUM(COUNTIF(I206:L206,\"<>0\")-COUNTBLANK(I206:L206))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",3297954.9999999995,3276984.9999999986,3424158,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyProperty payments",1,"The Presidency","Property payments",0.24266177835387648,0.16116092315480302,0.43783124582946797,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTraining and development","Agriculture, Forestry and Fisheries","Training and development",null,null,null,null,null,null,null,"The PresidencyTravel and subsistence",1,"The Presidency","Travel and subsistence",49994.660248544489]
[{"$f":"IF(SUM(COUNTIF(I207:L207,\"<>0\")-COUNTBLANK(I207:L207))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",517154.99999999994,501625.99999999988,524149.99999999994,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTravel and subsistence",1,"The Presidency","Travel and subsistence",49994.660248544489,52151.884976137255,56249.135134272015,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTravel and subsistence","Agriculture, Forestry and Fisheries","Travel and subsistence",null,null,null,null,null,null,null,"The PresidencyTraining and development",1,"The Presidency","Training and development",2874.0707320186766]
[{"$f":"IF(SUM(COUNTIF(I208:L208,\"<>0\")-COUNTBLANK(I208:L208))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I209:I246)","v":0},{"$f":"+SUM(J209:J246)","v":0},{"$f":"+SUM(K209:K246)","v":0},{"$f":"+SUM(L209:L246)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",289943,276083.99999999994,288483,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTraining and development",1,"The Presidency","Training and development",2874.0707320186766,3993.6670886258157,4171.3254474021842,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesAgency and support/outsourced services","Agriculture, Forestry and Fisheries","Agency and support/outsourced services",null,null,null,null,null,null,null,"The PresidencyOperating payments",1,"The Presidency","Operating payments",2626.6679273812088]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",763355,769139,803681,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating payments",1,"The Presidency","Operating payments",2626.6679273812088,2936.1062541957758,3089.2550313522506,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMinor Assets","Agriculture, Forestry and Fisheries","Minor Assets",null,null,null,null,null,null,null,"The PresidencyVenues and facilities",1,"The Presidency","Venues and facilities",724.92768334692857]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National School of Government",1,"Administration",112348,112231,117271,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyVenues and facilities",1,"The Presidency","Venues and facilities",724.92768334692857,695.21839350988262,728.66530757848273,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsultants: Business and advisory services","Agriculture, Forestry and Fisheries","Consultants: Business and advisory services",null,null,null,null,null,null,null,"The PresidencyTransport equipment",1,"The Presidency","Transport equipment",1000]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National School of Government",2,"Public Sector Organisational and Staff Development",115721,113713,118371,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTransport equipment",1,"The Presidency","Transport equipment",1000,1044,1091,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumables: Stationery, printing and office supplies","Agriculture, Forestry and Fisheries","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,"The PresidencyOther machinery and equipment",1,"The Presidency","Other machinery and equipment",13928]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",1,"Administration",521619,544027,563451,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOther machinery and equipment",1,"The Presidency","Other machinery and equipment",13928,14540,15194,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesLaboratory services","Agriculture, Forestry and Fisheries","Laboratory services",null,null,null,null,null,null,null,"The PresidencyMunicipal bank accounts",1,"The Presidency","Municipal bank accounts",46]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",158212,160383,160363,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyMunicipal bank accounts",1,"The Presidency","Municipal bank accounts",46,48,50,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdministrative fees","Environmental Affairs","Administrative fees",null,null,null,null,null,null,null,"The PresidencySocial benefits",1,"The Presidency","Social benefits",3000]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",3,"Public Finance and Budget Management",4438181,4354702,3443092,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySocial benefits",1,"The Presidency","Social benefits",500,522,545,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdvertising","Environmental Affairs","Advertising",null,null,null,null,null,null,null,"ParliamentSalaries and wages",2,"Parliament","Salaries and wages",1368059]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",4,"Asset and Liability Management",1125967,1120003,128008,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSalaries and wages",2,"Parliament","Salaries and wages",1368059,1336322,1396348,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBursaries: Employees","Environmental Affairs","Bursaries: Employees",null,null,null,null,null,null,null,"ParliamentSocial contributions",2,"Parliament","Social contributions",62830]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",1122132,1375894,1171998,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSocial contributions",2,"Parliament","Social contributions",62830,62842,65650,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCatering: Departmental activities","Environmental Affairs","Catering: Departmental activities",null,null,null,null,null,null,null,"ParliamentAdministrative fees",2,"Parliament","Administrative fees",56]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",6,"International Financial Relations",2637816,2590319,2875091,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdministrative fees",2,"Parliament","Administrative fees",56,56,58,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCommunication (G&S)","Environmental Affairs","Communication (G&S)",null,null,null,null,null,null,null,"ParliamentAdvertising",2,"Parliament","Advertising",17734]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",7012051,7038992,7355109,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdvertising",2,"Parliament","Advertising",17734,17802,18604,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsComputer services","Environmental Affairs","Computer services",null,null,null,null,null,null,null,"ParliamentMinor Assets",2,"Parliament","Minor Assets",81]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",8,"Revenue Administration",11527781,11657596,11136222,null,null,null,null,null,null,null,null,null,null,null,"ParliamentMinor Assets",2,"Parliament","Minor Assets",81,78,82,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsContractors","Environmental Affairs","Contractors",null,null,null,null,null,null,null,"ParliamentAudit costs: External",2,"Parliament","Audit costs: External",3924]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",9,"Financial Intelligence and State Security",5395482,5402142,5643928,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAudit costs: External",2,"Parliament","Audit costs: External",3924,3939,4116,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsDepartmental agencies (non-business entities)","Environmental Affairs","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"ParliamentBursaries: Employees",2,"Parliament","Bursaries: Employees",3160]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"National Treasury",16,"Direct charge against the National Revenue Fund",878026582,893684831,941788354,null,null,null,null,null,null,null,null,null,null,null,"ParliamentBursaries: Employees",2,"Parliament","Bursaries: Employees",3160,3172,3314,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsEntertainment","Environmental Affairs","Entertainment",null,null,null,null,null,null,null,"ParliamentCatering: Departmental activities",2,"Parliament","Catering: Departmental activities",6715]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",1,"Administration",190415,189506,198029,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCatering: Departmental activities",2,"Parliament","Catering: Departmental activities",6715,6736,7038,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Food and food supplies","Environmental Affairs","Inventory: Food and food supplies",null,null,null,null,null,null,null,"ParliamentCommunication (G&S)",2,"Parliament","Communication (G&S)",44395]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",2,"National Planning Coordination",84641,83103,86829,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCommunication (G&S)",2,"Parliament","Communication (G&S)",44395,44563,46563,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Fuel, oil and gas","Environmental Affairs","Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,"ParliamentComputer services",2,"Parliament","Computer services",23002]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",3,"Sector Monitoring Services",69351,67945,70986,null,null,null,null,null,null,null,null,null,null,null,"ParliamentComputer services",2,"Parliament","Computer services",23002,23087,24124,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Learner and teacher support material","Environmental Affairs","Inventory: Learner and teacher support material",null,null,null,null,null,null,null,"ParliamentConsultants: Business and advisory services",2,"Parliament","Consultants: Business and advisory services",3415]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",4,"Public Sector Monitoring and Capacity Development",83094,83841,87603,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsultants: Business and advisory services",2,"Parliament","Consultants: Business and advisory services",3415,3429,3583,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Materials and supplies","Environmental Affairs","Inventory: Materials and supplies",null,null,null,null,null,null,null,"ParliamentLegal services (G&S)",2,"Parliament","Legal services (G&S)",17826]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",5,"Evidence and Knowledge Systems",43349,42417,44322,null,null,null,null,null,null,null,null,null,null,null,"ParliamentLegal services (G&S)",2,"Parliament","Legal services (G&S)",17826,17894,18698,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medical supplies","Environmental Affairs","Inventory: Medical supplies",null,null,null,null,null,null,null,"ParliamentContractors",2,"Parliament","Contractors",133681]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Enterprises",1,"Administration",166332.99999999997,168664.99999999997,176203.99999999997,null,null,null,null,null,null,null,null,null,null,null,"ParliamentContractors",2,"Parliament","Contractors",83681,84005,87777,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medicine","Environmental Affairs","Inventory: Medicine",null,null,null,null,null,null,null,"ParliamentAgency and support/outsourced services",2,"Parliament","Agency and support/outsourced services",2601]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Enterprises",2,"State-owned Companies Governance Assurance and Performance",60658,65601,68563.999999999985,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAgency and support/outsourced services",2,"Parliament","Agency and support/outsourced services",2601,2611,2728,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Other supplies","Environmental Affairs","Inventory: Other supplies",null,null,null,null,null,null,null,"ParliamentEntertainment",2,"Parliament","Entertainment",1074]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Enterprises",3,"Business Enhancement, Transformation and Industrialisation",23701927,63287.000000000007,66147,null,null,null,null,null,null,null,null,null,null,null,"ParliamentEntertainment",2,"Parliament","Entertainment",1074,1078,1126,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating leases","Environmental Affairs","Operating leases",null,null,null,null,null,null,null,"ParliamentConsumable supplies",2,"Parliament","Consumable supplies",53]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",1,"Administration",245152,257442,269965,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsumable supplies",2,"Parliament","Consumable supplies",53,53,55,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating payments","Environmental Affairs","Operating payments",null,null,null,null,null,null,null,"ParliamentConsumables: Stationery, printing and office supplies",2,"Parliament","Consumables: Stationery, printing and office supplies",13055]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",2,"Human Resource Management and Development",53595,51507,54845,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsumables: Stationery, printing and office supplies",2,"Parliament","Consumables: Stationery, printing and office supplies",13055,13108,13742,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther transfers to public corporations","Environmental Affairs","Other transfers to public corporations",null,null,null,null,null,null,null,"ParliamentOperating leases",2,"Parliament","Operating leases",10664]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",3,"Negotiations, Labour Relations and Remuneration Management",106908,99388,100749,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating leases",2,"Parliament","Operating leases",10664,10704,11184,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsProperty payments","Environmental Affairs","Property payments",null,null,null,null,null,null,null,"ParliamentRental and hiring",2,"Parliament","Rental and hiring",1805]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",4,"e-Government Services and Information Management",32342,32538,36071,null,null,null,null,null,null,null,null,null,null,null,"ParliamentRental and hiring",2,"Parliament","Rental and hiring",1805,1810,1891,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTraining and development","Environmental Affairs","Training and development",null,null,null,null,null,null,null,"ParliamentProperty payments",2,"Parliament","Property payments",194]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Service and Administration",5,"Government Service Access and Improvement",102275,102587,106245,null,null,null,null,null,null,null,null,null,null,null,"ParliamentProperty payments",2,"Parliament","Property payments",194,195,204,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTransport provided: Departmental activity","Environmental Affairs","Transport provided: Departmental activity",null,null,null,null,null,null,null,"ParliamentTravel and subsistence",2,"Parliament","Travel and subsistence",246038]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Public Service Commission",1,"Administration",143162.99999999997,142072,148464,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTravel and subsistence",2,"Parliament","Travel and subsistence",246038,232033,240891,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTravel and subsistence","Environmental Affairs","Travel and subsistence",null,null,null,null,null,null,null,"ParliamentTraining and development",2,"Parliament","Training and development",45174]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Public Service Commission",2,"Leadership and Management Practices",48063.000000000007,47264,49382,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTraining and development",2,"Parliament","Training and development",45174,45348,47389,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsVenues and facilities","Environmental Affairs","Venues and facilities",null,null,null,null,null,null,null,"ParliamentOperating payments",2,"Parliament","Operating payments",64567]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Public Service Commission",3,"Monitoring and Evaluation",41565,40889,42719.999999999993,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating payments",2,"Parliament","Operating payments",64567,78592,82906,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAgency and support/outsourced services","Environmental Affairs","Agency and support/outsourced services",null,null,null,null,null,null,null,"ParliamentVenues and facilities",2,"Parliament","Venues and facilities",2866]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Public Service Commission",4,"Integrity and Anti-corruption",55657.999999999993,54695.999999999993,57149,null,null,null,null,null,null,null,null,null,null,null,"ParliamentVenues and facilities",2,"Parliament","Venues and facilities",2866,2878,3007,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsMinor Assets","Environmental Affairs","Minor Assets",null,null,null,null,null,null,null,"ParliamentOther machinery and equipment",2,"Parliament","Other machinery and equipment",13245]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",1,"Administration",512150.99999999983,509115.99999999994,526442.99999999977,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOther machinery and equipment",2,"Parliament","Other machinery and equipment",13245,13818,14439,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsultants: Business and advisory services","Environmental Affairs","Consultants: Business and advisory services",null,null,null,null,null,null,null,"ParliamentTransport provided: Departmental activity",2,"Parliament","Transport provided: Departmental activity",134108]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",2,"Intergovernmental Coordination",63809.999999999993,62970.999999999985,65046,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Food and food supplies",2,"Parliament","Inventory: Food and food supplies",599,601,628,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsumables: Stationery, printing and office supplies","Environmental Affairs","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,"ParliamentBuildings",2,"Parliament","Buildings",68000]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",3,"Expanded Public Works Programme",3074703,3085205,3231075,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTransport provided: Departmental activity",2,"Parliament","Transport provided: Departmental activity",134108,135196,141790,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsLaboratory services","Environmental Affairs","Laboratory services",null,null,null,null,null,null,null,"ParliamentInventory: Food and food supplies",2,"Parliament","Inventory: Food and food supplies",599]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",4,"Property and Construction Industry Policy and Research",4816192,4834043,5051375,null,null,null,null,null,null,null,null,null,null,null,"ParliamentNon-profit institutions",2,"Parliament","Non-profit institutions",513031,515620,538981,null,null,null,null,null,null,null,null,null,null,null,"HealthDepartmental agencies (non-business entities)","Health","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"ParliamentNon-profit institutions",2,"Parliament","Non-profit institutions",513031]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Public Works and Infrastructure",5,"Prestige Policy",80411,77611,80275,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceSalaries and wages",3,"Cooperative Governance","Salaries and wages",316796.51044257008,299561.13649513124,313010.77565390622,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings","International Relations and Cooperation","Buildings",null,null,null,null,null,null,null,"Cooperative GovernanceSalaries and wages",3,"Cooperative Governance","Salaries and wages",316796.51044257008]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",1,"Administration",752978,730601,759815,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceSocial contributions",3,"Cooperative Governance","Social contributions",36892.489557429901,34411.863504868699,35957.224346093753,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesDepartmental agencies (non-business entities)","Mineral Resources","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"Cooperative GovernanceSocial contributions",3,"Cooperative Governance","Social contributions",36892.489557429901]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",2,"Economic Statistics",275598,272616,284785,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceAdministrative fees",3,"Cooperative Governance","Administrative fees",12595.605368510396,12631.087745019995,13200.146213658463,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesSubsidies on products and production (pc)","Mineral Resources","Subsidies on products and production (pc)",null,null,null,null,null,null,null,"Cooperative GovernanceAdministrative fees",3,"Cooperative Governance","Administrative fees",12595.605368510396]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",3,"Population and Social Statistics",269930,279454,304255,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceAdvertising",3,"Cooperative Governance","Advertising",7285.3929413443966,7309.1666578713193,7638.1743186519461,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)","National Treasury","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"Cooperative GovernanceAdvertising",3,"Cooperative Governance","Advertising",7285.3929413443966]
[{"$f":"IF(SUM(COUNTIF(I247:L247,\"<>0\")-COUNTBLANK(I247:L247))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I248:I249)","v":0},{"$f":"+SUM(J248:J249)","v":0},{"$f":"+SUM(K248:K249)","v":0},{"$f":"+SUM(L248:L249)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",4,"Methodology and Statistical Infrastructure",141549,145435,151893,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceMinor Assets",3,"Cooperative Governance","Minor Assets",2336.0940887633806,2344.4714967814157,2449.895284757768,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdministrative fees","Rural Development and Land Reform","Administrative fees",null,null,null,null,null,null,null,"Cooperative GovernanceMinor Assets",3,"Cooperative Governance","Minor Assets",2336.0940887633806]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",5,"Statistical Support and Informatics",311633,309240,326279,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceAudit costs: External",3,"Cooperative Governance","Audit costs: External",17236.097534223536,17291.223995111894,18069.426984764061,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdvertising","Rural Development and Land Reform","Advertising",null,null,null,null,null,null,null,"Cooperative GovernanceAudit costs: External",3,"Cooperative Governance","Audit costs: External",17236.097534223536]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",6,"Statistical Operations and Provincial Coordination",962665,862526,901481,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceBursaries: Employees",3,"Cooperative Governance","Bursaries: Employees",2331.9837900734265,2340.2338402279024,2445.3422140191788,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCatering: Departmental activities","Rural Development and Land Reform","Catering: Departmental activities",null,null,null,null,null,null,null,"Cooperative GovernanceBursaries: Employees",3,"Cooperative Governance","Bursaries: Employees",2331.9837900734265]
[{"$f":"IF(LEN(F250)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I251+I258+SUM(I261:I263)+I270+I271","v":0},{"$f":"+J251+J258+SUM(J261:J263)+J270+J271","v":0},{"$f":"+K251+K258+SUM(K261:K263)+K270+K271","v":0},{"$f":"+L251+L258+SUM(L261:L263)+L270+L271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Statistics South Africa",7,"South African National Statistics System",44193,44262,46205,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceCatering: Departmental activities",3,"Cooperative Governance","Catering: Departmental activities",14568.884927023853,14620.410797153178,15277.084806131206,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCommunication (G&S)","Rural Development and Land Reform","Communication (G&S)",null,null,null,null,null,null,null,"Cooperative GovernanceCatering: Departmental activities",3,"Cooperative Governance","Catering: Departmental activities",14568.884927023853]
[{"$f":"IF(SUM(COUNTIF(I251:L251,\"<>0\")-COUNTBLANK(I251:L251))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I252+I255","v":0},{"$f":"+J252+J255","v":0},{"$f":"+K252+K255","v":0},{"$f":"+L252+L255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Traditional Affairs",1,"Administration",58465,59937,64883,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceCommunication (G&S)",3,"Cooperative Governance","Communication (G&S)",12893.646103118977,12939.462095205799,13521.052250156947,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumable supplies","Rural Development and Land Reform","Consumable supplies",null,null,null,null,null,null,null,"Cooperative GovernanceCommunication (G&S)",3,"Cooperative Governance","Communication (G&S)",12893.646103118977]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I253:I254)","v":0},{"$f":"+SUM(J253:J254)","v":0},{"$f":"+SUM(K253:K254)","v":0},{"$f":"+SUM(L253:L254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Traditional Affairs",2,"Research, Policy and Legislation   ",27990,28722,29214,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceComputer services",3,"Cooperative Governance","Computer services",48621.592506627712,48762.371946403437,50955.050022061158,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformContractors","Rural Development and Land Reform","Contractors",null,null,null,null,null,null,null,"Cooperative GovernanceComputer services",3,"Cooperative Governance","Computer services",53721.592506627705]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Traditional Affairs",3,"Institutional Support and Coordination",90576,91303,93947,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceConsultants: Business and advisory services",3,"Cooperative Governance","Consultants: Business and advisory services",1590167.5531886574,1625232.1975317274,1698366.237423155,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Clothing material and accessories","Rural Development and Land Reform","Inventory: Clothing material and accessories",null,null,null,null,null,null,null,"Cooperative GovernanceConsultants: Business and advisory services",3,"Cooperative Governance","Consultants: Business and advisory services",1533085.5531886574]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",1,"Administration",535184,538464,562869,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceLegal services (G&S)",3,"Cooperative Governance","Legal services (G&S)",4800.5404054791634,4817.6142590781992,5033.9927151500287,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Materials and supplies","Rural Development and Land Reform","Inventory: Materials and supplies",null,null,null,null,null,null,null,"Cooperative GovernanceLegal services (G&S)",3,"Cooperative Governance","Legal services (G&S)",11800.540405479163]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I256:I257)","v":0},{"$f":"+SUM(J256:J257)","v":0},{"$f":"+SUM(K256:K257)","v":0},{"$f":"+SUM(L256:L257)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",2,"Curriculum Policy, Support and Monitoring",3280768,3337074,3486938,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU255&BV255","v":"Cooperative GovernanceContractors"},3,"Cooperative Governance","Contractors",1950981.2449026955,1955995.7389181671,2044042.4346891467,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL255&CM255","v":"Rural Development and Land ReformOperating leases"},"Rural Development and Land Reform","Operating leases",null,null,null,null,null,null,null,{"$f":"+CW255&CX255","v":"Cooperative GovernanceContractors"},3,"Cooperative Governance","Contractors",1945964.2449026955]
[0,null,null,null,null,"Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",1501105,1505673,1567649,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceAgency and support/outsourced services",3,"Cooperative Governance","Agency and support/outsourced services",1824.9776538996912,1831.4828062435818,1913.7435918589047,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOperating payments","Rural Development and Land Reform","Operating payments",null,null,null,null,null,null,null,"Cooperative GovernanceAgency and support/outsourced services",3,"Cooperative Governance","Agency and support/outsourced services",1824.9776538996912]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",4,"Planning, Information and Assessment",15416997,15810760,16180197,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceEntertainment",3,"Cooperative Governance","Entertainment",3.0639246813867813,3.0751935194383258,3.2143616298023936,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTraining and development","Rural Development and Land Reform","Training and development",null,null,null,null,null,null,null,"Cooperative GovernanceEntertainment",3,"Cooperative Governance","Entertainment",3.0639246813867813]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I259:I260)","v":0},{"$f":"+SUM(J259:J260)","v":0},{"$f":"+SUM(K259:K260)","v":0},{"$f":"+SUM(L259:L260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Basic Education",5,"Educational Enrichment Services",8826113,9196038,9609031,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceFleet services (including government motor transport)",3,"Cooperative Governance","Fleet services (including government motor transport)",3881.1575235175414,3894.9877630783376,4069.9295134366739,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTravel and subsistence","Rural Development and Land Reform","Travel and subsistence",null,null,null,null,null,null,null,"Cooperative GovernanceFleet services (including government motor transport)",3,"Cooperative Governance","Fleet services (including government motor transport)",3881.1575235175414]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",1,"Administration",493742,489304,517351,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceConsumable supplies",3,"Cooperative Governance","Consumable supplies",192927.9657470953,193427.27869750024,202133.82864485227,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformVenues and facilities","Rural Development and Land Reform","Venues and facilities",null,null,null,null,null,null,null,"Cooperative GovernanceConsumable supplies",3,"Cooperative Governance","Consumable supplies",192927.9657470953]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",2,"Planning, Policy and Strategy",4912921,4442789,4328517,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceConsumables: Stationery, printing and office supplies",3,"Cooperative Governance","Consumables: Stationery, printing and office supplies",21652.956028138789,21724.732712958496,22700.744954099231,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformMinor Assets","Rural Development and Land Reform","Minor Assets",null,null,null,null,null,null,null,"Cooperative GovernanceConsumables: Stationery, printing and office supplies",3,"Cooperative Governance","Consumables: Stationery, printing and office supplies",20603.956028138793]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",3,"University Education",88581726,92642110,98555987,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceOperating leases",3,"Cooperative Governance","Operating leases",3600.5688819741822,3611.2908684710092,3773.9471655793873,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsultants: Business and advisory services","Rural Development and Land Reform","Consultants: Business and advisory services",null,null,null,null,null,null,null,"Cooperative GovernanceOperating leases",3,"Cooperative Governance","Operating leases",3600.5688819741822]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",4,"Technical and Vocational Education and Training",12623080,12664566,13232890,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceRental and hiring",3,"Cooperative Governance","Rental and hiring",38603.872264035163,38035.117551703923,38536.359511844705,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumables: Stationery, printing and office supplies","Rural Development and Land Reform","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,"Cooperative GovernanceRental and hiring",3,"Cooperative Governance","Rental and hiring",38603.872264035163]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I264+I267","v":0},{"$f":"+J264+J267","v":0},{"$f":"+K264+K267","v":0},{"$f":"+L264+L267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",5,"Skills Development",421551,427483,328922,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceProperty payments",3,"Cooperative Governance","Property payments",16638.450106327487,17402.091040404448,19390.621393893191,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyDepartmental agencies (non-business entities)","Science and Technology","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"Cooperative GovernanceProperty payments",3,"Cooperative Governance","Property payments",16638.450106327487]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I265:I266)","v":0},{"$f":"+SUM(J265:J266)","v":0},{"$f":"+SUM(K265:K266)","v":0},{"$f":"+SUM(L265:L266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",6,"Community Education and Training",2481863,2568944,2684238,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceTravel and subsistence",3,"Cooperative Governance","Travel and subsistence",51093.083981189178,51269.15514625916,53573.871065820378,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdvertising","Statistics South Africa","Advertising",null,null,null,null,null,null,null,"Cooperative GovernanceTravel and subsistence",3,"Cooperative Governance","Travel and subsistence",48749.083981189178]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Higher Education and Training",16,"Direct charge against the National Revenue Fund",20619315,22329223,24099151,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceTraining and development",3,"Cooperative Governance","Training and development",108589.74864751658,108872.49923594359,113773.17680082573,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaBursaries: Employees","Statistics South Africa","Bursaries: Employees",null,null,null,null,null,null,null,"Cooperative GovernanceTraining and development",3,"Cooperative Governance","Training and development",108443.74864751658]
[0,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",1,"Administration",781734,812437,852105,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceOperating payments",3,"Cooperative Governance","Operating payments",2110.0547680168311,2117.5612855397035,2213.1630474642957,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCatering: Departmental activities","Statistics South Africa","Catering: Departmental activities",null,null,null,null,null,null,null,"Cooperative GovernanceOperating payments",3,"Cooperative Governance","Operating payments",2110.0547680168311]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I268:I269)","v":0},{"$f":"+SUM(J268:J269)","v":0},{"$f":"+SUM(K268:K269)","v":0},{"$f":"+SUM(L268:L269)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",2,"National Health Insurance",1527402,1538064,1612889,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceVenues and facilities",3,"Cooperative Governance","Venues and facilities",4051.4436241155977,4064.8065305837727,4247.3618191768846,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCommunication (G&S)","Statistics South Africa","Communication (G&S)",null,null,null,null,null,null,null,"Cooperative GovernanceVenues and facilities",3,"Cooperative Governance","Venues and facilities",4051.4436241155977]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",3,"Communicable and Non-communicable Diseases",26913122,24629226,25732988,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceTransport equipment",3,"Cooperative Governance","Transport equipment",41,43,45,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaComputer services","Statistics South Africa","Computer services",null,null,null,null,null,null,null,"Cooperative GovernanceTransport equipment",3,"Cooperative Governance","Transport equipment",41]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",4,"Primary Health Care",5150249,3165947,3308529,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceOther machinery and equipment",3,"Cooperative Governance","Other machinery and equipment",42012,17321,17650,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumable supplies","Statistics South Africa","Consumable supplies",null,null,null,null,null,null,null,"Cooperative GovernanceOther machinery and equipment",3,"Cooperative Governance","Other machinery and equipment",42012]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",5,"Hospital Systems",22639088,22951601,23150839,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceMunicipal bank accounts",3,"Cooperative Governance","Municipal bank accounts",105636427,113497815,121434158,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaContractors","Statistics South Africa","Contractors",null,null,null,null,null,null,null,"Cooperative GovernanceMunicipal bank accounts",3,"Cooperative Governance","Municipal bank accounts",109322060]
[0,null,null,null,null,"Households",null,null,{"$f":"SUM(I272:I273)","v":0},{"$f":"SUM(J272:J273)","v":0},{"$f":"SUM(K272:K273)","v":0},{"$f":"SUM(L272:L273)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Health",6,"Health System Governance and Human Resources",7519382,7523180,7500262,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceDepartmental agencies (non-business entities)",3,"Cooperative Governance","Departmental agencies (non-business entities)",460836,460966,481668,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaEntertainment","Statistics South Africa","Entertainment",null,null,null,null,null,null,null,"Cooperative GovernanceSocial benefits",3,"Cooperative Governance","Social benefits",3250]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",1,"Administration",423508.99999999994,420060,438933,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Food and food supplies",3,"Cooperative Governance","Inventory: Food and food supplies",14.375993998499625,14.430607651912982,15.079669917479377,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)","Statistics South Africa","Fleet services (including government motor transport)",null,null,null,null,null,null,null,"Cooperative GovernanceTransport provided: Departmental activity",3,"Cooperative Governance","Transport provided: Departmental activity",377.65034965034965]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",2,"Social Assistance",248294592,212270314,223809402,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceTransport provided: Departmental activity",3,"Cooperative Governance","Transport provided: Departmental activity",377.65034965034965,379.05059646236117,396,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating leases","Statistics South Africa","Operating leases",null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Food and food supplies",3,"Cooperative Governance","Inventory: Food and food supplies",14.375993998499625]
[{"$f":"IF(LEN(F274)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I275+I278+SUM(I281:I285)","v":0},{"$f":"+J275+J278+SUM(J281:J285)","v":0},{"$f":"+K275+K278+SUM(K281:K285)","v":0},{"$f":"+L275+L278+SUM(L281:L285)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",3,"Social Security Policy and Administration",7614509,7684431,8029529,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceNon-profit institutions",3,"Cooperative Governance","Non-profit institutions",15005,15057,15733,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating payments","Statistics South Africa","Operating payments",null,null,null,null,null,null,null,"Cooperative GovernanceNon-profit institutions",3,"Cooperative Governance","Non-profit institutions",15005]
[{"$f":"IF(SUM(COUNTIF(I275:L275,\"<>0\")-COUNTBLANK(I275:L275))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I276:I277)","v":0},{"$f":"+SUM(J276:J277)","v":0},{"$f":"+SUM(K276:K277)","v":0},{"$f":"+SUM(L276:L277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",4,"Welfare Services Policy Development and Implementation Support",309119,308307.00000000012,322151,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Other supplies",3,"Cooperative Governance","Inventory: Other supplies",949.03153214059273,952.26573248897,994.99061403952362,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment","Statistics South Africa","Other machinery and equipment",null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Fuel, oil and gas",3,"Cooperative Governance","Inventory: Fuel, oil and gas",109.8062991356034]
[{"$f":"IF(SUM(COUNTIF(I276:L276,\"<>0\")-COUNTBLANK(I276:L276))<>0,1,0)","v":0},null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Social Development",5,"Social Policy and Integrated Service Delivery",359632,358860.00000000006,374971,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Fuel, oil and gas",3,"Cooperative Governance","Inventory: Fuel, oil and gas",109.8062991356034,110.21308844734172,115.15258997712955,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSalaries and wages","Statistics South Africa","Salaries and wages",null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Materials and supplies",3,"Cooperative Governance","Inventory: Materials and supplies",598374.02246393042]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",1,"Administration",98709,97681,102047,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Materials and supplies",3,"Cooperative Governance","Inventory: Materials and supplies",598374.02246393042,599906.49076742993,626910.46288635198,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial benefits","Statistics South Africa","Social benefits",null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Other supplies",3,"Cooperative Governance","Inventory: Other supplies",949.03153214059273]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I279:I280)","v":0},{"$f":"+SUM(J279:J280)","v":0},{"$f":"+SUM(K279:K280)","v":0},{"$f":"+SUM(L279:L280)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",2,"Mainstreaming Women’s Rights and Advocacy",134273,127786,133533,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Learner and teacher support material",3,"Cooperative Governance","Inventory: Learner and teacher support material",666.13445411868554,668.49109256510053,698.51544757854174,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial contributions","Statistics South Africa","Social contributions",null,null,null,null,null,null,null,"Cooperative GovernanceInventory: Learner and teacher support material",3,"Cooperative Governance","Inventory: Learner and teacher support material",666.13445411868554]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",3,"Monitoring, Evaluation, Research and Coordination",42516,42719,44645,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceForeign governments and international organisations",3,"Cooperative Governance","Foreign governments and international organisations",2236,2244,2345,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTraining and development","Statistics South Africa","Training and development",null,null,null,null,null,null,null,"Cooperative GovernanceOther transfers to households",3,"Cooperative Governance","Other transfers to households",13123]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Women, Youth and Persons with Disabilities",4,"Mainstreaming Youth and Persons with Disabilities Rights and Advocacy ",711756,763730,536809,null,null,null,null,null,null,null,null,null,null,null,"Cooperative GovernanceProvincial Revenue Funds",3,"Cooperative Governance","Provincial Revenue Funds",145328,145843,152393,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTravel and subsistence","Statistics South Africa","Travel and subsistence",null,null,null,null,null,null,null,"Cooperative GovernanceForeign governments and international organisations",3,"Cooperative Governance","Foreign governments and international organisations",2236]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Civilian Secretariat for the Police Service",1,"Administration",68755,68238.000000000029,71252.000000000015,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSalaries and wages",4,"Government Communication and Information System","Salaries and wages",246478,240687,251497,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaVenues and facilities","Statistics South Africa","Venues and facilities",null,null,null,null,null,null,null,"Cooperative GovernanceDepartmental agencies (non-business entities)",3,"Cooperative Governance","Departmental agencies (non-business entities)",510836]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Civilian Secretariat for the Police Service",2,"Intersectoral Coordination and Strategic Partnerships",27004,26276.000000000004,27467.000000000004,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial contributions",4,"Government Communication and Information System","Social contributions",35610,34531,36082,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets","Statistics South Africa","Minor Assets",null,null,null,null,null,null,null,"Cooperative GovernanceProvincial Revenue Funds",3,"Cooperative Governance","Provincial Revenue Funds",96914]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Civilian Secretariat for the Police Service",3,"Legislation and Policy Development",23376,23186,24237,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdministrative fees",4,"Government Communication and Information System","Administrative fees",2174,2226,2246,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsultants: Business and advisory services","Statistics South Africa","Consultants: Business and advisory services",null,null,null,null,null,null,null,"Government Communication and Information SystemSalaries and wages",4,"Government Communication and Information System","Salaries and wages",247334]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Civilian Secretariat for the Police Service",4,"Civilian Oversight, Monitoring and Evaluations",33176,32789,34288.999999999993,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdvertising",4,"Government Communication and Information System","Advertising",4522,4513,4790,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumables: Stationery, printing and office supplies","Statistics South Africa","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,"Government Communication and Information SystemSocial contributions",4,"Government Communication and Information System","Social contributions",35110]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Correctional Services",1,"Administration",4679123.0000000009,4570786.0000000019,4771198.0000000009,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemMinor Assets",4,"Government Communication and Information System","Minor Assets",329,305,344,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryDepartmental agencies (non-business entities)","Trade and Industry","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,"Government Communication and Information SystemAdministrative fees",4,"Government Communication and Information System","Administrative fees",2791]
[{"$f":"IF(LEN(F286)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Correctional Services",2,"Incarceration",15282057,14946669.000000006,15611940.000000004,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAudit costs: External",4,"Government Communication and Information System","Audit costs: External",3150,3236,3398,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOther transfers to public corporations","Trade and Industry","Other transfers to public corporations",null,null,null,null,null,null,null,"Government Communication and Information SystemAdvertising",4,"Government Communication and Information System","Advertising",3633]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Correctional Services",3,"Rehabilitation",2319856.9999999991,2349446,2461248,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBursaries: Employees",4,"Government Communication and Information System","Bursaries: Employees",500,500,500,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustrySubsidies on products and production (pe)","Trade and Industry","Subsidies on products and production (pe)",null,null,null,null,null,null,null,"Government Communication and Information SystemMinor Assets",4,"Government Communication and Information System","Minor Assets",396]
[{"$f":"IF(LEN(F288)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+I204+I250+I274+I286","v":0},{"$f":"+J204+J250+J274+J286","v":0},{"$f":"+K204+K250+K274+K286","v":0},{"$f":"+L204+L250+L274+L286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Correctional Services",4,"Care",2620283,2625517,2748055,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCatering: Departmental activities",4,"Government Communication and Information System","Catering: Departmental activities",509,510,592,null,null,null,null,null,null,null,null,null,null,null,"Grand Total","Grand Total",null,null,null,null,null,null,null,null,"Government Communication and Information SystemAudit costs: External",4,"Government Communication and Information System","Audit costs: External",3150]
[1,null,null,null,null,null,null,null,{"$f":"+I288-I202","v":0},{"$f":"+J288-J202","v":0},{"$f":"+K288-K202","v":0},{"$f":"+L288-L202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Correctional Services",5,"Social Reintegration",1207399.9999999995,1101490.9999999998,1150870.0000000002,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCommunication (G&S)",4,"Government Communication and Information System","Communication (G&S)",11305,11415,11531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBursaries: Employees",4,"Government Communication and Information System","Bursaries: Employees",500]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I288","v":18539669},{"$f":"+J142-J288","v":20155237},{"$f":"+K142-K288","v":20913287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",1,"Administration",5779303.9999999981,5708541.9999999991,5893520,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemComputer services",4,"Government Communication and Information System","Computer services",18535,18439,19204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCatering: Departmental activities",4,"Government Communication and Information System","Catering: Departmental activities",520]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",2,"Force Employment",3700284,3644436,3768191.0000000009,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsultants: Business and advisory services",4,"Government Communication and Information System","Consultants: Business and advisory services",447,457,467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCommunication (G&S)",4,"Government Communication and Information System","Communication (G&S)",11216]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",3,"Landward Defence",15550433.000000002,15142274.000000009,15497684.999999996,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemLegal services (G&S)",4,"Government Communication and Information System","Legal services (G&S)",167,180,181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemComputer services",4,"Government Communication and Information System","Computer services",18486]
[{"$f":"IF(LEN(F293)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",4,"Air Defence",6201291,5986252.0000000019,6167569.9999999991,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemContractors",4,"Government Communication and Information System","Contractors",2906,2946,2956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsultants: Business and advisory services",4,"Government Communication and Information System","Consultants: Business and advisory services",1784]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",5,"Maritime Defence",4662412,4595271.0000000009,4703975,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAgency and support/outsourced services",4,"Government Communication and Information System","Agency and support/outsourced services",6306,6266,6371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemLegal services (G&S)",4,"Government Communication and Information System","Legal services (G&S)",167]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",6,"Military Health Support",5525626.0000000056,5362568.0000000009,5482413.9999999972,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemFleet services (including government motor transport)",4,"Government Communication and Information System","Fleet services (including government motor transport)",1736,1723,1735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemContractors",4,"Government Communication and Information System","Contractors",2521]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",7,"Defence Intelligence",1151308,1150565,1191944,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumable supplies",4,"Government Communication and Information System","Consumable supplies",1347,1029,1260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAgency and support/outsourced services",4,"Government Communication and Information System","Agency and support/outsourced services",6081]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Defence",8,"General Support",6519431,6369896.9999999963,6572436.0000000019,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumables: Stationery, printing and office supplies",4,"Government Communication and Information System","Consumables: Stationery, printing and office supplies",4190,4220,4353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemFleet services (including government motor transport)",4,"Government Communication and Information System","Fleet services (including government motor transport)",1669]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate ",1,"Administration",104557,104239,108892,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating leases",4,"Government Communication and Information System","Operating leases",61372,61580,64323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumable supplies",4,"Government Communication and Information System","Consumable supplies",1343]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate ",2,"Investigation and Information Management",231675,232313,242772,null,null,null,null,null,null,null,null,null,null,null,"Rental and hiringRental and hiring",4,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":"Rental and hiring"},"Rental and hiring",20,19,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumables: Stationery, printing and office supplies",4,"Government Communication and Information System","Consumables: Stationery, printing and office supplies",4008]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate ",3,"Legal and Investigation Advisory Services",7046,7350,7677,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemProperty payments",4,"Government Communication and Information System","Property payments",12725,13202,13608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating leases",4,"Government Communication and Information System","Operating leases",69460]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Independent Police Investigative Directorate ",4,"Compliance Monitoring and Stakeholder Management",13949,14087,14723,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTravel and subsistence",4,"Government Communication and Information System","Travel and subsistence",16310,16936,18585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemRental and hiring",4,"Government Communication and Information System","Rental and hiring",59]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",1,"Administration",2988884,3059352,3200499,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTraining and development",4,"Government Communication and Information System","Training and development",1326,1344,1366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemProperty payments",4,"Government Communication and Information System","Property payments",12694]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",2,"Court Services",6809640,6515994,6808026,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating payments",4,"Government Communication and Information System","Operating payments",29781,29464,30887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTravel and subsistence",4,"Government Communication and Information System","Travel and subsistence",15120]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",3,"State Legal Services",1322715,1303330,1362027,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemVenues and facilities",4,"Government Communication and Information System","Venues and facilities",50,50,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTraining and development",4,"Government Communication and Information System","Training and development",826]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",4,"National Prosecuting Authority",4910265,4870900,5089649,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOther machinery and equipment",4,"Government Communication and Information System","Other machinery and equipment",3112,2459,2471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating payments",4,"Government Communication and Information System","Operating payments",22367]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",3990441,4052671,4232169,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemDepartmental agencies (non-business entities)",4,"Government Communication and Information System","Departmental agencies (non-business entities)",255004,256625,268013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemVenues and facilities",4,"Government Communication and Information System","Venues and facilities",60]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Justice and Constitutional Development",16,"Direct charge against the National Revenue Fund",2398506,2408746,2516921,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSalaries and wages",5,"Home Affairs","Salaries and wages",3284575,3198277,3341913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOther machinery and equipment",4,"Government Communication and Information System","Other machinery and equipment",3112]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Military Veterans",1,"Administration",133311,134176,140380,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial contributions",5,"Home Affairs","Social contributions",599280,583493,609694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial benefits",4,"Government Communication and Information System","Social benefits",1500]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Military Veterans",2,"Socioeconomic Support",378620,374818,391933,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdministrative fees",5,"Home Affairs","Administrative fees",19222,21567,22961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemDepartmental agencies (non-business entities)",4,"Government Communication and Information System","Departmental agencies (non-business entities)",255004]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Military Veterans",3,"Empowerment and Stakeholder Management",154445,153999,160451,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdvertising",5,"Home Affairs","Advertising",9920,10526,11210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSalaries and wages",5,"Home Affairs","Salaries and wages",3565670]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",1,"Administration",255655.00000000003,260648.00000000006,271926.00000000006,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMinor Assets",5,"Home Affairs","Minor Assets",254254,208295,212673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial contributions",5,"Home Affairs","Social contributions",607185]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",2,"Superior Court Services",958767.99999999977,919399.00000000023,960951,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAudit costs: External",5,"Home Affairs","Audit costs: External",26563,8440,8988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdministrative fees",5,"Home Affairs","Administrative fees",20602]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",3,"Judicial Education and Support",51367.999999999993,52860.000000000015,55400,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBursaries: Employees",5,"Home Affairs","Bursaries: Employees",3670,3870,4121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdvertising",5,"Home Affairs","Advertising",21858]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Office of the Chief Justice",16,"Direct charge against the National Revenue Fund",1122588,1124704,1175214,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCatering: Departmental activities",5,"Home Affairs","Catering: Departmental activities",1707,5691,6058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMinor Assets",5,"Home Affairs","Minor Assets",47748]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",1,"Administration",20360890,20077870,20963460,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCommunication (G&S)",5,"Home Affairs","Communication (G&S)",24283,52277,55678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAudit costs: External",5,"Home Affairs","Audit costs: External",26284]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",2,"Visible Policing",51715944,50632502,53824737,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsComputer services",5,"Home Affairs","Computer services",958613,1007074,1041434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBursaries: Employees",5,"Home Affairs","Bursaries: Employees",3524]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",3,"Detective Services",20759607,20553248,21490433,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsultants: Business and advisory services",5,"Home Affairs","Consultants: Business and advisory services",210273,90644,96172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCatering: Departmental activities",5,"Home Affairs","Catering: Departmental activities",1434]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",4,"Crime Intelligence",4362549,4304421,4493337,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsLegal services (G&S)",5,"Home Affairs","Legal services (G&S)",38386,25037,26470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCommunication (G&S)",5,"Home Affairs","Communication (G&S)",30251]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Police",5,"Protection and Security Services",3496325,3450790,3601758,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU319&BV319","v":"Home AffairsContractors"},5,"Home Affairs","Contractors",328473,323874,328811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW319&CX319","v":"Home AffairsComputer services"},5,"Home Affairs","Computer services",842178]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",1,"Administration",3562423,3676732,3756885,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAgency and support/outsourced services",5,"Home Affairs","Agency and support/outsourced services",107481,110338,117507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsultants: Business and advisory services",5,"Home Affairs","Consultants: Business and advisory services",130092]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",2,"Agricultural Production, Biosecurity and Resources Management",2501203,2403287,2528412,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsEntertainment",5,"Home Affairs","Entertainment",299,551,586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsLegal services (G&S)",5,"Home Affairs","Legal services (G&S)",46452]
[1,null,null,null,3,{"$f":"INDEX($F$12:$F$21,E322,1)","v":"Indicative baseline"},null,null,{"$f":"+$I$7","v":"2022/23"},{"$f":"$J$7","v":"2023/24"},{"$f":"+$K$7","v":"2024/25"},{"$f":"+$L$7","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",3,"Food Security, Land Reform and Restitution",8995294,9079579,9535061,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsFleet services (including government motor transport)",5,"Home Affairs","Fleet services (including government motor transport)",52947,47904,51017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsContractors",5,"Home Affairs","Contractors",448443]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",4,"Rural Development",821384,843389,883703,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumable supplies",5,"Home Affairs","Consumable supplies",31280,14493,15392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAgency and support/outsourced services",5,"Home Affairs","Agency and support/outsourced services",82163]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",5,"Economic Development, Trade and Marketing",698739,728747,772157,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumables: Stationery, printing and office supplies",5,"Home Affairs","Consumables: Stationery, printing and office supplies",28703,34648,36870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsEntertainment",5,"Home Affairs","Entertainment",238]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Agriculture, Land Reform and Rural Development",6,"Land Administration",708655,655968,692356,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating leases",5,"Home Affairs","Operating leases",350390,473387,504142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsFleet services (including government motor transport)",5,"Home Affairs","Fleet services (including government motor transport)",68255]
[1,null,null,null,null,"Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",1,"Administration",271043,271751.99999999994,284296.00000000006,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsRental and hiring",5,"Home Affairs","Rental and hiring",5197,290,309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumable supplies",5,"Home Affairs","Consumable supplies",26730]
[{"$f":"IF(LEN(F327)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"},null,null,{"$f":"+Summary!$R$31","v":2019933},{"$f":"+Summary!$U$31","v":2006729},{"$f":"+Summary!$AD$31","v":2097971},{"$f":"+Summary!$AM$31","v":2191971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",2,"ICT International Relations and Affairs",63395,68867,71892,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsProperty payments",5,"Home Affairs","Property payments",280054,218637,232839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumables: Stationery, printing and office supplies",5,"Home Affairs","Consumables: Stationery, printing and office supplies",723134]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,{"$f":"+Summary!$R$32","v":3818520},{"$f":"+Summary!$U$32","v":4355030},{"$f":"+Summary!$AD$32","v":4902887},{"$f":"+Summary!$AM$32","v":3917875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",3,"ICT Policy Development and Research",53736.000000000007,49701.999999999993,52103,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTravel and subsistence",5,"Home Affairs","Travel and subsistence",114597,178220,189434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating leases",5,"Home Affairs","Operating leases",414080]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Water Services Management"},null,null,{"$f":"+Summary!$R$33","v":12716557},{"$f":"+Summary!$U$33","v":13793478},{"$f":"+Summary!$AD$33","v":13912429},{"$f":"+Summary!$AM$33","v":13514641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",4,"ICT Enterprise and Public Entity Oversight",1903513,1614422,1691058,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTraining and development",5,"Home Affairs","Training and development",5094,5671,5967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsRental and hiring",5,"Home Affairs","Rental and hiring",5106]
[0,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":""},null,null,{"$f":"+Summary!$R$34","v":0},{"$f":"+Summary!$U$34","v":0},{"$f":"+Summary!$AD$34","v":0},{"$f":"+Summary!$AM$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",5,"ICT Infrastructure Development and Support",343030.99999999994,338899.99999999994,354039,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating payments",5,"Home Affairs","Operating payments",14789,21232,22531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsProperty payments",5,"Home Affairs","Property payments",267881]
[0,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":""},null,null,{"$f":"+Summary!$R$35","v":0},{"$f":"+Summary!$U$35","v":0},{"$f":"+Summary!$AD$35","v":0},{"$f":"+Summary!$AM$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Communications and Digital Technologies",6,"ICT Information Society and Capacity Development",82464,82766,81972,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsVenues and facilities",5,"Home Affairs","Venues and facilities",5787,15568,16552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTravel and subsistence",5,"Home Affairs","Travel and subsistence",201237]
[0,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":""},null,null,{"$f":"+Summary!$R$36","v":0},{"$f":"+Summary!$U$36","v":0},{"$f":"+Summary!$AD$36","v":0},{"$f":"+Summary!$AM$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",1,"Administration",1044005,1030432,1076709,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport equipment",5,"Home Affairs","Transport equipment",12822,13387,13988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTraining and development",5,"Home Affairs","Training and development",75438]
[0,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":""},null,null,{"$f":"+Summary!$R$37","v":0},{"$f":"+Summary!$U$37","v":0},{"$f":"+Summary!$AD$37","v":0},{"$f":"+Summary!$AM$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",2,"Inspection and Enforcement Services",657167,638358,667030,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther machinery and equipment",5,"Home Affairs","Other machinery and equipment",1442,1506,1574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating payments",5,"Home Affairs","Operating payments",41428]
[0,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,{"$f":"+Summary!$R$38","v":0},{"$f":"+Summary!$U$38","v":0},{"$f":"+Summary!$AD$38","v":0},{"$f":"+Summary!$AM$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",3,"Public Employment Services",935396,993786,649465,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMunicipal bank accounts",5,"Home Affairs","Municipal bank accounts",3043,3104,3166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsVenues and facilities",5,"Home Affairs","Venues and facilities",21855]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,{"$f":"+Summary!$R$39","v":0},{"$f":"+Summary!$U$39","v":0},{"$f":"+Summary!$AD$39","v":0},{"$f":"+Summary!$AM$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Employment and Labour",4,"Labour Policy and Industrial Relations",1319451,1320892,1379412,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial benefits",5,"Home Affairs","Social benefits",24700,25184,25223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport equipment",5,"Home Affairs","Transport equipment",71587]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":0},null,null,{"$f":"+Summary!$R$40","v":0},{"$f":"+Summary!$U$40","v":0},{"$f":"+Summary!$AD$40","v":0},{"$f":"+Summary!$AM$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",1,"Administration",1249050,1227954,1347049,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsDepartmental agencies (non-business entities)",5,"Home Affairs","Departmental agencies (non-business entities)",2565898,2582711,2698697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther machinery and equipment",5,"Home Affairs","Other machinery and equipment",169955]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,{"$f":"+Summary!$R$48","v":0},{"$f":"+Summary!$U$48","v":0},{"$f":"+Summary!$AD$48","v":0},{"$f":"+Summary!$AM$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",2,"Regulatory Compliance and Sector Monitoring",223847,215047,221106,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport provided: Departmental activity",5,"Home Affairs","Transport provided: Departmental activity",23259,23290,24803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMunicipal bank accounts",5,"Home Affairs","Municipal bank accounts",3333]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,{"$f":"+Summary!$R$49","v":0},{"$f":"+Summary!$U$49","v":0},{"$f":"+Summary!$AD$49","v":0},{"$f":"+Summary!$AM$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",3,"Oceans and Coasts",481906,480853,502573,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Other supplies",5,"Home Affairs","Inventory: Other supplies",8,1306,1390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial benefits",5,"Home Affairs","Social benefits",24700]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,{"$f":"+Summary!$R$50","v":0},{"$f":"+Summary!$U$50","v":0},{"$f":"+Summary!$AD$50","v":0},{"$f":"+Summary!$AM$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",4,"Climate Change, Air Quality and Sustainable Development",470861,475765,497687,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Clothing material and accessories",5,"Home Affairs","Inventory: Clothing material and accessories",18949,22075,23510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport provided: Departmental activity",5,"Home Affairs","Transport provided: Departmental activity",20901]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,{"$f":"+Summary!$R$51","v":0},{"$f":"+Summary!$U$51","v":0},{"$f":"+Summary!$AD$51","v":0},{"$f":"+Summary!$AM$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",5,"Biodiversity and Conservation",930743,903133,942885,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSalaries and wages",6,"International Relations and Cooperation","Salaries and wages",2448508.8553335438,2439966.0440656696,2549543.431230688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Other supplies",5,"Home Affairs","Inventory: Other supplies",200]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,{"$f":"+Summary!$R$52","v":0},{"$f":"+Summary!$U$52","v":0},{"$f":"+Summary!$AD$52","v":0},{"$f":"+Summary!$AM$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",6,"Environmental Programmes",3748650,3865616,3975176,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial contributions",6,"International Relations and Cooperation","Social contributions",411266.14466645598,399887.95593433041,417846.568769312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther transfers to households",5,"Home Affairs","Other transfers to households",50]
[0,null,null,null,null,{"$f":"IF(Summary!$F$53=\"\",\"\",Summary!$F$53)","v":""},null,null,{"$f":"+Summary!$R$53","v":0},{"$f":"+Summary!$U$53","v":0},{"$f":"+Summary!$AD$53","v":0},{"$f":"+Summary!$AM$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",7,"Chemicals and Waste Management",627759,611254,638791,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdministrative fees",6,"International Relations and Cooperation","Administrative fees",11815.142180716754,11900.460889342163,12476.973080405571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsDepartmental agencies (non-business entities)",5,"Home Affairs","Departmental agencies (non-business entities)",2565895]
[{"$f":"IF(LEN(F343)>2,1,0)","v":0},null,null,null,null,{"$f":"IF(Summary!$F$54=\"\",\"\",Summary!$F$54)","v":""},null,null,{"$f":"+Summary!$R$54","v":0},{"$f":"+Summary!$U$54","v":0},{"$f":"+Summary!$AD$54","v":0},{"$f":"+Summary!$AM$54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",8,"Forestry Management",689954,638332,670338,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU343&BV343","v":"International Relations and CooperationAdvertising"},6,"International Relations and Cooperation","Advertising",7726.3558812256251,7699.6361297322101,8051.0900794736199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW343&CX343","v":"Home AffairsInventory: Clothing material and accessories"},5,"Home Affairs","Inventory: Clothing material and accessories",19909]
[0,null,null,null,null,{"$f":"IF(Summary!$F$55=\"\",\"\",Summary!$F$55)","v":""},null,null,{"$f":"+Summary!$R$55","v":0},{"$f":"+Summary!$U$55","v":0},{"$f":"+Summary!$AD$55","v":0},{"$f":"+Summary!$AM$55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Forestry, Fisheries and the Environment",9,"Fisheries Management",525144,529196,553332,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationMinor Assets",6,"International Relations and Cooperation","Minor Assets",5712.4726663482097,5682.1783936212842,5955.0238057387041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInfrastructure and planning services",5,"Home Affairs","Infrastructure and planning services",165]
[0,null,null,null,null,{"$f":"IF(Summary!$F$56=\"\",\"\",Summary!$F$56)","v":""},null,null,{"$f":"+Summary!$R$56","v":0},{"$f":"+Summary!$U$56","v":0},{"$f":"+Summary!$AD$56","v":0},{"$f":"+Summary!$AM$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",1,"Administration",508750.00000000006,504620.99999999994,527149.99999999988,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAudit costs: External",6,"International Relations and Cooperation","Audit costs: External",27839.258054634971,30167.200053023975,31521.090680014844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSoftware and other intangible assets",5,"Home Affairs","Software and other intangible assets",82875]
[0,null,null,null,null,{"$f":"IF(Summary!$F$57=\"\",\"\",Summary!$F$57)","v":""},null,null,{"$f":"+Summary!$R$57","v":0},{"$f":"+Summary!$U$57","v":0},{"$f":"+Summary!$AD$57","v":0},{"$f":"+Summary!$AM$57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",2,"Integrated Human Settlements Planning and Development",22049804,23063019.159708433,23602462,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBursaries: Employees",6,"International Relations and Cooperation","Bursaries: Employees",1667.7344814534445,1588.0420136260414,1659.3446883673985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther fixed structures",5,"Home Affairs","Other fixed structures",25122]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",3,"Informal Settlements",8912844,9300062,9717723,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCatering: Departmental activities",6,"International Relations and Cooperation","Catering: Departmental activities",25024.909526166277,24861.402242659464,26055.468884664631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSalaries and wages",6,"International Relations and Cooperation","Salaries and wages",2529315.8553335438]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I327:I346)","v":18555010},20155237,20913287,19624487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",4,"Rental and Social Housing",962511,997151,1041934,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCommunication (G&S)",6,"International Relations and Cooperation","Communication (G&S)",57331.592956685941,56602.014426172129,59251.991200402139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial contributions",6,"International Relations and Cooperation","Social contributions",414459.14466645598]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Human Settlements",5,"Affordable Housing",590807,592721,619473,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationComputer services",6,"International Relations and Cooperation","Computer services",140258.2623510249,133629.93791483168,139639.86542232594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdministrative fees",6,"International Relations and Cooperation","Administrative fees",11815.142180716754]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I351+I354+I393","v":3732701},{"$f":"+J351+J354+J393","v":3560528},{"$f":"+K351+K354+K393","v":3728113},{"$f":"+L351+L354+L393","v":3895130},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",1,"Administration",729612,695059,687178,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsultants: Business and advisory services",6,"International Relations and Cooperation","Consultants: Business and advisory services",156368.33989268288,166266.09464118379,174779.28036956195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdvertising",6,"International Relations and Cooperation","Advertising",7726.3558812256251]
[{"$f":"IF(SUM(COUNTIF(I351:L351,\"<>0\")-COUNTBLANK(I351:L351))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I352:I353)","v":1836432.9999999998},{"$f":"+SUM(J352:J353)","v":1741701},{"$f":"+SUM(K352:K353)","v":1819924},{"$f":"+SUM(L352:L353)","v":1901455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",2,"Minerals and Petroleum Regulation",493093,492289,518211.00000000006,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLegal services (G&S)",6,"International Relations and Cooperation","Legal services (G&S)",43116.372749685564,42243.665230153332,44202.1277052117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationMinor Assets",6,"International Relations and Cooperation","Minor Assets",6712.4726663482097]
[{"$f":"IF(SUM(COUNTIF(I352:L352,\"<>0\")-COUNTBLANK(I352:L352))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"+Summary!$R$66","v":1549047.2642458749},{"$f":"+Summary!$U$66","v":1497477},{"$f":"+Summary!$AD$66","v":1564600},{"$f":"+Summary!$AM$66","v":1634694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",3,"Mining, Minerals and Energy Policy Development",880006,1081609,1224503,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationContractors",6,"International Relations and Cooperation","Contractors",53720.260636410901,54046.120647984913,56501.31708625867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAudit costs: External",6,"International Relations and Cooperation","Audit costs: External",25219.258054634971]
[{"$f":"IF(SUM(COUNTIF(I353:L353,\"<>0\")-COUNTBLANK(I353:L353))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$67","v":287385.73575412488},{"$f":"+Summary!$U$67","v":244224},{"$f":"+Summary!$AD$67","v":255324},{"$f":"+Summary!$AM$67","v":266761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",4,"Mine Health and Safety Inspectorate",236602,236625,247253,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAgency and support/outsourced services",6,"International Relations and Cooperation","Agency and support/outsourced services",9337.2018929817277,9143.8710378996439,9565.1633960941017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBursaries: Employees",6,"International Relations and Cooperation","Bursaries: Employees",1667.7344814534445]
[{"$f":"IF(SUM(COUNTIF(I354:L354,\"<>0\")-COUNTBLANK(I354:L354))<>0,1,0)","v":1},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I355:I392)","v":1896265},{"$f":"+SUM(J355:J392)","v":1818827},{"$f":"+SUM(K355:K392)","v":1908189},{"$f":"+SUM(L355:L392)","v":1993675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",5,"Mineral and Energy Resources Programmes and Projects",6840392,7015634,7344328,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationEntertainment",6,"International Relations and Cooperation","Entertainment",18587.814038233621,18495.968668925318,19408.090974921659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCatering: Departmental activities",6,"International Relations and Cooperation","Catering: Departmental activities",22824.909526166277]
[1,null,null,null,null,"Administrative fees",null,null,{"$f":"+Summary!$R$69","v":11942.504479212885},{"$f":"+Summary!$U$69","v":17830},{"$f":"+Summary!$AD$69","v":18665},{"$f":"+Summary!$AM$69","v":19501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Mineral Resources and Energy",6,"Nuclear Energy Regulation and Management",1165966,1132240,1183674,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationFleet services (including government motor transport)",6,"International Relations and Cooperation","Fleet services (including government motor transport)",11686.62191800254,12256.077057169132,12807.456163047242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCommunication (G&S)",6,"International Relations and Cooperation","Communication (G&S)",62933.592956685941]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$70","v":26650.989782054454},{"$f":"+Summary!$U$70","v":27545},{"$f":"+Summary!$AD$70","v":30180},{"$f":"+Summary!$AM$70","v":31532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",1,"Administration",335077.00000000006,333293.00000000006,348264.00000000012,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumable supplies",6,"International Relations and Cooperation","Consumable supplies",25944.988306531173,25855.856399460274,27134.932439349344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationComputer services",6,"International Relations and Cooperation","Computer services",172804.2623510249]
[1,null,null,null,null,"Minor Assets",null,null,{"$f":"+Summary!$R$71","v":15420.331421568193},{"$f":"+Summary!$U$71","v":15147},{"$f":"+Summary!$AD$71","v":16018},{"$f":"+Summary!$AM$71","v":16735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",2,"Technology Innovation",1784052,1793320,1873858,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumables: Stationery, printing and office supplies",6,"International Relations and Cooperation","Consumables: Stationery, printing and office supplies",20828.573983504244,22771.57052390973,23885.649375045577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsultants: Business and advisory services",6,"International Relations and Cooperation","Consultants: Business and advisory services",156368.33989268288]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+Summary!$R$72","v":59620.1775147929},{"$f":"+Summary!$U$72","v":46034},{"$f":"+Summary!$AD$72","v":48080},{"$f":"+Summary!$AM$72","v":50234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",3,"International Cooperation and Resources",149881,149466,156177.00000000003,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating leases",6,"International Relations and Cooperation","Operating leases",991523.13847042096,992335.79811036761,1039372.846030019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLegal services (G&S)",6,"International Relations and Cooperation","Legal services (G&S)",12804.372749685557]
[1,null,null,null,null,"Bursaries: Employees",null,null,{"$f":"+Summary!$R$73","v":6624.4619289392549},{"$f":"+Summary!$U$73","v":6267},{"$f":"+Summary!$AD$73","v":6591},{"$f":"+Summary!$AM$73","v":6886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",4,"Research, Development and Support",5105044,5203385,5436856,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRental and hiring",6,"International Relations and Cooperation","Rental and hiring",1747.1035240460517,1734.7345932621199,1812.6524978534433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationContractors",6,"International Relations and Cooperation","Contractors",45900.260636410901]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"+Summary!$R$74","v":5503.379364931825},{"$f":"+Summary!$U$74","v":5237},{"$f":"+Summary!$AD$74","v":5578},{"$f":"+Summary!$AM$74","v":5829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Science and Innovation",5,"Socioeconomic Innovation Partnerships",1759246,1765117,1844601,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationProperty payments",6,"International Relations and Cooperation","Property payments",318110.78237484099,322724.19918668532,338196.17674623593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAgency and support/outsourced services",6,"International Relations and Cooperation","Agency and support/outsourced services",10257.201892981728]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+Summary!$R$75","v":40126.614015897343},{"$f":"+Summary!$U$75","v":46310},{"$f":"+Summary!$AD$75","v":49300},{"$f":"+Summary!$AM$75","v":51509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",1,"Administration",126837,136371,146939,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTravel and subsistence",6,"International Relations and Cooperation","Travel and subsistence",246275.14043747593,243123.01130381157,254908.99501050561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationEntertainment",6,"International Relations and Cooperation","Entertainment",15987.814038233624]
[1,null,null,null,null,"Computer services",null,null,{"$f":"+Summary!$R$76","v":140531.11897696875},{"$f":"+Summary!$U$76","v":199431},{"$f":"+Summary!$AD$76","v":211195},{"$f":"+Summary!$AM$76","v":220658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",2,"Sector and Market Development",131434,137944,146651,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTraining and development",6,"International Relations and Cooperation","Training and development",6391.0610380890539,6235.6785316406158,6519.5840908482278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationFleet services (including government motor transport)",6,"International Relations and Cooperation","Fleet services (including government motor transport)",11686.62191800254]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"+Summary!$R$77","v":306731.21088959312},{"$f":"+Summary!$U$77","v":168282},{"$f":"+Summary!$AD$77","v":175582},{"$f":"+Summary!$AM$77","v":183448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",3,"Development Finance",1370654,1348842,1396274,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating payments",6,"International Relations and Cooperation","Operating payments",244558.94662935348,239155.79200694803,250265.01871367809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumable supplies",6,"International Relations and Cooperation","Consumable supplies",28676.988306531173]
[1,null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"+Summary!$R$78","v":140568.81777748966},{"$f":"+Summary!$U$78","v":236686},{"$f":"+Summary!$AD$78","v":247397},{"$f":"+Summary!$AM$78","v":258480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Small Business Development",4,"Enterprise Development",934184,946770,995476,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationVenues and facilities",6,"International Relations and Cooperation","Venues and facilities",26334.980888931823,26198.440309709433,27418.108719188225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumables: Stationery, printing and office supplies",6,"International Relations and Cooperation","Consumables: Stationery, printing and office supplies",18096.573983504244]
[1,null,null,null,null,"Laboratory services",null,null,{"$f":"+Summary!$R$79","v":7715.8540332000812},{"$f":"+Summary!$U$79","v":5585},{"$f":"+Summary!$AD$79","v":6025},{"$f":"+Summary!$AM$79","v":6294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",1,"Administration",453228.00000000006,454855.99999999994,474830.00000000006,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInterest (Incl. interest on unitary payments (PPP))",6,"International Relations and Cooperation","Interest (Incl. interest on unitary payments (PPP))",131106,135906,140968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating leases",6,"International Relations and Cooperation","Operating leases",975837.13847042096]
[1,null,null,null,null,"Legal services (G&S)",null,null,{"$f":"+Summary!$R$80","v":28806.360603232497},{"$f":"+Summary!$U$80","v":9246},{"$f":"+Summary!$AD$80","v":9728},{"$f":"+Summary!$AM$80","v":10164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",2,"Recreation Development and Sport Promotion",1462786,1482668,1549447,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport equipment",6,"International Relations and Cooperation","Transport equipment",21956,23001,24033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRental and hiring",6,"International Relations and Cooperation","Rental and hiring",1747.1035240460517]
[1,null,null,null,null,"Science and technological services",null,null,{"$f":"+Summary!$R$81","v":-0.10097551824406681},{"$f":"+Summary!$U$81","v":4},{"$f":"+Summary!$AD$81","v":4},{"$f":"+Summary!$AM$81","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",3,"Arts and Culture Promotion and Development",1749793,1778223,1375465,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther machinery and equipment",6,"International Relations and Cooperation","Other machinery and equipment",164799,14684,14932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationProperty payments",6,"International Relations and Cooperation","Property payments",308110.78237484099]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+Summary!$R$82","v":141467.10120126465},{"$f":"+Summary!$U$82","v":29710},{"$f":"+Summary!$AD$82","v":31421},{"$f":"+Summary!$AM$82","v":32829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Sport, Arts and Culture",4,"Heritage Promotion and Preservation",2629321,2631457,2749762,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial benefits",6,"International Relations and Cooperation","Social benefits",36390,39268,36043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTravel and subsistence",6,"International Relations and Cooperation","Travel and subsistence",232485.14043747593]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"+Summary!$R$83","v":3272.5615968061229},{"$f":"+Summary!$U$83","v":11936},{"$f":"+Summary!$AD$83","v":12554},{"$f":"+Summary!$AM$83","v":13116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",1,"Administration",325119,325614,339259,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationDepartmental agencies (non-business entities)",6,"International Relations and Cooperation","Departmental agencies (non-business entities)",61370,62075,64863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTraining and development",6,"International Relations and Cooperation","Training and development",6391.0610380890539]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"+Summary!$R$84","v":660.78764911953601},{"$f":"+Summary!$U$84","v":580},{"$f":"+Summary!$AD$84","v":623},{"$f":"+Summary!$AM$84","v":650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",2,"Tourism Research, Policy and International Relations",1415983,1431449,1495905,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Food and food supplies",6,"International Relations and Cooperation","Inventory: Food and food supplies",54.15104638866076,57.324740547201195,59.897949192515249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating payments",6,"International Relations and Cooperation","Operating payments",227602.94662935348]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$85","v":11167.068056489154},{"$f":"+Summary!$U$85","v":25739},{"$f":"+Summary!$AD$85","v":26842},{"$f":"+Summary!$AM$85","v":28044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",3,"Destination Development",393871,378184,391809,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Other supplies",6,"International Relations and Cooperation","Inventory: Other supplies",3906.3890591954791,3890.4081758406264,4075.1826508322079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationVenues and facilities",6,"International Relations and Cooperation","Venues and facilities",24250.980888931823]
[1,null,null,null,null,"Housing",null,null,{"$f":"+Summary!$R$86","v":1486.2835490651621},{"$f":"+Summary!$U$86","v":73},{"$f":"+Summary!$AD$86","v":77},{"$f":"+Summary!$AM$86","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Tourism",4,"Tourism Sector Support Services",356607,357060,377264,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Fuel, oil and gas",6,"International Relations and Cooperation","Inventory: Fuel, oil and gas",175.7591347839606,170.42847492315647,178.08273803555485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport equipment",6,"International Relations and Cooperation","Transport equipment",21956]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"+Summary!$R$87","v":77.750343774551695},{"$f":"+Summary!$U$87","v":88},{"$f":"+Summary!$AD$87","v":92},{"$f":"+Summary!$AM$87","v":96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",1,"Administration",943951,920175,965315,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Materials and supplies",6,"International Relations and Cooperation","Inventory: Materials and supplies",54.675061442424401,54.180637489657158,56.596162674915725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther machinery and equipment",6,"International Relations and Cooperation","Other machinery and equipment",246799]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"+Summary!$R$88","v":0},{"$f":"+Summary!$U$88","v":0},{"$f":"+Summary!$AD$88","v":0},{"$f":"+Summary!$AM$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",2,"Trade Policy",241239,240310,248795,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medical supplies",6,"International Relations and Cooperation","Inventory: Medical supplies",1.9708187423561481,1.9076590795193376,1.9933400530405145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial benefits",6,"International Relations and Cooperation","Social benefits",36390]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$89","v":0},{"$f":"+Summary!$U$89","v":0},{"$f":"+Summary!$AD$89","v":0},{"$f":"+Summary!$AM$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",3,"Spatial Industrial Development",189261,198215,207351,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationForeign governments and international organisations",6,"International Relations and Cooperation","Foreign governments and international organisations",701985,707064,738818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings",6,"International Relations and Cooperation","Buildings",118044]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"+Summary!$R$90","v":40},{"$f":"+Summary!$U$90","v":50},{"$f":"+Summary!$AD$90","v":50},{"$f":"+Summary!$AM$90","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",4,"Industrial Policy",1798811,1782600,1859076,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings",6,"International Relations and Cooperation","Buildings",167027,330293,345126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Food and food supplies",6,"International Relations and Cooperation","Inventory: Food and food supplies",54.15104638866076]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"+Summary!$R$91","v":0},{"$f":"+Summary!$U$91","v":0},{"$f":"+Summary!$AD$91","v":0},{"$f":"+Summary!$AM$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",5,"Consumer and Corporate Regulation",350879,351555,365169,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSalaries and wages",7,"National School of Government","Salaries and wages",56066,55628,58127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Fuel, oil and gas",6,"International Relations and Cooperation","Inventory: Fuel, oil and gas",175.7591347839606]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$92","v":25.94274302577093},{"$f":"+Summary!$U$92","v":64},{"$f":"+Summary!$AD$92","v":68},{"$f":"+Summary!$AM$92","v":71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",6,"Industrial Financing",5011142,5145076,5378411,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSocial contributions",7,"National School of Government","Social contributions",3713,3681,3847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Materials and supplies",6,"International Relations and Cooperation","Inventory: Materials and supplies",54.675061442424401]
[1,null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"+Summary!$R$93","v":2},{"$f":"+Summary!$U$93","v":0},{"$f":"+Summary!$AD$93","v":0},{"$f":"+Summary!$AM$93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",7,"Trade and Investment South Africa",441288,434473,451749,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAdministrative fees",7,"National School of Government","Administrative fees",838,848,890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Other supplies",6,"International Relations and Cooperation","Inventory: Other supplies",3906.3890591954791]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"+Summary!$R$94","v":0},{"$f":"+Summary!$U$94","v":0},{"$f":"+Summary!$AD$94","v":0},{"$f":"+Summary!$AM$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",8,"Invest South Africa",79913,81870,86890,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAdvertising",7,"National School of Government","Advertising",1024,1031,1085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationForeign governments and international organisations",6,"International Relations and Cooperation","Foreign governments and international organisations",750968]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$95","v":0},{"$f":"+Summary!$U$95","v":0},{"$f":"+Summary!$AD$95","v":0},{"$f":"+Summary!$AM$95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",9,"Competition Policy",1741880,1673953,926727,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentMinor Assets",7,"National School of Government","Minor Assets",527,532,560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationDepartmental agencies (non-business entities)",6,"International Relations and Cooperation","Departmental agencies (non-business entities)",61370]
[1,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+Summary!$R$96","v":2246.2538630033168},{"$f":"+Summary!$U$96","v":3678},{"$f":"+Summary!$AD$96","v":3881},{"$f":"+Summary!$AM$96","v":4054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Trade, Industry and Competition",10,"Economic Research ",60939,59426,63786,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAudit costs: External",7,"National School of Government","Audit costs: External",4082,4121,4336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInterest (Incl. interest on unitary payments (PPP))",6,"International Relations and Cooperation","Interest (Incl. interest on unitary payments (PPP))",131106]
[1,null,null,null,null,"Consumable supplies",null,null,{"$f":"+Summary!$R$97","v":39423.905315136777},{"$f":"+Summary!$U$97","v":30575},{"$f":"+Summary!$AD$97","v":33289},{"$f":"+Summary!$AM$97","v":34781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",1,"Administration",507787,515085,538235,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentBursaries: Employees",7,"National School of Government","Bursaries: Employees",550,555,584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medical supplies",6,"International Relations and Cooperation","Inventory: Medical supplies",1.9708187423561481]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"+Summary!$R$98","v":24984.015628073364},{"$f":"+Summary!$U$98","v":31998},{"$f":"+Summary!$AD$98","v":33433},{"$f":"+Summary!$AM$98","v":34931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",2,"Integrated Transport Planning",93003,90517,97715,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCatering: Departmental activities",7,"National School of Government","Catering: Departmental activities",244,246,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSalaries and wages",7,"National School of Government","Salaries and wages",56066]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$99","v":493772.201998048},{"$f":"+Summary!$U$99","v":501132},{"$f":"+Summary!$AD$99","v":523631},{"$f":"+Summary!$AM$99","v":547089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",3,"Rail Transport",19991752,20583737,21498552,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCommunication (G&S)",7,"National School of Government","Communication (G&S)",1620,1634,1719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSocial contributions",7,"National School of Government","Social contributions",3713]
[1,null,null,null,null,"Rental and hiring",null,null,{"$f":"+Summary!$R$100","v":1496.817979951054},{"$f":"+Summary!$U$100","v":2485},{"$f":"+Summary!$AD$100","v":2593},{"$f":"+Summary!$AM$100","v":2709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",4,"Road Transport",33983354,40072144,42438085,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentComputer services",7,"National School of Government","Computer services",4962,5010,5271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAdministrative fees",7,"National School of Government","Administrative fees",838]
[1,null,null,null,null,"Property payments",null,null,{"$f":"+Summary!$R$101","v":130018.63440518618},{"$f":"+Summary!$U$101","v":142538},{"$f":"+Summary!$AD$101","v":149653},{"$f":"+Summary!$AM$101","v":156358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",5,"Civil Aviation",424753,319384,333731,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU387&BV387","v":"National School of GovernmentConsultants: Business and advisory services"},7,"National School of Government","Consultants: Business and advisory services",1028,1034,1088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW387&CX387","v":"National School of GovernmentAdvertising"},7,"National School of Government","Advertising",1024]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"+Summary!$R$102","v":1223.235979649043},{"$f":"+Summary!$U$102","v":1828},{"$f":"+Summary!$AD$102","v":1913},{"$f":"+Summary!$AM$102","v":1998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",6,"Maritime Transport",155375,348374,364107,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentLegal services (G&S)",7,"National School of Government","Legal services (G&S)",749,756,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentMinor Assets",7,"National School of Government","Minor Assets",527]
[1,null,null,null,null,"Travel and subsistence",null,null,{"$f":"+Summary!$R$103","v":193890.9398292632},{"$f":"+Summary!$U$103","v":189428},{"$f":"+Summary!$AD$103","v":197463},{"$f":"+Summary!$AM$103","v":206308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",7,"Public Transport",13969871,14965369,16374624,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentContractors",7,"National School of Government","Contractors",825,832,876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAudit costs: External",7,"National School of Government","Audit costs: External",4082]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$104","v":23038.895374524691},{"$f":"+Summary!$U$104","v":32363},{"$f":"+Summary!$AD$104","v":33872},{"$f":"+Summary!$AM$104","v":35392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Transport",16,"Direct charge against the National Revenue Fund",12034,12564,13128,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAgency and support/outsourced services",7,"National School of Government","Agency and support/outsourced services",5633,5678,5972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentBursaries: Employees",7,"National School of Government","Bursaries: Employees",550]
[1,null,null,null,null,"Operating payments",null,null,{"$f":"+Summary!$R$105","v":22246.709639380257},{"$f":"+Summary!$U$105","v":20985},{"$f":"+Summary!$AD$105","v":22145},{"$f":"+Summary!$AM$105","v":23138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",1,"Administration",2012508.9999999998,2006729,2097971,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentEntertainment",7,"National School of Government","Entertainment",125,126,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCatering: Departmental activities",7,"National School of Government","Catering: Departmental activities",244]
[1,null,null,null,null,"Venues and facilities",null,null,{"$f":"+Summary!$R$106","v":15482.175035876497},{"$f":"+Summary!$U$106","v":9973},{"$f":"+Summary!$AD$106","v":10246},{"$f":"+Summary!$AM$106","v":10705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",2,"Water Resources Management",3782924,4355030,4902887,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentFleet services (including government motor transport)",7,"National School of Government","Fleet services (including government motor transport)",598,603,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCommunication (G&S)",7,"National School of Government","Communication (G&S)",1620]
[{"$f":"IF(SUM(COUNTIF(I393:L393,\"<>0\")-COUNTBLANK(I393:L393))<>0,1,0)","v":1},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I394:I395)","v":3},{"$f":"+SUM(J394:J395)","v":0},{"$f":"+SUM(K394:K395)","v":0},{"$f":"+SUM(L394:L395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Water and Sanitation",3,"Water Services Management",12744236.000000002,13793478,13912429.000000002,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentConsumables: Stationery, printing and office supplies",7,"National School of Government","Consumables: Stationery, printing and office supplies",1440,1453,1528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentComputer services",7,"National School of Government","Computer services",4962]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"+Summary!$R$108","v":3},{"$f":"+Summary!$U$108","v":0},{"$f":"+Summary!$AD$108","v":0},{"$f":"+Summary!$AM$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",1,"Administration",25669,24129,24939,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating leases",7,"National School of Government","Operating leases",11345,11447,12042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentConsultants: Business and advisory services",7,"National School of Government","Consultants: Business and advisory services",1028]
[0,null,null,null,null,"Rent on land",null,null,{"$f":"+Summary!$R$109","v":0},{"$f":"+Summary!$U$109","v":0},{"$f":"+Summary!$AD$109","v":0},{"$f":"+Summary!$AM$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",2,"Public Sector Innovation",18853,21234,22461,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentProperty payments",7,"National School of Government","Property payments",5624,5427,5360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentLegal services (G&S)",7,"National School of Government","Legal services (G&S)",749]
[{"$f":"IF(LEN(F396)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I397+I404+I407+I408+I409+I416+I417","v":10665368},{"$f":"+J397+J404+J407+J408+J409+J416+J417","v":12002201},{"$f":"+K397+K404+K407+K408+K409+K416+K417","v":12393475},{"$f":"+L397+L404+L407+L408+L409+L416+L417","v":10722990},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Centre for Public Service Innovation",2,"Public Sector Innovation",18853,21234,22461,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTravel and subsistence",7,"National School of Government","Travel and subsistence",3424,3450,3629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentContractors",7,"National School of Government","Contractors",825]
[{"$f":"IF(SUM(COUNTIF(I397:L397,\"<>0\")-COUNTBLANK(I397:L397))<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I398+I401","v":6223417},{"$f":"+J398+J401","v":6757139},{"$f":"+K398+K401","v":6801438},{"$f":"+L398+L401","v":6819579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTraining and development",7,"National School of Government","Training and development",2715,2741,2884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAgency and support/outsourced services",7,"National School of Government","Agency and support/outsourced services",5633]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I399:I400)","v":0},{"$f":"+SUM(J399:J400)","v":0},{"$f":"+SUM(K399:K400)","v":0},{"$f":"+SUM(L399:L400)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating payments",7,"National School of Government","Operating payments",534,539,567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentEntertainment",7,"National School of Government","Entertainment",125]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"+Summary!$R$113","v":0},{"$f":"+Summary!$U$113","v":0},{"$f":"+Summary!$AD$113","v":0},{"$f":"+Summary!$AM$113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentVenues and facilities",7,"National School of Government","Venues and facilities",290,293,308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentFleet services (including government motor transport)",7,"National School of Government","Fleet services (including government motor transport)",598]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$114","v":0},{"$f":"+Summary!$U$114","v":0},{"$f":"+Summary!$AD$114","v":0},{"$f":"+Summary!$AM$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOther machinery and equipment",7,"National School of Government","Other machinery and equipment",3826,3995,4174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentConsumables: Stationery, printing and office supplies",7,"National School of Government","Consumables: Stationery, printing and office supplies",1440]
[1,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I402:I403)","v":6223417},{"$f":"+SUM(J402:J403)","v":6757139},{"$f":"+SUM(K402:K403)","v":6801438},{"$f":"+SUM(L402:L403)","v":6819579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentDepartmental agencies (non-business entities)",7,"National School of Government","Departmental agencies (non-business entities)",115721,113713,118371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating leases",7,"National School of Government","Operating leases",11345]
[1,null,null,null,null,"Municipal bank accounts",null,null,{"$f":"+Summary!$R$116","v":6223417},{"$f":"+Summary!$U$116","v":6757139},{"$f":"+Summary!$AD$116","v":6801438},{"$f":"+Summary!$AM$116","v":6819579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Food and food supplies",7,"National School of Government","Inventory: Food and food supplies",32,32,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentProperty payments",7,"National School of Government","Property payments",5624]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$117","v":0},{"$f":"+Summary!$U$117","v":0},{"$f":"+Summary!$AD$117","v":0},{"$f":"+Summary!$AM$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Other supplies",7,"National School of Government","Inventory: Other supplies",93,94,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTravel and subsistence",7,"National School of Government","Travel and subsistence",3424]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I405:I406)","v":2612130},{"$f":"+SUM(J405:J406)","v":3226090},{"$f":"+SUM(K405:K406)","v":3722527},{"$f":"+SUM(L405:L406)","v":2684642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Materials and supplies",7,"National School of Government","Inventory: Materials and supplies",31,31,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTraining and development",7,"National School of Government","Training and development",2715]
[0,null,null,null,null,"Social security funds",null,null,{"$f":"+Summary!$R$119","v":0},{"$f":"+Summary!$U$119","v":0},{"$f":"+Summary!$AD$119","v":0},{"$f":"+Summary!$AM$119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Learner and teacher support material",7,"National School of Government","Inventory: Learner and teacher support material",398,402,423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating payments",7,"National School of Government","Operating payments",534]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"+Summary!$R$120","v":2612130},{"$f":"+Summary!$U$120","v":3226090},{"$f":"+Summary!$AD$120","v":3722527},{"$f":"+Summary!$AM$120","v":2684642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Medical supplies",7,"National School of Government","Inventory: Medical supplies",12,12,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentVenues and facilities",7,"National School of Government","Venues and facilities",290]
[0,null,null,null,null,"Higher education institutions",null,null,{"$f":"+Summary!$R$121","v":0},{"$f":"+Summary!$U$121","v":0},{"$f":"+Summary!$AD$121","v":0},{"$f":"+Summary!$AM$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySalaries and wages",8,"National Treasury","Salaries and wages",803628,804840,812004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOther machinery and equipment",7,"National School of Government","Other machinery and equipment",3826]
[1,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"+Summary!$R$122","v":250978},{"$f":"+Summary!$U$122","v":256985},{"$f":"+Summary!$AD$122","v":268525},{"$f":"+Summary!$AM$122","v":280555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial contributions",8,"National Treasury","Social contributions",84753,85183,90003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Food and food supplies",7,"National School of Government","Inventory: Food and food supplies",32]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I410+I413","v":1543686},{"$f":"+J410+J413","v":1732960},{"$f":"+K410+K413","v":1571278},{"$f":"+L410+L413","v":907177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdministrative fees",8,"National Treasury","Administrative fees",2896,3695,3833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Materials and supplies",7,"National School of Government","Inventory: Materials and supplies",31]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I411:I412)","v":1543686},{"$f":"+SUM(J411:J412)","v":1732960},{"$f":"+SUM(K411:K412)","v":1571278},{"$f":"+SUM(L411:L412)","v":907177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdvertising",8,"National Treasury","Advertising",2381,1951,2139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Other supplies",7,"National School of Government","Inventory: Other supplies",93]
[{"$f":"IF(SUM(COUNTIF(I411:L411,\"<>0\")-COUNTBLANK(I411:L411))<>0,1,0)","v":0},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"+Summary!$R$125","v":0},{"$f":"+Summary!$U$125","v":0},{"$f":"+Summary!$AD$125","v":0},{"$f":"+Summary!$AM$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMinor Assets",8,"National Treasury","Minor Assets",1738,1672,1681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Learner and teacher support material",7,"National School of Government","Inventory: Learner and teacher support material",398]
[1,null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"+Summary!$R$126","v":1543686},{"$f":"+Summary!$U$126","v":1732960},{"$f":"+Summary!$AD$126","v":1571278},{"$f":"+Summary!$AM$126","v":907177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAudit costs: External",8,"National Treasury","Audit costs: External",19606,21792,22836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentDepartmental agencies (non-business entities)",7,"National School of Government","Departmental agencies (non-business entities)",115721]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I414:I415)","v":0},{"$f":"+SUM(J414:J415)","v":0},{"$f":"+SUM(K414:K415)","v":0},{"$f":"+SUM(L414:L415)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBursaries: Employees",8,"National Treasury","Bursaries: Employees",8601,8349,8409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Medical supplies",7,"National School of Government","Inventory: Medical supplies",12]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$128","v":0},{"$f":"+Summary!$U$128","v":0},{"$f":"+Summary!$AD$128","v":0},{"$f":"+Summary!$AM$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCatering: Departmental activities",8,"National Treasury","Catering: Departmental activities",2115,2219,2319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySalaries and wages",8,"National Treasury","Salaries and wages",803628]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"+Summary!$R$129","v":0},{"$f":"+Summary!$U$129","v":0},{"$f":"+Summary!$AD$129","v":0},{"$f":"+Summary!$AM$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCommunication (G&S)",8,"National Treasury","Communication (G&S)",8037,7602,8011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial contributions",8,"National Treasury","Social contributions",84753]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"+Summary!$R$130","v":1592},{"$f":"+Summary!$U$130","v":1316},{"$f":"+Summary!$AD$130","v":1376},{"$f":"+Summary!$AM$130","v":1438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryComputer services",8,"National Treasury","Computer services",636012,929100,746471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdministrative fees",8,"National Treasury","Administrative fees",2825]
[1,null,null,null,null,"Households",null,null,{"$f":"+SUM(I418:I419)","v":33565},{"$f":"+SUM(J418:J419)","v":27711},{"$f":"+SUM(K418:K419)","v":28331},{"$f":"+SUM(L418:L419)","v":29599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsultants: Business and advisory services",8,"National Treasury","Consultants: Business and advisory services",951129,1014872,1268957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdvertising",8,"National Treasury","Advertising",2170]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$132","v":11443},{"$f":"+Summary!$U$132","v":5059},{"$f":"+Summary!$AD$132","v":4652},{"$f":"+Summary!$AM$132","v":4859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryLegal services (G&S)",8,"National Treasury","Legal services (G&S)",17194,17000,17218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMinor Assets",8,"National Treasury","Minor Assets",700]
[1,null,null,null,null,"Other transfers to households",null,null,{"$f":"+Summary!$R$133","v":22122},{"$f":"+Summary!$U$133","v":22652},{"$f":"+Summary!$AD$133","v":23679},{"$f":"+Summary!$AM$133","v":24740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryContractors",8,"National Treasury","Contractors",15282,14111,14728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAudit costs: External",8,"National Treasury","Audit costs: External",20464]
[{"$f":"IF(LEN(F420)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I421+I424+SUM(I427:I431)","v":4156941},{"$f":"+J421+J424+SUM(J427:J431)","v":4592508},{"$f":"+K421+K424+SUM(K427:K431)","v":4791699},{"$f":"+L421+L424+SUM(L427:L431)","v":5006367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAgency and support/outsourced services",8,"National Treasury","Agency and support/outsourced services",8818,8650,9016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBursaries: Employees",8,"National Treasury","Bursaries: Employees",7104]
[{"$f":"IF(SUM(COUNTIF(I421:L421,\"<>0\")-COUNTBLANK(I421:L421))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I422:I423)","v":3956929},{"$f":"+SUM(J422:J423)","v":4445022},{"$f":"+SUM(K422:K423)","v":4644645},{"$f":"+SUM(L422:L423)","v":4852725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryEntertainment",8,"National Treasury","Entertainment",301,430,459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCatering: Departmental activities",8,"National Treasury","Catering: Departmental activities",2097]
[{"$f":"IF(SUM(COUNTIF(I422:L422,\"<>0\")-COUNTBLANK(I422:L422))<>0,1,0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"+Summary!$R$136","v":392554},{"$f":"+Summary!$U$136","v":0},{"$f":"+Summary!$AD$136","v":0},{"$f":"+Summary!$AM$136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryFleet services (including government motor transport)",8,"National Treasury","Fleet services (including government motor transport)",3647,3576,3732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCommunication (G&S)",8,"National Treasury","Communication (G&S)",10378]
[1,null,null,null,null,"Other fixed structures",null,null,{"$f":"+Summary!$R$137","v":3564375},{"$f":"+Summary!$U$137","v":4445022},{"$f":"+Summary!$AD$137","v":4644645},{"$f":"+Summary!$AM$137","v":4852725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumable supplies",8,"National Treasury","Consumable supplies",3409,3532,3761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryComputer services",8,"National Treasury","Computer services",502599]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I425:I426)","v":148447},{"$f":"+SUM(J425:J426)","v":101042},{"$f":"+SUM(K425:K426)","v":99601},{"$f":"+SUM(L425:L426)","v":104063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumables: Stationery, printing and office supplies",8,"National Treasury","Consumables: Stationery, printing and office supplies",8707,9155,9595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsultants: Business and advisory services",8,"National Treasury","Consultants: Business and advisory services",1009805]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$139","v":5856},{"$f":"+Summary!$U$139","v":19675},{"$f":"+Summary!$AD$139","v":22492},{"$f":"+Summary!$AM$139","v":23499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating leases",8,"National Treasury","Operating leases",89315,91114,93256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryLegal services (G&S)",8,"National Treasury","Legal services (G&S)",16822]
[1,null,null,null,null,"Other machinery and equipment",null,null,{"$f":"+Summary!$R$140","v":142591},{"$f":"+Summary!$U$140","v":81367},{"$f":"+Summary!$AD$140","v":77109},{"$f":"+Summary!$AM$140","v":80564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProperty payments",8,"National Treasury","Property payments",24235,25585,26758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryContractors",8,"National Treasury","Contractors",18710]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"+Summary!$R$141","v":0},{"$f":"+Summary!$U$141","v":0},{"$f":"+Summary!$AD$141","v":0},{"$f":"+Summary!$AM$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTravel and subsistence",8,"National Treasury","Travel and subsistence",46019,53729,57037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAgency and support/outsourced services",8,"National Treasury","Agency and support/outsourced services",9195]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"+Summary!$R$142","v":0},{"$f":"+Summary!$U$142","v":0},{"$f":"+Summary!$AD$142","v":0},{"$f":"+Summary!$AM$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTraining and development",8,"National Treasury","Training and development",4569,4603,4808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryEntertainment",8,"National Treasury","Entertainment",408]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$143","v":0},{"$f":"+Summary!$U$143","v":0},{"$f":"+Summary!$AD$143","v":0},{"$f":"+Summary!$AM$143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating payments",8,"National Treasury","Operating payments",10804,10423,9937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryFleet services (including government motor transport)",8,"National Treasury","Fleet services (including government motor transport)",3601]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"+Summary!$R$144","v":0},{"$f":"+Summary!$U$144","v":0},{"$f":"+Summary!$AD$144","v":0},{"$f":"+Summary!$AM$144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryVenues and facilities",8,"National Treasury","Venues and facilities",23020,25766,26923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumable supplies",8,"National Treasury","Consumable supplies",3298]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"+Summary!$R$145","v":51565},{"$f":"+Summary!$U$145","v":46444},{"$f":"+Summary!$AD$145","v":47453},{"$f":"+Summary!$AM$145","v":49579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInterest (Incl. interest on unitary payments (PPP))",8,"National Treasury","Interest (Incl. interest on unitary payments (PPP))",301806272,334979182,363514803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumables: Stationery, printing and office supplies",8,"National Treasury","Consumables: Stationery, printing and office supplies",8736]
[{"$f":"IF(LEN(F432)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,{"$f":"+Summary!$R$146","v":0},{"$f":"+Summary!$U$146","v":0},{"$f":"+Summary!$AD$146","v":0},{"$f":"+Summary!$AM$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTransport equipment",8,"National Treasury","Transport equipment",1212,1265,1321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating leases",8,"National Treasury","Operating leases",86882]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther machinery and equipment",8,"National Treasury","Other machinery and equipment",31082,29291,25272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProperty payments",8,"National Treasury","Property payments",24235]
[{"$f":"IF(LEN(F434)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+I350+I396+I420+I432","v":18555010},{"$f":"+J350+J396+J420+J432","v":20155237},{"$f":"+K350+K396+K420+K432","v":20913287},{"$f":"+L350+L396+L420+L432","v":19624487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySoftware and other intangible assets",8,"National Treasury","Software and other intangible assets",5859,1000,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTravel and subsistence",8,"National Treasury","Travel and subsistence",43313]
[1,null,null,null,null,null,null,null,{"$f":"+I434-I348","v":0},{"$f":"+J434-J348","v":0},{"$f":"+K434-K348","v":0},{"$f":"+L434-L348","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMunicipal bank accounts",8,"National Treasury","Municipal bank accounts",17814424,18013531,17928485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTraining and development",8,"National Treasury","Training and development",7217]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial benefits",8,"National Treasury","Social benefits",6931131,6957540,7270017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating payments",8,"National Treasury","Operating payments",9825]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to households",8,"National Treasury","Other transfers to households",2096,2303,2406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryVenues and facilities",8,"National Treasury","Venues and facilities",5476]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)",8,"National Treasury","Departmental agencies (non-business entities)",18206909,18119071,17451188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTransport equipment",8,"National Treasury","Transport equipment",1812]
[{"$f":"IF(LEN(F439)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryPayments for financial assets",8,"National Treasury","Payments for financial assets",1998288,1917120,863053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther machinery and equipment",8,"National Treasury","Other machinery and equipment",43210]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInfrastructure and planning services",8,"National Treasury","Infrastructure and planning services",20,22,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMunicipal bank accounts",8,"National Treasury","Municipal bank accounts",17714424]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryForeign governments and international organisations",8,"National Treasury","Foreign governments and international organisations",1635525,1610516,1946791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial benefits",8,"National Treasury","Social benefits",6938841]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProvincial Revenue Funds",8,"National Treasury","Provincial Revenue Funds",560756789,543149099,562018365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to households",8,"National Treasury","Other transfers to households",2096]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSalaries and wages",9,"Planning, Monitoring and Evaluation","Salaries and wages",282624,280796,293407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryForeign governments and international organisations",8,"National Treasury","Foreign governments and international organisations",1804525]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial contributions",9,"Planning, Monitoring and Evaluation","Social contributions",31396,31194,32596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)",8,"National Treasury","Departmental agencies (non-business entities)",18193909]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdministrative fees",9,"Planning, Monitoring and Evaluation","Administrative fees",1163,1171,1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProvincial Revenue Funds",8,"National Treasury","Provincial Revenue Funds",560805289]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdvertising",9,"Planning, Monitoring and Evaluation","Advertising",5592,5630,5916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInfrastructure and planning services",8,"National Treasury","Infrastructure and planning services",20]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMinor Assets",9,"Planning, Monitoring and Evaluation","Minor Assets",3099,3105,3261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySoftware and other intangible assets",8,"National Treasury","Software and other intangible assets",4396]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAudit costs: External",9,"Planning, Monitoring and Evaluation","Audit costs: External",3016,3039,3193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInterest (Incl. interest on unitary payments (PPP))",8,"National Treasury","Interest (Incl. interest on unitary payments (PPP))",307738809]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationBursaries: Employees",9,"Planning, Monitoring and Evaluation","Bursaries: Employees",815,821,863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryPayments for financial assets",8,"National Treasury","Payments for financial assets",2222284]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCatering: Departmental activities",9,"Planning, Monitoring and Evaluation","Catering: Departmental activities",2617,2564,2675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSalaries and wages",9,"Planning, Monitoring and Evaluation","Salaries and wages",281624]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU451&BV451","v":"Planning, Monitoring and EvaluationCommunication (G&S)"},9,"Planning, Monitoring and Evaluation","Communication (G&S)",7347,7345,7560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW451&CX451","v":"Planning, Monitoring and EvaluationSocial contributions"},9,"Planning, Monitoring and Evaluation","Social contributions",31396]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationComputer services",9,"Planning, Monitoring and Evaluation","Computer services",35712,36449,37992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdministrative fees",9,"Planning, Monitoring and Evaluation","Administrative fees",1210]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsultants: Business and advisory services",9,"Planning, Monitoring and Evaluation","Consultants: Business and advisory services",38166,35279,37622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdvertising",9,"Planning, Monitoring and Evaluation","Advertising",4119]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationContractors",9,"Planning, Monitoring and Evaluation","Contractors",902,911,954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMinor Assets",9,"Planning, Monitoring and Evaluation","Minor Assets",1794]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationFleet services (including government motor transport)",9,"Planning, Monitoring and Evaluation","Fleet services (including government motor transport)",274,286,289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAudit costs: External",9,"Planning, Monitoring and Evaluation","Audit costs: External",3016]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumable supplies",9,"Planning, Monitoring and Evaluation","Consumable supplies",601,594,622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationBursaries: Employees",9,"Planning, Monitoring and Evaluation","Bursaries: Employees",567]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumables: Stationery, printing and office supplies",9,"Planning, Monitoring and Evaluation","Consumables: Stationery, printing and office supplies",1649,1610,1692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCatering: Departmental activities",9,"Planning, Monitoring and Evaluation","Catering: Departmental activities",2011]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating leases",9,"Planning, Monitoring and Evaluation","Operating leases",13341,13437,14119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCommunication (G&S)",9,"Planning, Monitoring and Evaluation","Communication (G&S)",7498]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationProperty payments",9,"Planning, Monitoring and Evaluation","Property payments",4993,5031,5287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationComputer services",9,"Planning, Monitoring and Evaluation","Computer services",35477]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTravel and subsistence",9,"Planning, Monitoring and Evaluation","Travel and subsistence",24016,24217,24604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsultants: Business and advisory services",9,"Planning, Monitoring and Evaluation","Consultants: Business and advisory services",37341]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTraining and development",9,"Planning, Monitoring and Evaluation","Training and development",2620,2551,2671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationLegal services (G&S)",9,"Planning, Monitoring and Evaluation","Legal services (G&S)",590]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating payments",9,"Planning, Monitoring and Evaluation","Operating payments",1844,1816,1875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationContractors",9,"Planning, Monitoring and Evaluation","Contractors",1819]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationVenues and facilities",9,"Planning, Monitoring and Evaluation","Venues and facilities",3908,3796,3969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationFleet services (including government motor transport)",9,"Planning, Monitoring and Evaluation","Fleet services (including government motor transport)",814]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTransport equipment",9,"Planning, Monitoring and Evaluation","Transport equipment",400,400,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumable supplies",9,"Planning, Monitoring and Evaluation","Consumable supplies",735]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther machinery and equipment",9,"Planning, Monitoring and Evaluation","Other machinery and equipment",3558,3609,3666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumables: Stationery, printing and office supplies",9,"Planning, Monitoring and Evaluation","Consumables: Stationery, printing and office supplies",1276]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSoftware and other intangible assets",9,"Planning, Monitoring and Evaluation","Software and other intangible assets",1097,1161,1208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating leases",9,"Planning, Monitoring and Evaluation","Operating leases",13313]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther fixed structures",9,"Planning, Monitoring and Evaluation","Other fixed structures",100,0,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationRental and hiring",9,"Planning, Monitoring and Evaluation","Rental and hiring",30]
[1,null,null,null,4,{"$f":"INDEX($F$12:$F$21,E468,1)","v":"Function shifts"},null,null,{"$f":"+$I$7","v":"2022/23"},{"$f":"$J$7","v":"2023/24"},{"$f":"+$K$7","v":"2024/25"},{"$f":"+$L$7","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSalaries and wages",10,"Public Enterprises","Salaries and wages",163486.64023500169,165837.08614014584,173285.19915955194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationProperty payments",9,"Planning, Monitoring and Evaluation","Property payments",4666]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSocial contributions",10,"Public Enterprises","Social contributions",13966.35976499832,14136.91385985413,14771.800840448082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTravel and subsistence",9,"Planning, Monitoring and Evaluation","Travel and subsistence",23883]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdministrative fees",10,"Public Enterprises","Administrative fees",767.19138082994607,770.67881199558371,807.53836462211189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTraining and development",9,"Planning, Monitoring and Evaluation","Training and development",2420]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdvertising",10,"Public Enterprises","Advertising",1186.3664828935882,1190.5199127505041,1245.4337482884425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating payments",9,"Planning, Monitoring and Evaluation","Operating payments",3327]
[1,null,null,null,null,"New Programmes","Old Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMinor Assets",10,"Public Enterprises","Minor Assets",262.01918174735454,266.47501555573797,280.61618075704052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationVenues and facilities",9,"Planning, Monitoring and Evaluation","Venues and facilities",3138]
[{"$f":"IF(LEN(F473)>2,1,0)","v":0},null,null,null,null,{"$f":"IF('Function shifts'!$F$159=\"\",\"\",'Function shifts'!$F$159)","v":0},{"$f":"IF('Function shifts'!$G$159=\"\",\"\",'Function shifts'!$G$159)","v":0},null,{"$f":"+'Function shifts'!O$249","v":0},{"$f":"+'Function shifts'!P$249","v":0},{"$f":"+'Function shifts'!Q$249","v":0},{"$f":"+'Function shifts'!R$249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAudit costs: External",10,"Public Enterprises","Audit costs: External",4894.6664177246703,4919.8904655215329,5155.3149116255909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTransport equipment",9,"Planning, Monitoring and Evaluation","Transport equipment",1946]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$265=\"\",\"\",'Function shifts'!$F$265)","v":0},{"$f":"IF('Function shifts'!$G$265=\"\",\"\",'Function shifts'!$G$265)","v":0},null,{"$f":"'Function shifts'!O$355","v":0},{"$f":"'Function shifts'!P$355","v":0},{"$f":"'Function shifts'!Q$355","v":0},{"$f":"'Function shifts'!R$355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesBursaries: Employees",10,"Public Enterprises","Bursaries: Employees",1000.2454961832061,1004.192366412214,1049.3816793893131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther machinery and equipment",9,"Planning, Monitoring and Evaluation","Other machinery and equipment",5277]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$371=\"\",\"\",'Function shifts'!$F$371)","v":0},{"$f":"IF('Function shifts'!$G$371=\"\",\"\",'Function shifts'!$G$371)","v":0},null,{"$f":"'Function shifts'!O$461","v":0},{"$f":"'Function shifts'!P$461","v":0},{"$f":"'Function shifts'!Q$461","v":0},{"$f":"'Function shifts'!R$461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCatering: Departmental activities",10,"Public Enterprises","Catering: Departmental activities",314.05607221143447,316.27219990920923,332.36349994432754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial benefits",9,"Planning, Monitoring and Evaluation","Social benefits",1000]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$477=\"\",\"\",'Function shifts'!$F$477)","v":0},{"$f":"IF('Function shifts'!$G$477=\"\",\"\",'Function shifts'!$G$477)","v":0},null,{"$f":"'Function shifts'!O$567","v":0},{"$f":"'Function shifts'!P$567","v":0},{"$f":"'Function shifts'!Q$567","v":0},{"$f":"'Function shifts'!R$567","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCommunication (G&S)",10,"Public Enterprises","Communication (G&S)",3281.0741819340883,3144.5573607679889,3637.1869775430441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationDepartmental agencies (non-business entities)",9,"Planning, Monitoring and Evaluation","Departmental agencies (non-business entities)",9]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$583=\"\",\"\",'Function shifts'!$F$583)","v":0},{"$f":"IF('Function shifts'!$G$583=\"\",\"\",'Function shifts'!$G$583)","v":0},null,{"$f":"'Function shifts'!O$673","v":0},{"$f":"'Function shifts'!P$673","v":0},{"$f":"'Function shifts'!Q$673","v":0},{"$f":"'Function shifts'!R$673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesComputer services",10,"Public Enterprises","Computer services",5181.1494269238983,5410.3865594077015,4311.6325905887379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSoftware and other intangible assets",9,"Planning, Monitoring and Evaluation","Software and other intangible assets",448]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$689=\"\",\"\",'Function shifts'!$F$689)","v":0},{"$f":"IF('Function shifts'!$G$689=\"\",\"\",'Function shifts'!$G$689)","v":0},null,{"$f":"'Function shifts'!O$779","v":0},{"$f":"'Function shifts'!P$779","v":0},{"$f":"'Function shifts'!Q$779","v":0},{"$f":"'Function shifts'!R$779","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsultants: Business and advisory services",10,"Public Enterprises","Consultants: Business and advisory services",42617.3244508731,44319.723497072046,45482.632479941036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther fixed structures",9,"Planning, Monitoring and Evaluation","Other fixed structures",100]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$795=\"\",\"\",'Function shifts'!$F$795)","v":0},{"$f":"IF('Function shifts'!$G$795=\"\",\"\",'Function shifts'!$G$795)","v":0},null,{"$f":"'Function shifts'!O$885","v":0},{"$f":"'Function shifts'!P$885","v":0},{"$f":"'Function shifts'!Q$885","v":0},{"$f":"'Function shifts'!R$885","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesLegal services (G&S)",10,"Public Enterprises","Legal services (G&S)",10568.665951709936,10197.401056384029,10205.931695875872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationPayments for financial assets",9,"Planning, Monitoring and Evaluation","Payments for financial assets",6]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$901=\"\",\"\",'Function shifts'!$F$901)","v":0},{"$f":"IF('Function shifts'!$G$901=\"\",\"\",'Function shifts'!$G$901)","v":0},null,{"$f":"'Function shifts'!O$991","v":0},{"$f":"'Function shifts'!P$991","v":0},{"$f":"'Function shifts'!Q$991","v":0},{"$f":"'Function shifts'!R$991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesContractors",10,"Public Enterprises","Contractors",1281.4691376152505,1287.8565171341361,1344.7529620208134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSalaries and wages",10,"Public Enterprises","Salaries and wages",159504.64023500166]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1007=\"\",\"\",'Function shifts'!$F$1007)","v":0},{"$f":"IF('Function shifts'!$G$1007=\"\",\"\",'Function shifts'!$G$1007)","v":0},null,{"$f":"'Function shifts'!O$1097","v":0},{"$f":"'Function shifts'!P$1097","v":0},{"$f":"'Function shifts'!Q$1097","v":0},{"$f":"'Function shifts'!R$1097","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAgency and support/outsourced services",10,"Public Enterprises","Agency and support/outsourced services",213.84081424936386,214.56183206106871,223.57506361323158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSocial contributions",10,"Public Enterprises","Social contributions",13956.35976499832]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1113=\"\",\"\",'Function shifts'!$F$1113)","v":0},{"$f":"IF('Function shifts'!$G$1113=\"\",\"\",'Function shifts'!$G$1113)","v":0},null,{"$f":"'Function shifts'!O$1203","v":0},{"$f":"'Function shifts'!P$1203","v":0},{"$f":"'Function shifts'!Q$1203","v":0},{"$f":"'Function shifts'!R$1203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesEntertainment",10,"Public Enterprises","Entertainment",252.12778302523276,52.561462690595064,264.12009175549861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdministrative fees",10,"Public Enterprises","Administrative fees",667.19138082994607]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1219=\"\",\"\",'Function shifts'!$F$1219)","v":0},{"$f":"IF('Function shifts'!$G$1219=\"\",\"\",'Function shifts'!$G$1219)","v":0},null,{"$f":"'Function shifts'!O$1309","v":0},{"$f":"'Function shifts'!P$1309","v":0},{"$f":"'Function shifts'!Q$1309","v":0},{"$f":"'Function shifts'!R$1309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesFleet services (including government motor transport)",10,"Public Enterprises","Fleet services (including government motor transport)",941.39905402041325,946.25043564849375,991.52999751057985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdvertising",10,"Public Enterprises","Advertising",1186.3664828935882]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1325=\"\",\"\",'Function shifts'!$F$1325)","v":0},{"$f":"IF('Function shifts'!$G$1325=\"\",\"\",'Function shifts'!$G$1325)","v":0},null,{"$f":"'Function shifts'!O$1415","v":0},{"$f":"'Function shifts'!P$1415","v":0},{"$f":"'Function shifts'!Q$1415","v":0},{"$f":"'Function shifts'!R$1415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumable supplies",10,"Public Enterprises","Consumable supplies",363.75407929003427,367.94678697725402,386.35990462235725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMinor Assets",10,"Public Enterprises","Minor Assets",262.01918174735454]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1431=\"\",\"\",'Function shifts'!$F$1431)","v":0},{"$f":"IF('Function shifts'!$G$1431=\"\",\"\",'Function shifts'!$G$1431)","v":0},null,{"$f":"'Function shifts'!O$1521","v":0},{"$f":"'Function shifts'!P$1521","v":0},{"$f":"'Function shifts'!Q$1521","v":0},{"$f":"'Function shifts'!R$1521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumables: Stationery, printing and office supplies",10,"Public Enterprises","Consumables: Stationery, printing and office supplies",1705.0274428467933,1618.0141516090605,1697.6953253719032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAudit costs: External",10,"Public Enterprises","Audit costs: External",4894.6664177246703]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1537=\"\",\"\",'Function shifts'!$F$1537)","v":0},{"$f":"IF('Function shifts'!$G$1537=\"\",\"\",'Function shifts'!$G$1537)","v":0},null,{"$f":"'Function shifts'!O$1627","v":0},{"$f":"'Function shifts'!P$1627","v":0},{"$f":"'Function shifts'!Q$1627","v":0},{"$f":"'Function shifts'!R$1627","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOperating leases",10,"Public Enterprises","Operating leases",12535.095385539933,12587.057764912692,13202.666655600608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesBursaries: Employees",10,"Public Enterprises","Bursaries: Employees",1000.2454961832061]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1643=\"\",\"\",'Function shifts'!$F$1643)","v":0},{"$f":"IF('Function shifts'!$G$1643=\"\",\"\",'Function shifts'!$G$1643)","v":0},null,{"$f":"'Function shifts'!O$1733","v":0},{"$f":"'Function shifts'!P$1733","v":0},{"$f":"'Function shifts'!Q$1733","v":0},{"$f":"'Function shifts'!R$1733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesRental and hiring",10,"Public Enterprises","Rental and hiring",2.5441656699220059,2.7894685073067187,23.384456507424826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCatering: Departmental activities",10,"Public Enterprises","Catering: Departmental activities",314.05607221143447]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1749=\"\",\"\",'Function shifts'!$F$1749)","v":0},{"$f":"IF('Function shifts'!$G$1749=\"\",\"\",'Function shifts'!$G$1749)","v":0},null,{"$f":"'Function shifts'!O$1839","v":0},{"$f":"'Function shifts'!P$1839","v":0},{"$f":"'Function shifts'!Q$1839","v":0},{"$f":"'Function shifts'!R$1839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesProperty payments",10,"Public Enterprises","Property payments",6504.2168511007458,6541.7048166496443,6793.2354473177847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCommunication (G&S)",10,"Public Enterprises","Communication (G&S)",2886.0741819340883]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTravel and subsistence",10,"Public Enterprises","Travel and subsistence",11730.219836710439,11834.100847796892,13674.574503698832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesComputer services",10,"Public Enterprises","Computer services",5621.1494269238983]
[{"$f":"IF(LEN(F490)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+SUM(I473:I488)","v":0},{"$f":"+SUM(J473:J488)","v":0},{"$f":"+SUM(K473:K488)","v":0},{"$f":"+SUM(L473:L488)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTraining and development",10,"Public Enterprises","Training and development",1079.731603053435,1084.0061068702291,1132.6946564885498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsultants: Business and advisory services",10,"Public Enterprises","Consultants: Business and advisory services",42177.3244508731]
[{"$f":"IF(LEN(F491)>2,1,0)","v":1},null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOperating payments",10,"Public Enterprises","Operating payments",4777.5358734737811,4291.9417273737727,4645.2402427005482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesLegal services (G&S)",10,"Public Enterprises","Legal services (G&S)",10568.665951709936]
[{"$f":"IF(LEN(F492)>2,1,0)","v":1},null,null,null,null,"Current payments",null,null,{"$f":"+I493+I496+I535","v":0},{"$f":"+J493+J496+J535","v":0},{"$f":"+K493+K496+K535","v":0},{"$f":"+L493+L496+L535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesVenues and facilities",10,"Public Enterprises","Venues and facilities",1558.5202630423355,1075.0938928727699,1648.1097324373204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesContractors",10,"Public Enterprises","Contractors",1351.4691376152505]
[{"$f":"IF(SUM(COUNTIF(I493:L493,\"<>0\")-COUNTBLANK(I493:L493))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I494:I495)","v":0},{"$f":"+SUM(J494:J495)","v":0},{"$f":"+SUM(K494:K495)","v":0},{"$f":"+SUM(L494:L495)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOther machinery and equipment",10,"Public Enterprises","Other machinery and equipment",3876,4047,4229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAgency and support/outsourced services",10,"Public Enterprises","Agency and support/outsourced services",213.84081424936386]
[0,null,null,null,null,"Salaries and wages",null,null,{"$f":"'Function shifts'!O52","v":0},{"$f":"'Function shifts'!P52","v":0},{"$f":"'Function shifts'!Q52","v":0},{"$f":"'Function shifts'!R52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMunicipal bank accounts",10,"Public Enterprises","Municipal bank accounts",19,20,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesEntertainment",10,"Public Enterprises","Entertainment",252.12778302523276]
[0,null,null,null,null,"Social contributions",null,null,{"$f":"'Function shifts'!O53","v":0},{"$f":"'Function shifts'!P53","v":0},{"$f":"'Function shifts'!Q53","v":0},{"$f":"'Function shifts'!R53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesPayments for financial assets",10,"Public Enterprises","Payments for financial assets",23634486,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesFleet services (including government motor transport)",10,"Public Enterprises","Fleet services (including government motor transport)",941.39905402041325]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"'Function shifts'!O54","v":0},{"$f":"'Function shifts'!P54","v":0},{"$f":"'Function shifts'!Q54","v":0},{"$f":"'Function shifts'!R54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTransport provided: Departmental activity",10,"Public Enterprises","Transport provided: Departmental activity",65.758667331102728,68.016943119527284,72.028831779027541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumable supplies",10,"Public Enterprises","Consumable supplies",464.75407929003427]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationSalaries and wages",11,"Public Service and Administration","Salaries and wages",258769,255896,267391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumables: Stationery, printing and office supplies",10,"Public Enterprises","Consumables: Stationery, printing and office supplies",1705.0274428467933]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationSocial contributions",11,"Public Service and Administration","Social contributions",35250,34851,36413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOperating leases",10,"Public Enterprises","Operating leases",12535.095385539933]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAdministrative fees",11,"Public Service and Administration","Administrative fees",640,858,898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesRental and hiring",10,"Public Enterprises","Rental and hiring",2.5441656699220059]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAdvertising",11,"Public Service and Administration","Advertising",2295,1946,1942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesProperty payments",10,"Public Enterprises","Property payments",6504.2168511007458]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationMinor Assets",11,"Public Service and Administration","Minor Assets",338,429,433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTravel and subsistence",10,"Public Enterprises","Travel and subsistence",12054.219836710441]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationCommunication (G&S)",11,"Public Service and Administration","Communication (G&S)",7069,6437,6869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOther machinery and equipment",10,"Public Enterprises","Other machinery and equipment",3876]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationLegal services (G&S)",11,"Public Service and Administration","Legal services (G&S)",2210,2241,2354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTransport provided: Departmental activity",10,"Public Enterprises","Transport provided: Departmental activity",65.758667331102728]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationFleet services (including government motor transport)",11,"Public Service and Administration","Fleet services (including government motor transport)",2538,2154,2276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAdministrative fees",11,"Public Service and Administration","Administrative fees",832]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU515&BV515","v":"Public Service and AdministrationOperating leases"},11,"Public Service and Administration","Operating leases",51420,62865,67744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW515&CX515","v":"Public Service and AdministrationAudit costs: External"},11,"Public Service and Administration","Audit costs: External",4977]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTravel and subsistence",11,"Public Service and Administration","Travel and subsistence",10658,17627,18868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationCommunication (G&S)",11,"Public Service and Administration","Communication (G&S)",5958]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport equipment",11,"Public Service and Administration","Transport equipment",0,700,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationContractors",11,"Public Service and Administration","Contractors",2575]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationOther machinery and equipment",11,"Public Service and Administration","Other machinery and equipment",3450,3622,4312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAgency and support/outsourced services",11,"Public Service and Administration","Agency and support/outsourced services",270]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport provided: Departmental activity",11,"Public Service and Administration","Transport provided: Departmental activity",430,359,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationConsumables: Stationery, printing and office supplies",11,"Public Service and Administration","Consumables: Stationery, printing and office supplies",1673]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSocial contributions",12,"Public Service Commission","Social contributions",23203.401661822681,23273.501489871778,24317.829120713319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTravel and subsistence",11,"Public Service and Administration","Travel and subsistence",12130]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionMinor Assets",12,"Public Service Commission","Minor Assets",686.51715355789224,689.21347810203667,720.60573301680643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationVenues and facilities",11,"Public Service and Administration","Venues and facilities",2448]
[0,null,null,null,null,"Rent on land",null,null,{"$f":"'Function shifts'!O95","v":0},{"$f":"'Function shifts'!P95","v":0},{"$f":"'Function shifts'!Q95","v":0},{"$f":"'Function shifts'!R95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionCommunication (G&S)",12,"Public Service Commission","Communication (G&S)",5378.4473444564674,5431.7111797757534,5693.3541603321528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationSocial benefits",11,"Public Service and Administration","Social benefits",3603]
[{"$f":"IF(SUM(COUNTIF(I539:L539,\"<>0\")-COUNTBLANK(I539:L539))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I540+I543","v":0},{"$f":"+J540+J543","v":0},{"$f":"+K540+K543","v":0},{"$f":"+L540+L543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsultants: Business and advisory services",12,"Public Service Commission","Consultants: Business and advisory services",5613.9316102654229,5639.579854003644,5893.2621673536669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationForeign governments and international organisations",11,"Public Service and Administration","Foreign governments and international organisations",2530]
[0,null,null,null,null,"Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsumables: Stationery, printing and office supplies",12,"Public Service Commission","Consumables: Stationery, printing and office supplies",2847.4300076372924,2853.8672121387604,2972.8280284235207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdministrative fees",12,"Public Service Commission","Administrative fees",101.94011223369729]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating leases",12,"Public Service Commission","Operating leases",22447.909581883156,22552.322822146485,23561.924817743009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdvertising",12,"Public Service Commission","Advertising",395.57912282835531]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"'Function shifts'!O106","v":0},{"$f":"'Function shifts'!P106","v":0},{"$f":"'Function shifts'!Q106","v":0},{"$f":"'Function shifts'!R106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTravel and subsistence",12,"Public Service Commission","Travel and subsistence",1714.2274707538379,1724.2555639100538,1780.6872533435551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionBursaries: Employees",12,"Public Service Commission","Bursaries: Employees",1037.0497502929516]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"'Function shifts'!O110","v":0},{"$f":"'Function shifts'!P110","v":0},{"$f":"'Function shifts'!Q110","v":0},{"$f":"'Function shifts'!R110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSocial benefits",12,"Public Service Commission","Social benefits",521,523,547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsultants: Business and advisory services",12,"Public Service Commission","Consultants: Business and advisory services",4184.9316102654229]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"'Function shifts'!O113","v":0},{"$f":"'Function shifts'!P113","v":0},{"$f":"'Function shifts'!Q113","v":0},{"$f":"'Function shifts'!R113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureSocial contributions",13,"Public Works and Infrastructure","Social contributions",70958.955982992222,69803.089347130765,72953.664686836273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionFleet services (including government motor transport)",12,"Public Service Commission","Fleet services (including government motor transport)",569.34887604403252]
[0,null,null,null,null,"Social benefits",null,null,{"$f":"'Function shifts'!O118","v":0},{"$f":"'Function shifts'!P118","v":0},{"$f":"'Function shifts'!Q118","v":0},{"$f":"'Function shifts'!R118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureBursaries: Employees",13,"Public Works and Infrastructure","Bursaries: Employees",1113.4313545180341,1152.443325157346,1225.7759355949436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionProperty payments",12,"Public Service Commission","Property payments",4988.9926642647133]
[{"$f":"IF(SUM(COUNTIF(I563:L563,\"<>0\")-COUNTBLANK(I563:L563))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I564:I565)","v":0},{"$f":"+SUM(J564:J565)","v":0},{"$f":"+SUM(K564:K565)","v":0},{"$f":"+SUM(L564:L565)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureComputer services",13,"Public Works and Infrastructure","Computer services",40656.77192845261,41765.091222349343,42028.346767031355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating payments",12,"Public Service Commission","Operating payments",766.65608059551823]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I567:I568)","v":0},{"$f":"+SUM(J567:J568)","v":0},{"$f":"+SUM(K567:K568)","v":0},{"$f":"+SUM(L567:L568)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureContractors",13,"Public Works and Infrastructure","Contractors",13997.715405899637,14329.960760445434,14971.197829255318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSocial benefits",12,"Public Service Commission","Social benefits",521]
[0,null,null,null,null,"Transport equipment",null,null,{"$f":"'Function shifts'!O125","v":0},{"$f":"'Function shifts'!P125","v":0},{"$f":"'Function shifts'!Q125","v":0},{"$f":"'Function shifts'!R125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureAgency and support/outsourced services",13,"Public Works and Infrastructure","Agency and support/outsourced services",82510.046883838906,84568.39364341968,92283.751081496797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionForeign governments and international organisations",12,"Public Service Commission","Foreign governments and international organisations",90]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"'Function shifts'!O128","v":0},{"$f":"'Function shifts'!P128","v":0},{"$f":"'Function shifts'!Q128","v":0},{"$f":"'Function shifts'!R128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureConsumable supplies",13,"Public Works and Infrastructure","Consumable supplies",3646.1128385924458,2817.1964085513264,2943.6686697061014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureSocial contributions",13,"Public Works and Infrastructure","Social contributions",70958.955982992222]
[0,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"'Function shifts'!O131","v":0},{"$f":"'Function shifts'!P131","v":0},{"$f":"'Function shifts'!Q131","v":0},{"$f":"'Function shifts'!R131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureRental and hiring",13,"Public Works and Infrastructure","Rental and hiring",708.15545938078435,712.04421816225681,744.020982570054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureMinor Assets",13,"Public Works and Infrastructure","Minor Assets",5289.580559123795]
[1,null,null,null,null,null,null,null,{"$f":"+I576-I490","v":0},{"$f":"+J576-J490","v":0},{"$f":"+K576-K490","v":0},{"$f":"+L576-L490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureOperating payments",13,"Public Works and Infrastructure","Operating payments",10043.270212860727,10123.470890741226,10578.896075737443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureCommunication (G&S)",13,"Public Works and Infrastructure","Communication (G&S)",20180.200240505081]
[{"$f":"IF(LEN(F581)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureSocial benefits",13,"Public Works and Infrastructure","Social benefits",1775,1883,1967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureContractors",13,"Public Works and Infrastructure","Contractors",9853.7154058996366]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureNon-profit institutions",13,"Public Works and Infrastructure","Non-profit institutions",1048403,1052431,1099695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureFleet services (including government motor transport)",13,"Public Works and Infrastructure","Fleet services (including government motor transport)",4210.0839834222097]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSalaries and wages",14,"Statistics South Africa","Salaries and wages",1424540,1403233,1478085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureRental and hiring",13,"Public Works and Infrastructure","Rental and hiring",104.47033113861862]
[{"$f":"IF(LEN(F591)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdvertising",14,"Statistics South Africa","Advertising",6587,6183,6254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureTraining and development",13,"Public Works and Infrastructure","Training and development",4673.7498674929793]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets",14,"Statistics South Africa","Minor Assets",1402,803,5584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureOperating payments",13,"Public Works and Infrastructure","Operating payments",9676.270212860727]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCatering: Departmental activities",14,"Statistics South Africa","Catering: Departmental activities",9268,6511,8449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureMunicipal bank accounts",13,"Public Works and Infrastructure","Municipal bank accounts",778405]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsultants: Business and advisory services",14,"Statistics South Africa","Consultants: Business and advisory services",28330,13148,12486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works and InfrastructureOther transfers to households",13,"Public Works and Infrastructure","Other transfers to households",6100]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)",14,"Statistics South Africa","Fleet services (including government motor transport)",69265,57082,53606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSalaries and wages",14,"Statistics South Africa","Salaries and wages",1492525]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating leases",14,"Statistics South Africa","Operating leases",160869,165031,169703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdvertising",14,"Statistics South Africa","Advertising",7891]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTravel and subsistence",14,"Statistics South Africa","Travel and subsistence",117828,70023,87619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaBursaries: Employees",14,"Statistics South Africa","Bursaries: Employees",1821]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment",14,"Statistics South Africa","Other machinery and equipment",18516,18994,20014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsultants: Business and advisory services",14,"Statistics South Africa","Consultants: Business and advisory services",21108]
[1,{"$f":"+$G$4&F616","v":"Water and SanitationWater Resources Management"},null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,null,null,null,{"$f":"IFERROR(INDEX(($CG$186:$CG$201),MATCH($B616,$CB$186:$CB$201,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaDepartmental agencies (non-business entities)",14,"Statistics South Africa","Departmental agencies (non-business entities)",5,5,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAgency and support/outsourced services",14,"Statistics South Africa","Agency and support/outsourced services",211336]
[0,"Water and Sanitation",null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaBuildings",14,"Statistics South Africa","Buildings",294728,307718,321537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumable supplies",14,"Statistics South Africa","Consumable supplies",6176]
[0,"Water and Sanitation",null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsSocial contributions",15,"Traditional Affairs","Social contributions",8166,8642,9031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating leases",14,"Statistics South Africa","Operating leases",167640]
[0,"Water and Sanitation0",null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsMinor Assets",15,"Traditional Affairs","Minor Assets",125,111,105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTravel and subsistence",14,"Statistics South Africa","Travel and subsistence",131564]
[0,"Water and Sanitation",null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsCommunication (G&S)",15,"Traditional Affairs","Communication (G&S)",2138,2153,2209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment",14,"Statistics South Africa","Other machinery and equipment",22045]
[{"$f":"IF(LEN(F631)>2,1,0)","v":0},{"$f":"+$G$4&F631","v":"Water and Sanitation"},null,null,null,{"$f":"IF(Summary!$F$54=\"\",\"\",Summary!$F$54)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU631&BV631","v":"Traditional AffairsLegal services (G&S)"},15,"Traditional Affairs","Legal services (G&S)",4000,4077,4125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW631&CX631","v":"Statistics South AfricaNon-profit institutions"},14,"Statistics South Africa","Non-profit institutions",10]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsOperating leases",15,"Traditional Affairs","Operating leases",657,657,657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsSocial contributions",15,"Traditional Affairs","Social contributions",8166]
[1,null,null,null,null,"Current payments",null,null,null,null,null,{"$f":"+L639+L642+L681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsTraining and development",15,"Traditional Affairs","Training and development",865,890,930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsMinor Assets",15,"Traditional Affairs","Minor Assets",125]
[{"$f":"IF(SUM(COUNTIF(I640:L640,\"<>0\")-COUNTBLANK(I640:L640))<>0,1,0)","v":0},{"$f":"+$G$4&F640","v":"Water and SanitationSalaries and wages"},null,null,null,"Salaries and wages",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B640,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsVenues and facilities",15,"Traditional Affairs","Venues and facilities",1114,1040,1239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsBursaries: Employees",15,"Traditional Affairs","Bursaries: Employees",244]
[0,{"$f":"+$G$4&F643","v":"Water and SanitationAdministrative fees"},null,null,null,"Administrative fees",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B643,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsDepartmental agencies (non-business entities)",15,"Traditional Affairs","Departmental agencies (non-business entities)",46820,47000,49111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsComputer services",15,"Traditional Affairs","Computer services",273]
[0,"Water and SanitationAudit costs: External",null,null,null,"Audit costs: External",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSocial contributions",16,"Basic Education","Social contributions",63319,62117,65133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsAgency and support/outsourced services",15,"Traditional Affairs","Agency and support/outsourced services",1000]
[0,"Water and SanitationCommunication (G&S)",null,null,null,"Communication (G&S)",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationMinor Assets",16,"Basic Education","Minor Assets",2730,2701,2873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsConsumables: Stationery, printing and office supplies",15,"Traditional Affairs","Consumables: Stationery, printing and office supplies",1055]
[0,"Water and SanitationLaboratory services",null,null,null,"Laboratory services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationCommunication (G&S)",16,"Basic Education","Communication (G&S)",7310,7919,7329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsTraining and development",15,"Traditional Affairs","Training and development",565]
[0,"Water and SanitationContractors",null,null,null,"Contractors",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationLegal services (G&S)",16,"Basic Education","Legal services (G&S)",3890,4397,4982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsOther machinery and equipment",15,"Traditional Affairs","Other machinery and equipment",2000]
[0,"Water and SanitationInventory: Clothing material and accessories",null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationConsumable supplies",16,"Basic Education","Consumable supplies",1388,1495,1559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSocial contributions",16,"Basic Education","Social contributions",63932]
[0,"Water and SanitationInventory: Fuel, oil and gas",null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationRental and hiring",16,"Basic Education","Rental and hiring",2757,2806,2939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationMinor Assets",16,"Basic Education","Minor Assets",2538]
[0,"Water and SanitationInventory: Medical supplies",null,null,null,"Inventory: Medical supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTraining and development",16,"Basic Education","Training and development",8015,8066,8434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationCatering: Departmental activities",16,"Basic Education","Catering: Departmental activities",17329]
[0,"Water and SanitationInventory: Medicine",null,null,null,"Inventory: Medicine",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOperating payments",16,"Basic Education","Operating payments",13922,14271,15002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationCommunication (G&S)",16,"Basic Education","Communication (G&S)",6250]
[0,"Water and SanitationConsumable supplies",null,null,null,"Consumable supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOther machinery and equipment",16,"Basic Education","Other machinery and equipment",9657,8517,8787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationLegal services (G&S)",16,"Basic Education","Legal services (G&S)",3840]
[0,"Water and SanitationProperty payments",null,null,null,"Property payments",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationNon-profit institutions",16,"Basic Education","Non-profit institutions",124859,125656,131299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationFleet services (including government motor transport)",16,"Basic Education","Fleet services (including government motor transport)",2430]
[0,"Water and SanitationTraining and development",null,null,null,"Training and development",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Learner and teacher support material",16,"Basic Education","Inventory: Learner and teacher support material",1194612,1195497,1249186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOperating leases",16,"Basic Education","Operating leases",4414]
[0,{"$f":"+$G$4&F682","v":"Water and SanitationInterest (Incl. interest on unitary payments (PPP))"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B682,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationBuildings",16,"Basic Education","Buildings",2051047,1727869,1805466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTraining and development",16,"Basic Education","Training and development",28408]
[0,null,null,null,null,"Provinces",null,null,null,null,null,{"$f":"+SUM(L687:L688)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingAdministrative fees",17,"Higher Education and Training","Administrative fees",1737,1787,1867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSocial benefits",16,"Basic Education","Social benefits",1000]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,{"$f":"+SUM(L690:L691)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingAudit costs: External",17,"Higher Education and Training","Audit costs: External",12775,13158,13667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Materials and supplies",16,"Basic Education","Inventory: Materials and supplies",72]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,null,null,null,{"$f":"+SUM(L693:L694)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingCommunication (G&S)",17,"Higher Education and Training","Communication (G&S)",11868,12729,13262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOther transfers to households",16,"Basic Education","Other transfers to households",1328953]
[0,{"$f":"+$G$4&F693","v":"Water and SanitationSocial security funds"},null,null,null,"Social security funds",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B693,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingComputer services",17,"Higher Education and Training","Computer services",154442,140250,145972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationForeign governments and international organisations",16,"Basic Education","Foreign governments and international organisations",22793]
[0,{"$f":"+$G$4&F696","v":"Water and SanitationForeign governments and international organisations"},null,null,null,"Foreign governments and international organisations",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B696,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingContractors",17,"Higher Education and Training","Contractors",935,903,938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSoftware and other intangible assets",16,"Basic Education","Software and other intangible assets",382]
[0,{"$f":"+$G$4&F699","v":"Water and SanitationSubsidies on products and production (pc)"},null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B699,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingFleet services (including government motor transport)",17,"Higher Education and Training","Fleet services (including government motor transport)",2956,3048,3224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Farming supplies",16,"Basic Education","Inventory: Farming supplies",57]
[0,{"$f":"+$G$4&F704","v":"Water and SanitationNon-profit institutions"},null,null,null,"Non-profit institutions",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B704,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingProperty payments",17,"Higher Education and Training","Property payments",23681,24477,25561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingMinor Assets",17,"Higher Education and Training","Minor Assets",12768]
[0,{"$f":"+$G$4&F707","v":"Water and SanitationOther transfers to households"},null,null,null,"Other transfers to households",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B707,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingOperating payments",17,"Higher Education and Training","Operating payments",24251,24857,25847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingCatering: Departmental activities",17,"Higher Education and Training","Catering: Departmental activities",7999]
[0,{"$f":"+$G$4&F711","v":"Water and SanitationOther fixed structures"},null,null,null,"Other fixed structures",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B711,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU711&BV711","v":"Higher Education and TrainingSoftware and other intangible assets"},17,"Higher Education and Training","Software and other intangible assets",6419,6960,7258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW711&CX711","v":"Higher Education and TrainingLegal services (G&S)"},17,"Higher Education and Training","Legal services (G&S)",6751]
[0,"Water and SanitationOther machinery and equipment",null,null,null,"Other machinery and equipment",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$287),MATCH($B714,$CK$186:$CK$287,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingNon-profit institutions",17,"Higher Education and Training","Non-profit institutions",275464,279033,291236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingEntertainment",17,"Higher Education and Training","Entertainment",135]
[0,"Water and SanitationBiological assets",null,null,null,"Biological assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Clothing material and accessories",17,"Higher Education and Training","Inventory: Clothing material and accessories",4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingConsumables: Stationery, printing and office supplies",17,"Higher Education and Training","Consumables: Stationery, printing and office supplies",39493]
[{"$f":"IF(LEN(F720)>2,1,0)","v":1},"Water and SanitationPayments for financial assets",null,null,null,"Payments for financial assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthSocial contributions",18,"Health","Social contributions",131743,119227,124772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingProperty payments",17,"Higher Education and Training","Property payments",23479]
[{"$f":"IF(LEN(F722)>2,1,0)","v":1},null,null,null,null,"Total",null,null,null,null,null,{"$f":"+L638+L684+L708+L720","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAdvertising",18,"Health","Advertising",35506,37172,39240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingTraining and development",17,"Higher Education and Training","Training and development",50028]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthCatering: Departmental activities",18,"Health","Catering: Departmental activities",6283,6453,6383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingSocial benefits",17,"Higher Education and Training","Social benefits",16081]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthConsultants: Business and advisory services",18,"Health","Consultants: Business and advisory services",300130,300696,277370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Materials and supplies",17,"Higher Education and Training","Inventory: Materials and supplies",4454]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAgency and support/outsourced services",18,"Health","Agency and support/outsourced services",89106,98222,101391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingDepartmental agencies (non-business entities)",17,"Higher Education and Training","Departmental agencies (non-business entities)",67462570]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthConsumables: Stationery, printing and office supplies",18,"Health","Consumables: Stationery, printing and office supplies",24079,24352,25410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthSalaries and wages",18,"Health","Salaries and wages",655555]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthOperating leases",18,"Health","Operating leases",127191,130122,139858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthSocial contributions",18,"Health","Social contributions",131743]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTraining and development",18,"Health","Training and development",7056,7843,8125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAudit costs: External",18,"Health","Audit costs: External",55673]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthOther machinery and equipment",18,"Health","Other machinery and equipment",345523,334730,349826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthCommunication (G&S)",18,"Health","Communication (G&S)",24777]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthNon-profit institutions",18,"Health","Non-profit institutions",189000,189786,198309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthLegal services (G&S)",18,"Health","Legal services (G&S)",12025]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthProvincial Revenue Funds",18,"Health","Provincial Revenue Funds",56251536,54183365,56170791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthFleet services (including government motor transport)",18,"Health","Fleet services (including government motor transport)",49504]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthLaboratory services",18,"Health","Laboratory services",372,395,412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthOperating leases",18,"Health","Operating leases",127191]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentSalaries and wages",19,"Social Development","Salaries and wages",446773.23089524207,438515.3960356692,458208.56263960857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTravel and subsistence",18,"Health","Travel and subsistence",133872]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,null,{"$f":"+Summary!$X$32","v":68064},{"$f":"+Summary!$AG$32","v":66589},{"$f":"+Summary!$AP$32","v":69522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentAudit costs: External",19,"Social Development","Audit costs: External",17689.914593918387,17758.49551194764,18556.537998527307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthBuildings",18,"Health","Buildings",1083497]
[0,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":""},null,null,null,{"$f":"+Summary!$X$35","v":0},{"$f":"+Summary!$AG$35","v":0},{"$f":"+Summary!$AP$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentCommunication (G&S)",19,"Social Development","Communication (G&S)",11174.594880573375,11217.037559285825,11720.83324906541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Fuel, oil and gas",18,"Health","Inventory: Fuel, oil and gas",714]
[0,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":""},null,null,null,{"$f":"+Summary!$X$36","v":0},{"$f":"+Summary!$AG$36","v":0},{"$f":"+Summary!$AP$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentComputer services",19,"Social Development","Computer services",44154.250362433857,44324.726988456612,46317.267811243495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Other supplies",18,"Health","Inventory: Other supplies",1996]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$X$39","v":0},{"$f":"+Summary!$AG$39","v":0},{"$f":"+Summary!$AP$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentContractors",19,"Social Development","Contractors",8490.0527226292998,8522.5754637049595,8905.4941218157783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Clothing material and accessories",18,"Health","Inventory: Clothing material and accessories",2065]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$X$49","v":0},{"$f":"+Summary!$AG$49","v":0},{"$f":"+Summary!$AP$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentFleet services (including government motor transport)",19,"Social Development","Fleet services (including government motor transport)",7056.9180528671232,7084.1203590255554,7402.4541073796954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthLaboratory services",18,"Health","Laboratory services",372]
[0,null,null,null,null,{"$f":"IF(Summary!$F$53=\"\",\"\",Summary!$F$53)","v":""},null,null,null,{"$f":"+Summary!$X$53","v":0},{"$f":"+Summary!$AG$53","v":0},{"$f":"+Summary!$AP$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentRental and hiring",19,"Social Development","Rental and hiring",2594.8089269025304,2604.5817694890006,2721.4518296210886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentSocial contributions",19,"Social Development","Social contributions",60520.769104757972]
[0,null,null,null,null,{"$f":"IF(Summary!$F$56=\"\",\"\",Summary!$F$56)","v":""},null,null,null,{"$f":"+Summary!$X$56","v":0},{"$f":"+Summary!$AG$56","v":0},{"$f":"+Summary!$AP$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentTraining and development",19,"Social Development","Training and development",8495.7278000891383,8528.1814225165526,8911.0802119589171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentMinor Assets",19,"Social Development","Minor Assets",3114.4693047616638]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentSoftware and other intangible assets",19,"Social Development","Software and other intangible assets",679,709,741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentCommunication (G&S)",19,"Social Development","Communication (G&S)",11174.594880573375]
[{"$f":"IF(SUM(COUNTIF(I787:L787,\"<>0\")-COUNTBLANK(I787:L787))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$X$67","v":0},{"$f":"+Summary!$AG$67","v":0},{"$f":"+Summary!$AP$67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentNon-profit institutions",19,"Social Development","Non-profit institutions",43965,45479,47523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentContractors",19,"Social Development","Contractors",8490.0527226292998]
[1,null,null,null,null,"Advertising",null,null,null,{"$f":"+Summary!$X$70","v":-2121},{"$f":"+Summary!$AG$70","v":-3137},{"$f":"+Summary!$AP$70","v":-421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Materials and supplies",19,"Social Development","Inventory: Materials and supplies",153.64750229353203,154.24124710170557,161.17585545361447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentFleet services (including government motor transport)",19,"Social Development","Fleet services (including government motor transport)",7056.9180528671232]
[1,null,null,null,null,"Minor Assets",null,null,null,{"$f":"+Summary!$X$71","v":-2365},{"$f":"+Summary!$AG$71","v":-2976},{"$f":"+Summary!$AP$71","v":326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInfrastructure and planning services",19,"Social Development","Infrastructure and planning services",2812.8988215912714,2823.5727193886833,2950.3524850640588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentConsumable supplies",19,"Social Development","Consumable supplies",275.26143023552208]
[1,null,null,null,null,"Catering: Departmental activities",null,null,null,{"$f":"+Summary!$X$74","v":487},{"$f":"+Summary!$AG$74","v":-227},{"$f":"+Summary!$AP$74","v":79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesSocial contributions",20,"Women, Youth and Persons with Disabilities","Social contributions",12687,12704,13275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentRental and hiring",19,"Social Development","Rental and hiring",2594.8089269025304]
[1,null,null,null,null,"Legal services (G&S)",null,null,null,{"$f":"+Summary!$X$80","v":-187},{"$f":"+Summary!$AG$80","v":-197},{"$f":"+Summary!$AP$80","v":-207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesCatering: Departmental activities",20,"Women, Youth and Persons with Disabilities","Catering: Departmental activities",2607,2617,2735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentOther machinery and equipment",19,"Social Development","Other machinery and equipment",12502]
[1,null,null,null,null,"Contractors",null,null,null,{"$f":"+Summary!$X$82","v":-6548},{"$f":"+Summary!$AG$82","v":-5456},{"$f":"+Summary!$AP$82","v":-3507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesComputer services",20,"Women, Youth and Persons with Disabilities","Computer services",3083,3177,3321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentTransport provided: Departmental activity",19,"Social Development","Transport provided: Departmental activity",534.17613520859152]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$X$85","v":-6792},{"$f":"+Summary!$AG$85","v":-6916},{"$f":"+Summary!$AP$85","v":-2494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesContractors",20,"Women, Youth and Persons with Disabilities","Contractors",1094,1098,1146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Materials and supplies",19,"Social Development","Inventory: Materials and supplies",153.64750229353203]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,{"$f":"+Summary!$X$89","v":0},{"$f":"+Summary!$AG$89","v":0},{"$f":"+Summary!$AP$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesConsumables: Stationery, printing and office supplies",20,"Women, Youth and Persons with Disabilities","Consumables: Stationery, printing and office supplies",2196,2212,2313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInfrastructure and planning services",19,"Social Development","Infrastructure and planning services",2812.8988215912714]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$X$92","v":26},{"$f":"+Summary!$AG$92","v":27},{"$f":"+Summary!$AP$92","v":-39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesProperty payments",20,"Women, Youth and Persons with Disabilities","Property payments",19133,19207,20070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesSalaries and wages",20,"Women, Youth and Persons with Disabilities","Salaries and wages",103387]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,{"$f":"+Summary!$X$95","v":0},{"$f":"+Summary!$AG$95","v":0},{"$f":"+Summary!$AP$95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesOperating payments",20,"Women, Youth and Persons with Disabilities","Operating payments",4465,4478,4682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesAdvertising",20,"Women, Youth and Persons with Disabilities","Advertising",1003]
[1,null,null,null,null,"Inventory: Other supplies",null,null,null,{"$f":"+Summary!$X$96","v":-3275},{"$f":"+Summary!$AG$96","v":-1914},{"$f":"+Summary!$AP$96","v":-2016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesVenues and facilities",20,"Women, Youth and Persons with Disabilities","Venues and facilities",5721,5908,6177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesMinor Assets",20,"Women, Youth and Persons with Disabilities","Minor Assets",293]
[1,null,null,null,null,"Property payments",null,null,null,{"$f":"+Summary!$X$101","v":-1537},{"$f":"+Summary!$AG$101","v":-53},{"$f":"+Summary!$AP$101","v":1590},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesDepartmental agencies (non-business entities)",20,"Women, Youth and Persons with Disabilities","Departmental agencies (non-business entities)",781987,827254,603178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesComputer services",20,"Women, Youth and Persons with Disabilities","Computer services",3083]
[1,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$X$103","v":8266},{"$f":"+Summary!$AG$103","v":3895},{"$f":"+Summary!$AP$103","v":16339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceSalaries and wages",21,"Civilian Secretariat for the Police Service","Salaries and wages",94091,92307.349384412169,96446.98346642869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesLegal services (G&S)",20,"Women, Youth and Persons with Disabilities","Legal services (G&S)",308]
[{"$f":"IF(SUM(COUNTIF(I827:L827,\"<>0\")-COUNTBLANK(I827:L827))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,null,{"$f":"+SUM(J828:J829)","v":0},{"$f":"+SUM(K828:K829)","v":0},{"$f":"+SUM(L828:L829)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceMinor Assets",21,"Civilian Secretariat for the Police Service","Minor Assets",575,581.47104687940305,607.18712252747446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesConsumable supplies",20,"Women, Youth and Persons with Disabilities","Consumable supplies",673]
[{"$f":"IF(LEN(F830)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J831+J838+J841+J842+J843+J850+J851","v":162},{"$f":"+K831+K838+K841+K842+K843+K850+K851","v":520},{"$f":"+L831+L838+L841+L842+L843+L850+L851","v":325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceCatering: Departmental activities",21,"Civilian Secretariat for the Police Service","Catering: Departmental activities",886,909.51649812931953,950.47059648522031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesRental and hiring",20,"Women, Youth and Persons with Disabilities","Rental and hiring",847]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,{"$f":"+Summary!$X$114","v":0},{"$f":"+Summary!$AG$114","v":0},{"$f":"+Summary!$AP$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceLegal services (G&S)",21,"Civilian Secretariat for the Police Service","Legal services (G&S)",240,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesOperating payments",20,"Women, Youth and Persons with Disabilities","Operating payments",4840]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$X$117","v":0},{"$f":"+Summary!$AG$117","v":0},{"$f":"+Summary!$AP$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceFleet services (including government motor transport)",21,"Civilian Secretariat for the Police Service","Fleet services (including government motor transport)",205,156.37224489795915,163.15999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesMunicipal bank accounts",20,"Women, Youth and Persons with Disabilities","Municipal bank accounts",17]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,null,{"$f":"+SUM(J839:J840)","v":0},{"$f":"+SUM(K839:K840)","v":0},{"$f":"+SUM(L839:L840)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceConsumable supplies",21,"Civilian Secretariat for the Police Service","Consumable supplies",448,457.49522864388626,478.22181007539803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesSocial benefits",20,"Women, Youth and Persons with Disabilities","Social benefits",205]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,{"$f":"+Summary!$X$122","v":0},{"$f":"+Summary!$AG$122","v":0},{"$f":"+Summary!$AP$122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceTraining and development",21,"Civilian Secretariat for the Police Service","Training and development",627,1280.4773034173156,644.5338591512608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women, Youth and Persons with DisabilitiesSoftware and other intangible assets",20,"Women, Youth and Persons with Disabilities","Software and other intangible assets",1515]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,{"$f":"+Summary!$X$125","v":0},{"$f":"+Summary!$AG$125","v":0},{"$f":"+Summary!$AP$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceOther machinery and equipment",21,"Civilian Secretariat for the Police Service","Other machinery and equipment",5022,4958,5181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceAdministrative fees",21,"Civilian Secretariat for the Police Service","Administrative fees",176]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,null,{"$f":"+Summary!$X$129","v":0},{"$f":"+Summary!$AG$129","v":0},{"$f":"+Summary!$AP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSalaries and wages",22,"Correctional Services","Salaries and wages",14970924.483652236,14093202.305768857,14723647.132739505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceBursaries: Employees",21,"Civilian Secretariat for the Police Service","Bursaries: Employees",676]
[1,null,null,null,null,"Social benefits",null,null,null,{"$f":"+Summary!$X$132","v":-351},{"$f":"+Summary!$AG$132","v":-153},{"$f":"+Summary!$AP$132","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesAdvertising",22,"Correctional Services","Advertising",12926.31542425851,14267.354104056212,14896.290813943941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceComputer services",21,"Civilian Secretariat for the Police Service","Computer services",5102]
[{"$f":"IF(SUM(COUNTIF(I855:L855,\"<>0\")-COUNTBLANK(I855:L855))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J856:J857)","v":-4363},{"$f":"+SUM(K856:K857)","v":0},{"$f":"+SUM(L856:L857)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBursaries: Employees",22,"Correctional Services","Bursaries: Employees",5846.7234065771681,6103.9205794711279,6377.9445169410228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceContractors",21,"Civilian Secretariat for the Police Service","Contractors",642]
[1,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$X$139","v":-8950},{"$f":"+Summary!$AG$139","v":-4634},{"$f":"+Summary!$AP$139","v":-3935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesConsultants: Business and advisory services",22,"Correctional Services","Consultants: Business and advisory services",37461.711864794997,41579.565802466706,27449.945461990497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceConsumables: Stationery, printing and office supplies",21,"Civilian Secretariat for the Police Service","Consumables: Stationery, printing and office supplies",1511]
[0,null,null,null,null,"Biological assets",null,null,null,{"$f":"+Summary!$X$143","v":0},{"$f":"+Summary!$AG$143","v":0},{"$f":"+Summary!$AP$143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesEntertainment",22,"Correctional Services","Entertainment",592.05372420377955,617.91418676489627,645.84139472506524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceOperating payments",21,"Civilian Secretariat for the Police Service","Operating payments",464]
[{"$f":"IF(LEN(F866)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,null,{"$f":"+Summary!$X$146","v":0},{"$f":"+Summary!$AG$146","v":0},{"$f":"+Summary!$AP$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesConsumables: Stationery, printing and office supplies",22,"Correctional Services","Consumables: Stationery, printing and office supplies",69394.221704109994,73425.182784358083,76692.807136149393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceMunicipal bank accounts",21,"Civilian Secretariat for the Police Service","Municipal bank accounts",19]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesOperating leases",22,"Correctional Services","Operating leases",779280.73414799862,813452.71672447433,849869.84457423305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat for the Police ServiceSocial benefits",21,"Civilian Secretariat for the Police Service","Social benefits",240]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTravel and subsistence",22,"Correctional Services","Travel and subsistence",117938.95993073098,121624.99259714856,126684.74986062794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSalaries and wages",22,"Correctional Services","Salaries and wages",14970924.483652236]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTransport equipment",22,"Correctional Services","Transport equipment",111791,110141,115136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesMinor Assets",22,"Correctional Services","Minor Assets",57018.79384789407]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSocial benefits",22,"Correctional Services","Social benefits",670094,670771,700894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesCatering: Departmental activities",22,"Correctional Services","Catering: Departmental activities",17417.928573801219]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Food and food supplies",22,"Correctional Services","Inventory: Food and food supplies",933436.39986469934,976335.78314488626,1018230.3392940752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesConsultants: Business and advisory services",22,"Correctional Services","Consultants: Business and advisory services",35046.711864794997]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Learner and teacher support material",22,"Correctional Services","Inventory: Learner and teacher support material",8232.5340694474235,8578.8898038848092,8937.8255846890279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesFleet services (including government motor transport)",22,"Correctional Services","Fleet services (including government motor transport)",310579.91501991986]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Clothing material and accessories",22,"Correctional Services","Inventory: Clothing material and accessories",157665.82975258562,166095.51672853349,173592.89019382995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesOperating leases",22,"Correctional Services","Operating leases",837872.73414799862]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Farming supplies",22,"Correctional Services","Inventory: Farming supplies",254705.22002767626,268905.89907272015,281531.62200074724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTravel and subsistence",22,"Correctional Services","Travel and subsistence",158684.95993073095]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Medicine",22,"Correctional Services","Inventory: Medicine",74803.901603849852,82124.96425578167,85828.445087456843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTraining and development",22,"Correctional Services","Training and development",16406.253481841988]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceSocial contributions",23,"Defence","Social contributions",3323368.4036831069,3352323.2486685435,3362045.1895673452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTransport equipment",22,"Correctional Services","Transport equipment",38520]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceCommunication (G&S)",23,"Defence","Communication (G&S)",86158.828188307976,86483.301637060184,92745.715591797605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Food and food supplies",22,"Correctional Services","Inventory: Food and food supplies",933406.39986469934]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceConsultants: Business and advisory services",23,"Defence","Consultants: Business and advisory services",73661.612680020655,67672.862638238177,70111.196943425806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Materials and supplies",22,"Correctional Services","Inventory: Materials and supplies",77034.067143156441]
[1,null,null,null,null,"Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceAgency and support/outsourced services",23,"Defence","Agency and support/outsourced services",650321.84205945441,675357.8135142409,726109.87157468067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesOther transfers to households",22,"Correctional Services","Other transfers to households",34497]
[0,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":""},null,null,null,{"$f":"+Summary!$Z$34","v":0},{"$f":"+Summary!$AI$34","v":0},{"$f":"+Summary!$AR$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceConsumables: Stationery, printing and office supplies",23,"Defence","Consumables: Stationery, printing and office supplies",76184.430030544827,76219.070738052484,79295.387528747044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Medical supplies",22,"Correctional Services","Inventory: Medical supplies",9611.5126116294814]
[0,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":""},null,null,null,{"$f":"+Summary!$Z$37","v":0},{"$f":"+Summary!$AI$37","v":0},{"$f":"+Summary!$AR$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceProperty payments",23,"Defence","Property payments",1832992.2118005618,1789854.695120089,1888144.5367564086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Medicine",22,"Correctional Services","Inventory: Medicine",74753.901603849852]
[0,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,null,{"$f":"+Summary!$Z$38","v":0},{"$f":"+Summary!$AI$38","v":0},{"$f":"+Summary!$AR$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceTravel and subsistence",23,"Defence","Travel and subsistence",957307.03468585864,850536.92842904408,857983.68684420595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBiological assets",22,"Correctional Services","Biological assets",3034]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$Z$49","v":0},{"$f":"+Summary!$AI$49","v":0},{"$f":"+Summary!$AR$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceTransport equipment",23,"Defence","Transport equipment",24266,50572,55057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceAdvertising",23,"Defence","Advertising",81208.41864388586]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,{"$f":"+Summary!$Z$52","v":0},{"$f":"+Summary!$AI$52","v":0},{"$f":"+Summary!$AR$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceMunicipal bank accounts",23,"Defence","Municipal bank accounts",190,199,226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceCatering: Departmental activities",23,"Defence","Catering: Departmental activities",57574.427494550189]
[0,null,null,null,null,{"$f":"IF(Summary!$F$56=\"\",\"\",Summary!$F$56)","v":""},null,null,null,{"$f":"+Summary!$Z$56","v":0},{"$f":"+Summary!$AI$56","v":0},{"$f":"+Summary!$AR$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceNon-profit institutions",23,"Defence","Non-profit institutions",10449,10802,11337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceLegal services (G&S)",23,"Defence","Legal services (G&S)",41659.316496105086]
[1,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J907:J922)","v":0},{"$f":"SUM(K907:K922)","v":0},{"$f":"SUM(L907:L922)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceInventory: Fuel, oil and gas",23,"Defence","Inventory: Fuel, oil and gas",795963.38191466895,1201728.7803265883,1074949.1486378601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceEntertainment",23,"Defence","Entertainment",4181.2446537115529]
[{"$f":"IF(SUM(COUNTIF(I931:L931,\"<>0\")-COUNTBLANK(I931:L931))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,null,{"$f":"+SUM(J932:J933)","v":0},{"$f":"+SUM(K932:K933)","v":0},{"$f":"+SUM(L932:L933)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceInfrastructure and planning services",23,"Defence","Infrastructure and planning services",6483.7805255008225,5489.8333931634861,3802.3361376201483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceConsumables: Stationery, printing and office supplies",23,"Defence","Consumables: Stationery, printing and office supplies",76184.430030544827]
[0,null,null,null,null,"Administrative fees",null,null,null,{"$f":"+Summary!$Z$69","v":0},{"$f":"+Summary!$AI$69","v":0},{"$f":"+Summary!$AR$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceInventory: Farming supplies",23,"Defence","Inventory: Farming supplies",2320.0648319813831,4597.5505146227833,2668.8926398344679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceTravel and subsistence",23,"Defence","Travel and subsistence",999250.03468585864]
[0,null,null,null,null,"Audit costs: External",null,null,null,{"$f":"+Summary!$Z$72","v":0},{"$f":"+Summary!$AI$72","v":0},{"$f":"+Summary!$AR$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceSpecialised military assets",23,"Defence","Specialised military assets",1096,1123,1310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceVenues and facilities",23,"Defence","Venues and facilities",17795.422967664443]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,{"$f":"+Summary!$Z$73","v":0},{"$f":"+Summary!$AI$73","v":0},{"$f":"+Summary!$AR$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceSubsidies on products and production (pc)",23,"Defence","Subsidies on products and production (pc)",1481079,1490595,1557537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceTransport equipment",23,"Defence","Transport equipment",24266]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,{"$f":"+Summary!$Z$77","v":0},{"$f":"+Summary!$AI$77","v":0},{"$f":"+Summary!$AR$77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Advertising",24,"Independent Police Investigative Directorate ","Advertising",1149,1164,1206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceBuildings",23,"Defence","Buildings",428653]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,{"$f":"+Summary!$Z$80","v":0},{"$f":"+Summary!$AI$80","v":0},{"$f":"+Summary!$AR$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Bursaries: Employees",24,"Independent Police Investigative Directorate ","Bursaries: Employees",272,288,272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceInventory: Fuel, oil and gas",23,"Defence","Inventory: Fuel, oil and gas",857639.38191466895]
[0,null,null,null,null,"Entertainment",null,null,null,{"$f":"+Summary!$Z$84","v":0},{"$f":"+Summary!$AI$84","v":0},{"$f":"+Summary!$AR$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Consultants: Business and advisory services",24,"Independent Police Investigative Directorate ","Consultants: Business and advisory services",566,578,570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceDepartmental agencies (non-business entities)",23,"Defence","Departmental agencies (non-business entities)",2793509]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,{"$f":"+Summary!$Z$87","v":0},{"$f":"+Summary!$AI$87","v":0},{"$f":"+Summary!$AR$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Agency and support/outsourced services",24,"Independent Police Investigative Directorate ","Agency and support/outsourced services",140,140,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceSoftware and other intangible assets",23,"Defence","Software and other intangible assets",4050]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,{"$f":"+Summary!$Z$91","v":0},{"$f":"+Summary!$AI$91","v":0},{"$f":"+Summary!$AR$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Operating leases",24,"Independent Police Investigative Directorate ","Operating leases",26873,27049,28362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceInventory: Medicine",23,"Defence","Inventory: Medicine",249735.19998942735]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,{"$f":"+Summary!$Z$94","v":0},{"$f":"+Summary!$AI$94","v":0},{"$f":"+Summary!$AR$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Training and development",24,"Independent Police Investigative Directorate ","Training and development",2142,2244,2360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DefenceSpecialised military assets",23,"Defence","Specialised military assets",1096]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,{"$f":"+Summary!$Z$98","v":0},{"$f":"+Summary!$AI$98","v":0},{"$f":"+Summary!$AR$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Municipal bank accounts",24,"Independent Police Investigative Directorate ","Municipal bank accounts",105,110,114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAdministrative fees",24,"Independent Police Investigative Directorate","Administrative fees",1385]
[0,null,null,null,null,"Operating leases",null,null,null,{"$f":"+Summary!$Z$99","v":0},{"$f":"+Summary!$AI$99","v":0},{"$f":"+Summary!$AR$99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate Departmental agencies (non-business entities)",24,"Independent Police Investigative Directorate ","Departmental agencies (non-business entities)",721,721,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAdvertising",24,"Independent Police Investigative Directorate","Advertising",1092]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,{"$f":"+Summary!$Z$102","v":0},{"$f":"+Summary!$AI$102","v":0},{"$f":"+Summary!$AR$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentSocial contributions",25,"Justice and Constitutional Development","Social contributions",1519446,1479800,1553564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateBursaries: Employees",24,"Independent Police Investigative Directorate","Bursaries: Employees",272]
[0,null,null,null,null,"Operating payments",null,null,null,{"$f":"+Summary!$Z$105","v":0},{"$f":"+Summary!$AI$105","v":0},{"$f":"+Summary!$AR$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentMinor Assets",25,"Justice and Constitutional Development","Minor Assets",52392,52262,53708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateComputer services",24,"Independent Police Investigative Directorate","Computer services",12684]
[0,null,null,null,null,"Rent on land",null,null,null,{"$f":"+Summary!$Z$109","v":0},{"$f":"+Summary!$AI$109","v":0},{"$f":"+Summary!$AR$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU975&BV975","v":"Justice and Constitutional DevelopmentCommunication (G&S)"},25,"Justice and Constitutional Development","Communication (G&S)",150717,154534,160803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW975&CX975","v":"Independent Police Investigative DirectorateAgency and support/outsourced services"},24,"Independent Police Investigative Directorate","Agency and support/outsourced services",140]
[{"$f":"IF(SUM(COUNTIF(I977:L977,\"<>0\")-COUNTBLANK(I977:L977))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,null,{"$f":"+J978+J981","v":0},{"$f":"+K978+K981","v":0},{"$f":"+L978+L981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsultants: Business and advisory services",25,"Justice and Constitutional Development","Consultants: Business and advisory services",82195,83481,86971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateConsumable supplies",24,"Independent Police Investigative Directorate","Consumable supplies",1358]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$Z$117","v":0},{"$f":"+Summary!$AI$117","v":0},{"$f":"+Summary!$AR$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsumable supplies",25,"Justice and Constitutional Development","Consumable supplies",32828,29688,28562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateOperating payments",24,"Independent Police Investigative Directorate","Operating payments",2304]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,{"$f":"+Summary!$Z$120","v":0},{"$f":"+Summary!$AI$120","v":0},{"$f":"+Summary!$AR$120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentRental and hiring",25,"Justice and Constitutional Development","Rental and hiring",2681,1886,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateMunicipal bank accounts",24,"Independent Police Investigative Directorate","Municipal bank accounts",105]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,null,{"$f":"+J990+J993","v":0},{"$f":"+K990+K993","v":0},{"$f":"+L990+L993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentTraining and development",25,"Justice and Constitutional Development","Training and development",36852,31641,32400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateDepartmental agencies (non-business entities)",24,"Independent Police Investigative Directorate","Departmental agencies (non-business entities)",721]
[0,null,null,null,null,"Public corporations",null,null,null,{"$f":"+SUM(J991:J992)","v":0},{"$f":"+SUM(K991:K992)","v":0},{"$f":"+SUM(L991:L992)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOperating payments",25,"Justice and Constitutional Development","Operating payments",210840,202270,212421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateInventory: Clothing material and accessories",24,"Independent Police Investigative Directorate","Inventory: Clothing material and accessories",10]
[0,null,null,null,null,"Private enterprises",null,null,null,{"$f":"+SUM(J994:J995)","v":0},{"$f":"+SUM(K994:K995)","v":0},{"$f":"+SUM(L994:L995)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOther machinery and equipment",25,"Justice and Constitutional Development","Other machinery and equipment",161932,157181,160905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentAdministrative fees",25,"Justice and Constitutional Development","Administrative fees",32756]
[0,null,null,null,null,"Non-profit institutions",null,null,null,{"$f":"+Summary!$Z$130","v":0},{"$f":"+Summary!$AI130","v":0},{"$f":"+Summary!$AR130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOther transfers to households",25,"Justice and Constitutional Development","Other transfers to households",4783,4994,5218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentAudit costs: External",25,"Justice and Constitutional Development","Audit costs: External",42999]
[{"$f":"IF(SUM(COUNTIF(I1002:L1002,\"<>0\")-COUNTBLANK(I1002:L1002))<>0,1,0)","v":0},null,null,null,null,"Buildings",null,null,null,{"$f":"+Summary!$Z$136","v":0},{"$f":"+Summary!$AI$136","v":0},{"$f":"+Summary!$AR$136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentLaboratory services",25,"Justice and Constitutional Development","Laboratory services",2225,2205,2343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentLegal services (G&S)",25,"Justice and Constitutional Development","Legal services (G&S)",123001]
[0,null,null,null,null,"Machinery and equipment",null,null,null,{"$f":"+SUM(J1005:J1006)","v":0},{"$f":"+SUM(K1005:K1006)","v":0},{"$f":"+SUM(L1005:L1006)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransSocial contributions",26,"Military Veterans","Social contributions",19548,19695,20578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentAgency and support/outsourced services",25,"Justice and Constitutional Development","Agency and support/outsourced services",213562]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$Z$142","v":0},{"$f":"+Summary!$AI$142","v":0},{"$f":"+Summary!$AR$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransAudit costs: External",26,"Military Veterans","Audit costs: External",6324,6353,6639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsumables: Stationery, printing and office supplies",25,"Justice and Constitutional Development","Consumables: Stationery, printing and office supplies",246225]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,{"$f":"+Summary!$Z$145","v":0},{"$f":"+Summary!$AI$145","v":0},{"$f":"+Summary!$AR$145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransCommunication (G&S)",26,"Military Veterans","Communication (G&S)",12509,12520,13013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentProperty payments",25,"Justice and Constitutional Development","Property payments",1407039]
[{"$f":"IF(LEN(F1014)>2,1,0)","v":1},null,null,null,null,"Total",null,null,null,{"$f":"+J930+J976+J1000+J1012","v":0},{"$f":"+K930+K976+K1000+K1012","v":0},{"$f":"+L930+L976+L1000+L1012","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransLegal services (G&S)",26,"Military Veterans","Legal services (G&S)",5261,5266,5473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOperating payments",25,"Justice and Constitutional Development","Operating payments",255449]
[1,null,null,null,null,null,null,null,null,{"$f":"+J928-J1014","v":0},{"$f":"+K928-K1014","v":0},{"$f":"+L928-L1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransContractors",26,"Military Veterans","Contractors",105151,104058,108408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentVenues and facilities",25,"Justice and Constitutional Development","Venues and facilities",11794]
[{"$f":"IF(LEN(F1019)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransConsumable supplies",26,"Military Veterans","Consumable supplies",7287,7163,7473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentSocial benefits",25,"Justice and Constitutional Development","Social benefits",101036]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransProperty payments",26,"Military Veterans","Property payments",8666,8729,8941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentForeign governments and international organisations",25,"Justice and Constitutional Development","Foreign governments and international organisations",20655]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOperating payments",26,"Military Veterans","Operating payments",225,225,236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOther fixed structures",25,"Justice and Constitutional Development","Other fixed structures",2799]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransSoftware and other intangible assets",26,"Military Veterans","Software and other intangible assets",10947,13381,14503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransSalaries and wages",26,"Military Veterans","Salaries and wages",116714]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransForeign governments and international organisations",26,"Military Veterans","Foreign governments and international organisations",600,600,600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransMinor Assets",26,"Military Veterans","Minor Assets",1846]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeAdministrative fees",27,"Office of the Chief Justice","Administrative fees",4593.6439929643566,4758.3254004802102,4971.0118126565012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransCatering: Departmental activities",26,"Military Veterans","Catering: Departmental activities",2493]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeBursaries: Employees",27,"Office of the Chief Justice","Bursaries: Employees",1866.2870729848614,1948.3640452341124,2034.0966004422467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransLegal services (G&S)",26,"Military Veterans","Legal services (G&S)",5261]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeCatering: Departmental activities",27,"Office of the Chief Justice","Catering: Departmental activities",5908.6844989973479,6275.8836820998113,6589.4555804398397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransContractors",26,"Military Veterans","Contractors",101993]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeConsultants: Business and advisory services",27,"Office of the Chief Justice","Consultants: Business and advisory services",14180.421696960368,11948.434947873291,12554.468357802305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransFleet services (including government motor transport)",26,"Military Veterans","Fleet services (including government motor transport)",7718]
[1,null,null,null,8,{"$f":"INDEX($F$12:$F$21,E1048,1)","v":"Budget increases"},null,null,{"$f":"+$I$7","v":"2022/23"},{"$f":"$J$7","v":"2023/24"},{"$f":"+$K$7","v":"2024/25"},{"$f":"+$L$7","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeEntertainment",27,"Office of the Chief Justice","Entertainment",337.92560022662201,354.78135019353283,367.67785389234473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransProperty payments",26,"Military Veterans","Property payments",6166]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeConsumables: Stationery, printing and office supplies",27,"Office of the Chief Justice","Consumables: Stationery, printing and office supplies",15065.528799212227,14318.987047864506,15008.409039957751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOperating payments",26,"Military Veterans","Operating payments",149]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,null,{"$f":"+Summary!$AA$32","v":164468},{"$f":"+Summary!$AJ$32","v":614703},{"$f":"+Summary!$AS$32","v":3614921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeProperty payments",27,"Office of the Chief Justice","Property payments",4246.7957893540479,4364.0474902906517,4540.5352235969394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransSocial benefits",26,"Military Veterans","Social benefits",48113]
[0,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":""},null,null,null,{"$f":"+Summary!$AA$36","v":0},{"$f":"+Summary!$AJ$36","v":0},{"$f":"+Summary!$AS$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeVenues and facilities",27,"Office of the Chief Justice","Venues and facilities",5488.4719905342054,7129.1569447324173,7544.5629972694769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransForeign governments and international organisations",26,"Military Veterans","Foreign governments and international organisations",600]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$AA$39","v":0},{"$f":"+Summary!$AJ$39","v":0},{"$f":"+Summary!$AS$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeMunicipal bank accounts",27,"Office of the Chief Justice","Municipal bank accounts",40,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeSalaries and wages",27,"Office of the Chief Justice","Salaries and wages",1751090.5253126523]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,{"$f":"+Summary!$AA$50","v":0},{"$f":"+Summary!$AJ$50","v":0},{"$f":"+Summary!$AS$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceSalaries and wages",28,"Police","Salaries and wages",62121266,60019508,63656392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeMinor Assets",27,"Office of the Chief Justice","Minor Assets",7809.5753940976547]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,null,{"$f":"+Summary!$AA$51","v":0},{"$f":"+Summary!$AJ$51","v":0},{"$f":"+Summary!$AS$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceSocial contributions",28,"Police","Social contributions",17016112,17212803,17952390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeAudit costs: External",27,"Office of the Chief Justice","Audit costs: External",6242.0481585824473]
[{"$f":"IF(LEN(F1069)>2,1,0)","v":0},null,null,null,null,{"$f":"IF(Summary!$F$54=\"\",\"\",Summary!$F$54)","v":""},null,null,null,{"$f":"+Summary!$AA$54","v":0},{"$f":"+Summary!$AJ$54","v":0},{"$f":"+Summary!$AS$54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1069&BV1069","v":"PoliceMinor Assets"},28,"Police","Minor Assets",191038,191746,200339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW1069&CX1069","v":"Office of the Chief JusticeCommunication (G&S)"},27,"Office of the Chief Justice","Communication (G&S)",25025.795917899079]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceCommunication (G&S)",28,"Police","Communication (G&S)",504449,507028,529791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeContractors",27,"Office of the Chief Justice","Contractors",12170.956647835123]
[1,null,null,null,null,"Current payments",null,null,null,{"$f":"+J1077+J1080+J1119","v":48459},{"$f":"+K1077+K1080+K1119","v":49186},{"$f":"+L1077+L1080+L1119","v":49923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceLegal services (G&S)",28,"Police","Legal services (G&S)",388217,389314,406633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeFleet services (including government motor transport)",27,"Office of the Chief Justice","Fleet services (including government motor transport)",24895.372687676798]
[{"$f":"IF(SUM(COUNTIF(I1078:L1078,\"<>0\")-COUNTBLANK(I1078:L1078))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,null,{"$f":"+Summary!$AA$66","v":41663},{"$f":"+Summary!$AJ$66","v":42285},{"$f":"+Summary!$AS$66","v":42919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceAgency and support/outsourced services",28,"Police","Agency and support/outsourced services",424478,425933,444987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeConsumables: Stationery, printing and office supplies",27,"Office of the Chief Justice","Consumables: Stationery, printing and office supplies",14507.528799212227]
[0,null,null,null,null,"Audit costs: External",null,null,null,{"$f":"+Summary!$AA$72","v":0},{"$f":"+Summary!$AJ$72","v":0},{"$f":"+Summary!$AS$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceProperty payments",28,"Police","Property payments",1476633,1498029,1565320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeOperating payments",27,"Office of the Chief Justice","Operating payments",8965.1265892527645]
[0,null,null,null,null,"Communication (G&S)",null,null,null,{"$f":"+Summary!$AA$75","v":0},{"$f":"+Summary!$AJ$75","v":0},{"$f":"+Summary!$AS$75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceOperating payments",28,"Police","Operating payments",155012,155567,162574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeOther machinery and equipment",27,"Office of the Chief Justice","Other machinery and equipment",58113]
[0,null,null,null,null,"Computer services",null,null,null,{"$f":"+Summary!$AA$76","v":0},{"$f":"+Summary!$AJ$76","v":0},{"$f":"+Summary!$AS$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceVenues and facilities",28,"Police","Venues and facilities",32561,32673,34138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeMunicipal bank accounts",27,"Office of the Chief Justice","Municipal bank accounts",40]
[0,null,null,null,null,"Laboratory services",null,null,null,{"$f":"+Summary!$AA$79","v":0},{"$f":"+Summary!$AJ$79","v":0},{"$f":"+Summary!$AS$79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceMunicipal bank accounts",28,"Police","Municipal bank accounts",57588,61414,64173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief JusticeDepartmental agencies (non-business entities)",27,"Office of the Chief Justice","Departmental agencies (non-business entities)",7]
[0,null,null,null,null,"Contractors",null,null,null,{"$f":"+Summary!$AA$82","v":0},{"$f":"+Summary!$AJ$82","v":0},{"$f":"+Summary!$AS$82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceDepartmental agencies (non-business entities)",28,"Police","Departmental agencies (non-business entities)",51368,53514,55917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceAdministrative fees",28,"Police","Administrative fees",97338]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,{"$f":"+Summary!$AA$87","v":0},{"$f":"+Summary!$AJ$87","v":0},{"$f":"+Summary!$AS$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceBuildings",28,"Police","Buildings",960880,1003226,1048280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceCatering: Departmental activities",28,"Police","Catering: Departmental activities",38312]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,{"$f":"+Summary!$AA$90","v":0},{"$f":"+Summary!$AJ$90","v":0},{"$f":"+Summary!$AS$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentSalaries and wages",29,"Agriculture, Land Reform and Rural Development","Salaries and wages",3598999,3406666,3559860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceConsultants: Business and advisory services",28,"Police","Consultants: Business and advisory services",20273]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,{"$f":"+Summary!$AA$93","v":0},{"$f":"+Summary!$AJ$93","v":0},{"$f":"+Summary!$AS$93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentAdvertising",29,"Agriculture, Land Reform and Rural Development","Advertising",14472,20594,24456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceAgency and support/outsourced services",28,"Police","Agency and support/outsourced services",424478]
[0,null,null,null,null,"Consumable supplies",null,null,null,{"$f":"+Summary!$AA$97","v":0},{"$f":"+Summary!$AJ$97","v":0},{"$f":"+Summary!$AS$97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentCatering: Departmental activities",29,"Agriculture, Land Reform and Rural Development","Catering: Departmental activities",8142,7953,8776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceConsumables: Stationery, printing and office supplies",28,"Police","Consumables: Stationery, printing and office supplies",394663]
[0,null,null,null,null,"Rental and hiring",null,null,null,{"$f":"+Summary!$AA$100","v":0},{"$f":"+Summary!$AJ$100","v":0},{"$f":"+Summary!$AS$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentConsultants: Business and advisory services",29,"Agriculture, Land Reform and Rural Development","Consultants: Business and advisory services",377105,339076,374610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTravel and subsistence",28,"Police","Travel and subsistence",1179365]
[0,null,null,null,null,"Property payments",null,null,null,{"$f":"+Summary!$AA$101","v":0},{"$f":"+Summary!$AJ$101","v":0},{"$f":"+Summary!$AS$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentLegal services (G&S)",29,"Agriculture, Land Reform and Rural Development","Legal services (G&S)",145544,128001,134608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTraining and development",28,"Police","Training and development",50870]
[0,null,null,null,null,"Training and development",null,null,null,{"$f":"+Summary!$AA$104","v":0},{"$f":"+Summary!$AJ$104","v":0},{"$f":"+Summary!$AS$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentEntertainment",29,"Agriculture, Land Reform and Rural Development","Entertainment",76,464,71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTransport equipment",28,"Police","Transport equipment",1884711]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,{"$f":"+Summary!$AA$108","v":0},{"$f":"+Summary!$AJ$108","v":0},{"$f":"+Summary!$AS$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentOperating leases",29,"Agriculture, Land Reform and Rural Development","Operating leases",327944,317783,325566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTransport provided: Departmental activity",28,"Police","Transport provided: Departmental activity",2505]
[0,null,null,null,null,"Provinces",null,null,null,{"$f":"+SUM(J1125:J1126)","v":0},{"$f":"+SUM(K1125:K1126)","v":0},{"$f":"+SUM(L1125:L1126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentTraining and development",29,"Agriculture, Land Reform and Rural Development","Training and development",107590,124686,131365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceOther transfers to households",28,"Police","Other transfers to households",461460]
[1,null,null,null,null,"Municipalities",null,null,null,{"$f":"+SUM(J1128:J1129)","v":1372300},{"$f":"+SUM(K1128:K1129)","v":1343400},{"$f":"+SUM(L1128:L1129)","v":1454000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentTransport equipment",29,"Agriculture, Land Reform and Rural Development","Transport equipment",6141,5845,6108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceSoftware and other intangible assets",28,"Police","Software and other intangible assets",39538]
[0,null,null,null,null,"Social security funds",null,null,null,{"$f":"+Summary!$AA$119","v":0},{"$f":"+Summary!$AJ$119","v":0},{"$f":"+Summary!$AS$119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentSocial benefits",29,"Agriculture, Land Reform and Rural Development","Social benefits",1375,1325,1384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentSalaries and wages",29,"Agriculture, Land Reform and Rural Development","Salaries and wages",3757944]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,{"$f":"+Summary!$AA$122","v":0},{"$f":"+Summary!$AJ$122","v":0},{"$f":"+Summary!$AS$122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentOther transfers to private enterprises",29,"Agriculture, Land Reform and Rural Development","Other transfers to private enterprises",1,28,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentAdvertising",29,"Agriculture, Land Reform and Rural Development","Advertising",29807]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,{"$f":"+Summary!$AA$125","v":0},{"$f":"+Summary!$AJ$125","v":0},{"$f":"+Summary!$AS$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentNon-profit institutions",29,"Agriculture, Land Reform and Rural Development","Non-profit institutions",4263,4335,4530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentBursaries: Employees",29,"Agriculture, Land Reform and Rural Development","Bursaries: Employees",10332]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,null,{"$f":"+Summary!$AA$129","v":0},{"$f":"+Summary!$AJ$129","v":0},{"$f":"+Summary!$AS$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentInventory: Materials and supplies",29,"Agriculture, Land Reform and Rural Development","Inventory: Materials and supplies",3720,3563,7773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentConsultants: Business and advisory services",29,"Agriculture, Land Reform and Rural Development","Consultants: Business and advisory services",266231]
[0,null,null,null,null,"Non-profit institutions",null,null,null,{"$f":"+Summary!$AA$130","v":0},{"$f":"+Summary!$AJ$130","v":0},{"$f":"+Summary!$AS$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentInventory: Medical supplies",29,"Agriculture, Land Reform and Rural Development","Inventory: Medical supplies",5003,2902,3021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentLegal services (G&S)",29,"Agriculture, Land Reform and Rural Development","Legal services (G&S)",123725]
[0,null,null,null,null,"Other transfers to households",null,null,null,{"$f":"+Summary!$AA$133","v":0},{"$f":"+Summary!$AJ$133","v":0},{"$f":"+Summary!$AS$133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentProvincial Revenue Funds",29,"Agriculture, Land Reform and Rural Development","Provincial Revenue Funds",2294412,2324855,2429263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentEntertainment",29,"Agriculture, Land Reform and Rural Development","Entertainment",25]
[0,null,null,null,null,"Other fixed structures",null,null,null,{"$f":"+Summary!$AA$137","v":0},{"$f":"+Summary!$AJ$137","v":0},{"$f":"+Summary!$AS$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentLaboratory services",29,"Agriculture, Land Reform and Rural Development","Laboratory services",33720,33021,34537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentOperating leases",29,"Agriculture, Land Reform and Rural Development","Operating leases",270856]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,{"$f":"+Summary!$AA$140","v":0},{"$f":"+Summary!$AJ$140","v":0},{"$f":"+Summary!$AS$140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentRent on land",29,"Agriculture, Land Reform and Rural Development","Rent on land",1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentTravel and subsistence",29,"Agriculture, Land Reform and Rural Development","Travel and subsistence",248487]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,{"$f":"+Summary!$AA$144","v":0},{"$f":"+Summary!$AJ$144","v":0},{"$f":"+Summary!$AS$144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesAdvertising",30,"Communications and Digital Technologies","Advertising",12415.870348597782,8995.4050930255853,9214.9802718340634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentTransport equipment",29,"Agriculture, Land Reform and Rural Development","Transport equipment",7285]
[{"$f":"IF(LEN(F1158)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,null,{"$f":"+Summary!$AA$146","v":0},{"$f":"+Summary!$AJ$146","v":0},{"$f":"+Summary!$AS$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesAudit costs: External",30,"Communications and Digital Technologies","Audit costs: External",8424,9223.5984467599956,9270.995289133085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentMunicipal bank accounts",29,"Agriculture, Land Reform and Rural Development","Municipal bank accounts",231032]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesConsultants: Business and advisory services",30,"Communications and Digital Technologies","Consultants: Business and advisory services",41875.853141878106,41806.02514965216,43448.431334837311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentNon-profit institutions",29,"Agriculture, Land Reform and Rural Development","Non-profit institutions",4263]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesLegal services (G&S)",30,"Communications and Digital Technologies","Legal services (G&S)",7192.9223298436827,6873.5928471693896,7402.2940419889828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentInventory: Fuel, oil and gas",29,"Agriculture, Land Reform and Rural Development","Inventory: Fuel, oil and gas",10665]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesEntertainment",30,"Communications and Digital Technologies","Entertainment",450.74073693324294,402.63600554275456,411.89156078251676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentOther transfers to households",29,"Agriculture, Land Reform and Rural Development","Other transfers to households",2875772]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesConsumables: Stationery, printing and office supplies",30,"Communications and Digital Technologies","Consumables: Stationery, printing and office supplies",3680.9486832158782,3838.8608071890376,4063.4662963398359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentProvincial Revenue Funds",29,"Agriculture, Land Reform and Rural Development","Provincial Revenue Funds",2294412]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesTravel and subsistence",30,"Communications and Digital Technologies","Travel and subsistence",49817.112162785386,48038.846637379429,51027.866266106314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentOther fixed structures",29,"Agriculture, Land Reform and Rural Development","Other fixed structures",241367]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesVenues and facilities",30,"Communications and Digital Technologies","Venues and facilities",9991.2569529975935,8400.5625775650606,8576.3112282838047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentLaboratory services",29,"Agriculture, Land Reform and Rural Development","Laboratory services",57372]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesOther machinery and equipment",30,"Communications and Digital Technologies","Other machinery and equipment",4341,4867,5129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Land Reform and Rural DevelopmentInventory: Medicine",29,"Agriculture, Land Reform and Rural Development","Inventory: Medicine",499200]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourSalaries and wages",31,"Employment and Labour","Salaries and wages",1195482,1151890,1203620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesSocial contributions",30,"Communications and Digital Technologies","Social contributions",50411.376700491041]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourAdvertising",31,"Employment and Labour","Advertising",19202,19242,20105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesMinor Assets",30,"Communications and Digital Technologies","Minor Assets",965.45706019693671]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourMinor Assets",31,"Employment and Labour","Minor Assets",8429,8380,8757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesAudit costs: External",30,"Communications and Digital Technologies","Audit costs: External",8424]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourCatering: Departmental activities",31,"Employment and Labour","Catering: Departmental activities",8242,8275,8647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesCommunication (G&S)",30,"Communications and Digital Technologies","Communication (G&S)",6922.2616717908031]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourLegal services (G&S)",31,"Employment and Labour","Legal services (G&S)",4942,4949,5171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesContractors",30,"Communications and Digital Technologies","Contractors",4680.5273689266232]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Water Resources Management"},null,null,{"$f":"+Summary!$R$32","v":3818520},{"$f":"+Summary!$AB$32","v":4587562},{"$f":"+Summary!$AK$32","v":5584179.0000000009},{"$f":"+Summary!$AT$32","v":7602318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourFleet services (including government motor transport)",31,"Employment and Labour","Fleet services (including government motor transport)",23432,23504,24556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesConsumable supplies",30,"Communications and Digital Technologies","Consumable supplies",1205.5922205757181]
[0,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":""},null,null,{"$f":"+Summary!$R$35","v":0},{"$f":"+Summary!$AB$35","v":0},{"$f":"+Summary!$AK$35","v":0},{"$f":"+Summary!$AT$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourOperating leases",31,"Employment and Labour","Operating leases",167960,168585,176155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesRental and hiring",30,"Communications and Digital Technologies","Rental and hiring",19.709565462092254]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,{"$f":"+Summary!$R$39","v":0},{"$f":"+Summary!$AB$39","v":0},{"$f":"+Summary!$AK$39","v":0},{"$f":"+Summary!$AT$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourTraining and development",31,"Employment and Labour","Training and development",16150,16198,16926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesOperating payments",30,"Communications and Digital Technologies","Operating payments",2172.0647968048052]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,{"$f":"+Summary!$R$49","v":0},{"$f":"+Summary!$AB$49","v":0},{"$f":"+Summary!$AK$49","v":0},{"$f":"+Summary!$AT$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourTransport equipment",31,"Employment and Labour","Transport equipment",6414,6810,7116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesOther machinery and equipment",30,"Communications and Digital Technologies","Other machinery and equipment",4341]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,{"$f":"+Summary!$R$52","v":0},{"$f":"+Summary!$AB$52","v":0},{"$f":"+Summary!$AK$52","v":0},{"$f":"+Summary!$AT$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourSocial benefits",31,"Employment and Labour","Social benefits",425,428,448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesDepartmental agencies (non-business entities)",30,"Communications and Digital Technologies","Departmental agencies (non-business entities)",1186638]
[0,null,null,null,null,{"$f":"IF(Summary!$F$53=\"\",\"\",Summary!$F$53)","v":""},null,null,{"$f":"+Summary!$R$53","v":0},{"$f":"+Summary!$AB$53","v":0},{"$f":"+Summary!$AK$53","v":0},{"$f":"+Summary!$AT$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourDepartmental agencies (non-business entities)",31,"Employment and Labour","Departmental agencies (non-business entities)",1471809,1545428,1225086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications and Digital TechnologiesSoftware and other intangible assets",30,"Communications and Digital Technologies","Software and other intangible assets",8219]
[0,null,null,null,null,{"$f":"IF(Summary!$F$56=\"\",\"\",Summary!$F$56)","v":""},null,null,{"$f":"+Summary!$R$56","v":0},{"$f":"+Summary!$AB$56","v":0},{"$f":"+Summary!$AK$56","v":0},{"$f":"+Summary!$AT$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourScience and technological services",31,"Employment and Labour","Science and technological services",104,104,109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourSocial contributions",31,"Employment and Labour","Social contributions",234156]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I1223+I1226+I1265","v":3732701},{"$f":"+J1223+J1226+J1265","v":3587530},{"$f":"+K1223+K1226+K1265","v":3757496},{"$f":"+L1223+L1226+L1265","v":3925696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentSocial contributions",32,"Forestry, Fisheries and the Environment","Social contributions",302591,256832,268976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourBursaries: Employees",31,"Employment and Labour","Bursaries: Employees",3327]
[{"$f":"IF(SUM(COUNTIF(I1225:L1225,\"<>0\")-COUNTBLANK(I1225:L1225))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$67","v":287385.73575412488},{"$f":"+Summary!$AB$67","v":251020},{"$f":"+Summary!$AK$67","v":262225},{"$f":"+Summary!$AT$67","v":273765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentMinor Assets",32,"Forestry, Fisheries and the Environment","Minor Assets",9891,10027,10239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourComputer services",31,"Employment and Labour","Computer services",166138]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$70","v":26650.989782054454},{"$f":"+Summary!$AB$70","v":25424},{"$f":"+Summary!$AK$70","v":27043},{"$f":"+Summary!$AT$70","v":31111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentCatering: Departmental activities",32,"Forestry, Fisheries and the Environment","Catering: Departmental activities",8505,8742,9465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourContractors",31,"Employment and Labour","Contractors",22270]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"+Summary!$R$74","v":5503.379364931825},{"$f":"+Summary!$AB$74","v":5724},{"$f":"+Summary!$AK$74","v":5351},{"$f":"+Summary!$AT$74","v":5908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentLegal services (G&S)",32,"Forestry, Fisheries and the Environment","Legal services (G&S)",65732,18035,19412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourConsumable supplies",31,"Employment and Labour","Consumable supplies",5035]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"+Summary!$R$77","v":306731.21088959312},{"$f":"+Summary!$AB$77","v":192971},{"$f":"+Summary!$AK$77","v":216259},{"$f":"+Summary!$AT$77","v":190124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentEntertainment",32,"Forestry, Fisheries and the Environment","Entertainment",268,198,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourRental and hiring",31,"Employment and Labour","Rental and hiring",973]
[1,null,null,null,null,"Legal services (G&S)",null,null,{"$f":"+Summary!$R$80","v":28806.360603232497},{"$f":"+Summary!$AB$80","v":9059},{"$f":"+Summary!$AK$80","v":9531},{"$f":"+Summary!$AT$80","v":9957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentConsumables: Stationery, printing and office supplies",32,"Forestry, Fisheries and the Environment","Consumables: Stationery, printing and office supplies",17708,18050,19420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourTraining and development",31,"Employment and Labour","Training and development",15909]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"+Summary!$R$84","v":660.78764911953601},{"$f":"+Summary!$AB$84","v":395},{"$f":"+Summary!$AK$84","v":480},{"$f":"+Summary!$AT$84","v":623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentTravel and subsistence",32,"Forestry, Fisheries and the Environment","Travel and subsistence",168490,167622,176600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourOther machinery and equipment",31,"Employment and Labour","Other machinery and equipment",48735]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$85","v":11167.068056489154},{"$f":"+Summary!$AB$85","v":18947},{"$f":"+Summary!$AK$85","v":19926},{"$f":"+Summary!$AT$85","v":25550},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentTraining and development",32,"Forestry, Fisheries and the Environment","Training and development",33981,36254,36806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourMunicipal bank accounts",31,"Employment and Labour","Municipal bank accounts",734]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$89","v":0},{"$f":"+Summary!$AB$89","v":0},{"$f":"+Summary!$AK$89","v":0},{"$f":"+Summary!$AT$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentOther machinery and equipment",32,"Forestry, Fisheries and the Environment","Other machinery and equipment",41693,41992,43791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourNon-profit institutions",31,"Employment and Labour","Non-profit institutions",216260]
[1,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$92","v":25.94274302577093},{"$f":"+Summary!$AB$92","v":90},{"$f":"+Summary!$AK$92","v":95},{"$f":"+Summary!$AT$92","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentDepartmental agencies (non-business entities)",32,"Forestry, Fisheries and the Environment","Departmental agencies (non-business entities)",1885123,1792077,1829864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment and LabourDepartmental agencies (non-business entities)",31,"Employment and Labour","Departmental agencies (non-business entities)",1533804]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$95","v":0},{"$f":"+Summary!$AB$95","v":0},{"$f":"+Summary!$AK$95","v":0},{"$f":"+Summary!$AT$95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentNon-profit institutions",32,"Forestry, Fisheries and the Environment","Non-profit institutions",9407,7290,7357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentSocial contributions",32,"Forestry, Fisheries and the Environment","Social contributions",303091]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$99","v":493772.201998048},{"$f":"+Summary!$AB$99","v":501256},{"$f":"+Summary!$AK$99","v":523711},{"$f":"+Summary!$AT$99","v":546927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentInventory: Clothing material and accessories",32,"Forestry, Fisheries and the Environment","Inventory: Clothing material and accessories",15703,15586,15810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentAudit costs: External",32,"Forestry, Fisheries and the Environment","Audit costs: External",24297]
[1,null,null,null,null,"Property payments",null,null,{"$f":"+Summary!$R$101","v":130018.63440518618},{"$f":"+Summary!$AB$101","v":141001},{"$f":"+Summary!$AK$101","v":149600},{"$f":"+Summary!$AT$101","v":157948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentLaboratory services",32,"Forestry, Fisheries and the Environment","Laboratory services",9359,9370,9565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentCatering: Departmental activities",32,"Forestry, Fisheries and the Environment","Catering: Departmental activities",8571]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$104","v":23038.895374524691},{"$f":"+Summary!$AB$104","v":33107},{"$f":"+Summary!$AK$104","v":32299},{"$f":"+Summary!$AT$104","v":35299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsSalaries and wages",33,"Human Settlements","Salaries and wages",339681.93107241706,333407.80370143522,348380.79131713818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentConsultants: Business and advisory services",32,"Forestry, Fisheries and the Environment","Consultants: Business and advisory services",771990]
[{"$f":"IF(SUM(COUNTIF(I1265:L1265,\"<>0\")-COUNTBLANK(I1265:L1265))<>0,1,0)","v":1},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I1266:I1267)","v":3},{"$f":"+SUM(J1266:J1267)","v":0},{"$f":"+SUM(K1266:K1267)","v":0},{"$f":"+SUM(L1266:L1267)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsAdvertising",33,"Human Settlements","Advertising",25657.024918357973,25756.148499995819,26912.328228705173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentAgency and support/outsourced services",32,"Forestry, Fisheries and the Environment","Agency and support/outsourced services",2402999]
[{"$f":"IF(LEN(F1268)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I1269+I1276+I1279+I1280+I1281+I1288+I1289","v":10665368},{"$f":"+J1269+J1276+J1279+J1280+J1281+J1288+J1289","v":14824663},{"$f":"+K1269+K1276+K1279+K1280+K1281+K1288+K1289","v":15618395},{"$f":"+L1269+L1276+L1279+L1280+L1281+L1288+L1289","v":16942315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsBursaries: Employees",33,"Human Settlements","Bursaries: Employees",2379.974947395458,2389.0555286633021,2496.3425963428735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentConsumable supplies",32,"Forestry, Fisheries and the Environment","Consumable supplies",59575]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$114","v":0},{"$f":"+Summary!$AB$114","v":0},{"$f":"+Summary!$AK$114","v":0},{"$f":"+Summary!$AT$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsConsultants: Business and advisory services",33,"Human Settlements","Consultants: Business and advisory services",213648.41422403356,214570.13299235809,224223.24436338933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentProperty payments",32,"Forestry, Fisheries and the Environment","Property payments",164064]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$117","v":0},{"$f":"+Summary!$AB$117","v":0},{"$f":"+Summary!$AK$117","v":0},{"$f":"+Summary!$AT$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsEntertainment",33,"Human Settlements","Entertainment",1011.8903959855782,1016.6247096582995,1061.6844933089894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentOperating payments",32,"Forestry, Fisheries and the Environment","Operating payments",43361]
[1,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"+Summary!$R$122","v":250978},{"$f":"+Summary!$AB$122","v":256985},{"$f":"+Summary!$AK$122","v":268525},{"$f":"+Summary!$AT$122","v":280555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsProperty payments",33,"Human Settlements","Property payments",17589.312937447452,17656.563097733735,18449.430525600674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentSocial benefits",32,"Forestry, Fisheries and the Environment","Social benefits",20599]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"+Summary!$R$125","v":0},{"$f":"+Summary!$AB$125","v":0},{"$f":"+Summary!$AK$125","v":0},{"$f":"+Summary!$AT$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOperating payments",33,"Human Settlements","Operating payments",11747.777252439522,11792.898979528538,12321.868148584312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentNon-profit institutions",32,"Forestry, Fisheries and the Environment","Non-profit institutions",9407]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$128","v":0},{"$f":"+Summary!$AB$128","v":0},{"$f":"+Summary!$AK$128","v":0},{"$f":"+Summary!$AT$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsSoftware and other intangible assets",33,"Human Settlements","Software and other intangible assets",3000,3000,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentOther transfers to households",32,"Forestry, Fisheries and the Environment","Other transfers to households",4750]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"+Summary!$R$129","v":0},{"$f":"+Summary!$AB$129","v":0},{"$f":"+Summary!$AK$129","v":0},{"$f":"+Summary!$AT$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsMunicipal bank accounts",33,"Human Settlements","Municipal bank accounts",11708215,12224241,12773225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentForeign governments and international organisations",32,"Forestry, Fisheries and the Environment","Foreign governments and international organisations",45032]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$132","v":11443},{"$f":"+Summary!$AB$132","v":4708},{"$f":"+Summary!$AK$132","v":4499},{"$f":"+Summary!$AT$132","v":5001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsForeign governments and international organisations",33,"Human Settlements","Foreign governments and international organisations",3946,4120,4305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentSoftware and other intangible assets",32,"Forestry, Fisheries and the Environment","Software and other intangible assets",3855]
[{"$f":"IF(SUM(COUNTIF(I1293:L1293,\"<>0\")-COUNTBLANK(I1293:L1293))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I1294:I1295)","v":3956929},{"$f":"+SUM(J1294:J1295)","v":4440659},{"$f":"+SUM(K1294:K1295)","v":4644645},{"$f":"+SUM(L1294:L1295)","v":4852725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergySocial contributions",34,"Mineral Resources and Energy","Social contributions",129474.87517466379,129480.87526308099,135295.0767834179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentOther transfers to public corporations",32,"Forestry, Fisheries and the Environment","Other transfers to public corporations",3820]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$139","v":5856},{"$f":"+Summary!$AB$139","v":10725},{"$f":"+Summary!$AK$139","v":17858},{"$f":"+Summary!$AT$139","v":19564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyAudit costs: External",34,"Mineral Resources and Energy","Audit costs: External",10210,10249,10709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry, Fisheries and the EnvironmentOther transfers to private enterprises",32,"Forestry, Fisheries and the Environment","Other transfers to private enterprises",47965]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$143","v":0},{"$f":"+Summary!$AB$143","v":0},{"$f":"+Summary!$AK$143","v":0},{"$f":"+Summary!$AT$143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyComputer services",34,"Mineral Resources and Energy","Computer services",129276,89549,47055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsAdministrative fees",33,"Human Settlements","Administrative fees",2903.763183471272]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyAgency and support/outsourced services",34,"Mineral Resources and Energy","Agency and support/outsourced services",11537,11582,12103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsBursaries: Employees",33,"Human Settlements","Bursaries: Employees",2379.974947395458]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyConsumable supplies",34,"Mineral Resources and Energy","Consumable supplies",4405,4397,4587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsComputer services",33,"Human Settlements","Computer services",64614.595476222028]
[{"$f":"IF(LEN(F1311)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyRental and hiring",34,"Mineral Resources and Energy","Rental and hiring",1573,1584,1634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsContractors",33,"Human Settlements","Contractors",12066.515635143596]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyProperty payments",34,"Mineral Resources and Energy","Property payments",16316,16378,17113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsEntertainment",33,"Human Settlements","Entertainment",535.89039598557815]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyOperating payments",34,"Mineral Resources and Energy","Operating payments",16635,16615,18885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsConsumables: Stationery, printing and office supplies",33,"Human Settlements","Consumables: Stationery, printing and office supplies",11517.439638305459]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyMunicipal bank accounts",34,"Mineral Resources and Energy","Municipal bank accounts",2341872,2436138,2553903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsTravel and subsistence",33,"Human Settlements","Travel and subsistence",60097.626940883521]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyInventory: Food and food supplies",34,"Mineral Resources and Energy","Inventory: Food and food supplies",2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther machinery and equipment",33,"Human Settlements","Other machinery and equipment",14484]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyBuildings",34,"Mineral Resources and Energy","Buildings",2416,2522,2635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther transfers to households",33,"Human Settlements","Other transfers to households",5549]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationSocial contributions",35,"Science and Innovation","Social contributions",40740.471302852289,40145.173695302983,41947.95698768385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsInterest (Incl. interest on unitary payments (PPP))",33,"Human Settlements","Interest (Incl. interest on unitary payments (PPP))",26]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationMinor Assets",35,"Science and Innovation","Minor Assets",742.68508945163194,745.57016286667726,779.05864075676232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergySocial contributions",34,"Mineral Resources and Energy","Social contributions",129474.87517466379]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationCatering: Departmental activities",35,"Science and Innovation","Catering: Departmental activities",3651.1512805473744,3665.041859713358,3829.8397548211365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyMinor Assets",34,"Mineral Resources and Energy","Minor Assets",4560]
[{"$f":"IF(LEN(F1339)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationConsultants: Business and advisory services",35,"Science and Innovation","Consultants: Business and advisory services",22331.874951671718,22416.68842824809,23424.528510622025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyCatering: Departmental activities",34,"Mineral Resources and Energy","Catering: Departmental activities",4398]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationContractors",35,"Science and Innovation","Contractors",4447.9661762402302,4465.7574395964311,4666.2617160835143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyComputer services",34,"Mineral Resources and Energy","Computer services",125647]
[1,null,null,null,null,"Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationConsumable supplies",35,"Science and Innovation","Consumable supplies",3.0788216560509554,3.0979299363057322,3.2364649681528661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyContractors",34,"Mineral Resources and Energy","Contractors",8733]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationTravel and subsistence",35,"Science and Innovation","Travel and subsistence",62197.801521544607,62433.875010665179,65239.936250648847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyConsumable supplies",34,"Mineral Resources and Energy","Consumable supplies",5977]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationVenues and facilities",35,"Science and Innovation","Venues and facilities",16499.133670494648,16560.269278189975,17304.380274277599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyRental and hiring",34,"Mineral Resources and Energy","Rental and hiring",1095]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationInventory: Other supplies",35,"Science and Innovation","Inventory: Other supplies",1519.5762156314963,1525.3755975697968,1593.8733743539497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyOperating payments",34,"Mineral Resources and Energy","Operating payments",50827]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationSubsidies on products and production (pc)",35,"Science and Innovation","Subsidies on products and production (pc)",1002269,1006119,1051303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyMunicipal bank accounts",34,"Mineral Resources and Energy","Municipal bank accounts",2342872]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentSocial contributions",36,"Small Business Development","Social contributions",23773,22326.452986873828,23257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyBuildings",34,"Mineral Resources and Energy","Buildings",2416]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentMinor Assets",36,"Small Business Development","Minor Assets",30,30,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergyForeign governments and international organisations",34,"Mineral Resources and Energy","Foreign governments and international organisations",32867]
[{"$f":"IF(SUM(COUNTIF(I1366:L1366,\"<>0\")-COUNTBLANK(I1366:L1366))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentCatering: Departmental activities",36,"Small Business Development","Catering: Departmental activities",349,409.79510703363917,591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources and EnergySubsidies on products and production (pc)",34,"Mineral Resources and Energy","Subsidies on products and production (pc)",3615455]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentLegal services (G&S)",36,"Small Business Development","Legal services (G&S)",2228,2241,2342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationAdministrative fees",35,"Science and Innovation","Administrative fees",1912.2097842749793]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentEntertainment",36,"Small Business Development","Entertainment",10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationAudit costs: External",35,"Science and Innovation","Audit costs: External",3948.0901836304843]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsumables: Stationery, printing and office supplies",36,"Small Business Development","Consumables: Stationery, printing and office supplies",467,442,462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationCommunication (G&S)",35,"Science and Innovation","Communication (G&S)",10471.559400125911]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentTraining and development",36,"Small Business Development","Training and development",1317,1325,1384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationAgency and support/outsourced services",35,"Science and Innovation","Agency and support/outsourced services",12664.589001999768]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOther machinery and equipment",36,"Small Business Development","Other machinery and equipment",4736,4944,5167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationConsumables: Stationery, printing and office supplies",35,"Science and Innovation","Consumables: Stationery, printing and office supplies",6285.0080759262537]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOther transfers to public corporations",36,"Small Business Development","Other transfers to public corporations",1249319,1223897,1269330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationTravel and subsistence",35,"Science and Innovation","Travel and subsistence",58933.801521544607]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureSalaries and wages",37,"Sport, Arts and Culture","Salaries and wages",330217.17401879345,330540.2735814834,344807.89678072749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationTraining and development",35,"Science and Innovation","Training and development",6671.6696431220143]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureAdvertising",37,"Sport, Arts and Culture","Advertising",28616.338041098832,28531.889985579623,29894.002631321066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationOther machinery and equipment",35,"Science and Innovation","Other machinery and equipment",11279]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureCatering: Departmental activities",37,"Sport, Arts and Culture","Catering: Departmental activities",6002.7079914988344,5903.6352489536748,6172.9904940097422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationDepartmental agencies (non-business entities)",35,"Science and Innovation","Departmental agencies (non-business entities)",6547787]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureConsultants: Business and advisory services",37,"Sport, Arts and Culture","Consultants: Business and advisory services",50831.388091947483,54834.20769824399,55670.729310963412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and InnovationSubsidies on products and production (pc)",35,"Science and Innovation","Subsidies on products and production (pc)",1002269]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureEntertainment",37,"Sport, Arts and Culture","Entertainment",293.65004745981042,293.42749256337856,307.28873511100318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentAdvertising",36,"Small Business Development","Advertising",1370]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureOperating leases",37,"Sport, Arts and Culture","Operating leases",109965.61655362086,110535.36086665982,115514.61543950492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentCatering: Departmental activities",36,"Small Business Development","Catering: Departmental activities",724]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureTravel and subsistence",37,"Sport, Arts and Culture","Travel and subsistence",79767.493067499294,79215.130128529287,83168.507629695247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsultants: Business and advisory services",36,"Small Business Development","Consultants: Business and advisory services",5311]
[{"$f":"IF(LEN(F1410)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureTraining and development",37,"Sport, Arts and Culture","Training and development",5602.329286977184,5637.7236409523375,5891.4624401166029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentLegal services (G&S)",36,"Small Business Development","Legal services (G&S)",826]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureOther machinery and equipment",37,"Sport, Arts and Culture","Other machinery and equipment",12847,13413,14015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentFleet services (including government motor transport)",36,"Small Business Development","Fleet services (including government motor transport)",3398]
[0,null,null,null,null,"Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureOther transfers to private enterprises",37,"Sport, Arts and Culture","Other transfers to private enterprises",101132,102207,106314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOperating leases",36,"Small Business Development","Operating leases",12988]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureNon-profit institutions",37,"Sport, Arts and Culture","Non-profit institutions",387648,401877,416906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentTravel and subsistence",36,"Small Business Development","Travel and subsistence",25273]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureForeign governments and international organisations",37,"Sport, Arts and Culture","Foreign governments and international organisations",5728,5751,6010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOther machinery and equipment",36,"Small Business Development","Other machinery and equipment",3136]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureInventory: Medicine",37,"Sport, Arts and Culture","Inventory: Medicine",435.08558767567848,437.24473143738186,456.93156749537877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentInventory: Other supplies",36,"Small Business Development","Inventory: Other supplies",25000]
[0,null,null,null,null,"Households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1431&BV1431","v":"TourismAdministrative fees"},38,"Tourism","Administrative fees",894,980,1028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW1431&CX1431","v":"Sport, Arts and CultureSalaries and wages"},37,"Sport, Arts and Culture","Salaries and wages",329394.17401879345]
[{"$f":"IF(LEN(F1434)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAudit costs: External",38,"Tourism","Audit costs: External",12327,12718,13384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureAdvertising",37,"Sport, Arts and Culture","Advertising",28616.338041098832]
[{"$f":"IF(SUM(COUNTIF(I1435:L1435,\"<>0\")-COUNTBLANK(I1435:L1435))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismBursaries: Employees",38,"Tourism","Bursaries: Employees",1883,1943,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureMinor Assets",37,"Sport, Arts and Culture","Minor Assets",2195.3362955580974]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismLegal services (G&S)",38,"Tourism","Legal services (G&S)",1011,1043,1090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureComputer services",37,"Sport, Arts and Culture","Computer services",25954.47058348015]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAgency and support/outsourced services",38,"Tourism","Agency and support/outsourced services",107773,110724,90923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureLegal services (G&S)",37,"Sport, Arts and Culture","Legal services (G&S)",6329.2766954058397]
[{"$f":"IF(LEN(F1446)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismConsumables: Stationery, printing and office supplies",38,"Tourism","Consumables: Stationery, printing and office supplies",5136,5065,5277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureFleet services (including government motor transport)",37,"Sport, Arts and Culture","Fleet services (including government motor transport)",5214.0887710748821]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismProperty payments",38,"Tourism","Property payments",48156,47011,118455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureOperating leases",37,"Sport, Arts and Culture","Operating leases",109965.61655362086]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOperating payments",38,"Tourism","Operating payments",9773,9918,10436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureTravel and subsistence",37,"Sport, Arts and Culture","Travel and subsistence",80017.493067499294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOther transfers to households",38,"Tourism","Other transfers to households",3816,3782,3952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureOther machinery and equipment",37,"Sport, Arts and Culture","Other machinery and equipment",12847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismDepartmental agencies (non-business entities)",38,"Tourism","Departmental agencies (non-business entities)",1333682,1349291,1409888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureSocial benefits",37,"Sport, Arts and Culture","Social benefits",938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionSalaries and wages",39,"Trade, Industry and Competition","Salaries and wages",889174,874820,888146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureInventory: Materials and supplies",37,"Sport, Arts and Culture","Inventory: Materials and supplies",7.1037993543580837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionAdvertising",39,"Trade, Industry and Competition","Advertising",18720,15941,19939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureForeign governments and international organisations",37,"Sport, Arts and Culture","Foreign governments and international organisations",5940]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionBursaries: Employees",39,"Trade, Industry and Competition","Bursaries: Employees",6339,6473,6764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureSoftware and other intangible assets",37,"Sport, Arts and Culture","Software and other intangible assets",1500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionConsultants: Business and advisory services",39,"Trade, Industry and Competition","Consultants: Business and advisory services",63955,69671,83837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport, Arts and CultureInventory: Medicine",37,"Sport, Arts and Culture","Inventory: Medicine",435.08558767567848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionAgency and support/outsourced services",39,"Trade, Industry and Competition","Agency and support/outsourced services",264,288,301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismSalaries and wages",38,"Tourism","Salaries and wages",326626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionConsumables: Stationery, printing and office supplies",39,"Trade, Industry and Competition","Consumables: Stationery, printing and office supplies",10067,10334,10823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismMinor Assets",38,"Tourism","Minor Assets",4941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionTravel and subsistence",39,"Trade, Industry and Competition","Travel and subsistence",120736,120514,136257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismCommunication (G&S)",38,"Tourism","Communication (G&S)",15328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionVenues and facilities",39,"Trade, Industry and Competition","Venues and facilities",19011,8196,16966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismLegal services (G&S)",38,"Tourism","Legal services (G&S)",1011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionTransport equipment",39,"Trade, Industry and Competition","Transport equipment",645,673,703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismContractors",38,"Tourism","Contractors",5750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionSocial benefits",39,"Trade, Industry and Competition","Social benefits",997,1007,1052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismFleet services (including government motor transport)",38,"Tourism","Fleet services (including government motor transport)",385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionTransport provided: Departmental activity",39,"Trade, Industry and Competition","Transport provided: Departmental activity",5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOperating leases",38,"Tourism","Operating leases",35861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionSubsidies on products and production (pe)",39,"Trade, Industry and Competition","Subsidies on products and production (pe)",2799016,3072804,3159852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismTraining and development",38,"Tourism","Training and development",137250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportAdministrative fees",40,"Transport","Administrative fees",3263,3279,3607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOther machinery and equipment",38,"Tourism","Other machinery and equipment",3858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCatering: Departmental activities",40,"Transport","Catering: Departmental activities",3083,3154,3210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismSoftware and other intangible assets",38,"Tourism","Software and other intangible assets",977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportConsultants: Business and advisory services",40,"Transport","Consultants: Business and advisory services",455965,465912,487072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionSocial contributions",39,"Trade, Industry and Competition","Social contributions",156556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportAgency and support/outsourced services",40,"Transport","Agency and support/outsourced services",752,754,848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionMinor Assets",39,"Trade, Industry and Competition","Minor Assets",750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportEntertainment",40,"Transport","Entertainment",790,795,876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionAudit costs: External",39,"Trade, Industry and Competition","Audit costs: External",14877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOperating leases",40,"Transport","Operating leases",73332,75941,82521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionCommunication (G&S)",39,"Trade, Industry and Competition","Communication (G&S)",16160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther machinery and equipment",40,"Transport","Other machinery and equipment",5791,6044,6318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionEntertainment",39,"Trade, Industry and Competition","Entertainment",862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportSocial benefits",40,"Transport","Social benefits",245,256,267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionConsumable supplies",39,"Trade, Industry and Competition","Consumable supplies",2242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportNon-profit institutions",40,"Transport","Non-profit institutions",32053,33467,34968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionRental and hiring",39,"Trade, Industry and Competition","Rental and hiring",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportProvincial Revenue Funds",40,"Transport","Provincial Revenue Funds",18346563,20733254,21348558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionOperating payments",39,"Trade, Industry and Competition","Operating payments",22164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationSocial contributions",41,"Water and Sanitation","Social contributions",257456.73575412485,244222.84303213633,255322.99089827467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionOther machinery and equipment",39,"Trade, Industry and Competition","Other machinery and equipment",8502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationMinor Assets",41,"Water and Sanitation","Minor Assets",14828.331421568195,15146.607325758931,16018.834180298478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionNon-profit institutions",39,"Trade, Industry and Competition","Non-profit institutions",165437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationAudit costs: External",41,"Water and Sanitation","Audit costs: External",44922.1775147929,46033.971935756541,48080.42333051563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionForeign governments and international organisations",39,"Trade, Industry and Competition","Foreign governments and international organisations",44073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationConsultants: Business and advisory services",41,"Water and Sanitation","Consultants: Business and advisory services",162780.21088959312,168280.67156340522,175583.23970204388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade, Industry and CompetitionOther transfers to private enterprises",39,"Trade, Industry and Competition","Other transfers to private enterprises",377946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationAgency and support/outsourced services",41,"Water and Sanitation","Agency and support/outsourced services",11419.561596806123,11936.081956903507,12553.194787383956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportSocial contributions",40,"Transport","Social contributions",60314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationConsumable supplies",41,"Water and Sanitation","Consumable supplies",31866.905315136781,30575.085745413799,33290.178882337088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportMinor Assets",40,"Transport","Minor Assets",3496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationRental and hiring",41,"Water and Sanitation","Rental and hiring",2327.817979951054,2484.2261666284535,2593.5905408558742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCatering: Departmental activities",40,"Transport","Catering: Departmental activities",4071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOperating payments",41,"Water and Sanitation","Operating payments",19385.70963938026,20985.970741032179,22144.989501014788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportLegal services (G&S)",40,"Transport","Legal services (G&S)",11878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOther machinery and equipment",41,"Water and Sanitation","Other machinery and equipment",83565,81367,77109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportEntertainment",40,"Transport","Entertainment",790]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationSoftware and other intangible assets",41,"Water and Sanitation","Software and other intangible assets",46383,46444,47453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportFleet services (including government motor transport)",40,"Transport","Fleet services (including government motor transport)",625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationDepartmental agencies (non-business entities)",41,"Water and Sanitation","Departmental agencies (non-business entities)",2612130,3226090,3722527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportProperty payments",40,"Transport","Property payments",7659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Other supplies",41,"Water and Sanitation","Inventory: Other supplies",3663.2538630033168,3677.4644206146377,3880.9831313343475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOperating payments",40,"Transport","Operating payments",3353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Materials and supplies",41,"Water and Sanitation","Inventory: Materials and supplies",107.94274302577094,63.603679786127273,67.684520617132875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportSocial benefits",40,"Transport","Social benefits",245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOther fixed structures",41,"Water and Sanitation","Other fixed structures",4258668,4445022,4644645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther transfers to households",40,"Transport","Other transfers to households",489611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationLaboratory services",41,"Water and Sanitation","Laboratory services",5531.8540332000821,5584.3157517885775,6025.9262644911232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportProvincial Revenue Funds",40,"Transport","Provincial Revenue Funds",19755873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAdvertising",42,"Centre for Public Service Innovation","Advertising",193,207,284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationSalaries and wages",41,"Water and Sanitation","Salaries and wages",1549047.2642458747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCatering: Departmental activities",42,"Centre for Public Service Innovation","Catering: Departmental activities",91,100,132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationMinor Assets",41,"Water and Sanitation","Minor Assets",15420.331421568195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCommunication (G&S)",42,"Centre for Public Service Innovation","Communication (G&S)",545,531,486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationAudit costs: External",41,"Water and Sanitation","Audit costs: External",59620.1775147929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationContractors",42,"Centre for Public Service Innovation","Contractors",1260,1264,1269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationCommunication (G&S)",41,"Water and Sanitation","Communication (G&S)",40126.614015897343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating leases",42,"Centre for Public Service Innovation","Operating leases",2486,3205,3338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationLegal services (G&S)",41,"Water and Sanitation","Legal services (G&S)",28806.360603232497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating payments",42,"Centre for Public Service Innovation","Operating payments",630,656,1252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationFleet services (including government motor transport)",41,"Water and Sanitation","Fleet services (including government motor transport)",11167.068056489154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationDepartmental agencies (non-business entities)",42,"Centre for Public Service Innovation","Departmental agencies (non-business entities)",1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOperating leases",41,"Water and Sanitation","Operating leases",493772.20199804805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTravel and subsistence",41,"Water and Sanitation","Travel and subsistence",193890.9398292632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOther machinery and equipment",41,"Water and Sanitation","Other machinery and equipment",142591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTransport provided: Departmental activity",41,"Water and Sanitation","Transport provided: Departmental activity",1223.235979649043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationBuildings",41,"Water and Sanitation","Buildings",392554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Materials and supplies",41,"Water and Sanitation","Inventory: Materials and supplies",25.94274302577093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationForeign governments and international organisations",41,"Water and Sanitation","Foreign governments and international organisations",250978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInterest (Incl. interest on unitary payments (PPP))",41,"Water and Sanitation","Interest (Incl. interest on unitary payments (PPP))",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1623&BV1623","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW1623&CX1623","v":"Water and SanitationOther transfers to public corporations"},41,"Water and Sanitation","Other transfers to public corporations",1543686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationSalaries and wages",42,"Centre for Public Service Innovation","Salaries and wages",21876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationMinor Assets",42,"Centre for Public Service Innovation","Minor Assets",838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCatering: Departmental activities",42,"Centre for Public Service Innovation","Catering: Departmental activities",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCommunication (G&S)",42,"Centre for Public Service Innovation","Communication (G&S)",483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsumable supplies",42,"Centre for Public Service Innovation","Consumable supplies",947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationRental and hiring",42,"Centre for Public Service Innovation","Rental and hiring",55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating payments",42,"Centre for Public Service Innovation","Operating payments",497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationDepartmental agencies (non-business entities)",42,"Centre for Public Service Innovation","Departmental agencies (non-business entities)",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2007&BV2007","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2071&BV2071","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2135&BV2135","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2199&BV2199","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"NMOG","index":27,"n_rows":1900,"n_cols":73,"rows_kept":1900,"cut":false,"hidden":false,"merged":[[1856,9,1857,9],[1856,10,1856,13],[1792,6,1792,9],[1794,6,1794,9],[1796,9,1797,9],[1796,10,1796,13],[1852,6,1852,9],[1854,6,1854,9],[1676,9,1677,9],[1676,10,1676,13],[1732,6,1732,9],[1734,6,1734,9],[1736,9,1737,9],[1736,10,1736,13],[1612,6,1612,9],[1614,6,1614,9],[1616,9,1617,9],[1616,10,1616,13],[1672,6,1672,9],[1674,6,1674,9],[1496,9,1497,9],[1496,10,1496,13],[1552,6,1552,9],[1554,6,1554,9],[1556,9,1557,9],[1556,10,1556,13],[1432,6,1432,9],[1434,6,1434,9],[1436,9,1437,9],[1436,10,1436,13],[1492,6,1492,9],[1494,6,1494,9],[1316,9,1317,9],[1316,10,1316,13],[1372,6,1372,9],[1374,6,1374,9],[1376,9,1377,9],[1376,10,1376,13],[1252,6,1252,9],[1254,6,1254,9],[1256,9,1257,9],[1256,10,1256,13],[1312,6,1312,9],[1314,6,1314,9],[1136,9,1137,9],[1136,10,1136,13],[1192,6,1192,9],[1194,6,1194,9],[1196,9,1197,9],[1196,10,1196,13],[1072,6,1072,9],[1074,6,1074,9],[1076,9,1077,9],[1076,10,1076,13],[1132,6,1132,9],[1134,6,1134,9],[956,9,957,9],[956,10,956,13],[1012,6,1012,9],[1014,6,1014,9],[1016,9,1017,9],[1016,10,1016,13],[892,6,892,9],[894,6,894,9],[896,9,897,9],[896,10,896,13],[952,6,952,9],[954,6,954,9],[776,9,777,9],[776,10,776,13],[832,6,832,9],[834,6,834,9],[836,9,837,9],[836,10,836,13],[712,6,712,9],[714,6,714,9],[716,9,717,9],[716,10,716,13],[772,6,772,9],[774,6,774,9],[596,9,597,9],[596,10,596,13],[652,6,652,9],[654,6,654,9],[656,9,657,9],[656,10,656,13],[532,6,532,9],[534,6,534,9],[536,9,537,9],[536,10,536,13],[592,6,592,9],[594,6,594,9],[416,9,417,9],[416,10,416,13],[472,6,472,9],[474,6,474,9],[476,9,477,9],[476,10,476,13],[352,6,352,9],[354,6,354,9],[356,9,357,9],[356,10,356,13],[412,6,412,9],[414,6,414,9],[236,9,237,9],[236,10,236,13],[292,6,292,9],[294,6,294,9],[296,9,297,9],[296,10,296,13],[172,6,172,9],[174,6,174,9],[176,9,177,9],[176,10,176,13],[232,6,232,9],[234,6,234,9],[11,9,12,9],[11,10,11,13],[112,6,112,9],[114,6,114,9],[116,9,117,9],[116,10,116,13],[11,6,12,8]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B291:B4513)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":30}]
["FS'Var",{"$f":"B4-B3","v":30}]
["Check",{"$f":"B4-MAX(B37:B61)","v":30},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"National Macro Organization of Government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":3},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Water Resources Management"},{"$f":"Summary!$F33","v":"Water Services Management"},{"$f":"Summary!$F34","v":""},{"$f":"Summary!$F35","v":""},{"$f":"Summary!$F36","v":""},{"$f":"Summary!$F37","v":""},{"$f":"Summary!$F38","v":""},{"$f":"Summary!$F39","v":""},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Ministry"},{"$f":"'2'!$F47","v":"Water Resources Management Support"},{"$f":"'3'!$F47","v":"Water Services Management Support"},{"$f":"'4'!$F47","v":0},{"$f":"'5'!$F47","v":0},{"$f":"'6'!$F47","v":0},{"$f":"'7'!$F47","v":0},{"$f":"'8'!$F47","v":0},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!$F47","v":0},{"$f":"'12'!$F47","v":0},{"$f":"'13'!$F47","v":0},{"$f":"'14'!$F47","v":0},{"$f":"'15'!$F47","v":0},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:R90,\">=0.5\")+COUNTIF(G90:R90,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Departmental Management"},{"$f":"'2'!$F48","v":"Integrated Water Resources Planning"},{"$f":"'3'!$F48","v":"Water Services and Local Management"},{"$f":"'4'!$F48","v":0},{"$f":"'5'!$F48","v":0},{"$f":"'6'!$F48","v":0},{"$f":"'7'!$F48","v":0},{"$f":"'8'!$F48","v":0},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!$F48","v":0},{"$f":"'12'!$F48","v":0},{"$f":"'13'!$F48","v":0},{"$f":"'14'!$F48","v":0},{"$f":"'15'!$F48","v":0},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Corporate Services"},{"$f":"'2'!$F49","v":"Water Ecosystems Management"},{"$f":"'3'!$F49","v":"Regional Bulk Infrastructure Grant"},{"$f":"'4'!$F49","v":0},{"$f":"'5'!$F49","v":0},{"$f":"'6'!$F49","v":0},{"$f":"'7'!$F49","v":0},{"$f":"'8'!$F49","v":0},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!$F49","v":0},{"$f":"'12'!$F49","v":0},{"$f":"'13'!$F49","v":0},{"$f":"'14'!$F49","v":0},{"$f":"'15'!$F49","v":0},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Financial Management"},{"$f":"'2'!$F50","v":"Water Resources Information and Management"},{"$f":"'3'!$F50","v":"Water Services Regulation"},{"$f":"'4'!$F50","v":0},{"$f":"'5'!$F50","v":0},{"$f":"'6'!$F50","v":0},{"$f":"'7'!$F50","v":0},{"$f":"'8'!$F50","v":0},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!$F50","v":0},{"$f":"'12'!$F50","v":0},{"$f":"'13'!$F50","v":0},{"$f":"'14'!$F50","v":0},{"$f":"'15'!$F50","v":0},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",{"$f":"[7]NMOG!H15","v":0},{"$f":"[7]NMOG!I15","v":0},{"$f":"[7]NMOG!O15","v":0},{"$f":"[7]NMOG!P15","v":0},null,null,null,null,{"$f":"SUM(J15:N15)","v":0},{"$f":"[7]NMOG!Q15","v":0},{"$f":"[7]NMOG!R15","v":0},null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"Office Accommodation"},{"$f":"'2'!$F51","v":"Water Resources Infrastructure Management"},{"$f":"'3'!$F51","v":"Water Services Policy and Strategy"},{"$f":"'4'!$F51","v":0},{"$f":"'5'!$F51","v":0},{"$f":"'6'!$F51","v":0},{"$f":"'7'!$F51","v":0},{"$f":"'8'!$F51","v":0},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!$F51","v":0},{"$f":"'12'!$F51","v":0},{"$f":"'13'!$F51","v":0},{"$f":"'14'!$F51","v":0},{"$f":"'15'!$F51","v":0},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",{"$f":"[7]NMOG!H16","v":0},{"$f":"[7]NMOG!I16","v":0},{"$f":"[7]NMOG!O16","v":0},{"$f":"[7]NMOG!P16","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q16","v":0},{"$f":"[7]NMOG!R16","v":0},null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Provincial and International Coordination"},{"$f":"'2'!$F52","v":"Water Resources Policy and Strategy"},{"$f":"'3'!$F52","v":"Water Services Infrastructure Grant"},{"$f":"'4'!$F52","v":0},{"$f":"'5'!$F52","v":0},{"$f":"'6'!$F52","v":0},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!$F52","v":0},{"$f":"'12'!$F52","v":0},{"$f":"'13'!$F52","v":0},{"$f":"'14'!$F52","v":0},{"$f":"'15'!$F52","v":0},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":0},{"$f":"'2'!$F53","v":"Water Resources Regulation"},{"$f":"'3'!$F53","v":"Water Services Institutional Oversight"},{"$f":"'4'!$F53","v":0},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":0},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!$F53","v":0},{"$f":"'12'!$F53","v":0},{"$f":"'13'!$F53","v":0},{"$f":"'14'!$F53","v":0},{"$f":"'15'!$F53","v":0},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,{"$f":"[7]NMOG!F18","v":0},{"$f":"SUMIF($F$110:$F$1895,$F18,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$110:$F$1895,$F18,P$110:P$1895)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":0},{"$f":"'2'!$F54","v":"Water Resources Institutional Oversight"},{"$f":"'3'!$F54","v":0},{"$f":"'4'!$F54","v":0},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!$F54","v":0},{"$f":"'12'!$F54","v":0},{"$f":"'13'!$F54","v":0},{"$f":"'14'!$F54","v":0},{"$f":"'15'!$F54","v":0},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":0},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":0},{"$f":"'4'!$F55","v":0},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!$F55","v":0},{"$f":"'12'!$F55","v":0},{"$f":"'13'!$F55","v":0},{"$f":"'14'!$F55","v":0},{"$f":"'15'!$F55","v":0},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":0},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":0},{"$f":"'4'!$F56","v":0},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!$F56","v":0},{"$f":"'12'!$F56","v":0},{"$f":"'13'!$F56","v":0},{"$f":"'14'!$F56","v":0},{"$f":"'15'!$F56","v":0},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F21","v":0},{"$f":"SUMIF($F$110:$F$1895,$F21,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":0},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":0},{"$f":"'4'!$F57","v":0},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!$F57","v":0},{"$f":"'12'!$F57","v":0},{"$f":"'13'!$F57","v":0},{"$f":"'14'!$F57","v":0},{"$f":"'15'!$F57","v":0},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":0},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!$F58","v":0},{"$f":"'12'!$F58","v":0},{"$f":"'13'!$F58","v":0},{"$f":"'14'!$F58","v":0},{"$f":"'15'!$F58","v":0},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":0},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!$F59","v":0},{"$f":"'12'!$F59","v":0},{"$f":"'13'!$F59","v":0},{"$f":"'14'!$F59","v":0},{"$f":"'15'!$F59","v":0},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":0},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!$F60","v":0},{"$f":"'12'!$F60","v":0},{"$f":"'13'!$F60","v":0},{"$f":"'14'!$F60","v":0},{"$f":"'15'!$F60","v":0},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":0},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!$F61","v":0},{"$f":"'12'!$F61","v":0},{"$f":"'13'!$F61","v":0},{"$f":"'14'!$F61","v":0},{"$f":"'15'!$F61","v":0},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!$F62","v":0},{"$f":"'12'!$F62","v":0},{"$f":"'13'!$F62","v":0},{"$f":"'14'!$F62","v":0},{"$f":"'15'!$F62","v":0},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!$F63","v":0},{"$f":"'12'!$F63","v":0},{"$f":"'13'!$F63","v":0},{"$f":"'14'!$F63","v":0},{"$f":"'15'!$F63","v":0},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!$F64","v":0},{"$f":"'12'!$F64","v":0},{"$f":"'13'!$F64","v":0},{"$f":"'14'!$F64","v":0},{"$f":"'15'!$F64","v":0},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!$F65","v":0},{"$f":"'12'!$F65","v":0},{"$f":"'13'!$F65","v":0},{"$f":"'14'!$F65","v":0},{"$f":"'15'!$F65","v":0},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F30","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!$F66","v":0},{"$f":"'12'!$F66","v":0},{"$f":"'13'!$F66","v":0},{"$f":"'14'!$F66","v":0},{"$f":"'15'!$F66","v":0},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F31","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!$F67","v":0},{"$f":"'12'!$F67","v":0},{"$f":"'13'!$F67","v":0},{"$f":"'14'!$F67","v":0},{"$f":"'15'!$F67","v":0},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F32","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!$F68","v":0},{"$f":"'12'!$F68","v":0},{"$f":"'13'!$F68","v":0},{"$f":"'14'!$F68","v":0},{"$f":"'15'!$F68","v":0},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F33","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!$F69","v":0},{"$f":"'12'!$F69","v":0},{"$f":"'13'!$F69","v":0},{"$f":"'14'!$F69","v":0},{"$f":"'15'!$F69","v":0},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F34","v":0},{"$f":"SUMIF($F$110:$F$1895,$F34,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!$F70","v":0},{"$f":"'12'!$F70","v":0},{"$f":"'13'!$F70","v":0},{"$f":"'14'!$F70","v":0},{"$f":"'15'!$F70","v":0},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!$F71","v":0},{"$f":"'12'!$F71","v":0},{"$f":"'13'!$F71","v":0},{"$f":"'14'!$F71","v":0},{"$f":"'15'!$F71","v":0},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,{"$f":"[7]NMOG!F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":6},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":8},7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F37","v":0},{"$f":"SUMIF($F$110:$F$1895,$F37,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F38","v":0},{"$f":"SUMIF($F$110:$F$1895,$F38,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F42","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F46","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,{"$f":"[7]NMOG!F47","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G55)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P55)","v":0},{"$f":"SUM(Q51,Q54,Q55)","v":0},{"$f":"SUM(R51,R54,R55)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P52:P53)","v":0},{"$f":"SUM(Q52:Q53)","v":0},{"$f":"SUM(R52:R53)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$110:$F$1895,$F52,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G56:G57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P56:P57)","v":0},{"$f":"SUM(Q56:Q57)","v":0},{"$f":"SUM(R56:R57)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$110:$F$1895,$F56,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G59,G62,G65:G67,G70:G71)","v":0},{"$f":"SUM(H59,H62,H65:H67,H70:H71)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P59,P62,P65:P67,P70:P71)","v":0},{"$f":"SUM(Q59,Q62,Q65:Q67,Q70:Q71)","v":0},{"$f":"SUM(R59,R62,R65:R67,R70:R71)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},{"$f":"SUM(I60:I61)","v":0},0,0,0,0,0,0,{"$f":"SUM(P60:P61)","v":0},{"$f":"SUM(Q60:Q61)","v":0},{"$f":"SUM(R60:R61)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$110:$F$1895,$F60,G$110:G$1895)","v":0},{"$f":"SUMIF($F$110:$F$1895,$F60,H$110:H$1895)","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G68:G69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P68:P69)","v":0},{"$f":"SUM(Q68:Q69)","v":0},{"$f":"SUM(R68:R69)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUMIF($F$110:$F$1895,$F68,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G72:G73)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P72:P73)","v":0},{"$f":"SUM(Q72:Q73)","v":0},{"$f":"SUM(R72:R73)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$110:$F$1895,$F72,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G75,G78,G81:G85)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P75,P78,P81:P85)","v":0},{"$f":"SUM(Q75,Q78,Q81:Q85)","v":0},{"$f":"SUM(R75,R78,R81:R85)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G76:G77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},{"$f":"SUM(Q76:Q77)","v":0},{"$f":"SUM(R76:R77)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$110:$F$1895,$F76,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G79:G80)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P79:P80)","v":0},{"$f":"SUM(Q79:Q80)","v":0},{"$f":"SUM(R79:R80)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$110:$F$1895,$F79,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G58,G74,G86)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:O90,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+'Function shifts'!G49)-Summary!I59","v":0},{"$f":"(H49+'Function shifts'!H49)-Summary!J59","v":0},{"$f":"(I49+'Function shifts'!I49)-Summary!L59","v":0},{"$f":"(J49+'Function shifts'!J49)-Summary!M59","v":0},{"$f":"(K49+'Function shifts'!K49)-Summary!N59","v":-15341},{"$f":"(L49+'Function shifts'!L49)-Summary!O59","v":0},{"$f":"(M49+'Function shifts'!M49)-Summary!P59","v":0},{"$f":"(N49+'Function shifts'!N49)-Summary!Q59","v":0},{"$f":"(O49+'Function shifts'!O49)-Summary!R59","v":-15341},{"$f":"(P49+'Function shifts'!P49)-Summary!AB59","v":904902893},{"$f":"(Q49+'Function shifts'!Q49)-Summary!AK59","v":950078743},{"$f":"(R49+'Function shifts'!R49)-Summary!AT59","v":-25893410}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G108:N108,\"<>0\")-COUNTBLANK(G108:N108))<>0,1,0)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G109:N109,\"<>0\")-COUNTBLANK(G109:N109))<>0,1,0)","v":0}]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,null,{"$f":"G157","v":0},{"$f":"H157","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H113","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F113,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G116:N116,\"<>0\")-COUNTBLANK(G116:N116))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G120,G123,G124)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J119:N119)","v":0},{"$f":"SUM(P120,P123,P124)","v":0},{"$f":"SUM(Q120,Q123,Q124)","v":0},{"$f":"SUM(R120,R123,R124)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G121:G122)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121:P122)","v":0},{"$f":"SUM(Q121:Q122)","v":0},{"$f":"SUM(R121:R122)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H121","v":0},{"$f":"[7]NMOG!I121","v":0},{"$f":"[7]NMOG!O121","v":0},{"$f":"[7]NMOG!P121","v":0},null,null,null,null,{"$f":"SUM(J121:N121)","v":0},{"$f":"[7]NMOG!Q121","v":0},{"$f":"[7]NMOG!R121","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H122","v":0},{"$f":"[7]NMOG!I122","v":0},{"$f":"[7]NMOG!O122","v":0},{"$f":"[7]NMOG!P122","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q122","v":0},{"$f":"[7]NMOG!R122","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H123","v":0},{"$f":"[7]NMOG!I123","v":0},{"$f":"[7]NMOG!O123","v":0},{"$f":"[7]NMOG!P123","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q123","v":0},{"$f":"[7]NMOG!R123","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J124:N124)","v":0},{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(R125:R126)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H125","v":0},{"$f":"[7]NMOG!I125","v":0},{"$f":"[7]NMOG!O125","v":0},{"$f":"[7]NMOG!P125","v":0},null,null,null,null,{"$f":"SUM(J125:N125)","v":0},{"$f":"[7]NMOG!Q125","v":0},{"$f":"[7]NMOG!R125","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H126","v":0},{"$f":"[7]NMOG!I126","v":0},{"$f":"[7]NMOG!O126","v":0},{"$f":"[7]NMOG!P126","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q126","v":0},{"$f":"[7]NMOG!R126","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G128,G131,G134:G136,G139:G140)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P128,P131,P134:P136,P139:P140)","v":0},{"$f":"SUM(Q128,Q131,Q134:Q136,Q139:Q140)","v":0},{"$f":"SUM(R128,R131,R134:R136,R139:R140)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G129:G130)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J128:N128)","v":0},{"$f":"SUM(P129:P130)","v":0},{"$f":"SUM(Q129:Q130)","v":0},{"$f":"SUM(R129:R130)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H129","v":0},{"$f":"[7]NMOG!I129","v":0},{"$f":"[7]NMOG!O129","v":0},{"$f":"[7]NMOG!P129","v":0},null,null,null,null,{"$f":"SUM(J129:N129)","v":0},{"$f":"[7]NMOG!Q129","v":0},{"$f":"[7]NMOG!R129","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H130","v":0},{"$f":"[7]NMOG!I130","v":0},{"$f":"[7]NMOG!O130","v":0},{"$f":"[7]NMOG!P130","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q130","v":0},{"$f":"[7]NMOG!R130","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G132:G133)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P132:P133)","v":0},{"$f":"SUM(Q132:Q133)","v":0},{"$f":"SUM(R132:R133)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H132","v":0},{"$f":"[7]NMOG!I132","v":0},{"$f":"[7]NMOG!O132","v":0},{"$f":"[7]NMOG!P132","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q132","v":0},{"$f":"[7]NMOG!R132","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H133","v":0},{"$f":"[7]NMOG!I133","v":0},{"$f":"[7]NMOG!O133","v":0},{"$f":"[7]NMOG!P133","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q133","v":0},{"$f":"[7]NMOG!R133","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H134","v":0},{"$f":"[7]NMOG!I134","v":0},{"$f":"[7]NMOG!O134","v":0},{"$f":"[7]NMOG!P134","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q134","v":0},{"$f":"[7]NMOG!R134","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H135","v":0},{"$f":"[7]NMOG!I135","v":0},{"$f":"[7]NMOG!O135","v":0},{"$f":"[7]NMOG!P135","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q135","v":0},{"$f":"[7]NMOG!R135","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G137:G138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P137:P138)","v":0},{"$f":"SUM(Q137:Q138)","v":0},{"$f":"SUM(R137:R138)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H137","v":0},{"$f":"[7]NMOG!I137","v":0},{"$f":"[7]NMOG!O137","v":0},{"$f":"[7]NMOG!P137","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q137","v":0},{"$f":"[7]NMOG!R137","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H138","v":0},{"$f":"[7]NMOG!I138","v":0},{"$f":"[7]NMOG!O138","v":0},{"$f":"[7]NMOG!P138","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q138","v":0},{"$f":"[7]NMOG!R138","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H139","v":0},{"$f":"[7]NMOG!I139","v":0},{"$f":"[7]NMOG!O139","v":0},{"$f":"[7]NMOG!P139","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q139","v":0},{"$f":"[7]NMOG!R139","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P141:P142)","v":0},{"$f":"SUM(Q141:Q142)","v":0},{"$f":"SUM(R141:R142)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H141","v":0},{"$f":"[7]NMOG!I141","v":0},{"$f":"[7]NMOG!O141","v":0},{"$f":"[7]NMOG!P141","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q141","v":0},{"$f":"[7]NMOG!R141","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H142","v":0},{"$f":"[7]NMOG!I142","v":0},{"$f":"[7]NMOG!O142","v":0},{"$f":"[7]NMOG!P142","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q142","v":0},{"$f":"[7]NMOG!R142","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G144,G147,G150:G154)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P144,P147,P150:P154)","v":0},{"$f":"SUM(Q144,Q147,Q150:Q154)","v":0},{"$f":"SUM(R144,R147,R150:R154)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G145:G146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P145:P146)","v":0},{"$f":"SUM(Q145:Q146)","v":0},{"$f":"SUM(R145:R146)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H145","v":0},{"$f":"[7]NMOG!I145","v":0},{"$f":"[7]NMOG!O145","v":0},{"$f":"[7]NMOG!P145","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q145","v":0},{"$f":"[7]NMOG!R145","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H146","v":0},{"$f":"[7]NMOG!I146","v":0},{"$f":"[7]NMOG!O146","v":0},{"$f":"[7]NMOG!P146","v":0},null,null,null,null,{"$f":"SUM(J146:N146)","v":0},{"$f":"[7]NMOG!Q146","v":0},{"$f":"[7]NMOG!R146","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G148:G149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P148:P149)","v":0},{"$f":"SUM(Q148:Q149)","v":0},{"$f":"SUM(R148:R149)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H148","v":0},{"$f":"[7]NMOG!I148","v":0},{"$f":"[7]NMOG!O148","v":0},{"$f":"[7]NMOG!P148","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q148","v":0},{"$f":"[7]NMOG!R148","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H149","v":0},{"$f":"[7]NMOG!I149","v":0},{"$f":"[7]NMOG!O149","v":0},{"$f":"[7]NMOG!P149","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q149","v":0},{"$f":"[7]NMOG!R149","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H150","v":0},{"$f":"[7]NMOG!I150","v":0},{"$f":"[7]NMOG!O150","v":0},{"$f":"[7]NMOG!P150","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q150","v":0},{"$f":"[7]NMOG!R150","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H151","v":0},{"$f":"[7]NMOG!I151","v":0},{"$f":"[7]NMOG!O151","v":0},{"$f":"[7]NMOG!P151","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q151","v":0},{"$f":"[7]NMOG!R151","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H152","v":0},{"$f":"[7]NMOG!I152","v":0},{"$f":"[7]NMOG!O152","v":0},{"$f":"[7]NMOG!P152","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q152","v":0},{"$f":"[7]NMOG!R152","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H153","v":0},{"$f":"[7]NMOG!I153","v":0},{"$f":"[7]NMOG!O153","v":0},{"$f":"[7]NMOG!P153","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q153","v":0},{"$f":"[7]NMOG!R153","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H154","v":0},{"$f":"[7]NMOG!I154","v":0},{"$f":"[7]NMOG!O154","v":0},{"$f":"[7]NMOG!P154","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q154","v":0},{"$f":"[7]NMOG!R154","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H155","v":0},{"$f":"[7]NMOG!I155","v":0},{"$f":"[7]NMOG!O155","v":0},{"$f":"[7]NMOG!P155","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q155","v":0},{"$f":"[7]NMOG!R155","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G119,G127,G143,G155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P119,P127,P143,P155)","v":0},{"$f":"SUM(Q119,Q127,Q143,Q155)","v":0},{"$f":"SUM(R119,R127,R143,R155)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,null,{"$f":"G217","v":0},{"$f":"H217","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H173","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H175","v":0}]
[{"$f":"IF(SUM(COUNTIF(G176:N176,\"<>0\")-COUNTBLANK(G176:N176))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G180,G183,G184)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J179:N179)","v":0},{"$f":"SUM(P180,P183,P184)","v":0},{"$f":"SUM(Q180,Q183,Q184)","v":0},{"$f":"SUM(R180,R183,R184)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G181:G182)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P181:P182)","v":0},{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H181","v":0},{"$f":"[7]NMOG!I181","v":0},{"$f":"[7]NMOG!O181","v":0},{"$f":"[7]NMOG!P181","v":0},null,null,null,null,{"$f":"SUM(J181:N181)","v":0},{"$f":"[7]NMOG!Q181","v":0},{"$f":"[7]NMOG!R181","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H182","v":0},{"$f":"[7]NMOG!I182","v":0},{"$f":"[7]NMOG!O182","v":0},{"$f":"[7]NMOG!P182","v":0},null,null,null,null,{"$f":"SUM(J182:N182)","v":0},{"$f":"[7]NMOG!Q182","v":0},{"$f":"[7]NMOG!R182","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H183","v":0},{"$f":"[7]NMOG!I183","v":0},{"$f":"[7]NMOG!O183","v":0},{"$f":"[7]NMOG!P183","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q183","v":0},{"$f":"[7]NMOG!R183","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G185:G186)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J184:N184)","v":0},{"$f":"SUM(P185:P186)","v":0},{"$f":"SUM(Q185:Q186)","v":0},{"$f":"SUM(R185:R186)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H185","v":0},{"$f":"[7]NMOG!I185","v":0},{"$f":"[7]NMOG!O185","v":0},{"$f":"[7]NMOG!P185","v":0},null,null,null,null,{"$f":"SUM(J185:N185)","v":0},{"$f":"[7]NMOG!Q185","v":0},{"$f":"[7]NMOG!R185","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H186","v":0},{"$f":"[7]NMOG!I186","v":0},{"$f":"[7]NMOG!O186","v":0},{"$f":"[7]NMOG!P186","v":0},null,null,null,null,{"$f":"SUM(J186:N186)","v":0},{"$f":"[7]NMOG!Q186","v":0},{"$f":"[7]NMOG!R186","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G188,G191,G194:G196,G199:G200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P188,P191,P194:P196,P199:P200)","v":0},{"$f":"SUM(Q188,Q191,Q194:Q196,Q199:Q200)","v":0},{"$f":"SUM(R188,R191,R194:R196,R199:R200)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J188:N188)","v":0},{"$f":"SUM(P189:P190)","v":0},{"$f":"SUM(Q189:Q190)","v":0},{"$f":"SUM(R189:R190)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H189","v":0},{"$f":"[7]NMOG!I189","v":0},{"$f":"[7]NMOG!O189","v":0},{"$f":"[7]NMOG!P189","v":0},null,null,null,null,{"$f":"SUM(J189:N189)","v":0},{"$f":"[7]NMOG!Q189","v":0},{"$f":"[7]NMOG!R189","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H190","v":0},{"$f":"[7]NMOG!I190","v":0},{"$f":"[7]NMOG!O190","v":0},{"$f":"[7]NMOG!P190","v":0},null,null,null,null,{"$f":"SUM(J190:N190)","v":0},{"$f":"[7]NMOG!Q190","v":0},{"$f":"[7]NMOG!R190","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G192:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P192:P193)","v":0},{"$f":"SUM(Q192:Q193)","v":0},{"$f":"SUM(R192:R193)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H192","v":0},{"$f":"[7]NMOG!I192","v":0},{"$f":"[7]NMOG!O192","v":0},{"$f":"[7]NMOG!P192","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q192","v":0},{"$f":"[7]NMOG!R192","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H193","v":0},{"$f":"[7]NMOG!I193","v":0},{"$f":"[7]NMOG!O193","v":0},{"$f":"[7]NMOG!P193","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q193","v":0},{"$f":"[7]NMOG!R193","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H194","v":0},{"$f":"[7]NMOG!I194","v":0},{"$f":"[7]NMOG!O194","v":0},{"$f":"[7]NMOG!P194","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q194","v":0},{"$f":"[7]NMOG!R194","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H195","v":0},{"$f":"[7]NMOG!I195","v":0},{"$f":"[7]NMOG!O195","v":0},{"$f":"[7]NMOG!P195","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q195","v":0},{"$f":"[7]NMOG!R195","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G197:G198)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P197:P198)","v":0},{"$f":"SUM(Q197:Q198)","v":0},{"$f":"SUM(R197:R198)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H197","v":0},{"$f":"[7]NMOG!I197","v":0},{"$f":"[7]NMOG!O197","v":0},{"$f":"[7]NMOG!P197","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q197","v":0},{"$f":"[7]NMOG!R197","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H198","v":0},{"$f":"[7]NMOG!I198","v":0},{"$f":"[7]NMOG!O198","v":0},{"$f":"[7]NMOG!P198","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q198","v":0},{"$f":"[7]NMOG!R198","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H199","v":0},{"$f":"[7]NMOG!I199","v":0},{"$f":"[7]NMOG!O199","v":0},{"$f":"[7]NMOG!P199","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q199","v":0},{"$f":"[7]NMOG!R199","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G201:G202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P201:P202)","v":0},{"$f":"SUM(Q201:Q202)","v":0},{"$f":"SUM(R201:R202)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H201","v":0},{"$f":"[7]NMOG!I201","v":0},{"$f":"[7]NMOG!O201","v":0},{"$f":"[7]NMOG!P201","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q201","v":0},{"$f":"[7]NMOG!R201","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H202","v":0},{"$f":"[7]NMOG!I202","v":0},{"$f":"[7]NMOG!O202","v":0},{"$f":"[7]NMOG!P202","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q202","v":0},{"$f":"[7]NMOG!R202","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G204,G207,G210:G214)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P204,P207,P210:P214)","v":0},{"$f":"SUM(Q204,Q207,Q210:Q214)","v":0},{"$f":"SUM(R204,R207,R210:R214)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G205:G206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P205:P206)","v":0},{"$f":"SUM(Q205:Q206)","v":0},{"$f":"SUM(R205:R206)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H205","v":0},{"$f":"[7]NMOG!I205","v":0},{"$f":"[7]NMOG!O205","v":0},{"$f":"[7]NMOG!P205","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q205","v":0},{"$f":"[7]NMOG!R205","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H206","v":0},{"$f":"[7]NMOG!I206","v":0},{"$f":"[7]NMOG!O206","v":0},{"$f":"[7]NMOG!P206","v":0},null,null,null,null,{"$f":"SUM(J206:N206)","v":0},{"$f":"[7]NMOG!Q206","v":0},{"$f":"[7]NMOG!R206","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G208:G209)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J207:N207)","v":0},{"$f":"SUM(P208:P209)","v":0},{"$f":"SUM(Q208:Q209)","v":0},{"$f":"SUM(R208:R209)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H208","v":0},{"$f":"[7]NMOG!I208","v":0},{"$f":"[7]NMOG!O208","v":0},{"$f":"[7]NMOG!P208","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q208","v":0},{"$f":"[7]NMOG!R208","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H209","v":0},{"$f":"[7]NMOG!I209","v":0},{"$f":"[7]NMOG!O209","v":0},{"$f":"[7]NMOG!P209","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q209","v":0},{"$f":"[7]NMOG!R209","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H210","v":0},{"$f":"[7]NMOG!I210","v":0},{"$f":"[7]NMOG!O210","v":0},{"$f":"[7]NMOG!P210","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q210","v":0},{"$f":"[7]NMOG!R210","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H211","v":0},{"$f":"[7]NMOG!I211","v":0},{"$f":"[7]NMOG!O211","v":0},{"$f":"[7]NMOG!P211","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q211","v":0},{"$f":"[7]NMOG!R211","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H212","v":0},{"$f":"[7]NMOG!I212","v":0},{"$f":"[7]NMOG!O212","v":0},{"$f":"[7]NMOG!P212","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q212","v":0},{"$f":"[7]NMOG!R212","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H213","v":0},{"$f":"[7]NMOG!I213","v":0},{"$f":"[7]NMOG!O213","v":0},{"$f":"[7]NMOG!P213","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q213","v":0},{"$f":"[7]NMOG!R213","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H214","v":0},{"$f":"[7]NMOG!I214","v":0},{"$f":"[7]NMOG!O214","v":0},{"$f":"[7]NMOG!P214","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q214","v":0},{"$f":"[7]NMOG!R214","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H215","v":0},{"$f":"[7]NMOG!I215","v":0},{"$f":"[7]NMOG!O215","v":0},{"$f":"[7]NMOG!P215","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q215","v":0},{"$f":"[7]NMOG!R215","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G179,G187,G203,G215)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P179,P187,P203,P215)","v":0},{"$f":"SUM(Q179,Q187,Q203,Q215)","v":0},{"$f":"SUM(R179,R187,R203,R215)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,null,{"$f":"G277","v":0},{"$f":"H277","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H233","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H235","v":0}]
[{"$f":"IF(SUM(COUNTIF(G236:N236,\"<>0\")-COUNTBLANK(G236:N236))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G240,G243,G244)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J239:N239)","v":0},{"$f":"SUM(P240,P243,P244)","v":0},{"$f":"SUM(Q240,Q243,Q244)","v":0},{"$f":"SUM(R240,R243,R244)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G241:G242)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P241:P242)","v":0},{"$f":"SUM(Q241:Q242)","v":0},{"$f":"SUM(R241:R242)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H241","v":0},{"$f":"[7]NMOG!I241","v":0},{"$f":"[7]NMOG!O241","v":0},{"$f":"[7]NMOG!P241","v":0},null,null,null,null,{"$f":"SUM(J241:N241)","v":0},{"$f":"[7]NMOG!Q241","v":0},{"$f":"[7]NMOG!R241","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H242","v":0},{"$f":"[7]NMOG!I242","v":0},{"$f":"[7]NMOG!O242","v":0},{"$f":"[7]NMOG!P242","v":0},null,null,null,null,{"$f":"SUM(J242:N242)","v":0},{"$f":"[7]NMOG!Q242","v":0},{"$f":"[7]NMOG!R242","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H243","v":0},{"$f":"[7]NMOG!I243","v":0},{"$f":"[7]NMOG!O243","v":0},{"$f":"[7]NMOG!P243","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q243","v":0},{"$f":"[7]NMOG!R243","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G245:G246)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J244:N244)","v":0},{"$f":"SUM(P245:P246)","v":0},{"$f":"SUM(Q245:Q246)","v":0},{"$f":"SUM(R245:R246)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H245","v":0},{"$f":"[7]NMOG!I245","v":0},{"$f":"[7]NMOG!O245","v":0},{"$f":"[7]NMOG!P245","v":0},null,null,null,null,{"$f":"SUM(J245:N245)","v":0},{"$f":"[7]NMOG!Q245","v":0},{"$f":"[7]NMOG!R245","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H246","v":0},{"$f":"[7]NMOG!I246","v":0},{"$f":"[7]NMOG!O246","v":0},{"$f":"[7]NMOG!P246","v":0},null,null,null,null,{"$f":"SUM(J246:N246)","v":0},{"$f":"[7]NMOG!Q246","v":0},{"$f":"[7]NMOG!R246","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G248,G251,G254:G256,G259:G260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P248,P251,P254:P256,P259:P260)","v":0},{"$f":"SUM(Q248,Q251,Q254:Q256,Q259:Q260)","v":0},{"$f":"SUM(R248,R251,R254:R256,R259:R260)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G249:G250)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J248:N248)","v":0},{"$f":"SUM(P249:P250)","v":0},{"$f":"SUM(Q249:Q250)","v":0},{"$f":"SUM(R249:R250)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H249","v":0},{"$f":"[7]NMOG!I249","v":0},{"$f":"[7]NMOG!O249","v":0},{"$f":"[7]NMOG!P249","v":0},null,null,null,null,{"$f":"SUM(J249:N249)","v":0},{"$f":"[7]NMOG!Q249","v":0},{"$f":"[7]NMOG!R249","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H250","v":0},{"$f":"[7]NMOG!I250","v":0},{"$f":"[7]NMOG!O250","v":0},{"$f":"[7]NMOG!P250","v":0},null,null,null,null,{"$f":"SUM(J250:N250)","v":0},{"$f":"[7]NMOG!Q250","v":0},{"$f":"[7]NMOG!R250","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G252:G253)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P252:P253)","v":0},{"$f":"SUM(Q252:Q253)","v":0},{"$f":"SUM(R252:R253)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H252","v":0},{"$f":"[7]NMOG!I252","v":0},{"$f":"[7]NMOG!O252","v":0},{"$f":"[7]NMOG!P252","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q252","v":0},{"$f":"[7]NMOG!R252","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H253","v":0},{"$f":"[7]NMOG!I253","v":0},{"$f":"[7]NMOG!O253","v":0},{"$f":"[7]NMOG!P253","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q253","v":0},{"$f":"[7]NMOG!R253","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H254","v":0},{"$f":"[7]NMOG!I254","v":0},{"$f":"[7]NMOG!O254","v":0},{"$f":"[7]NMOG!P254","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q254","v":0},{"$f":"[7]NMOG!R254","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H255","v":0},{"$f":"[7]NMOG!I255","v":0},{"$f":"[7]NMOG!O255","v":0},{"$f":"[7]NMOG!P255","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q255","v":0},{"$f":"[7]NMOG!R255","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G257:G258)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P257:P258)","v":0},{"$f":"SUM(Q257:Q258)","v":0},{"$f":"SUM(R257:R258)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H257","v":0},{"$f":"[7]NMOG!I257","v":0},{"$f":"[7]NMOG!O257","v":0},{"$f":"[7]NMOG!P257","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q257","v":0},{"$f":"[7]NMOG!R257","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H258","v":0},{"$f":"[7]NMOG!I258","v":0},{"$f":"[7]NMOG!O258","v":0},{"$f":"[7]NMOG!P258","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q258","v":0},{"$f":"[7]NMOG!R258","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H259","v":0},{"$f":"[7]NMOG!I259","v":0},{"$f":"[7]NMOG!O259","v":0},{"$f":"[7]NMOG!P259","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q259","v":0},{"$f":"[7]NMOG!R259","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G261:G262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P261:P262)","v":0},{"$f":"SUM(Q261:Q262)","v":0},{"$f":"SUM(R261:R262)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H261","v":0},{"$f":"[7]NMOG!I261","v":0},{"$f":"[7]NMOG!O261","v":0},{"$f":"[7]NMOG!P261","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q261","v":0},{"$f":"[7]NMOG!R261","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H262","v":0},{"$f":"[7]NMOG!I262","v":0},{"$f":"[7]NMOG!O262","v":0},{"$f":"[7]NMOG!P262","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q262","v":0},{"$f":"[7]NMOG!R262","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G264,G267,G270:G274)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P264,P267,P270:P274)","v":0},{"$f":"SUM(Q264,Q267,Q270:Q274)","v":0},{"$f":"SUM(R264,R267,R270:R274)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G265:G266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P265:P266)","v":0},{"$f":"SUM(Q265:Q266)","v":0},{"$f":"SUM(R265:R266)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H265","v":0},{"$f":"[7]NMOG!I265","v":0},{"$f":"[7]NMOG!O265","v":0},{"$f":"[7]NMOG!P265","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q265","v":0},{"$f":"[7]NMOG!R265","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H266","v":0},{"$f":"[7]NMOG!I266","v":0},{"$f":"[7]NMOG!O266","v":0},{"$f":"[7]NMOG!P266","v":0},null,null,null,null,{"$f":"SUM(J266:N266)","v":0},{"$f":"[7]NMOG!Q266","v":0},{"$f":"[7]NMOG!R266","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G268:G269)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J267:N267)","v":0},{"$f":"SUM(P268:P269)","v":0},{"$f":"SUM(Q268:Q269)","v":0},{"$f":"SUM(R268:R269)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H268","v":0},{"$f":"[7]NMOG!I268","v":0},{"$f":"[7]NMOG!O268","v":0},{"$f":"[7]NMOG!P268","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q268","v":0},{"$f":"[7]NMOG!R268","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H269","v":0},{"$f":"[7]NMOG!I269","v":0},{"$f":"[7]NMOG!O269","v":0},{"$f":"[7]NMOG!P269","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q269","v":0},{"$f":"[7]NMOG!R269","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H270","v":0},{"$f":"[7]NMOG!I270","v":0},{"$f":"[7]NMOG!O270","v":0},{"$f":"[7]NMOG!P270","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q270","v":0},{"$f":"[7]NMOG!R270","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H271","v":0},{"$f":"[7]NMOG!I271","v":0},{"$f":"[7]NMOG!O271","v":0},{"$f":"[7]NMOG!P271","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q271","v":0},{"$f":"[7]NMOG!R271","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H272","v":0},{"$f":"[7]NMOG!I272","v":0},{"$f":"[7]NMOG!O272","v":0},{"$f":"[7]NMOG!P272","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q272","v":0},{"$f":"[7]NMOG!R272","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H273","v":0},{"$f":"[7]NMOG!I273","v":0},{"$f":"[7]NMOG!O273","v":0},{"$f":"[7]NMOG!P273","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q273","v":0},{"$f":"[7]NMOG!R273","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H274","v":0},{"$f":"[7]NMOG!I274","v":0},{"$f":"[7]NMOG!O274","v":0},{"$f":"[7]NMOG!P274","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q274","v":0},{"$f":"[7]NMOG!R274","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H275","v":0},{"$f":"[7]NMOG!I275","v":0},{"$f":"[7]NMOG!O275","v":0},{"$f":"[7]NMOG!P275","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q275","v":0},{"$f":"[7]NMOG!R275","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G239,G247,G263,G275)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P239,P247,P263,P275)","v":0},{"$f":"SUM(Q239,Q247,Q263,Q275)","v":0},{"$f":"SUM(R239,R247,R263,R275)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,null,{"$f":"G337","v":0},{"$f":"H337","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H293","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H295","v":0}]
[{"$f":"IF(SUM(COUNTIF(G296:N296,\"<>0\")-COUNTBLANK(G296:N296))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G300,G303,G304)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J299:N299)","v":0},{"$f":"SUM(P300,P303,P304)","v":0},{"$f":"SUM(Q300,Q303,Q304)","v":0},{"$f":"SUM(R300,R303,R304)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G301:G302)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P301:P302)","v":0},{"$f":"SUM(Q301:Q302)","v":0},{"$f":"SUM(R301:R302)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H301","v":0},{"$f":"[7]NMOG!I301","v":0},{"$f":"[7]NMOG!O301","v":0},{"$f":"[7]NMOG!P301","v":0},null,null,null,null,{"$f":"SUM(J301:N301)","v":0},{"$f":"[7]NMOG!Q301","v":0},{"$f":"[7]NMOG!R301","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H302","v":0},{"$f":"[7]NMOG!I302","v":0},{"$f":"[7]NMOG!O302","v":0},{"$f":"[7]NMOG!P302","v":0},null,null,null,null,{"$f":"SUM(J302:N302)","v":0},{"$f":"[7]NMOG!Q302","v":0},{"$f":"[7]NMOG!R302","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H303","v":0},{"$f":"[7]NMOG!I303","v":0},{"$f":"[7]NMOG!O303","v":0},{"$f":"[7]NMOG!P303","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q303","v":0},{"$f":"[7]NMOG!R303","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G305:G306)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J304:N304)","v":0},{"$f":"SUM(P305:P306)","v":0},{"$f":"SUM(Q305:Q306)","v":0},{"$f":"SUM(R305:R306)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H305","v":0},{"$f":"[7]NMOG!I305","v":0},{"$f":"[7]NMOG!O305","v":0},{"$f":"[7]NMOG!P305","v":0},null,null,null,null,{"$f":"SUM(J305:N305)","v":0},{"$f":"[7]NMOG!Q305","v":0},{"$f":"[7]NMOG!R305","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H306","v":0},{"$f":"[7]NMOG!I306","v":0},{"$f":"[7]NMOG!O306","v":0},{"$f":"[7]NMOG!P306","v":0},null,null,null,null,{"$f":"SUM(J306:N306)","v":0},{"$f":"[7]NMOG!Q306","v":0},{"$f":"[7]NMOG!R306","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G308,G311,G314:G316,G319:G320)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P308,P311,P314:P316,P319:P320)","v":0},{"$f":"SUM(Q308,Q311,Q314:Q316,Q319:Q320)","v":0},{"$f":"SUM(R308,R311,R314:R316,R319:R320)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G309:G310)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J308:N308)","v":0},{"$f":"SUM(P309:P310)","v":0},{"$f":"SUM(Q309:Q310)","v":0},{"$f":"SUM(R309:R310)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H309","v":0},{"$f":"[7]NMOG!I309","v":0},{"$f":"[7]NMOG!O309","v":0},{"$f":"[7]NMOG!P309","v":0},null,null,null,null,{"$f":"SUM(J309:N309)","v":0},{"$f":"[7]NMOG!Q309","v":0},{"$f":"[7]NMOG!R309","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H310","v":0},{"$f":"[7]NMOG!I310","v":0},{"$f":"[7]NMOG!O310","v":0},{"$f":"[7]NMOG!P310","v":0},null,null,null,null,{"$f":"SUM(J310:N310)","v":0},{"$f":"[7]NMOG!Q310","v":0},{"$f":"[7]NMOG!R310","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G312:G313)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P312:P313)","v":0},{"$f":"SUM(Q312:Q313)","v":0},{"$f":"SUM(R312:R313)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H312","v":0},{"$f":"[7]NMOG!I312","v":0},{"$f":"[7]NMOG!O312","v":0},{"$f":"[7]NMOG!P312","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q312","v":0},{"$f":"[7]NMOG!R312","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H313","v":0},{"$f":"[7]NMOG!I313","v":0},{"$f":"[7]NMOG!O313","v":0},{"$f":"[7]NMOG!P313","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q313","v":0},{"$f":"[7]NMOG!R313","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H314","v":0},{"$f":"[7]NMOG!I314","v":0},{"$f":"[7]NMOG!O314","v":0},{"$f":"[7]NMOG!P314","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q314","v":0},{"$f":"[7]NMOG!R314","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H315","v":0},{"$f":"[7]NMOG!I315","v":0},{"$f":"[7]NMOG!O315","v":0},{"$f":"[7]NMOG!P315","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q315","v":0},{"$f":"[7]NMOG!R315","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G317:G318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P317:P318)","v":0},{"$f":"SUM(Q317:Q318)","v":0},{"$f":"SUM(R317:R318)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H317","v":0},{"$f":"[7]NMOG!I317","v":0},{"$f":"[7]NMOG!O317","v":0},{"$f":"[7]NMOG!P317","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q317","v":0},{"$f":"[7]NMOG!R317","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H318","v":0},{"$f":"[7]NMOG!I318","v":0},{"$f":"[7]NMOG!O318","v":0},{"$f":"[7]NMOG!P318","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q318","v":0},{"$f":"[7]NMOG!R318","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H319","v":0},{"$f":"[7]NMOG!I319","v":0},{"$f":"[7]NMOG!O319","v":0},{"$f":"[7]NMOG!P319","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q319","v":0},{"$f":"[7]NMOG!R319","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G321:G322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P321:P322)","v":0},{"$f":"SUM(Q321:Q322)","v":0},{"$f":"SUM(R321:R322)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H321","v":0},{"$f":"[7]NMOG!I321","v":0},{"$f":"[7]NMOG!O321","v":0},{"$f":"[7]NMOG!P321","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q321","v":0},{"$f":"[7]NMOG!R321","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H322","v":0},{"$f":"[7]NMOG!I322","v":0},{"$f":"[7]NMOG!O322","v":0},{"$f":"[7]NMOG!P322","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q322","v":0},{"$f":"[7]NMOG!R322","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G324,G327,G330:G334)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P324,P327,P330:P334)","v":0},{"$f":"SUM(Q324,Q327,Q330:Q334)","v":0},{"$f":"SUM(R324,R327,R330:R334)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G325:G326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P325:P326)","v":0},{"$f":"SUM(Q325:Q326)","v":0},{"$f":"SUM(R325:R326)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H325","v":0},{"$f":"[7]NMOG!I325","v":0},{"$f":"[7]NMOG!O325","v":0},{"$f":"[7]NMOG!P325","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q325","v":0},{"$f":"[7]NMOG!R325","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H326","v":0},{"$f":"[7]NMOG!I326","v":0},{"$f":"[7]NMOG!O326","v":0},{"$f":"[7]NMOG!P326","v":0},null,null,null,null,{"$f":"SUM(J326:N326)","v":0},{"$f":"[7]NMOG!Q326","v":0},{"$f":"[7]NMOG!R326","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G328:G329)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J327:N327)","v":0},{"$f":"SUM(P328:P329)","v":0},{"$f":"SUM(Q328:Q329)","v":0},{"$f":"SUM(R328:R329)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H328","v":0},{"$f":"[7]NMOG!I328","v":0},{"$f":"[7]NMOG!O328","v":0},{"$f":"[7]NMOG!P328","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q328","v":0},{"$f":"[7]NMOG!R328","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H329","v":0},{"$f":"[7]NMOG!I329","v":0},{"$f":"[7]NMOG!O329","v":0},{"$f":"[7]NMOG!P329","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q329","v":0},{"$f":"[7]NMOG!R329","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H330","v":0},{"$f":"[7]NMOG!I330","v":0},{"$f":"[7]NMOG!O330","v":0},{"$f":"[7]NMOG!P330","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q330","v":0},{"$f":"[7]NMOG!R330","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H331","v":0},{"$f":"[7]NMOG!I331","v":0},{"$f":"[7]NMOG!O331","v":0},{"$f":"[7]NMOG!P331","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q331","v":0},{"$f":"[7]NMOG!R331","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H332","v":0},{"$f":"[7]NMOG!I332","v":0},{"$f":"[7]NMOG!O332","v":0},{"$f":"[7]NMOG!P332","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q332","v":0},{"$f":"[7]NMOG!R332","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H333","v":0},{"$f":"[7]NMOG!I333","v":0},{"$f":"[7]NMOG!O333","v":0},{"$f":"[7]NMOG!P333","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q333","v":0},{"$f":"[7]NMOG!R333","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H334","v":0},{"$f":"[7]NMOG!I334","v":0},{"$f":"[7]NMOG!O334","v":0},{"$f":"[7]NMOG!P334","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q334","v":0},{"$f":"[7]NMOG!R334","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H335","v":0},{"$f":"[7]NMOG!I335","v":0},{"$f":"[7]NMOG!O335","v":0},{"$f":"[7]NMOG!P335","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q335","v":0},{"$f":"[7]NMOG!R335","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G299,G307,G323,G335)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P299,P307,P323,P335)","v":0},{"$f":"SUM(Q299,Q307,Q323,Q335)","v":0},{"$f":"SUM(R299,R307,R323,R335)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G341:N341,\"<>0\")-COUNTBLANK(G341:N341))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,null,{"$f":"G397","v":0},{"$f":"H397","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H353","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H355","v":0}]
[{"$f":"IF(SUM(COUNTIF(G356:N356,\"<>0\")-COUNTBLANK(G356:N356))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G360,G363,G364)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J359:N359)","v":0},{"$f":"SUM(P360,P363,P364)","v":0},{"$f":"SUM(Q360,Q363,Q364)","v":0},{"$f":"SUM(R360,R363,R364)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G361:G362)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P361:P362)","v":0},{"$f":"SUM(Q361:Q362)","v":0},{"$f":"SUM(R361:R362)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H361","v":0},{"$f":"[7]NMOG!I361","v":0},{"$f":"[7]NMOG!O361","v":0},{"$f":"[7]NMOG!P361","v":0},null,null,null,null,{"$f":"SUM(J361:N361)","v":0},{"$f":"[7]NMOG!Q361","v":0},{"$f":"[7]NMOG!R361","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H362","v":0},{"$f":"[7]NMOG!I362","v":0},{"$f":"[7]NMOG!O362","v":0},{"$f":"[7]NMOG!P362","v":0},null,null,null,null,{"$f":"SUM(J362:N362)","v":0},{"$f":"[7]NMOG!Q362","v":0},{"$f":"[7]NMOG!R362","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H363","v":0},{"$f":"[7]NMOG!I363","v":0},{"$f":"[7]NMOG!O363","v":0},{"$f":"[7]NMOG!P363","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q363","v":0},{"$f":"[7]NMOG!R363","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G365:G366)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J364:N364)","v":0},{"$f":"SUM(P365:P366)","v":0},{"$f":"SUM(Q365:Q366)","v":0},{"$f":"SUM(R365:R366)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H365","v":0},{"$f":"[7]NMOG!I365","v":0},{"$f":"[7]NMOG!O365","v":0},{"$f":"[7]NMOG!P365","v":0},null,null,null,null,{"$f":"SUM(J365:N365)","v":0},{"$f":"[7]NMOG!Q365","v":0},{"$f":"[7]NMOG!R365","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H366","v":0},{"$f":"[7]NMOG!I366","v":0},{"$f":"[7]NMOG!O366","v":0},{"$f":"[7]NMOG!P366","v":0},null,null,null,null,{"$f":"SUM(J366:N366)","v":0},{"$f":"[7]NMOG!Q366","v":0},{"$f":"[7]NMOG!R366","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G368,G371,G374:G376,G379:G380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P368,P371,P374:P376,P379:P380)","v":0},{"$f":"SUM(Q368,Q371,Q374:Q376,Q379:Q380)","v":0},{"$f":"SUM(R368,R371,R374:R376,R379:R380)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G369:G370)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J368:N368)","v":0},{"$f":"SUM(P369:P370)","v":0},{"$f":"SUM(Q369:Q370)","v":0},{"$f":"SUM(R369:R370)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H369","v":0},{"$f":"[7]NMOG!I369","v":0},{"$f":"[7]NMOG!O369","v":0},{"$f":"[7]NMOG!P369","v":0},null,null,null,null,{"$f":"SUM(J369:N369)","v":0},{"$f":"[7]NMOG!Q369","v":0},{"$f":"[7]NMOG!R369","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H370","v":0},{"$f":"[7]NMOG!I370","v":0},{"$f":"[7]NMOG!O370","v":0},{"$f":"[7]NMOG!P370","v":0},null,null,null,null,{"$f":"SUM(J370:N370)","v":0},{"$f":"[7]NMOG!Q370","v":0},{"$f":"[7]NMOG!R370","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G372:G373)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P372:P373)","v":0},{"$f":"SUM(Q372:Q373)","v":0},{"$f":"SUM(R372:R373)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H372","v":0},{"$f":"[7]NMOG!I372","v":0},{"$f":"[7]NMOG!O372","v":0},{"$f":"[7]NMOG!P372","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q372","v":0},{"$f":"[7]NMOG!R372","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H373","v":0},{"$f":"[7]NMOG!I373","v":0},{"$f":"[7]NMOG!O373","v":0},{"$f":"[7]NMOG!P373","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q373","v":0},{"$f":"[7]NMOG!R373","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H374","v":0},{"$f":"[7]NMOG!I374","v":0},{"$f":"[7]NMOG!O374","v":0},{"$f":"[7]NMOG!P374","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q374","v":0},{"$f":"[7]NMOG!R374","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H375","v":0},{"$f":"[7]NMOG!I375","v":0},{"$f":"[7]NMOG!O375","v":0},{"$f":"[7]NMOG!P375","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q375","v":0},{"$f":"[7]NMOG!R375","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G377:G378)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377:P378)","v":0},{"$f":"SUM(Q377:Q378)","v":0},{"$f":"SUM(R377:R378)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H377","v":0},{"$f":"[7]NMOG!I377","v":0},{"$f":"[7]NMOG!O377","v":0},{"$f":"[7]NMOG!P377","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q377","v":0},{"$f":"[7]NMOG!R377","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H378","v":0},{"$f":"[7]NMOG!I378","v":0},{"$f":"[7]NMOG!O378","v":0},{"$f":"[7]NMOG!P378","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q378","v":0},{"$f":"[7]NMOG!R378","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H379","v":0},{"$f":"[7]NMOG!I379","v":0},{"$f":"[7]NMOG!O379","v":0},{"$f":"[7]NMOG!P379","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q379","v":0},{"$f":"[7]NMOG!R379","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G381:G382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P381:P382)","v":0},{"$f":"SUM(Q381:Q382)","v":0},{"$f":"SUM(R381:R382)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H381","v":0},{"$f":"[7]NMOG!I381","v":0},{"$f":"[7]NMOG!O381","v":0},{"$f":"[7]NMOG!P381","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q381","v":0},{"$f":"[7]NMOG!R381","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H382","v":0},{"$f":"[7]NMOG!I382","v":0},{"$f":"[7]NMOG!O382","v":0},{"$f":"[7]NMOG!P382","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q382","v":0},{"$f":"[7]NMOG!R382","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G384,G387,G390:G394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P384,P387,P390:P394)","v":0},{"$f":"SUM(Q384,Q387,Q390:Q394)","v":0},{"$f":"SUM(R384,R387,R390:R394)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G385:G386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P385:P386)","v":0},{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H385","v":0},{"$f":"[7]NMOG!I385","v":0},{"$f":"[7]NMOG!O385","v":0},{"$f":"[7]NMOG!P385","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q385","v":0},{"$f":"[7]NMOG!R385","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H386","v":0},{"$f":"[7]NMOG!I386","v":0},{"$f":"[7]NMOG!O386","v":0},{"$f":"[7]NMOG!P386","v":0},null,null,null,null,{"$f":"SUM(J386:N386)","v":0},{"$f":"[7]NMOG!Q386","v":0},{"$f":"[7]NMOG!R386","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G388:G389)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J387:N387)","v":0},{"$f":"SUM(P388:P389)","v":0},{"$f":"SUM(Q388:Q389)","v":0},{"$f":"SUM(R388:R389)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H388","v":0},{"$f":"[7]NMOG!I388","v":0},{"$f":"[7]NMOG!O388","v":0},{"$f":"[7]NMOG!P388","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q388","v":0},{"$f":"[7]NMOG!R388","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H389","v":0},{"$f":"[7]NMOG!I389","v":0},{"$f":"[7]NMOG!O389","v":0},{"$f":"[7]NMOG!P389","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q389","v":0},{"$f":"[7]NMOG!R389","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H390","v":0},{"$f":"[7]NMOG!I390","v":0},{"$f":"[7]NMOG!O390","v":0},{"$f":"[7]NMOG!P390","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q390","v":0},{"$f":"[7]NMOG!R390","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H391","v":0},{"$f":"[7]NMOG!I391","v":0},{"$f":"[7]NMOG!O391","v":0},{"$f":"[7]NMOG!P391","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q391","v":0},{"$f":"[7]NMOG!R391","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H392","v":0},{"$f":"[7]NMOG!I392","v":0},{"$f":"[7]NMOG!O392","v":0},{"$f":"[7]NMOG!P392","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q392","v":0},{"$f":"[7]NMOG!R392","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H393","v":0},{"$f":"[7]NMOG!I393","v":0},{"$f":"[7]NMOG!O393","v":0},{"$f":"[7]NMOG!P393","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q393","v":0},{"$f":"[7]NMOG!R393","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H394","v":0},{"$f":"[7]NMOG!I394","v":0},{"$f":"[7]NMOG!O394","v":0},{"$f":"[7]NMOG!P394","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q394","v":0},{"$f":"[7]NMOG!R394","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H395","v":0},{"$f":"[7]NMOG!I395","v":0},{"$f":"[7]NMOG!O395","v":0},{"$f":"[7]NMOG!P395","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q395","v":0},{"$f":"[7]NMOG!R395","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G359,G367,G383,G395)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P359,P367,P383,P395)","v":0},{"$f":"SUM(Q359,Q367,Q383,Q395)","v":0},{"$f":"SUM(R359,R367,R383,R395)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G401:N401,\"<>0\")-COUNTBLANK(G401:N401))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,null,{"$f":"G457","v":0},{"$f":"H457","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H413","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H415","v":0}]
[{"$f":"IF(SUM(COUNTIF(G416:N416,\"<>0\")-COUNTBLANK(G416:N416))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G420,G423,G424)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J419:N419)","v":0},{"$f":"SUM(P420,P423,P424)","v":0},{"$f":"SUM(Q420,Q423,Q424)","v":0},{"$f":"SUM(R420,R423,R424)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G421:G422)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H421","v":0},{"$f":"[7]NMOG!I421","v":0},{"$f":"[7]NMOG!O421","v":0},{"$f":"[7]NMOG!P421","v":0},null,null,null,null,{"$f":"SUM(J421:N421)","v":0},{"$f":"[7]NMOG!Q421","v":0},{"$f":"[7]NMOG!R421","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H422","v":0},{"$f":"[7]NMOG!I422","v":0},{"$f":"[7]NMOG!O422","v":0},{"$f":"[7]NMOG!P422","v":0},null,null,null,null,{"$f":"SUM(J422:N422)","v":0},{"$f":"[7]NMOG!Q422","v":0},{"$f":"[7]NMOG!R422","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H423","v":0},{"$f":"[7]NMOG!I423","v":0},{"$f":"[7]NMOG!O423","v":0},{"$f":"[7]NMOG!P423","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q423","v":0},{"$f":"[7]NMOG!R423","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G425:G426)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J424:N424)","v":0},{"$f":"SUM(P425:P426)","v":0},{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H425","v":0},{"$f":"[7]NMOG!I425","v":0},{"$f":"[7]NMOG!O425","v":0},{"$f":"[7]NMOG!P425","v":0},null,null,null,null,{"$f":"SUM(J425:N425)","v":0},{"$f":"[7]NMOG!Q425","v":0},{"$f":"[7]NMOG!R425","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H426","v":0},{"$f":"[7]NMOG!I426","v":0},{"$f":"[7]NMOG!O426","v":0},{"$f":"[7]NMOG!P426","v":0},null,null,null,null,{"$f":"SUM(J426:N426)","v":0},{"$f":"[7]NMOG!Q426","v":0},{"$f":"[7]NMOG!R426","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G428,G431,G434:G436,G439:G440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P428,P431,P434:P436,P439:P440)","v":0},{"$f":"SUM(Q428,Q431,Q434:Q436,Q439:Q440)","v":0},{"$f":"SUM(R428,R431,R434:R436,R439:R440)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G429:G430)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J428:N428)","v":0},{"$f":"SUM(P429:P430)","v":0},{"$f":"SUM(Q429:Q430)","v":0},{"$f":"SUM(R429:R430)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H429","v":0},{"$f":"[7]NMOG!I429","v":0},{"$f":"[7]NMOG!O429","v":0},{"$f":"[7]NMOG!P429","v":0},null,null,null,null,{"$f":"SUM(J429:N429)","v":0},{"$f":"[7]NMOG!Q429","v":0},{"$f":"[7]NMOG!R429","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H430","v":0},{"$f":"[7]NMOG!I430","v":0},{"$f":"[7]NMOG!O430","v":0},{"$f":"[7]NMOG!P430","v":0},null,null,null,null,{"$f":"SUM(J430:N430)","v":0},{"$f":"[7]NMOG!Q430","v":0},{"$f":"[7]NMOG!R430","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H432","v":0},{"$f":"[7]NMOG!I432","v":0},{"$f":"[7]NMOG!O432","v":0},{"$f":"[7]NMOG!P432","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q432","v":0},{"$f":"[7]NMOG!R432","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H433","v":0},{"$f":"[7]NMOG!I433","v":0},{"$f":"[7]NMOG!O433","v":0},{"$f":"[7]NMOG!P433","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q433","v":0},{"$f":"[7]NMOG!R433","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H434","v":0},{"$f":"[7]NMOG!I434","v":0},{"$f":"[7]NMOG!O434","v":0},{"$f":"[7]NMOG!P434","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q434","v":0},{"$f":"[7]NMOG!R434","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H435","v":0},{"$f":"[7]NMOG!I435","v":0},{"$f":"[7]NMOG!O435","v":0},{"$f":"[7]NMOG!P435","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q435","v":0},{"$f":"[7]NMOG!R435","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G437:G438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P437:P438)","v":0},{"$f":"SUM(Q437:Q438)","v":0},{"$f":"SUM(R437:R438)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H437","v":0},{"$f":"[7]NMOG!I437","v":0},{"$f":"[7]NMOG!O437","v":0},{"$f":"[7]NMOG!P437","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q437","v":0},{"$f":"[7]NMOG!R437","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H438","v":0},{"$f":"[7]NMOG!I438","v":0},{"$f":"[7]NMOG!O438","v":0},{"$f":"[7]NMOG!P438","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q438","v":0},{"$f":"[7]NMOG!R438","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H439","v":0},{"$f":"[7]NMOG!I439","v":0},{"$f":"[7]NMOG!O439","v":0},{"$f":"[7]NMOG!P439","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q439","v":0},{"$f":"[7]NMOG!R439","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G441:G442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P441:P442)","v":0},{"$f":"SUM(Q441:Q442)","v":0},{"$f":"SUM(R441:R442)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H441","v":0},{"$f":"[7]NMOG!I441","v":0},{"$f":"[7]NMOG!O441","v":0},{"$f":"[7]NMOG!P441","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q441","v":0},{"$f":"[7]NMOG!R441","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H442","v":0},{"$f":"[7]NMOG!I442","v":0},{"$f":"[7]NMOG!O442","v":0},{"$f":"[7]NMOG!P442","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q442","v":0},{"$f":"[7]NMOG!R442","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G444,G447,G450:G454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P444,P447,P450:P454)","v":0},{"$f":"SUM(Q444,Q447,Q450:Q454)","v":0},{"$f":"SUM(R444,R447,R450:R454)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G445:G446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H445","v":0},{"$f":"[7]NMOG!I445","v":0},{"$f":"[7]NMOG!O445","v":0},{"$f":"[7]NMOG!P445","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q445","v":0},{"$f":"[7]NMOG!R445","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H446","v":0},{"$f":"[7]NMOG!I446","v":0},{"$f":"[7]NMOG!O446","v":0},{"$f":"[7]NMOG!P446","v":0},null,null,null,null,{"$f":"SUM(J446:N446)","v":0},{"$f":"[7]NMOG!Q446","v":0},{"$f":"[7]NMOG!R446","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G448:G449)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J447:N447)","v":0},{"$f":"SUM(P448:P449)","v":0},{"$f":"SUM(Q448:Q449)","v":0},{"$f":"SUM(R448:R449)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H448","v":0},{"$f":"[7]NMOG!I448","v":0},{"$f":"[7]NMOG!O448","v":0},{"$f":"[7]NMOG!P448","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q448","v":0},{"$f":"[7]NMOG!R448","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H449","v":0},{"$f":"[7]NMOG!I449","v":0},{"$f":"[7]NMOG!O449","v":0},{"$f":"[7]NMOG!P449","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q449","v":0},{"$f":"[7]NMOG!R449","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H450","v":0},{"$f":"[7]NMOG!I450","v":0},{"$f":"[7]NMOG!O450","v":0},{"$f":"[7]NMOG!P450","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q450","v":0},{"$f":"[7]NMOG!R450","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H451","v":0},{"$f":"[7]NMOG!I451","v":0},{"$f":"[7]NMOG!O451","v":0},{"$f":"[7]NMOG!P451","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q451","v":0},{"$f":"[7]NMOG!R451","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H452","v":0},{"$f":"[7]NMOG!I452","v":0},{"$f":"[7]NMOG!O452","v":0},{"$f":"[7]NMOG!P452","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q452","v":0},{"$f":"[7]NMOG!R452","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H453","v":0},{"$f":"[7]NMOG!I453","v":0},{"$f":"[7]NMOG!O453","v":0},{"$f":"[7]NMOG!P453","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q453","v":0},{"$f":"[7]NMOG!R453","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H454","v":0},{"$f":"[7]NMOG!I454","v":0},{"$f":"[7]NMOG!O454","v":0},{"$f":"[7]NMOG!P454","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q454","v":0},{"$f":"[7]NMOG!R454","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H455","v":0},{"$f":"[7]NMOG!I455","v":0},{"$f":"[7]NMOG!O455","v":0},{"$f":"[7]NMOG!P455","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q455","v":0},{"$f":"[7]NMOG!R455","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G419,G427,G443,G455)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P419,P427,P443,P455)","v":0},{"$f":"SUM(Q419,Q427,Q443,Q455)","v":0},{"$f":"SUM(R419,R427,R443,R455)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G461:N461,\"<>0\")-COUNTBLANK(G461:N461))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,0,{"$f":"G517","v":0},{"$f":"H517","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H473","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H475","v":0}]
[{"$f":"IF(SUM(COUNTIF(G476:N476,\"<>0\")-COUNTBLANK(G476:N476))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G480,G483,G484)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J479:N479)","v":0},{"$f":"SUM(P480,P483,P484)","v":0},{"$f":"SUM(Q480,Q483,Q484)","v":0},{"$f":"SUM(R480,R483,R484)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G481:G482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P481:P482)","v":0},{"$f":"SUM(Q481:Q482)","v":0},{"$f":"SUM(R481:R482)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H481","v":0},{"$f":"[7]NMOG!I481","v":0},{"$f":"[7]NMOG!O481","v":0},{"$f":"[7]NMOG!P481","v":0},null,null,null,null,{"$f":"SUM(J481:N481)","v":0},{"$f":"[7]NMOG!Q481","v":0},{"$f":"[7]NMOG!R481","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H482","v":0},{"$f":"[7]NMOG!I482","v":0},{"$f":"[7]NMOG!O482","v":0},{"$f":"[7]NMOG!P482","v":0},null,null,null,null,{"$f":"SUM(J482:N482)","v":0},{"$f":"[7]NMOG!Q482","v":0},{"$f":"[7]NMOG!R482","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H483","v":0},{"$f":"[7]NMOG!I483","v":0},{"$f":"[7]NMOG!O483","v":0},{"$f":"[7]NMOG!P483","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q483","v":0},{"$f":"[7]NMOG!R483","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G485:G486)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J484:N484)","v":0},{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H485","v":0},{"$f":"[7]NMOG!I485","v":0},{"$f":"[7]NMOG!O485","v":0},{"$f":"[7]NMOG!P485","v":0},null,null,null,null,{"$f":"SUM(J485:N485)","v":0},{"$f":"[7]NMOG!Q485","v":0},{"$f":"[7]NMOG!R485","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H486","v":0},{"$f":"[7]NMOG!I486","v":0},{"$f":"[7]NMOG!O486","v":0},{"$f":"[7]NMOG!P486","v":0},null,null,null,null,{"$f":"SUM(J486:N486)","v":0},{"$f":"[7]NMOG!Q486","v":0},{"$f":"[7]NMOG!R486","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G488,G491,G494:G496,G499:G500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P488,P491,P494:P496,P499:P500)","v":0},{"$f":"SUM(Q488,Q491,Q494:Q496,Q499:Q500)","v":0},{"$f":"SUM(R488,R491,R494:R496,R499:R500)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G489:G490)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J488:N488)","v":0},{"$f":"SUM(P489:P490)","v":0},{"$f":"SUM(Q489:Q490)","v":0},{"$f":"SUM(R489:R490)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H489","v":0},{"$f":"[7]NMOG!I489","v":0},{"$f":"[7]NMOG!O489","v":0},{"$f":"[7]NMOG!P489","v":0},null,null,null,null,{"$f":"SUM(J489:N489)","v":0},{"$f":"[7]NMOG!Q489","v":0},{"$f":"[7]NMOG!R489","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H490","v":0},{"$f":"[7]NMOG!I490","v":0},{"$f":"[7]NMOG!O490","v":0},{"$f":"[7]NMOG!P490","v":0},null,null,null,null,{"$f":"SUM(J490:N490)","v":0},{"$f":"[7]NMOG!Q490","v":0},{"$f":"[7]NMOG!R490","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G492:G493)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P492:P493)","v":0},{"$f":"SUM(Q492:Q493)","v":0},{"$f":"SUM(R492:R493)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H492","v":0},{"$f":"[7]NMOG!I492","v":0},{"$f":"[7]NMOG!O492","v":0},{"$f":"[7]NMOG!P492","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q492","v":0},{"$f":"[7]NMOG!R492","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H493","v":0},{"$f":"[7]NMOG!I493","v":0},{"$f":"[7]NMOG!O493","v":0},{"$f":"[7]NMOG!P493","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q493","v":0},{"$f":"[7]NMOG!R493","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H494","v":0},{"$f":"[7]NMOG!I494","v":0},{"$f":"[7]NMOG!O494","v":0},{"$f":"[7]NMOG!P494","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q494","v":0},{"$f":"[7]NMOG!R494","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H495","v":0},{"$f":"[7]NMOG!I495","v":0},{"$f":"[7]NMOG!O495","v":0},{"$f":"[7]NMOG!P495","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q495","v":0},{"$f":"[7]NMOG!R495","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G497:G498)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P497:P498)","v":0},{"$f":"SUM(Q497:Q498)","v":0},{"$f":"SUM(R497:R498)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H497","v":0},{"$f":"[7]NMOG!I497","v":0},{"$f":"[7]NMOG!O497","v":0},{"$f":"[7]NMOG!P497","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q497","v":0},{"$f":"[7]NMOG!R497","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H498","v":0},{"$f":"[7]NMOG!I498","v":0},{"$f":"[7]NMOG!O498","v":0},{"$f":"[7]NMOG!P498","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q498","v":0},{"$f":"[7]NMOG!R498","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H499","v":0},{"$f":"[7]NMOG!I499","v":0},{"$f":"[7]NMOG!O499","v":0},{"$f":"[7]NMOG!P499","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q499","v":0},{"$f":"[7]NMOG!R499","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G501:G502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P501:P502)","v":0},{"$f":"SUM(Q501:Q502)","v":0},{"$f":"SUM(R501:R502)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H501","v":0},{"$f":"[7]NMOG!I501","v":0},{"$f":"[7]NMOG!O501","v":0},{"$f":"[7]NMOG!P501","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q501","v":0},{"$f":"[7]NMOG!R501","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H502","v":0},{"$f":"[7]NMOG!I502","v":0},{"$f":"[7]NMOG!O502","v":0},{"$f":"[7]NMOG!P502","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q502","v":0},{"$f":"[7]NMOG!R502","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G504,G507,G510:G514)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P504,P507,P510:P514)","v":0},{"$f":"SUM(Q504,Q507,Q510:Q514)","v":0},{"$f":"SUM(R504,R507,R510:R514)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G505:G506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P505:P506)","v":0},{"$f":"SUM(Q505:Q506)","v":0},{"$f":"SUM(R505:R506)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H505","v":0},{"$f":"[7]NMOG!I505","v":0},{"$f":"[7]NMOG!O505","v":0},{"$f":"[7]NMOG!P505","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q505","v":0},{"$f":"[7]NMOG!R505","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H506","v":0},{"$f":"[7]NMOG!I506","v":0},{"$f":"[7]NMOG!O506","v":0},{"$f":"[7]NMOG!P506","v":0},null,null,null,null,{"$f":"SUM(J506:N506)","v":0},{"$f":"[7]NMOG!Q506","v":0},{"$f":"[7]NMOG!R506","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G508:G509)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J507:N507)","v":0},{"$f":"SUM(P508:P509)","v":0},{"$f":"SUM(Q508:Q509)","v":0},{"$f":"SUM(R508:R509)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H508","v":0},{"$f":"[7]NMOG!I508","v":0},{"$f":"[7]NMOG!O508","v":0},{"$f":"[7]NMOG!P508","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q508","v":0},{"$f":"[7]NMOG!R508","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H509","v":0},{"$f":"[7]NMOG!I509","v":0},{"$f":"[7]NMOG!O509","v":0},{"$f":"[7]NMOG!P509","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q509","v":0},{"$f":"[7]NMOG!R509","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H510","v":0},{"$f":"[7]NMOG!I510","v":0},{"$f":"[7]NMOG!O510","v":0},{"$f":"[7]NMOG!P510","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q510","v":0},{"$f":"[7]NMOG!R510","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H511","v":0},{"$f":"[7]NMOG!I511","v":0},{"$f":"[7]NMOG!O511","v":0},{"$f":"[7]NMOG!P511","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q511","v":0},{"$f":"[7]NMOG!R511","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H512","v":0},{"$f":"[7]NMOG!I512","v":0},{"$f":"[7]NMOG!O512","v":0},{"$f":"[7]NMOG!P512","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q512","v":0},{"$f":"[7]NMOG!R512","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H513","v":0},{"$f":"[7]NMOG!I513","v":0},{"$f":"[7]NMOG!O513","v":0},{"$f":"[7]NMOG!P513","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q513","v":0},{"$f":"[7]NMOG!R513","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H514","v":0},{"$f":"[7]NMOG!I514","v":0},{"$f":"[7]NMOG!O514","v":0},{"$f":"[7]NMOG!P514","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q514","v":0},{"$f":"[7]NMOG!R514","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H515","v":0},{"$f":"[7]NMOG!I515","v":0},{"$f":"[7]NMOG!O515","v":0},{"$f":"[7]NMOG!P515","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q515","v":0},{"$f":"[7]NMOG!R515","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G479,G487,G503,G515)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P479,P487,P503,P515)","v":0},{"$f":"SUM(Q479,Q487,Q503,Q515)","v":0},{"$f":"SUM(R479,R487,R503,R515)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G521:N521,\"<>0\")-COUNTBLANK(G521:N521))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,null,{"$f":"G577","v":0},{"$f":"H577","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H533","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H535","v":0}]
[{"$f":"IF(SUM(COUNTIF(G536:N536,\"<>0\")-COUNTBLANK(G536:N536))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G540,G543,G544)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J539:N539)","v":0},{"$f":"SUM(P540,P543,P544)","v":0},{"$f":"SUM(Q540,Q543,Q544)","v":0},{"$f":"SUM(R540,R543,R544)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G541:G542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P541:P542)","v":0},{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H541","v":0},{"$f":"[7]NMOG!I541","v":0},{"$f":"[7]NMOG!O541","v":0},{"$f":"[7]NMOG!P541","v":0},null,null,null,null,{"$f":"SUM(J541:N541)","v":0},{"$f":"[7]NMOG!Q541","v":0},{"$f":"[7]NMOG!R541","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H542","v":0},{"$f":"[7]NMOG!I542","v":0},{"$f":"[7]NMOG!O542","v":0},{"$f":"[7]NMOG!P542","v":0},null,null,null,null,{"$f":"SUM(J542:N542)","v":0},{"$f":"[7]NMOG!Q542","v":0},{"$f":"[7]NMOG!R542","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H543","v":0},{"$f":"[7]NMOG!I543","v":0},{"$f":"[7]NMOG!O543","v":0},{"$f":"[7]NMOG!P543","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q543","v":0},{"$f":"[7]NMOG!R543","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G545:G546)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J544:N544)","v":0},{"$f":"SUM(P545:P546)","v":0},{"$f":"SUM(Q545:Q546)","v":0},{"$f":"SUM(R545:R546)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H545","v":0},{"$f":"[7]NMOG!I545","v":0},{"$f":"[7]NMOG!O545","v":0},{"$f":"[7]NMOG!P545","v":0},null,null,null,null,{"$f":"SUM(J545:N545)","v":0},{"$f":"[7]NMOG!Q545","v":0},{"$f":"[7]NMOG!R545","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H546","v":0},{"$f":"[7]NMOG!I546","v":0},{"$f":"[7]NMOG!O546","v":0},{"$f":"[7]NMOG!P546","v":0},null,null,null,null,{"$f":"SUM(J546:N546)","v":0},{"$f":"[7]NMOG!Q546","v":0},{"$f":"[7]NMOG!R546","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G548,G551,G554:G556,G559:G560)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P548,P551,P554:P556,P559:P560)","v":0},{"$f":"SUM(Q548,Q551,Q554:Q556,Q559:Q560)","v":0},{"$f":"SUM(R548,R551,R554:R556,R559:R560)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G549:G550)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J548:N548)","v":0},{"$f":"SUM(P549:P550)","v":0},{"$f":"SUM(Q549:Q550)","v":0},{"$f":"SUM(R549:R550)","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H549","v":0},{"$f":"[7]NMOG!I549","v":0},{"$f":"[7]NMOG!O549","v":0},{"$f":"[7]NMOG!P549","v":0},null,null,null,null,{"$f":"SUM(J549:N549)","v":0},{"$f":"[7]NMOG!Q549","v":0},{"$f":"[7]NMOG!R549","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H550","v":0},{"$f":"[7]NMOG!I550","v":0},{"$f":"[7]NMOG!O550","v":0},{"$f":"[7]NMOG!P550","v":0},null,null,null,null,{"$f":"SUM(J550:N550)","v":0},{"$f":"[7]NMOG!Q550","v":0},{"$f":"[7]NMOG!R550","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G552:G553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P552:P553)","v":0},{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H552","v":0},{"$f":"[7]NMOG!I552","v":0},{"$f":"[7]NMOG!O552","v":0},{"$f":"[7]NMOG!P552","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q552","v":0},{"$f":"[7]NMOG!R552","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H553","v":0},{"$f":"[7]NMOG!I553","v":0},{"$f":"[7]NMOG!O553","v":0},{"$f":"[7]NMOG!P553","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q553","v":0},{"$f":"[7]NMOG!R553","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H554","v":0},{"$f":"[7]NMOG!I554","v":0},{"$f":"[7]NMOG!O554","v":0},{"$f":"[7]NMOG!P554","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q554","v":0},{"$f":"[7]NMOG!R554","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H555","v":0},{"$f":"[7]NMOG!I555","v":0},{"$f":"[7]NMOG!O555","v":0},{"$f":"[7]NMOG!P555","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q555","v":0},{"$f":"[7]NMOG!R555","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G557:G558)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P557:P558)","v":0},{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H557","v":0},{"$f":"[7]NMOG!I557","v":0},{"$f":"[7]NMOG!O557","v":0},{"$f":"[7]NMOG!P557","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q557","v":0},{"$f":"[7]NMOG!R557","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H558","v":0},{"$f":"[7]NMOG!I558","v":0},{"$f":"[7]NMOG!O558","v":0},{"$f":"[7]NMOG!P558","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q558","v":0},{"$f":"[7]NMOG!R558","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H559","v":0},{"$f":"[7]NMOG!I559","v":0},{"$f":"[7]NMOG!O559","v":0},{"$f":"[7]NMOG!P559","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q559","v":0},{"$f":"[7]NMOG!R559","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G561:G562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P561:P562)","v":0},{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H561","v":0},{"$f":"[7]NMOG!I561","v":0},{"$f":"[7]NMOG!O561","v":0},{"$f":"[7]NMOG!P561","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q561","v":0},{"$f":"[7]NMOG!R561","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H562","v":0},{"$f":"[7]NMOG!I562","v":0},{"$f":"[7]NMOG!O562","v":0},{"$f":"[7]NMOG!P562","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q562","v":0},{"$f":"[7]NMOG!R562","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G564,G567,G570:G574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P564,P567,P570:P574)","v":0},{"$f":"SUM(Q564,Q567,Q570:Q574)","v":0},{"$f":"SUM(R564,R567,R570:R574)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G565:G566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P565:P566)","v":0},{"$f":"SUM(Q565:Q566)","v":0},{"$f":"SUM(R565:R566)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H565","v":0},{"$f":"[7]NMOG!I565","v":0},{"$f":"[7]NMOG!O565","v":0},{"$f":"[7]NMOG!P565","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q565","v":0},{"$f":"[7]NMOG!R565","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H566","v":0},{"$f":"[7]NMOG!I566","v":0},{"$f":"[7]NMOG!O566","v":0},{"$f":"[7]NMOG!P566","v":0},null,null,null,null,{"$f":"SUM(J566:N566)","v":0},{"$f":"[7]NMOG!Q566","v":0},{"$f":"[7]NMOG!R566","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G568:G569)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J567:N567)","v":0},{"$f":"SUM(P568:P569)","v":0},{"$f":"SUM(Q568:Q569)","v":0},{"$f":"SUM(R568:R569)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H568","v":0},{"$f":"[7]NMOG!I568","v":0},{"$f":"[7]NMOG!O568","v":0},{"$f":"[7]NMOG!P568","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q568","v":0},{"$f":"[7]NMOG!R568","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H569","v":0},{"$f":"[7]NMOG!I569","v":0},{"$f":"[7]NMOG!O569","v":0},{"$f":"[7]NMOG!P569","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q569","v":0},{"$f":"[7]NMOG!R569","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H570","v":0},{"$f":"[7]NMOG!I570","v":0},{"$f":"[7]NMOG!O570","v":0},{"$f":"[7]NMOG!P570","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q570","v":0},{"$f":"[7]NMOG!R570","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H571","v":0},{"$f":"[7]NMOG!I571","v":0},{"$f":"[7]NMOG!O571","v":0},{"$f":"[7]NMOG!P571","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q571","v":0},{"$f":"[7]NMOG!R571","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H572","v":0},{"$f":"[7]NMOG!I572","v":0},{"$f":"[7]NMOG!O572","v":0},{"$f":"[7]NMOG!P572","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q572","v":0},{"$f":"[7]NMOG!R572","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H573","v":0},{"$f":"[7]NMOG!I573","v":0},{"$f":"[7]NMOG!O573","v":0},{"$f":"[7]NMOG!P573","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q573","v":0},{"$f":"[7]NMOG!R573","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H574","v":0},{"$f":"[7]NMOG!I574","v":0},{"$f":"[7]NMOG!O574","v":0},{"$f":"[7]NMOG!P574","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q574","v":0},{"$f":"[7]NMOG!R574","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H575","v":0},{"$f":"[7]NMOG!I575","v":0},{"$f":"[7]NMOG!O575","v":0},{"$f":"[7]NMOG!P575","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q575","v":0},{"$f":"[7]NMOG!R575","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G539,G547,G563,G575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P539,P547,P563,P575)","v":0},{"$f":"SUM(Q539,Q547,Q563,Q575)","v":0},{"$f":"SUM(R539,R547,R563,R575)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G581:N581,\"<>0\")-COUNTBLANK(G581:N581))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,null,{"$f":"G637","v":0},{"$f":"H637","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H593","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H595","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G600,G603,G604)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J599:N599)","v":0},{"$f":"SUM(P600,P603,P604)","v":0},{"$f":"SUM(Q600,Q603,Q604)","v":0},{"$f":"SUM(R600,R603,R604)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G601:G602)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P601:P602)","v":0},{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H601","v":0},{"$f":"[7]NMOG!I601","v":0},{"$f":"[7]NMOG!O601","v":0},{"$f":"[7]NMOG!P601","v":0},null,null,null,null,{"$f":"SUM(J601:N601)","v":0},{"$f":"[7]NMOG!Q601","v":0},{"$f":"[7]NMOG!R601","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H602","v":0},{"$f":"[7]NMOG!I602","v":0},{"$f":"[7]NMOG!O602","v":0},{"$f":"[7]NMOG!P602","v":0},null,null,null,null,{"$f":"SUM(J602:N602)","v":0},{"$f":"[7]NMOG!Q602","v":0},{"$f":"[7]NMOG!R602","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H603","v":0},{"$f":"[7]NMOG!I603","v":0},{"$f":"[7]NMOG!O603","v":0},{"$f":"[7]NMOG!P603","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q603","v":0},{"$f":"[7]NMOG!R603","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G605:G606)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J604:N604)","v":0},{"$f":"SUM(P605:P606)","v":0},{"$f":"SUM(Q605:Q606)","v":0},{"$f":"SUM(R605:R606)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H605","v":0},{"$f":"[7]NMOG!I605","v":0},{"$f":"[7]NMOG!O605","v":0},{"$f":"[7]NMOG!P605","v":0},null,null,null,null,{"$f":"SUM(J605:N605)","v":0},{"$f":"[7]NMOG!Q605","v":0},{"$f":"[7]NMOG!R605","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H606","v":0},{"$f":"[7]NMOG!I606","v":0},{"$f":"[7]NMOG!O606","v":0},{"$f":"[7]NMOG!P606","v":0},null,null,null,null,{"$f":"SUM(J606:N606)","v":0},{"$f":"[7]NMOG!Q606","v":0},{"$f":"[7]NMOG!R606","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G608,G611,G614:G616,G619:G620)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P608,P611,P614:P616,P619:P620)","v":0},{"$f":"SUM(Q608,Q611,Q614:Q616,Q619:Q620)","v":0},{"$f":"SUM(R608,R611,R614:R616,R619:R620)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G609:G610)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J608:N608)","v":0},{"$f":"SUM(P609:P610)","v":0},{"$f":"SUM(Q609:Q610)","v":0},{"$f":"SUM(R609:R610)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H609","v":0},{"$f":"[7]NMOG!I609","v":0},{"$f":"[7]NMOG!O609","v":0},{"$f":"[7]NMOG!P609","v":0},null,null,null,null,{"$f":"SUM(J609:N609)","v":0},{"$f":"[7]NMOG!Q609","v":0},{"$f":"[7]NMOG!R609","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H610","v":0},{"$f":"[7]NMOG!I610","v":0},{"$f":"[7]NMOG!O610","v":0},{"$f":"[7]NMOG!P610","v":0},null,null,null,null,{"$f":"SUM(J610:N610)","v":0},{"$f":"[7]NMOG!Q610","v":0},{"$f":"[7]NMOG!R610","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G612:G613)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P612:P613)","v":0},{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H612","v":0},{"$f":"[7]NMOG!I612","v":0},{"$f":"[7]NMOG!O612","v":0},{"$f":"[7]NMOG!P612","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q612","v":0},{"$f":"[7]NMOG!R612","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H613","v":0},{"$f":"[7]NMOG!I613","v":0},{"$f":"[7]NMOG!O613","v":0},{"$f":"[7]NMOG!P613","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q613","v":0},{"$f":"[7]NMOG!R613","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H614","v":0},{"$f":"[7]NMOG!I614","v":0},{"$f":"[7]NMOG!O614","v":0},{"$f":"[7]NMOG!P614","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q614","v":0},{"$f":"[7]NMOG!R614","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H615","v":0},{"$f":"[7]NMOG!I615","v":0},{"$f":"[7]NMOG!O615","v":0},{"$f":"[7]NMOG!P615","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q615","v":0},{"$f":"[7]NMOG!R615","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G617:G618)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P617:P618)","v":0},{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H617","v":0},{"$f":"[7]NMOG!I617","v":0},{"$f":"[7]NMOG!O617","v":0},{"$f":"[7]NMOG!P617","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q617","v":0},{"$f":"[7]NMOG!R617","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H618","v":0},{"$f":"[7]NMOG!I618","v":0},{"$f":"[7]NMOG!O618","v":0},{"$f":"[7]NMOG!P618","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q618","v":0},{"$f":"[7]NMOG!R618","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H619","v":0},{"$f":"[7]NMOG!I619","v":0},{"$f":"[7]NMOG!O619","v":0},{"$f":"[7]NMOG!P619","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q619","v":0},{"$f":"[7]NMOG!R619","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G621:G622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P621:P622)","v":0},{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H621","v":0},{"$f":"[7]NMOG!I621","v":0},{"$f":"[7]NMOG!O621","v":0},{"$f":"[7]NMOG!P621","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q621","v":0},{"$f":"[7]NMOG!R621","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H622","v":0},{"$f":"[7]NMOG!I622","v":0},{"$f":"[7]NMOG!O622","v":0},{"$f":"[7]NMOG!P622","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q622","v":0},{"$f":"[7]NMOG!R622","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G624,G627,G630:G634)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P624,P627,P630:P634)","v":0},{"$f":"SUM(Q624,Q627,Q630:Q634)","v":0},{"$f":"SUM(R624,R627,R630:R634)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G625:G626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P625:P626)","v":0},{"$f":"SUM(Q625:Q626)","v":0},{"$f":"SUM(R625:R626)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H625","v":0},{"$f":"[7]NMOG!I625","v":0},{"$f":"[7]NMOG!O625","v":0},{"$f":"[7]NMOG!P625","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q625","v":0},{"$f":"[7]NMOG!R625","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H626","v":0},{"$f":"[7]NMOG!I626","v":0},{"$f":"[7]NMOG!O626","v":0},{"$f":"[7]NMOG!P626","v":0},null,null,null,null,{"$f":"SUM(J626:N626)","v":0},{"$f":"[7]NMOG!Q626","v":0},{"$f":"[7]NMOG!R626","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G628:G629)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J627:N627)","v":0},{"$f":"SUM(P628:P629)","v":0},{"$f":"SUM(Q628:Q629)","v":0},{"$f":"SUM(R628:R629)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H628","v":0},{"$f":"[7]NMOG!I628","v":0},{"$f":"[7]NMOG!O628","v":0},{"$f":"[7]NMOG!P628","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q628","v":0},{"$f":"[7]NMOG!R628","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H629","v":0},{"$f":"[7]NMOG!I629","v":0},{"$f":"[7]NMOG!O629","v":0},{"$f":"[7]NMOG!P629","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q629","v":0},{"$f":"[7]NMOG!R629","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H630","v":0},{"$f":"[7]NMOG!I630","v":0},{"$f":"[7]NMOG!O630","v":0},{"$f":"[7]NMOG!P630","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q630","v":0},{"$f":"[7]NMOG!R630","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H631","v":0},{"$f":"[7]NMOG!I631","v":0},{"$f":"[7]NMOG!O631","v":0},{"$f":"[7]NMOG!P631","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q631","v":0},{"$f":"[7]NMOG!R631","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H632","v":0},{"$f":"[7]NMOG!I632","v":0},{"$f":"[7]NMOG!O632","v":0},{"$f":"[7]NMOG!P632","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q632","v":0},{"$f":"[7]NMOG!R632","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H633","v":0},{"$f":"[7]NMOG!I633","v":0},{"$f":"[7]NMOG!O633","v":0},{"$f":"[7]NMOG!P633","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q633","v":0},{"$f":"[7]NMOG!R633","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H634","v":0},{"$f":"[7]NMOG!I634","v":0},{"$f":"[7]NMOG!O634","v":0},{"$f":"[7]NMOG!P634","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q634","v":0},{"$f":"[7]NMOG!R634","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H635","v":0},{"$f":"[7]NMOG!I635","v":0},{"$f":"[7]NMOG!O635","v":0},{"$f":"[7]NMOG!P635","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q635","v":0},{"$f":"[7]NMOG!R635","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G599,G607,G623,G635)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P599,P607,P623,P635)","v":0},{"$f":"SUM(Q599,Q607,Q623,Q635)","v":0},{"$f":"SUM(R599,R607,R623,R635)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,null,{"$f":"G697","v":0},{"$f":"H697","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H653","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H655","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G660,G663,G664)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J659:N659)","v":0},{"$f":"SUM(P660,P663,P664)","v":0},{"$f":"SUM(Q660,Q663,Q664)","v":0},{"$f":"SUM(R660,R663,R664)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H661","v":0},{"$f":"[7]NMOG!I661","v":0},{"$f":"[7]NMOG!O661","v":0},{"$f":"[7]NMOG!P661","v":0},null,null,null,null,{"$f":"SUM(J661:N661)","v":0},{"$f":"[7]NMOG!Q661","v":0},{"$f":"[7]NMOG!R661","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H662","v":0},{"$f":"[7]NMOG!I662","v":0},{"$f":"[7]NMOG!O662","v":0},{"$f":"[7]NMOG!P662","v":0},null,null,null,null,{"$f":"SUM(J662:N662)","v":0},{"$f":"[7]NMOG!Q662","v":0},{"$f":"[7]NMOG!R662","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H663","v":0},{"$f":"[7]NMOG!I663","v":0},{"$f":"[7]NMOG!O663","v":0},{"$f":"[7]NMOG!P663","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q663","v":0},{"$f":"[7]NMOG!R663","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G665:G666)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J664:N664)","v":0},{"$f":"SUM(P665:P666)","v":0},{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H665","v":0},{"$f":"[7]NMOG!I665","v":0},{"$f":"[7]NMOG!O665","v":0},{"$f":"[7]NMOG!P665","v":0},null,null,null,null,{"$f":"SUM(J665:N665)","v":0},{"$f":"[7]NMOG!Q665","v":0},{"$f":"[7]NMOG!R665","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H666","v":0},{"$f":"[7]NMOG!I666","v":0},{"$f":"[7]NMOG!O666","v":0},{"$f":"[7]NMOG!P666","v":0},null,null,null,null,{"$f":"SUM(J666:N666)","v":0},{"$f":"[7]NMOG!Q666","v":0},{"$f":"[7]NMOG!R666","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G668,G671,G674:G676,G679:G680)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P668,P671,P674:P676,P679:P680)","v":0},{"$f":"SUM(Q668,Q671,Q674:Q676,Q679:Q680)","v":0},{"$f":"SUM(R668,R671,R674:R676,R679:R680)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G669:G670)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J668:N668)","v":0},{"$f":"SUM(P669:P670)","v":0},{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H669","v":0},{"$f":"[7]NMOG!I669","v":0},{"$f":"[7]NMOG!O669","v":0},{"$f":"[7]NMOG!P669","v":0},null,null,null,null,{"$f":"SUM(J669:N669)","v":0},{"$f":"[7]NMOG!Q669","v":0},{"$f":"[7]NMOG!R669","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H670","v":0},{"$f":"[7]NMOG!I670","v":0},{"$f":"[7]NMOG!O670","v":0},{"$f":"[7]NMOG!P670","v":0},null,null,null,null,{"$f":"SUM(J670:N670)","v":0},{"$f":"[7]NMOG!Q670","v":0},{"$f":"[7]NMOG!R670","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G672:G673)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P672:P673)","v":0},{"$f":"SUM(Q672:Q673)","v":0},{"$f":"SUM(R672:R673)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H672","v":0},{"$f":"[7]NMOG!I672","v":0},{"$f":"[7]NMOG!O672","v":0},{"$f":"[7]NMOG!P672","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q672","v":0},{"$f":"[7]NMOG!R672","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H673","v":0},{"$f":"[7]NMOG!I673","v":0},{"$f":"[7]NMOG!O673","v":0},{"$f":"[7]NMOG!P673","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q673","v":0},{"$f":"[7]NMOG!R673","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H674","v":0},{"$f":"[7]NMOG!I674","v":0},{"$f":"[7]NMOG!O674","v":0},{"$f":"[7]NMOG!P674","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q674","v":0},{"$f":"[7]NMOG!R674","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H675","v":0},{"$f":"[7]NMOG!I675","v":0},{"$f":"[7]NMOG!O675","v":0},{"$f":"[7]NMOG!P675","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q675","v":0},{"$f":"[7]NMOG!R675","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G677:G678)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P677:P678)","v":0},{"$f":"SUM(Q677:Q678)","v":0},{"$f":"SUM(R677:R678)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H677","v":0},{"$f":"[7]NMOG!I677","v":0},{"$f":"[7]NMOG!O677","v":0},{"$f":"[7]NMOG!P677","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q677","v":0},{"$f":"[7]NMOG!R677","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H678","v":0},{"$f":"[7]NMOG!I678","v":0},{"$f":"[7]NMOG!O678","v":0},{"$f":"[7]NMOG!P678","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q678","v":0},{"$f":"[7]NMOG!R678","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H679","v":0},{"$f":"[7]NMOG!I679","v":0},{"$f":"[7]NMOG!O679","v":0},{"$f":"[7]NMOG!P679","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q679","v":0},{"$f":"[7]NMOG!R679","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G681:G682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P681:P682)","v":0},{"$f":"SUM(Q681:Q682)","v":0},{"$f":"SUM(R681:R682)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H681","v":0},{"$f":"[7]NMOG!I681","v":0},{"$f":"[7]NMOG!O681","v":0},{"$f":"[7]NMOG!P681","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q681","v":0},{"$f":"[7]NMOG!R681","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H682","v":0},{"$f":"[7]NMOG!I682","v":0},{"$f":"[7]NMOG!O682","v":0},{"$f":"[7]NMOG!P682","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q682","v":0},{"$f":"[7]NMOG!R682","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G684,G687,G690:G694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P684,P687,P690:P694)","v":0},{"$f":"SUM(Q684,Q687,Q690:Q694)","v":0},{"$f":"SUM(R684,R687,R690:R694)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G685:G686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P685:P686)","v":0},{"$f":"SUM(Q685:Q686)","v":0},{"$f":"SUM(R685:R686)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H685","v":0},{"$f":"[7]NMOG!I685","v":0},{"$f":"[7]NMOG!O685","v":0},{"$f":"[7]NMOG!P685","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q685","v":0},{"$f":"[7]NMOG!R685","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H686","v":0},{"$f":"[7]NMOG!I686","v":0},{"$f":"[7]NMOG!O686","v":0},{"$f":"[7]NMOG!P686","v":0},null,null,null,null,{"$f":"SUM(J686:N686)","v":0},{"$f":"[7]NMOG!Q686","v":0},{"$f":"[7]NMOG!R686","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G688:G689)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J687:N687)","v":0},{"$f":"SUM(P688:P689)","v":0},{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H688","v":0},{"$f":"[7]NMOG!I688","v":0},{"$f":"[7]NMOG!O688","v":0},{"$f":"[7]NMOG!P688","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q688","v":0},{"$f":"[7]NMOG!R688","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H689","v":0},{"$f":"[7]NMOG!I689","v":0},{"$f":"[7]NMOG!O689","v":0},{"$f":"[7]NMOG!P689","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q689","v":0},{"$f":"[7]NMOG!R689","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H690","v":0},{"$f":"[7]NMOG!I690","v":0},{"$f":"[7]NMOG!O690","v":0},{"$f":"[7]NMOG!P690","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q690","v":0},{"$f":"[7]NMOG!R690","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H691","v":0},{"$f":"[7]NMOG!I691","v":0},{"$f":"[7]NMOG!O691","v":0},{"$f":"[7]NMOG!P691","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q691","v":0},{"$f":"[7]NMOG!R691","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H692","v":0},{"$f":"[7]NMOG!I692","v":0},{"$f":"[7]NMOG!O692","v":0},{"$f":"[7]NMOG!P692","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q692","v":0},{"$f":"[7]NMOG!R692","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H693","v":0},{"$f":"[7]NMOG!I693","v":0},{"$f":"[7]NMOG!O693","v":0},{"$f":"[7]NMOG!P693","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q693","v":0},{"$f":"[7]NMOG!R693","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H694","v":0},{"$f":"[7]NMOG!I694","v":0},{"$f":"[7]NMOG!O694","v":0},{"$f":"[7]NMOG!P694","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q694","v":0},{"$f":"[7]NMOG!R694","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H695","v":0},{"$f":"[7]NMOG!I695","v":0},{"$f":"[7]NMOG!O695","v":0},{"$f":"[7]NMOG!P695","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q695","v":0},{"$f":"[7]NMOG!R695","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G659,G667,G683,G695)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P659,P667,P683,P695)","v":0},{"$f":"SUM(Q659,Q667,Q683,Q695)","v":0},{"$f":"SUM(R659,R667,R683,R695)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,null,{"$f":"G757","v":0},{"$f":"H757","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H713","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H715","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G720,G723,G724)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J719:N719)","v":0},{"$f":"SUM(P720,P723,P724)","v":0},{"$f":"SUM(Q720,Q723,Q724)","v":0},{"$f":"SUM(R720,R723,R724)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G721:G722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P721:P722)","v":0},{"$f":"SUM(Q721:Q722)","v":0},{"$f":"SUM(R721:R722)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H721","v":0},{"$f":"[7]NMOG!I721","v":0},{"$f":"[7]NMOG!O721","v":0},{"$f":"[7]NMOG!P721","v":0},null,null,null,null,{"$f":"SUM(J721:N721)","v":0},{"$f":"[7]NMOG!Q721","v":0},{"$f":"[7]NMOG!R721","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H722","v":0},{"$f":"[7]NMOG!I722","v":0},{"$f":"[7]NMOG!O722","v":0},{"$f":"[7]NMOG!P722","v":0},null,null,null,null,{"$f":"SUM(J722:N722)","v":0},{"$f":"[7]NMOG!Q722","v":0},{"$f":"[7]NMOG!R722","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H723","v":0},{"$f":"[7]NMOG!I723","v":0},{"$f":"[7]NMOG!O723","v":0},{"$f":"[7]NMOG!P723","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q723","v":0},{"$f":"[7]NMOG!R723","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G725:G726)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J724:N724)","v":0},{"$f":"SUM(P725:P726)","v":0},{"$f":"SUM(Q725:Q726)","v":0},{"$f":"SUM(R725:R726)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H725","v":0},{"$f":"[7]NMOG!I725","v":0},{"$f":"[7]NMOG!O725","v":0},{"$f":"[7]NMOG!P725","v":0},null,null,null,null,{"$f":"SUM(J725:N725)","v":0},{"$f":"[7]NMOG!Q725","v":0},{"$f":"[7]NMOG!R725","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H726","v":0},{"$f":"[7]NMOG!I726","v":0},{"$f":"[7]NMOG!O726","v":0},{"$f":"[7]NMOG!P726","v":0},null,null,null,null,{"$f":"SUM(J726:N726)","v":0},{"$f":"[7]NMOG!Q726","v":0},{"$f":"[7]NMOG!R726","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G728,G731,G734:G736,G739:G740)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P728,P731,P734:P736,P739:P740)","v":0},{"$f":"SUM(Q728,Q731,Q734:Q736,Q739:Q740)","v":0},{"$f":"SUM(R728,R731,R734:R736,R739:R740)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G729:G730)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J728:N728)","v":0},{"$f":"SUM(P729:P730)","v":0},{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H729","v":0},{"$f":"[7]NMOG!I729","v":0},{"$f":"[7]NMOG!O729","v":0},{"$f":"[7]NMOG!P729","v":0},null,null,null,null,{"$f":"SUM(J729:N729)","v":0},{"$f":"[7]NMOG!Q729","v":0},{"$f":"[7]NMOG!R729","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H730","v":0},{"$f":"[7]NMOG!I730","v":0},{"$f":"[7]NMOG!O730","v":0},{"$f":"[7]NMOG!P730","v":0},null,null,null,null,{"$f":"SUM(J730:N730)","v":0},{"$f":"[7]NMOG!Q730","v":0},{"$f":"[7]NMOG!R730","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G732:G733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P732:P733)","v":0},{"$f":"SUM(Q732:Q733)","v":0},{"$f":"SUM(R732:R733)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H732","v":0},{"$f":"[7]NMOG!I732","v":0},{"$f":"[7]NMOG!O732","v":0},{"$f":"[7]NMOG!P732","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q732","v":0},{"$f":"[7]NMOG!R732","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H733","v":0},{"$f":"[7]NMOG!I733","v":0},{"$f":"[7]NMOG!O733","v":0},{"$f":"[7]NMOG!P733","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q733","v":0},{"$f":"[7]NMOG!R733","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H734","v":0},{"$f":"[7]NMOG!I734","v":0},{"$f":"[7]NMOG!O734","v":0},{"$f":"[7]NMOG!P734","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q734","v":0},{"$f":"[7]NMOG!R734","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H735","v":0},{"$f":"[7]NMOG!I735","v":0},{"$f":"[7]NMOG!O735","v":0},{"$f":"[7]NMOG!P735","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q735","v":0},{"$f":"[7]NMOG!R735","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G737:G738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P737:P738)","v":0},{"$f":"SUM(Q737:Q738)","v":0},{"$f":"SUM(R737:R738)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H737","v":0},{"$f":"[7]NMOG!I737","v":0},{"$f":"[7]NMOG!O737","v":0},{"$f":"[7]NMOG!P737","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q737","v":0},{"$f":"[7]NMOG!R737","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H738","v":0},{"$f":"[7]NMOG!I738","v":0},{"$f":"[7]NMOG!O738","v":0},{"$f":"[7]NMOG!P738","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q738","v":0},{"$f":"[7]NMOG!R738","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H739","v":0},{"$f":"[7]NMOG!I739","v":0},{"$f":"[7]NMOG!O739","v":0},{"$f":"[7]NMOG!P739","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q739","v":0},{"$f":"[7]NMOG!R739","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G741:G742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P741:P742)","v":0},{"$f":"SUM(Q741:Q742)","v":0},{"$f":"SUM(R741:R742)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H741","v":0},{"$f":"[7]NMOG!I741","v":0},{"$f":"[7]NMOG!O741","v":0},{"$f":"[7]NMOG!P741","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q741","v":0},{"$f":"[7]NMOG!R741","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H742","v":0},{"$f":"[7]NMOG!I742","v":0},{"$f":"[7]NMOG!O742","v":0},{"$f":"[7]NMOG!P742","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q742","v":0},{"$f":"[7]NMOG!R742","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G744,G747,G750:G754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P744,P747,P750:P754)","v":0},{"$f":"SUM(Q744,Q747,Q750:Q754)","v":0},{"$f":"SUM(R744,R747,R750:R754)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G745:G746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P745:P746)","v":0},{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H745","v":0},{"$f":"[7]NMOG!I745","v":0},{"$f":"[7]NMOG!O745","v":0},{"$f":"[7]NMOG!P745","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q745","v":0},{"$f":"[7]NMOG!R745","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H746","v":0},{"$f":"[7]NMOG!I746","v":0},{"$f":"[7]NMOG!O746","v":0},{"$f":"[7]NMOG!P746","v":0},null,null,null,null,{"$f":"SUM(J746:N746)","v":0},{"$f":"[7]NMOG!Q746","v":0},{"$f":"[7]NMOG!R746","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G748:G749)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J747:N747)","v":0},{"$f":"SUM(P748:P749)","v":0},{"$f":"SUM(Q748:Q749)","v":0},{"$f":"SUM(R748:R749)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H748","v":0},{"$f":"[7]NMOG!I748","v":0},{"$f":"[7]NMOG!O748","v":0},{"$f":"[7]NMOG!P748","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q748","v":0},{"$f":"[7]NMOG!R748","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H749","v":0},{"$f":"[7]NMOG!I749","v":0},{"$f":"[7]NMOG!O749","v":0},{"$f":"[7]NMOG!P749","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q749","v":0},{"$f":"[7]NMOG!R749","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H750","v":0},{"$f":"[7]NMOG!I750","v":0},{"$f":"[7]NMOG!O750","v":0},{"$f":"[7]NMOG!P750","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q750","v":0},{"$f":"[7]NMOG!R750","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H751","v":0},{"$f":"[7]NMOG!I751","v":0},{"$f":"[7]NMOG!O751","v":0},{"$f":"[7]NMOG!P751","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q751","v":0},{"$f":"[7]NMOG!R751","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H752","v":0},{"$f":"[7]NMOG!I752","v":0},{"$f":"[7]NMOG!O752","v":0},{"$f":"[7]NMOG!P752","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q752","v":0},{"$f":"[7]NMOG!R752","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H753","v":0},{"$f":"[7]NMOG!I753","v":0},{"$f":"[7]NMOG!O753","v":0},{"$f":"[7]NMOG!P753","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q753","v":0},{"$f":"[7]NMOG!R753","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H754","v":0},{"$f":"[7]NMOG!I754","v":0},{"$f":"[7]NMOG!O754","v":0},{"$f":"[7]NMOG!P754","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q754","v":0},{"$f":"[7]NMOG!R754","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H755","v":0},{"$f":"[7]NMOG!I755","v":0},{"$f":"[7]NMOG!O755","v":0},{"$f":"[7]NMOG!P755","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q755","v":0},{"$f":"[7]NMOG!R755","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G719,G727,G743,G755)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P719,P727,P743,P755)","v":0},{"$f":"SUM(Q719,Q727,Q743,Q755)","v":0},{"$f":"SUM(R719,R727,R743,R755)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,null,{"$f":"G817","v":0},{"$f":"H817","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H773","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H775","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G780,G783,G784)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J779:N779)","v":0},{"$f":"SUM(P780,P783,P784)","v":0},{"$f":"SUM(Q780,Q783,Q784)","v":0},{"$f":"SUM(R780,R783,R784)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G781:G782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P781:P782)","v":0},{"$f":"SUM(Q781:Q782)","v":0},{"$f":"SUM(R781:R782)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H781","v":0},{"$f":"[7]NMOG!I781","v":0},{"$f":"[7]NMOG!O781","v":0},{"$f":"[7]NMOG!P781","v":0},null,null,null,null,{"$f":"SUM(J781:N781)","v":0},{"$f":"[7]NMOG!Q781","v":0},{"$f":"[7]NMOG!R781","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H782","v":0},{"$f":"[7]NMOG!I782","v":0},{"$f":"[7]NMOG!O782","v":0},{"$f":"[7]NMOG!P782","v":0},null,null,null,null,{"$f":"SUM(J782:N782)","v":0},{"$f":"[7]NMOG!Q782","v":0},{"$f":"[7]NMOG!R782","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H783","v":0},{"$f":"[7]NMOG!I783","v":0},{"$f":"[7]NMOG!O783","v":0},{"$f":"[7]NMOG!P783","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q783","v":0},{"$f":"[7]NMOG!R783","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G785:G786)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J784:N784)","v":0},{"$f":"SUM(P785:P786)","v":0},{"$f":"SUM(Q785:Q786)","v":0},{"$f":"SUM(R785:R786)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H785","v":0},{"$f":"[7]NMOG!I785","v":0},{"$f":"[7]NMOG!O785","v":0},{"$f":"[7]NMOG!P785","v":0},null,null,null,null,{"$f":"SUM(J785:N785)","v":0},{"$f":"[7]NMOG!Q785","v":0},{"$f":"[7]NMOG!R785","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H786","v":0},{"$f":"[7]NMOG!I786","v":0},{"$f":"[7]NMOG!O786","v":0},{"$f":"[7]NMOG!P786","v":0},null,null,null,null,{"$f":"SUM(J786:N786)","v":0},{"$f":"[7]NMOG!Q786","v":0},{"$f":"[7]NMOG!R786","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G788,G791,G794:G796,G799:G800)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P788,P791,P794:P796,P799:P800)","v":0},{"$f":"SUM(Q788,Q791,Q794:Q796,Q799:Q800)","v":0},{"$f":"SUM(R788,R791,R794:R796,R799:R800)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G789:G790)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J788:N788)","v":0},{"$f":"SUM(P789:P790)","v":0},{"$f":"SUM(Q789:Q790)","v":0},{"$f":"SUM(R789:R790)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H789","v":0},{"$f":"[7]NMOG!I789","v":0},{"$f":"[7]NMOG!O789","v":0},{"$f":"[7]NMOG!P789","v":0},null,null,null,null,{"$f":"SUM(J789:N789)","v":0},{"$f":"[7]NMOG!Q789","v":0},{"$f":"[7]NMOG!R789","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H790","v":0},{"$f":"[7]NMOG!I790","v":0},{"$f":"[7]NMOG!O790","v":0},{"$f":"[7]NMOG!P790","v":0},null,null,null,null,{"$f":"SUM(J790:N790)","v":0},{"$f":"[7]NMOG!Q790","v":0},{"$f":"[7]NMOG!R790","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G792:G793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P792:P793)","v":0},{"$f":"SUM(Q792:Q793)","v":0},{"$f":"SUM(R792:R793)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H792","v":0},{"$f":"[7]NMOG!I792","v":0},{"$f":"[7]NMOG!O792","v":0},{"$f":"[7]NMOG!P792","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q792","v":0},{"$f":"[7]NMOG!R792","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H793","v":0},{"$f":"[7]NMOG!I793","v":0},{"$f":"[7]NMOG!O793","v":0},{"$f":"[7]NMOG!P793","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q793","v":0},{"$f":"[7]NMOG!R793","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H794","v":0},{"$f":"[7]NMOG!I794","v":0},{"$f":"[7]NMOG!O794","v":0},{"$f":"[7]NMOG!P794","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q794","v":0},{"$f":"[7]NMOG!R794","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H795","v":0},{"$f":"[7]NMOG!I795","v":0},{"$f":"[7]NMOG!O795","v":0},{"$f":"[7]NMOG!P795","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q795","v":0},{"$f":"[7]NMOG!R795","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G797:G798)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P797:P798)","v":0},{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H797","v":0},{"$f":"[7]NMOG!I797","v":0},{"$f":"[7]NMOG!O797","v":0},{"$f":"[7]NMOG!P797","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q797","v":0},{"$f":"[7]NMOG!R797","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H798","v":0},{"$f":"[7]NMOG!I798","v":0},{"$f":"[7]NMOG!O798","v":0},{"$f":"[7]NMOG!P798","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q798","v":0},{"$f":"[7]NMOG!R798","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H799","v":0},{"$f":"[7]NMOG!I799","v":0},{"$f":"[7]NMOG!O799","v":0},{"$f":"[7]NMOG!P799","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q799","v":0},{"$f":"[7]NMOG!R799","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G801:G802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801:P802)","v":0},{"$f":"SUM(Q801:Q802)","v":0},{"$f":"SUM(R801:R802)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H801","v":0},{"$f":"[7]NMOG!I801","v":0},{"$f":"[7]NMOG!O801","v":0},{"$f":"[7]NMOG!P801","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q801","v":0},{"$f":"[7]NMOG!R801","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H802","v":0},{"$f":"[7]NMOG!I802","v":0},{"$f":"[7]NMOG!O802","v":0},{"$f":"[7]NMOG!P802","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q802","v":0},{"$f":"[7]NMOG!R802","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G804,G807,G810:G814)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P804,P807,P810:P814)","v":0},{"$f":"SUM(Q804,Q807,Q810:Q814)","v":0},{"$f":"SUM(R804,R807,R810:R814)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G805:G806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P805:P806)","v":0},{"$f":"SUM(Q805:Q806)","v":0},{"$f":"SUM(R805:R806)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H805","v":0},{"$f":"[7]NMOG!I805","v":0},{"$f":"[7]NMOG!O805","v":0},{"$f":"[7]NMOG!P805","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q805","v":0},{"$f":"[7]NMOG!R805","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H806","v":0},{"$f":"[7]NMOG!I806","v":0},{"$f":"[7]NMOG!O806","v":0},{"$f":"[7]NMOG!P806","v":0},null,null,null,null,{"$f":"SUM(J806:N806)","v":0},{"$f":"[7]NMOG!Q806","v":0},{"$f":"[7]NMOG!R806","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G808:G809)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J807:N807)","v":0},{"$f":"SUM(P808:P809)","v":0},{"$f":"SUM(Q808:Q809)","v":0},{"$f":"SUM(R808:R809)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H808","v":0},{"$f":"[7]NMOG!I808","v":0},{"$f":"[7]NMOG!O808","v":0},{"$f":"[7]NMOG!P808","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q808","v":0},{"$f":"[7]NMOG!R808","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H809","v":0},{"$f":"[7]NMOG!I809","v":0},{"$f":"[7]NMOG!O809","v":0},{"$f":"[7]NMOG!P809","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q809","v":0},{"$f":"[7]NMOG!R809","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H810","v":0},{"$f":"[7]NMOG!I810","v":0},{"$f":"[7]NMOG!O810","v":0},{"$f":"[7]NMOG!P810","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q810","v":0},{"$f":"[7]NMOG!R810","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H811","v":0},{"$f":"[7]NMOG!I811","v":0},{"$f":"[7]NMOG!O811","v":0},{"$f":"[7]NMOG!P811","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q811","v":0},{"$f":"[7]NMOG!R811","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H812","v":0},{"$f":"[7]NMOG!I812","v":0},{"$f":"[7]NMOG!O812","v":0},{"$f":"[7]NMOG!P812","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q812","v":0},{"$f":"[7]NMOG!R812","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H813","v":0},{"$f":"[7]NMOG!I813","v":0},{"$f":"[7]NMOG!O813","v":0},{"$f":"[7]NMOG!P813","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q813","v":0},{"$f":"[7]NMOG!R813","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H814","v":0},{"$f":"[7]NMOG!I814","v":0},{"$f":"[7]NMOG!O814","v":0},{"$f":"[7]NMOG!P814","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q814","v":0},{"$f":"[7]NMOG!R814","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H815","v":0},{"$f":"[7]NMOG!I815","v":0},{"$f":"[7]NMOG!O815","v":0},{"$f":"[7]NMOG!P815","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q815","v":0},{"$f":"[7]NMOG!R815","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G779,G787,G803,G815)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P779,P787,P803,P815)","v":0},{"$f":"SUM(Q779,Q787,Q803,Q815)","v":0},{"$f":"SUM(R779,R787,R803,R815)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,0,{"$f":"G877","v":0},{"$f":"H877","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H833","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H835","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G840,G843,G844)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J839:N839)","v":0},{"$f":"SUM(P840,P843,P844)","v":0},{"$f":"SUM(Q840,Q843,Q844)","v":0},{"$f":"SUM(R840,R843,R844)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G841:G842)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P841:P842)","v":0},{"$f":"SUM(Q841:Q842)","v":0},{"$f":"SUM(R841:R842)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H841","v":0},{"$f":"[7]NMOG!I841","v":0},{"$f":"[7]NMOG!O841","v":0},{"$f":"[7]NMOG!P841","v":0},null,null,null,null,{"$f":"SUM(J841:N841)","v":0},{"$f":"[7]NMOG!Q841","v":0},{"$f":"[7]NMOG!R841","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H842","v":0},{"$f":"[7]NMOG!I842","v":0},{"$f":"[7]NMOG!O842","v":0},{"$f":"[7]NMOG!P842","v":0},null,null,null,null,{"$f":"SUM(J842:N842)","v":0},{"$f":"[7]NMOG!Q842","v":0},{"$f":"[7]NMOG!R842","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H843","v":0},{"$f":"[7]NMOG!I843","v":0},{"$f":"[7]NMOG!O843","v":0},{"$f":"[7]NMOG!P843","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q843","v":0},{"$f":"[7]NMOG!R843","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J844:N844)","v":0},{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H845","v":0},{"$f":"[7]NMOG!I845","v":0},{"$f":"[7]NMOG!O845","v":0},{"$f":"[7]NMOG!P845","v":0},null,null,null,null,{"$f":"SUM(J845:N845)","v":0},{"$f":"[7]NMOG!Q845","v":0},{"$f":"[7]NMOG!R845","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H846","v":0},{"$f":"[7]NMOG!I846","v":0},{"$f":"[7]NMOG!O846","v":0},{"$f":"[7]NMOG!P846","v":0},null,null,null,null,{"$f":"SUM(J846:N846)","v":0},{"$f":"[7]NMOG!Q846","v":0},{"$f":"[7]NMOG!R846","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G851,G854:G856,G859:G860)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P848,P851,P854:P856,P859:P860)","v":0},{"$f":"SUM(Q848,Q851,Q854:Q856,Q859:Q860)","v":0},{"$f":"SUM(R848,R851,R854:R856,R859:R860)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G849:G850)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J848:N848)","v":0},{"$f":"SUM(P849:P850)","v":0},{"$f":"SUM(Q849:Q850)","v":0},{"$f":"SUM(R849:R850)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H849","v":0},{"$f":"[7]NMOG!I849","v":0},{"$f":"[7]NMOG!O849","v":0},{"$f":"[7]NMOG!P849","v":0},null,null,null,null,{"$f":"SUM(J849:N849)","v":0},{"$f":"[7]NMOG!Q849","v":0},{"$f":"[7]NMOG!R849","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H850","v":0},{"$f":"[7]NMOG!I850","v":0},{"$f":"[7]NMOG!O850","v":0},{"$f":"[7]NMOG!P850","v":0},null,null,null,null,{"$f":"SUM(J850:N850)","v":0},{"$f":"[7]NMOG!Q850","v":0},{"$f":"[7]NMOG!R850","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G852:G853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P852:P853)","v":0},{"$f":"SUM(Q852:Q853)","v":0},{"$f":"SUM(R852:R853)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H852","v":0},{"$f":"[7]NMOG!I852","v":0},{"$f":"[7]NMOG!O852","v":0},{"$f":"[7]NMOG!P852","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q852","v":0},{"$f":"[7]NMOG!R852","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H853","v":0},{"$f":"[7]NMOG!I853","v":0},{"$f":"[7]NMOG!O853","v":0},{"$f":"[7]NMOG!P853","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q853","v":0},{"$f":"[7]NMOG!R853","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H854","v":0},{"$f":"[7]NMOG!I854","v":0},{"$f":"[7]NMOG!O854","v":0},{"$f":"[7]NMOG!P854","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q854","v":0},{"$f":"[7]NMOG!R854","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H855","v":0},{"$f":"[7]NMOG!I855","v":0},{"$f":"[7]NMOG!O855","v":0},{"$f":"[7]NMOG!P855","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q855","v":0},{"$f":"[7]NMOG!R855","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G857:G858)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P857:P858)","v":0},{"$f":"SUM(Q857:Q858)","v":0},{"$f":"SUM(R857:R858)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H857","v":0},{"$f":"[7]NMOG!I857","v":0},{"$f":"[7]NMOG!O857","v":0},{"$f":"[7]NMOG!P857","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q857","v":0},{"$f":"[7]NMOG!R857","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H858","v":0},{"$f":"[7]NMOG!I858","v":0},{"$f":"[7]NMOG!O858","v":0},{"$f":"[7]NMOG!P858","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q858","v":0},{"$f":"[7]NMOG!R858","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H859","v":0},{"$f":"[7]NMOG!I859","v":0},{"$f":"[7]NMOG!O859","v":0},{"$f":"[7]NMOG!P859","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q859","v":0},{"$f":"[7]NMOG!R859","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G861:G862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P861:P862)","v":0},{"$f":"SUM(Q861:Q862)","v":0},{"$f":"SUM(R861:R862)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H861","v":0},{"$f":"[7]NMOG!I861","v":0},{"$f":"[7]NMOG!O861","v":0},{"$f":"[7]NMOG!P861","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q861","v":0},{"$f":"[7]NMOG!R861","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H862","v":0},{"$f":"[7]NMOG!I862","v":0},{"$f":"[7]NMOG!O862","v":0},{"$f":"[7]NMOG!P862","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q862","v":0},{"$f":"[7]NMOG!R862","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G864,G867,G870:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P864,P867,P870:P874)","v":0},{"$f":"SUM(Q864,Q867,Q870:Q874)","v":0},{"$f":"SUM(R864,R867,R870:R874)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G865:G866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P865:P866)","v":0},{"$f":"SUM(Q865:Q866)","v":0},{"$f":"SUM(R865:R866)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H865","v":0},{"$f":"[7]NMOG!I865","v":0},{"$f":"[7]NMOG!O865","v":0},{"$f":"[7]NMOG!P865","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q865","v":0},{"$f":"[7]NMOG!R865","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H866","v":0},{"$f":"[7]NMOG!I866","v":0},{"$f":"[7]NMOG!O866","v":0},{"$f":"[7]NMOG!P866","v":0},null,null,null,null,{"$f":"SUM(J866:N866)","v":0},{"$f":"[7]NMOG!Q866","v":0},{"$f":"[7]NMOG!R866","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G868:G869)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J867:N867)","v":0},{"$f":"SUM(P868:P869)","v":0},{"$f":"SUM(Q868:Q869)","v":0},{"$f":"SUM(R868:R869)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H868","v":0},{"$f":"[7]NMOG!I868","v":0},{"$f":"[7]NMOG!O868","v":0},{"$f":"[7]NMOG!P868","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q868","v":0},{"$f":"[7]NMOG!R868","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H869","v":0},{"$f":"[7]NMOG!I869","v":0},{"$f":"[7]NMOG!O869","v":0},{"$f":"[7]NMOG!P869","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q869","v":0},{"$f":"[7]NMOG!R869","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H870","v":0},{"$f":"[7]NMOG!I870","v":0},{"$f":"[7]NMOG!O870","v":0},{"$f":"[7]NMOG!P870","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q870","v":0},{"$f":"[7]NMOG!R870","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H871","v":0},{"$f":"[7]NMOG!I871","v":0},{"$f":"[7]NMOG!O871","v":0},{"$f":"[7]NMOG!P871","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q871","v":0},{"$f":"[7]NMOG!R871","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H872","v":0},{"$f":"[7]NMOG!I872","v":0},{"$f":"[7]NMOG!O872","v":0},{"$f":"[7]NMOG!P872","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q872","v":0},{"$f":"[7]NMOG!R872","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H873","v":0},{"$f":"[7]NMOG!I873","v":0},{"$f":"[7]NMOG!O873","v":0},{"$f":"[7]NMOG!P873","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q873","v":0},{"$f":"[7]NMOG!R873","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H874","v":0},{"$f":"[7]NMOG!I874","v":0},{"$f":"[7]NMOG!O874","v":0},{"$f":"[7]NMOG!P874","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q874","v":0},{"$f":"[7]NMOG!R874","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H875","v":0},{"$f":"[7]NMOG!I875","v":0},{"$f":"[7]NMOG!O875","v":0},{"$f":"[7]NMOG!P875","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q875","v":0},{"$f":"[7]NMOG!R875","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G839,G847,G863,G875)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P839,P847,P863,P875)","v":0},{"$f":"SUM(Q839,Q847,Q863,Q875)","v":0},{"$f":"SUM(R839,R847,R863,R875)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,0,{"$f":"G937","v":0},{"$f":"H937","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H893","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H895","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G900,G903,G904)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J899:N899)","v":0},{"$f":"SUM(P900,P903,P904)","v":0},{"$f":"SUM(Q900,Q903,Q904)","v":0},{"$f":"SUM(R900,R903,R904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G901:G902)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P901:P902)","v":0},{"$f":"SUM(Q901:Q902)","v":0},{"$f":"SUM(R901:R902)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H901","v":0},{"$f":"[7]NMOG!I901","v":0},{"$f":"[7]NMOG!O901","v":0},{"$f":"[7]NMOG!P901","v":0},null,null,null,null,{"$f":"SUM(J901:N901)","v":0},{"$f":"[7]NMOG!Q901","v":0},{"$f":"[7]NMOG!R901","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H902","v":0},{"$f":"[7]NMOG!I902","v":0},{"$f":"[7]NMOG!O902","v":0},{"$f":"[7]NMOG!P902","v":0},null,null,null,null,{"$f":"SUM(J902:N902)","v":0},{"$f":"[7]NMOG!Q902","v":0},{"$f":"[7]NMOG!R902","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H903","v":0},{"$f":"[7]NMOG!I903","v":0},{"$f":"[7]NMOG!O903","v":0},{"$f":"[7]NMOG!P903","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q903","v":0},{"$f":"[7]NMOG!R903","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G905:G906)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J904:N904)","v":0},{"$f":"SUM(P905:P906)","v":0},{"$f":"SUM(Q905:Q906)","v":0},{"$f":"SUM(R905:R906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H905","v":0},{"$f":"[7]NMOG!I905","v":0},{"$f":"[7]NMOG!O905","v":0},{"$f":"[7]NMOG!P905","v":0},null,null,null,null,{"$f":"SUM(J905:N905)","v":0},{"$f":"[7]NMOG!Q905","v":0},{"$f":"[7]NMOG!R905","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H906","v":0},{"$f":"[7]NMOG!I906","v":0},{"$f":"[7]NMOG!O906","v":0},{"$f":"[7]NMOG!P906","v":0},null,null,null,null,{"$f":"SUM(J906:N906)","v":0},{"$f":"[7]NMOG!Q906","v":0},{"$f":"[7]NMOG!R906","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G908,G911,G914:G916,G919:G920)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P908,P911,P914:P916,P919:P920)","v":0},{"$f":"SUM(Q908,Q911,Q914:Q916,Q919:Q920)","v":0},{"$f":"SUM(R908,R911,R914:R916,R919:R920)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G909:G910)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J908:N908)","v":0},{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H909","v":0},{"$f":"[7]NMOG!I909","v":0},{"$f":"[7]NMOG!O909","v":0},{"$f":"[7]NMOG!P909","v":0},null,null,null,null,{"$f":"SUM(J909:N909)","v":0},{"$f":"[7]NMOG!Q909","v":0},{"$f":"[7]NMOG!R909","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H910","v":0},{"$f":"[7]NMOG!I910","v":0},{"$f":"[7]NMOG!O910","v":0},{"$f":"[7]NMOG!P910","v":0},null,null,null,null,{"$f":"SUM(J910:N910)","v":0},{"$f":"[7]NMOG!Q910","v":0},{"$f":"[7]NMOG!R910","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G912:G913)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P912:P913)","v":0},{"$f":"SUM(Q912:Q913)","v":0},{"$f":"SUM(R912:R913)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H912","v":0},{"$f":"[7]NMOG!I912","v":0},{"$f":"[7]NMOG!O912","v":0},{"$f":"[7]NMOG!P912","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q912","v":0},{"$f":"[7]NMOG!R912","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H913","v":0},{"$f":"[7]NMOG!I913","v":0},{"$f":"[7]NMOG!O913","v":0},{"$f":"[7]NMOG!P913","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q913","v":0},{"$f":"[7]NMOG!R913","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H914","v":0},{"$f":"[7]NMOG!I914","v":0},{"$f":"[7]NMOG!O914","v":0},{"$f":"[7]NMOG!P914","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q914","v":0},{"$f":"[7]NMOG!R914","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H915","v":0},{"$f":"[7]NMOG!I915","v":0},{"$f":"[7]NMOG!O915","v":0},{"$f":"[7]NMOG!P915","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q915","v":0},{"$f":"[7]NMOG!R915","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G917:G918)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P917:P918)","v":0},{"$f":"SUM(Q917:Q918)","v":0},{"$f":"SUM(R917:R918)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H917","v":0},{"$f":"[7]NMOG!I917","v":0},{"$f":"[7]NMOG!O917","v":0},{"$f":"[7]NMOG!P917","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q917","v":0},{"$f":"[7]NMOG!R917","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H918","v":0},{"$f":"[7]NMOG!I918","v":0},{"$f":"[7]NMOG!O918","v":0},{"$f":"[7]NMOG!P918","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q918","v":0},{"$f":"[7]NMOG!R918","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H919","v":0},{"$f":"[7]NMOG!I919","v":0},{"$f":"[7]NMOG!O919","v":0},{"$f":"[7]NMOG!P919","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q919","v":0},{"$f":"[7]NMOG!R919","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G921:G922)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P921:P922)","v":0},{"$f":"SUM(Q921:Q922)","v":0},{"$f":"SUM(R921:R922)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H921","v":0},{"$f":"[7]NMOG!I921","v":0},{"$f":"[7]NMOG!O921","v":0},{"$f":"[7]NMOG!P921","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q921","v":0},{"$f":"[7]NMOG!R921","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H922","v":0},{"$f":"[7]NMOG!I922","v":0},{"$f":"[7]NMOG!O922","v":0},{"$f":"[7]NMOG!P922","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q922","v":0},{"$f":"[7]NMOG!R922","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G924,G927,G930:G934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P924,P927,P930:P934)","v":0},{"$f":"SUM(Q924,Q927,Q930:Q934)","v":0},{"$f":"SUM(R924,R927,R930:R934)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G925:G926)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P925:P926)","v":0},{"$f":"SUM(Q925:Q926)","v":0},{"$f":"SUM(R925:R926)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H925","v":0},{"$f":"[7]NMOG!I925","v":0},{"$f":"[7]NMOG!O925","v":0},{"$f":"[7]NMOG!P925","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q925","v":0},{"$f":"[7]NMOG!R925","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H926","v":0},{"$f":"[7]NMOG!I926","v":0},{"$f":"[7]NMOG!O926","v":0},{"$f":"[7]NMOG!P926","v":0},null,null,null,null,{"$f":"SUM(J926:N926)","v":0},{"$f":"[7]NMOG!Q926","v":0},{"$f":"[7]NMOG!R926","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G928:G929)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J927:N927)","v":0},{"$f":"SUM(P928:P929)","v":0},{"$f":"SUM(Q928:Q929)","v":0},{"$f":"SUM(R928:R929)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H928","v":0},{"$f":"[7]NMOG!I928","v":0},{"$f":"[7]NMOG!O928","v":0},{"$f":"[7]NMOG!P928","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q928","v":0},{"$f":"[7]NMOG!R928","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H929","v":0},{"$f":"[7]NMOG!I929","v":0},{"$f":"[7]NMOG!O929","v":0},{"$f":"[7]NMOG!P929","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q929","v":0},{"$f":"[7]NMOG!R929","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H930","v":0},{"$f":"[7]NMOG!I930","v":0},{"$f":"[7]NMOG!O930","v":0},{"$f":"[7]NMOG!P930","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q930","v":0},{"$f":"[7]NMOG!R930","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H931","v":0},{"$f":"[7]NMOG!I931","v":0},{"$f":"[7]NMOG!O931","v":0},{"$f":"[7]NMOG!P931","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q931","v":0},{"$f":"[7]NMOG!R931","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H932","v":0},{"$f":"[7]NMOG!I932","v":0},{"$f":"[7]NMOG!O932","v":0},{"$f":"[7]NMOG!P932","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q932","v":0},{"$f":"[7]NMOG!R932","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H933","v":0},{"$f":"[7]NMOG!I933","v":0},{"$f":"[7]NMOG!O933","v":0},{"$f":"[7]NMOG!P933","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q933","v":0},{"$f":"[7]NMOG!R933","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H934","v":0},{"$f":"[7]NMOG!I934","v":0},{"$f":"[7]NMOG!O934","v":0},{"$f":"[7]NMOG!P934","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q934","v":0},{"$f":"[7]NMOG!R934","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H935","v":0},{"$f":"[7]NMOG!I935","v":0},{"$f":"[7]NMOG!O935","v":0},{"$f":"[7]NMOG!P935","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q935","v":0},{"$f":"[7]NMOG!R935","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G899,G907,G923,G935)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P899,P907,P923,P935)","v":0},{"$f":"SUM(Q899,Q907,Q923,Q935)","v":0},{"$f":"SUM(R899,R907,R923,R935)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,null,{"$f":"G997","v":0},{"$f":"H997","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H953","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H955","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G960,G963,G964)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J959:N959)","v":0},{"$f":"SUM(P960,P963,P964)","v":0},{"$f":"SUM(Q960,Q963,Q964)","v":0},{"$f":"SUM(R960,R963,R964)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G961:G962)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P961:P962)","v":0},{"$f":"SUM(Q961:Q962)","v":0},{"$f":"SUM(R961:R962)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H961","v":0},{"$f":"[7]NMOG!I961","v":0},{"$f":"[7]NMOG!O961","v":0},{"$f":"[7]NMOG!P961","v":0},null,null,null,null,{"$f":"SUM(J961:N961)","v":0},{"$f":"[7]NMOG!Q961","v":0},{"$f":"[7]NMOG!R961","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H962","v":0},{"$f":"[7]NMOG!I962","v":0},{"$f":"[7]NMOG!O962","v":0},{"$f":"[7]NMOG!P962","v":0},null,null,null,null,{"$f":"SUM(J962:N962)","v":0},{"$f":"[7]NMOG!Q962","v":0},{"$f":"[7]NMOG!R962","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H963","v":0},{"$f":"[7]NMOG!I963","v":0},{"$f":"[7]NMOG!O963","v":0},{"$f":"[7]NMOG!P963","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q963","v":0},{"$f":"[7]NMOG!R963","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G965:G966)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J964:N964)","v":0},{"$f":"SUM(P965:P966)","v":0},{"$f":"SUM(Q965:Q966)","v":0},{"$f":"SUM(R965:R966)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H965","v":0},{"$f":"[7]NMOG!I965","v":0},{"$f":"[7]NMOG!O965","v":0},{"$f":"[7]NMOG!P965","v":0},null,null,null,null,{"$f":"SUM(J965:N965)","v":0},{"$f":"[7]NMOG!Q965","v":0},{"$f":"[7]NMOG!R965","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H966","v":0},{"$f":"[7]NMOG!I966","v":0},{"$f":"[7]NMOG!O966","v":0},{"$f":"[7]NMOG!P966","v":0},null,null,null,null,{"$f":"SUM(J966:N966)","v":0},{"$f":"[7]NMOG!Q966","v":0},{"$f":"[7]NMOG!R966","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G968,G971,G974:G976,G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P968,P971,P974:P976,P979:P980)","v":0},{"$f":"SUM(Q968,Q971,Q974:Q976,Q979:Q980)","v":0},{"$f":"SUM(R968,R971,R974:R976,R979:R980)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G969:G970)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J968:N968)","v":0},{"$f":"SUM(P969:P970)","v":0},{"$f":"SUM(Q969:Q970)","v":0},{"$f":"SUM(R969:R970)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H969","v":0},{"$f":"[7]NMOG!I969","v":0},{"$f":"[7]NMOG!O969","v":0},{"$f":"[7]NMOG!P969","v":0},null,null,null,null,{"$f":"SUM(J969:N969)","v":0},{"$f":"[7]NMOG!Q969","v":0},{"$f":"[7]NMOG!R969","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H970","v":0},{"$f":"[7]NMOG!I970","v":0},{"$f":"[7]NMOG!O970","v":0},{"$f":"[7]NMOG!P970","v":0},null,null,null,null,{"$f":"SUM(J970:N970)","v":0},{"$f":"[7]NMOG!Q970","v":0},{"$f":"[7]NMOG!R970","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G972:G973)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P972:P973)","v":0},{"$f":"SUM(Q972:Q973)","v":0},{"$f":"SUM(R972:R973)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H972","v":0},{"$f":"[7]NMOG!I972","v":0},{"$f":"[7]NMOG!O972","v":0},{"$f":"[7]NMOG!P972","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q972","v":0},{"$f":"[7]NMOG!R972","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H973","v":0},{"$f":"[7]NMOG!I973","v":0},{"$f":"[7]NMOG!O973","v":0},{"$f":"[7]NMOG!P973","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q973","v":0},{"$f":"[7]NMOG!R973","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H974","v":0},{"$f":"[7]NMOG!I974","v":0},{"$f":"[7]NMOG!O974","v":0},{"$f":"[7]NMOG!P974","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q974","v":0},{"$f":"[7]NMOG!R974","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H975","v":0},{"$f":"[7]NMOG!I975","v":0},{"$f":"[7]NMOG!O975","v":0},{"$f":"[7]NMOG!P975","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q975","v":0},{"$f":"[7]NMOG!R975","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G977:G978)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P977:P978)","v":0},{"$f":"SUM(Q977:Q978)","v":0},{"$f":"SUM(R977:R978)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H977","v":0},{"$f":"[7]NMOG!I977","v":0},{"$f":"[7]NMOG!O977","v":0},{"$f":"[7]NMOG!P977","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q977","v":0},{"$f":"[7]NMOG!R977","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H978","v":0},{"$f":"[7]NMOG!I978","v":0},{"$f":"[7]NMOG!O978","v":0},{"$f":"[7]NMOG!P978","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q978","v":0},{"$f":"[7]NMOG!R978","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H979","v":0},{"$f":"[7]NMOG!I979","v":0},{"$f":"[7]NMOG!O979","v":0},{"$f":"[7]NMOG!P979","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q979","v":0},{"$f":"[7]NMOG!R979","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G981:G982)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P981:P982)","v":0},{"$f":"SUM(Q981:Q982)","v":0},{"$f":"SUM(R981:R982)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H981","v":0},{"$f":"[7]NMOG!I981","v":0},{"$f":"[7]NMOG!O981","v":0},{"$f":"[7]NMOG!P981","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q981","v":0},{"$f":"[7]NMOG!R981","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H982","v":0},{"$f":"[7]NMOG!I982","v":0},{"$f":"[7]NMOG!O982","v":0},{"$f":"[7]NMOG!P982","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q982","v":0},{"$f":"[7]NMOG!R982","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G984,G987,G990:G994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P984,P987,P990:P994)","v":0},{"$f":"SUM(Q984,Q987,Q990:Q994)","v":0},{"$f":"SUM(R984,R987,R990:R994)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G985:G986)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P985:P986)","v":0},{"$f":"SUM(Q985:Q986)","v":0},{"$f":"SUM(R985:R986)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H985","v":0},{"$f":"[7]NMOG!I985","v":0},{"$f":"[7]NMOG!O985","v":0},{"$f":"[7]NMOG!P985","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q985","v":0},{"$f":"[7]NMOG!R985","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H986","v":0},{"$f":"[7]NMOG!I986","v":0},{"$f":"[7]NMOG!O986","v":0},{"$f":"[7]NMOG!P986","v":0},null,null,null,null,{"$f":"SUM(J986:N986)","v":0},{"$f":"[7]NMOG!Q986","v":0},{"$f":"[7]NMOG!R986","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G988:G989)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J987:N987)","v":0},{"$f":"SUM(P988:P989)","v":0},{"$f":"SUM(Q988:Q989)","v":0},{"$f":"SUM(R988:R989)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H988","v":0},{"$f":"[7]NMOG!I988","v":0},{"$f":"[7]NMOG!O988","v":0},{"$f":"[7]NMOG!P988","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q988","v":0},{"$f":"[7]NMOG!R988","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H989","v":0},{"$f":"[7]NMOG!I989","v":0},{"$f":"[7]NMOG!O989","v":0},{"$f":"[7]NMOG!P989","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q989","v":0},{"$f":"[7]NMOG!R989","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H990","v":0},{"$f":"[7]NMOG!I990","v":0},{"$f":"[7]NMOG!O990","v":0},{"$f":"[7]NMOG!P990","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q990","v":0},{"$f":"[7]NMOG!R990","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H991","v":0},{"$f":"[7]NMOG!I991","v":0},{"$f":"[7]NMOG!O991","v":0},{"$f":"[7]NMOG!P991","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q991","v":0},{"$f":"[7]NMOG!R991","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H992","v":0},{"$f":"[7]NMOG!I992","v":0},{"$f":"[7]NMOG!O992","v":0},{"$f":"[7]NMOG!P992","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q992","v":0},{"$f":"[7]NMOG!R992","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H993","v":0},{"$f":"[7]NMOG!I993","v":0},{"$f":"[7]NMOG!O993","v":0},{"$f":"[7]NMOG!P993","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q993","v":0},{"$f":"[7]NMOG!R993","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H994","v":0},{"$f":"[7]NMOG!I994","v":0},{"$f":"[7]NMOG!O994","v":0},{"$f":"[7]NMOG!P994","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q994","v":0},{"$f":"[7]NMOG!R994","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H995","v":0},{"$f":"[7]NMOG!I995","v":0},{"$f":"[7]NMOG!O995","v":0},{"$f":"[7]NMOG!P995","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q995","v":0},{"$f":"[7]NMOG!R995","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G959,G967,G983,G995)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P959,P967,P983,P995)","v":0},{"$f":"SUM(Q959,Q967,Q983,Q995)","v":0},{"$f":"SUM(R959,R967,R983,R995)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,null,{"$f":"G1057","v":0},{"$f":"H1057","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1013","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1015","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1020,G1023,G1024)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1019:N1019)","v":0},{"$f":"SUM(P1020,P1023,P1024)","v":0},{"$f":"SUM(Q1020,Q1023,Q1024)","v":0},{"$f":"SUM(R1020,R1023,R1024)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1021:G1022)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1021:P1022)","v":0},{"$f":"SUM(Q1021:Q1022)","v":0},{"$f":"SUM(R1021:R1022)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1021","v":0},{"$f":"[7]NMOG!I1021","v":0},{"$f":"[7]NMOG!O1021","v":0},{"$f":"[7]NMOG!P1021","v":0},null,null,null,null,{"$f":"SUM(J1021:N1021)","v":0},{"$f":"[7]NMOG!Q1021","v":0},{"$f":"[7]NMOG!R1021","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1022","v":0},{"$f":"[7]NMOG!I1022","v":0},{"$f":"[7]NMOG!O1022","v":0},{"$f":"[7]NMOG!P1022","v":0},null,null,null,null,{"$f":"SUM(J1022:N1022)","v":0},{"$f":"[7]NMOG!Q1022","v":0},{"$f":"[7]NMOG!R1022","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1023","v":0},{"$f":"[7]NMOG!I1023","v":0},{"$f":"[7]NMOG!O1023","v":0},{"$f":"[7]NMOG!P1023","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1023","v":0},{"$f":"[7]NMOG!R1023","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1025:G1026)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1024:N1024)","v":0},{"$f":"SUM(P1025:P1026)","v":0},{"$f":"SUM(Q1025:Q1026)","v":0},{"$f":"SUM(R1025:R1026)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1025","v":0},{"$f":"[7]NMOG!I1025","v":0},{"$f":"[7]NMOG!O1025","v":0},{"$f":"[7]NMOG!P1025","v":0},null,null,null,null,{"$f":"SUM(J1025:N1025)","v":0},{"$f":"[7]NMOG!Q1025","v":0},{"$f":"[7]NMOG!R1025","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1026","v":0},{"$f":"[7]NMOG!I1026","v":0},{"$f":"[7]NMOG!O1026","v":0},{"$f":"[7]NMOG!P1026","v":0},null,null,null,null,{"$f":"SUM(J1026:N1026)","v":0},{"$f":"[7]NMOG!Q1026","v":0},{"$f":"[7]NMOG!R1026","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1028,G1031,G1034:G1036,G1039:G1040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1028,P1031,P1034:P1036,P1039:P1040)","v":0},{"$f":"SUM(Q1028,Q1031,Q1034:Q1036,Q1039:Q1040)","v":0},{"$f":"SUM(R1028,R1031,R1034:R1036,R1039:R1040)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1029:G1030)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1028:N1028)","v":0},{"$f":"SUM(P1029:P1030)","v":0},{"$f":"SUM(Q1029:Q1030)","v":0},{"$f":"SUM(R1029:R1030)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1029","v":0},{"$f":"[7]NMOG!I1029","v":0},{"$f":"[7]NMOG!O1029","v":0},{"$f":"[7]NMOG!P1029","v":0},null,null,null,null,{"$f":"SUM(J1029:N1029)","v":0},{"$f":"[7]NMOG!Q1029","v":0},{"$f":"[7]NMOG!R1029","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1030","v":0},{"$f":"[7]NMOG!I1030","v":0},{"$f":"[7]NMOG!O1030","v":0},{"$f":"[7]NMOG!P1030","v":0},null,null,null,null,{"$f":"SUM(J1030:N1030)","v":0},{"$f":"[7]NMOG!Q1030","v":0},{"$f":"[7]NMOG!R1030","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1032:G1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1032:P1033)","v":0},{"$f":"SUM(Q1032:Q1033)","v":0},{"$f":"SUM(R1032:R1033)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1032","v":0},{"$f":"[7]NMOG!I1032","v":0},{"$f":"[7]NMOG!O1032","v":0},{"$f":"[7]NMOG!P1032","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1032","v":0},{"$f":"[7]NMOG!R1032","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1033","v":0},{"$f":"[7]NMOG!I1033","v":0},{"$f":"[7]NMOG!O1033","v":0},{"$f":"[7]NMOG!P1033","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1033","v":0},{"$f":"[7]NMOG!R1033","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1034","v":0},{"$f":"[7]NMOG!I1034","v":0},{"$f":"[7]NMOG!O1034","v":0},{"$f":"[7]NMOG!P1034","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1034","v":0},{"$f":"[7]NMOG!R1034","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1035","v":0},{"$f":"[7]NMOG!I1035","v":0},{"$f":"[7]NMOG!O1035","v":0},{"$f":"[7]NMOG!P1035","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1035","v":0},{"$f":"[7]NMOG!R1035","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1037:G1038)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1037:P1038)","v":0},{"$f":"SUM(Q1037:Q1038)","v":0},{"$f":"SUM(R1037:R1038)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1037","v":0},{"$f":"[7]NMOG!I1037","v":0},{"$f":"[7]NMOG!O1037","v":0},{"$f":"[7]NMOG!P1037","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1037","v":0},{"$f":"[7]NMOG!R1037","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1038","v":0},{"$f":"[7]NMOG!I1038","v":0},{"$f":"[7]NMOG!O1038","v":0},{"$f":"[7]NMOG!P1038","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1038","v":0},{"$f":"[7]NMOG!R1038","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1039","v":0},{"$f":"[7]NMOG!I1039","v":0},{"$f":"[7]NMOG!O1039","v":0},{"$f":"[7]NMOG!P1039","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1039","v":0},{"$f":"[7]NMOG!R1039","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1041:G1042)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1041:P1042)","v":0},{"$f":"SUM(Q1041:Q1042)","v":0},{"$f":"SUM(R1041:R1042)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1041","v":0},{"$f":"[7]NMOG!I1041","v":0},{"$f":"[7]NMOG!O1041","v":0},{"$f":"[7]NMOG!P1041","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1041","v":0},{"$f":"[7]NMOG!R1041","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1042","v":0},{"$f":"[7]NMOG!I1042","v":0},{"$f":"[7]NMOG!O1042","v":0},{"$f":"[7]NMOG!P1042","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1042","v":0},{"$f":"[7]NMOG!R1042","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1044,G1047,G1050:G1054)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1044,P1047,P1050:P1054)","v":0},{"$f":"SUM(Q1044,Q1047,Q1050:Q1054)","v":0},{"$f":"SUM(R1044,R1047,R1050:R1054)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1045:G1046)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1045:P1046)","v":0},{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1045","v":0},{"$f":"[7]NMOG!I1045","v":0},{"$f":"[7]NMOG!O1045","v":0},{"$f":"[7]NMOG!P1045","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1045","v":0},{"$f":"[7]NMOG!R1045","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1046","v":0},{"$f":"[7]NMOG!I1046","v":0},{"$f":"[7]NMOG!O1046","v":0},{"$f":"[7]NMOG!P1046","v":0},null,null,null,null,{"$f":"SUM(J1046:N1046)","v":0},{"$f":"[7]NMOG!Q1046","v":0},{"$f":"[7]NMOG!R1046","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1048:G1049)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1047:N1047)","v":0},{"$f":"SUM(P1048:P1049)","v":0},{"$f":"SUM(Q1048:Q1049)","v":0},{"$f":"SUM(R1048:R1049)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1048","v":0},{"$f":"[7]NMOG!I1048","v":0},{"$f":"[7]NMOG!O1048","v":0},{"$f":"[7]NMOG!P1048","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1048","v":0},{"$f":"[7]NMOG!R1048","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1049","v":0},{"$f":"[7]NMOG!I1049","v":0},{"$f":"[7]NMOG!O1049","v":0},{"$f":"[7]NMOG!P1049","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1049","v":0},{"$f":"[7]NMOG!R1049","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1050","v":0},{"$f":"[7]NMOG!I1050","v":0},{"$f":"[7]NMOG!O1050","v":0},{"$f":"[7]NMOG!P1050","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1050","v":0},{"$f":"[7]NMOG!R1050","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1051","v":0},{"$f":"[7]NMOG!I1051","v":0},{"$f":"[7]NMOG!O1051","v":0},{"$f":"[7]NMOG!P1051","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1051","v":0},{"$f":"[7]NMOG!R1051","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1052","v":0},{"$f":"[7]NMOG!I1052","v":0},{"$f":"[7]NMOG!O1052","v":0},{"$f":"[7]NMOG!P1052","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1052","v":0},{"$f":"[7]NMOG!R1052","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1053","v":0},{"$f":"[7]NMOG!I1053","v":0},{"$f":"[7]NMOG!O1053","v":0},{"$f":"[7]NMOG!P1053","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1053","v":0},{"$f":"[7]NMOG!R1053","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1054","v":0},{"$f":"[7]NMOG!I1054","v":0},{"$f":"[7]NMOG!O1054","v":0},{"$f":"[7]NMOG!P1054","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1054","v":0},{"$f":"[7]NMOG!R1054","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1055","v":0},{"$f":"[7]NMOG!I1055","v":0},{"$f":"[7]NMOG!O1055","v":0},{"$f":"[7]NMOG!P1055","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1055","v":0},{"$f":"[7]NMOG!R1055","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1019,G1027,G1043,G1055)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1019,P1027,P1043,P1055)","v":0},{"$f":"SUM(Q1019,Q1027,Q1043,Q1055)","v":0},{"$f":"SUM(R1019,R1027,R1043,R1055)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,0,{"$f":"G1117","v":0},{"$f":"H1117","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1073","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1075","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1080,G1083,G1084)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1079:N1079)","v":0},{"$f":"SUM(P1080,P1083,P1084)","v":0},{"$f":"SUM(Q1080,Q1083,Q1084)","v":0},{"$f":"SUM(R1080,R1083,R1084)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1081:G1082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1081","v":0},{"$f":"[7]NMOG!I1081","v":0},{"$f":"[7]NMOG!O1081","v":0},{"$f":"[7]NMOG!P1081","v":0},null,null,null,null,{"$f":"SUM(J1081:N1081)","v":0},{"$f":"[7]NMOG!Q1081","v":0},{"$f":"[7]NMOG!R1081","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1082","v":0},{"$f":"[7]NMOG!I1082","v":0},{"$f":"[7]NMOG!O1082","v":0},{"$f":"[7]NMOG!P1082","v":0},null,null,null,null,{"$f":"SUM(J1082:N1082)","v":0},{"$f":"[7]NMOG!Q1082","v":0},{"$f":"[7]NMOG!R1082","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1083","v":0},{"$f":"[7]NMOG!I1083","v":0},{"$f":"[7]NMOG!O1083","v":0},{"$f":"[7]NMOG!P1083","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1083","v":0},{"$f":"[7]NMOG!R1083","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1084:N1084)","v":0},{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1085","v":0},{"$f":"[7]NMOG!I1085","v":0},{"$f":"[7]NMOG!O1085","v":0},{"$f":"[7]NMOG!P1085","v":0},null,null,null,null,{"$f":"SUM(J1085:N1085)","v":0},{"$f":"[7]NMOG!Q1085","v":0},{"$f":"[7]NMOG!R1085","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1086","v":0},{"$f":"[7]NMOG!I1086","v":0},{"$f":"[7]NMOG!O1086","v":0},{"$f":"[7]NMOG!P1086","v":0},null,null,null,null,{"$f":"SUM(J1086:N1086)","v":0},{"$f":"[7]NMOG!Q1086","v":0},{"$f":"[7]NMOG!R1086","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1088,G1091,G1094:G1096,G1099:G1100)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088,P1091,P1094:P1096,P1099:P1100)","v":0},{"$f":"SUM(Q1088,Q1091,Q1094:Q1096,Q1099:Q1100)","v":0},{"$f":"SUM(R1088,R1091,R1094:R1096,R1099:R1100)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1089:G1090)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1088:N1088)","v":0},{"$f":"SUM(P1089:P1090)","v":0},{"$f":"SUM(Q1089:Q1090)","v":0},{"$f":"SUM(R1089:R1090)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1089","v":0},{"$f":"[7]NMOG!I1089","v":0},{"$f":"[7]NMOG!O1089","v":0},{"$f":"[7]NMOG!P1089","v":0},null,null,null,null,{"$f":"SUM(J1089:N1089)","v":0},{"$f":"[7]NMOG!Q1089","v":0},{"$f":"[7]NMOG!R1089","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1090","v":0},{"$f":"[7]NMOG!I1090","v":0},{"$f":"[7]NMOG!O1090","v":0},{"$f":"[7]NMOG!P1090","v":0},null,null,null,null,{"$f":"SUM(J1090:N1090)","v":0},{"$f":"[7]NMOG!Q1090","v":0},{"$f":"[7]NMOG!R1090","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1092:G1093)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1092:P1093)","v":0},{"$f":"SUM(Q1092:Q1093)","v":0},{"$f":"SUM(R1092:R1093)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1092","v":0},{"$f":"[7]NMOG!I1092","v":0},{"$f":"[7]NMOG!O1092","v":0},{"$f":"[7]NMOG!P1092","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1092","v":0},{"$f":"[7]NMOG!R1092","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1093","v":0},{"$f":"[7]NMOG!I1093","v":0},{"$f":"[7]NMOG!O1093","v":0},{"$f":"[7]NMOG!P1093","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1093","v":0},{"$f":"[7]NMOG!R1093","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1094","v":0},{"$f":"[7]NMOG!I1094","v":0},{"$f":"[7]NMOG!O1094","v":0},{"$f":"[7]NMOG!P1094","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1094","v":0},{"$f":"[7]NMOG!R1094","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1095","v":0},{"$f":"[7]NMOG!I1095","v":0},{"$f":"[7]NMOG!O1095","v":0},{"$f":"[7]NMOG!P1095","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1095","v":0},{"$f":"[7]NMOG!R1095","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1097:G1098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1097:P1098)","v":0},{"$f":"SUM(Q1097:Q1098)","v":0},{"$f":"SUM(R1097:R1098)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1097","v":0},{"$f":"[7]NMOG!I1097","v":0},{"$f":"[7]NMOG!O1097","v":0},{"$f":"[7]NMOG!P1097","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1097","v":0},{"$f":"[7]NMOG!R1097","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1098","v":0},{"$f":"[7]NMOG!I1098","v":0},{"$f":"[7]NMOG!O1098","v":0},{"$f":"[7]NMOG!P1098","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1098","v":0},{"$f":"[7]NMOG!R1098","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1099","v":0},{"$f":"[7]NMOG!I1099","v":0},{"$f":"[7]NMOG!O1099","v":0},{"$f":"[7]NMOG!P1099","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1099","v":0},{"$f":"[7]NMOG!R1099","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1101:G1102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1101:P1102)","v":0},{"$f":"SUM(Q1101:Q1102)","v":0},{"$f":"SUM(R1101:R1102)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1101","v":0},{"$f":"[7]NMOG!I1101","v":0},{"$f":"[7]NMOG!O1101","v":0},{"$f":"[7]NMOG!P1101","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1101","v":0},{"$f":"[7]NMOG!R1101","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1102","v":0},{"$f":"[7]NMOG!I1102","v":0},{"$f":"[7]NMOG!O1102","v":0},{"$f":"[7]NMOG!P1102","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1102","v":0},{"$f":"[7]NMOG!R1102","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1104,G1107,G1110:G1114)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1104,P1107,P1110:P1114)","v":0},{"$f":"SUM(Q1104,Q1107,Q1110:Q1114)","v":0},{"$f":"SUM(R1104,R1107,R1110:R1114)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1105:G1106)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1105:P1106)","v":0},{"$f":"SUM(Q1105:Q1106)","v":0},{"$f":"SUM(R1105:R1106)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1105","v":0},{"$f":"[7]NMOG!I1105","v":0},{"$f":"[7]NMOG!O1105","v":0},{"$f":"[7]NMOG!P1105","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1105","v":0},{"$f":"[7]NMOG!R1105","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1106","v":0},{"$f":"[7]NMOG!I1106","v":0},{"$f":"[7]NMOG!O1106","v":0},{"$f":"[7]NMOG!P1106","v":0},null,null,null,null,{"$f":"SUM(J1106:N1106)","v":0},{"$f":"[7]NMOG!Q1106","v":0},{"$f":"[7]NMOG!R1106","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1108:G1109)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1107:N1107)","v":0},{"$f":"SUM(P1108:P1109)","v":0},{"$f":"SUM(Q1108:Q1109)","v":0},{"$f":"SUM(R1108:R1109)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1108","v":0},{"$f":"[7]NMOG!I1108","v":0},{"$f":"[7]NMOG!O1108","v":0},{"$f":"[7]NMOG!P1108","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1108","v":0},{"$f":"[7]NMOG!R1108","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1109","v":0},{"$f":"[7]NMOG!I1109","v":0},{"$f":"[7]NMOG!O1109","v":0},{"$f":"[7]NMOG!P1109","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1109","v":0},{"$f":"[7]NMOG!R1109","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1110","v":0},{"$f":"[7]NMOG!I1110","v":0},{"$f":"[7]NMOG!O1110","v":0},{"$f":"[7]NMOG!P1110","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1110","v":0},{"$f":"[7]NMOG!R1110","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1111","v":0},{"$f":"[7]NMOG!I1111","v":0},{"$f":"[7]NMOG!O1111","v":0},{"$f":"[7]NMOG!P1111","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1111","v":0},{"$f":"[7]NMOG!R1111","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1112","v":0},{"$f":"[7]NMOG!I1112","v":0},{"$f":"[7]NMOG!O1112","v":0},{"$f":"[7]NMOG!P1112","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1112","v":0},{"$f":"[7]NMOG!R1112","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1113","v":0},{"$f":"[7]NMOG!I1113","v":0},{"$f":"[7]NMOG!O1113","v":0},{"$f":"[7]NMOG!P1113","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1113","v":0},{"$f":"[7]NMOG!R1113","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1114","v":0},{"$f":"[7]NMOG!I1114","v":0},{"$f":"[7]NMOG!O1114","v":0},{"$f":"[7]NMOG!P1114","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1114","v":0},{"$f":"[7]NMOG!R1114","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1115","v":0},{"$f":"[7]NMOG!I1115","v":0},{"$f":"[7]NMOG!O1115","v":0},{"$f":"[7]NMOG!P1115","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1115","v":0},{"$f":"[7]NMOG!R1115","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1079,G1087,G1103,G1115)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1079,P1087,P1103,P1115)","v":0},{"$f":"SUM(Q1079,Q1087,Q1103,Q1115)","v":0},{"$f":"SUM(R1079,R1087,R1103,R1115)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,0,{"$f":"G1177","v":0},{"$f":"H1177","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1133","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1135","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1140,G1143,G1144)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1139:N1139)","v":0},{"$f":"SUM(P1140,P1143,P1144)","v":0},{"$f":"SUM(Q1140,Q1143,Q1144)","v":0},{"$f":"SUM(R1140,R1143,R1144)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1141:G1142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1141:P1142)","v":0},{"$f":"SUM(Q1141:Q1142)","v":0},{"$f":"SUM(R1141:R1142)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1141","v":0},{"$f":"[7]NMOG!I1141","v":0},{"$f":"[7]NMOG!O1141","v":0},{"$f":"[7]NMOG!P1141","v":0},null,null,null,null,{"$f":"SUM(J1141:N1141)","v":0},{"$f":"[7]NMOG!Q1141","v":0},{"$f":"[7]NMOG!R1141","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1142","v":0},{"$f":"[7]NMOG!I1142","v":0},{"$f":"[7]NMOG!O1142","v":0},{"$f":"[7]NMOG!P1142","v":0},null,null,null,null,{"$f":"SUM(J1142:N1142)","v":0},{"$f":"[7]NMOG!Q1142","v":0},{"$f":"[7]NMOG!R1142","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1143","v":0},{"$f":"[7]NMOG!I1143","v":0},{"$f":"[7]NMOG!O1143","v":0},{"$f":"[7]NMOG!P1143","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1143","v":0},{"$f":"[7]NMOG!R1143","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1145:G1146)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1144:N1144)","v":0},{"$f":"SUM(P1145:P1146)","v":0},{"$f":"SUM(Q1145:Q1146)","v":0},{"$f":"SUM(R1145:R1146)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1145","v":0},{"$f":"[7]NMOG!I1145","v":0},{"$f":"[7]NMOG!O1145","v":0},{"$f":"[7]NMOG!P1145","v":0},null,null,null,null,{"$f":"SUM(J1145:N1145)","v":0},{"$f":"[7]NMOG!Q1145","v":0},{"$f":"[7]NMOG!R1145","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1146","v":0},{"$f":"[7]NMOG!I1146","v":0},{"$f":"[7]NMOG!O1146","v":0},{"$f":"[7]NMOG!P1146","v":0},null,null,null,null,{"$f":"SUM(J1146:N1146)","v":0},{"$f":"[7]NMOG!Q1146","v":0},{"$f":"[7]NMOG!R1146","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1148,G1151,G1154:G1156,G1159:G1160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1148,P1151,P1154:P1156,P1159:P1160)","v":0},{"$f":"SUM(Q1148,Q1151,Q1154:Q1156,Q1159:Q1160)","v":0},{"$f":"SUM(R1148,R1151,R1154:R1156,R1159:R1160)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1149:G1150)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1148:N1148)","v":0},{"$f":"SUM(P1149:P1150)","v":0},{"$f":"SUM(Q1149:Q1150)","v":0},{"$f":"SUM(R1149:R1150)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1149","v":0},{"$f":"[7]NMOG!I1149","v":0},{"$f":"[7]NMOG!O1149","v":0},{"$f":"[7]NMOG!P1149","v":0},null,null,null,null,{"$f":"SUM(J1149:N1149)","v":0},{"$f":"[7]NMOG!Q1149","v":0},{"$f":"[7]NMOG!R1149","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1150","v":0},{"$f":"[7]NMOG!I1150","v":0},{"$f":"[7]NMOG!O1150","v":0},{"$f":"[7]NMOG!P1150","v":0},null,null,null,null,{"$f":"SUM(J1150:N1150)","v":0},{"$f":"[7]NMOG!Q1150","v":0},{"$f":"[7]NMOG!R1150","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1152:G1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1152:P1153)","v":0},{"$f":"SUM(Q1152:Q1153)","v":0},{"$f":"SUM(R1152:R1153)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1152","v":0},{"$f":"[7]NMOG!I1152","v":0},{"$f":"[7]NMOG!O1152","v":0},{"$f":"[7]NMOG!P1152","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1152","v":0},{"$f":"[7]NMOG!R1152","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1153","v":0},{"$f":"[7]NMOG!I1153","v":0},{"$f":"[7]NMOG!O1153","v":0},{"$f":"[7]NMOG!P1153","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1153","v":0},{"$f":"[7]NMOG!R1153","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1154","v":0},{"$f":"[7]NMOG!I1154","v":0},{"$f":"[7]NMOG!O1154","v":0},{"$f":"[7]NMOG!P1154","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1154","v":0},{"$f":"[7]NMOG!R1154","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1155","v":0},{"$f":"[7]NMOG!I1155","v":0},{"$f":"[7]NMOG!O1155","v":0},{"$f":"[7]NMOG!P1155","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1155","v":0},{"$f":"[7]NMOG!R1155","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1157:G1158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1157:P1158)","v":0},{"$f":"SUM(Q1157:Q1158)","v":0},{"$f":"SUM(R1157:R1158)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1157","v":0},{"$f":"[7]NMOG!I1157","v":0},{"$f":"[7]NMOG!O1157","v":0},{"$f":"[7]NMOG!P1157","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1157","v":0},{"$f":"[7]NMOG!R1157","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1158","v":0},{"$f":"[7]NMOG!I1158","v":0},{"$f":"[7]NMOG!O1158","v":0},{"$f":"[7]NMOG!P1158","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1158","v":0},{"$f":"[7]NMOG!R1158","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1159","v":0},{"$f":"[7]NMOG!I1159","v":0},{"$f":"[7]NMOG!O1159","v":0},{"$f":"[7]NMOG!P1159","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1159","v":0},{"$f":"[7]NMOG!R1159","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1161:G1162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1161:P1162)","v":0},{"$f":"SUM(Q1161:Q1162)","v":0},{"$f":"SUM(R1161:R1162)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1161","v":0},{"$f":"[7]NMOG!I1161","v":0},{"$f":"[7]NMOG!O1161","v":0},{"$f":"[7]NMOG!P1161","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1161","v":0},{"$f":"[7]NMOG!R1161","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1162","v":0},{"$f":"[7]NMOG!I1162","v":0},{"$f":"[7]NMOG!O1162","v":0},{"$f":"[7]NMOG!P1162","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1162","v":0},{"$f":"[7]NMOG!R1162","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1164,G1167,G1170:G1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1164,P1167,P1170:P1174)","v":0},{"$f":"SUM(Q1164,Q1167,Q1170:Q1174)","v":0},{"$f":"SUM(R1164,R1167,R1170:R1174)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1165:G1166)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1165:P1166)","v":0},{"$f":"SUM(Q1165:Q1166)","v":0},{"$f":"SUM(R1165:R1166)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1165","v":0},{"$f":"[7]NMOG!I1165","v":0},{"$f":"[7]NMOG!O1165","v":0},{"$f":"[7]NMOG!P1165","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1165","v":0},{"$f":"[7]NMOG!R1165","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1166","v":0},{"$f":"[7]NMOG!I1166","v":0},{"$f":"[7]NMOG!O1166","v":0},{"$f":"[7]NMOG!P1166","v":0},null,null,null,null,{"$f":"SUM(J1166:N1166)","v":0},{"$f":"[7]NMOG!Q1166","v":0},{"$f":"[7]NMOG!R1166","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1168:G1169)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1167:N1167)","v":0},{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1168","v":0},{"$f":"[7]NMOG!I1168","v":0},{"$f":"[7]NMOG!O1168","v":0},{"$f":"[7]NMOG!P1168","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1168","v":0},{"$f":"[7]NMOG!R1168","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1169","v":0},{"$f":"[7]NMOG!I1169","v":0},{"$f":"[7]NMOG!O1169","v":0},{"$f":"[7]NMOG!P1169","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1169","v":0},{"$f":"[7]NMOG!R1169","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1170","v":0},{"$f":"[7]NMOG!I1170","v":0},{"$f":"[7]NMOG!O1170","v":0},{"$f":"[7]NMOG!P1170","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1170","v":0},{"$f":"[7]NMOG!R1170","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1171","v":0},{"$f":"[7]NMOG!I1171","v":0},{"$f":"[7]NMOG!O1171","v":0},{"$f":"[7]NMOG!P1171","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1171","v":0},{"$f":"[7]NMOG!R1171","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1172","v":0},{"$f":"[7]NMOG!I1172","v":0},{"$f":"[7]NMOG!O1172","v":0},{"$f":"[7]NMOG!P1172","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1172","v":0},{"$f":"[7]NMOG!R1172","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1173","v":0},{"$f":"[7]NMOG!I1173","v":0},{"$f":"[7]NMOG!O1173","v":0},{"$f":"[7]NMOG!P1173","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1173","v":0},{"$f":"[7]NMOG!R1173","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1174","v":0},{"$f":"[7]NMOG!I1174","v":0},{"$f":"[7]NMOG!O1174","v":0},{"$f":"[7]NMOG!P1174","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1174","v":0},{"$f":"[7]NMOG!R1174","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1175","v":0},{"$f":"[7]NMOG!I1175","v":0},{"$f":"[7]NMOG!O1175","v":0},{"$f":"[7]NMOG!P1175","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1175","v":0},{"$f":"[7]NMOG!R1175","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1139,G1147,G1163,G1175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1139,P1147,P1163,P1175)","v":0},{"$f":"SUM(Q1139,Q1147,Q1163,Q1175)","v":0},{"$f":"SUM(R1139,R1147,R1163,R1175)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,0,{"$f":"G1237","v":0},{"$f":"H1237","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1193","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1195","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1200,G1203,G1204)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1199:N1199)","v":0},{"$f":"SUM(P1200,P1203,P1204)","v":0},{"$f":"SUM(Q1200,Q1203,Q1204)","v":0},{"$f":"SUM(R1200,R1203,R1204)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1201:G1202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1201:P1202)","v":0},{"$f":"SUM(Q1201:Q1202)","v":0},{"$f":"SUM(R1201:R1202)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1201","v":0},{"$f":"[7]NMOG!I1201","v":0},{"$f":"[7]NMOG!O1201","v":0},{"$f":"[7]NMOG!P1201","v":0},null,null,null,null,{"$f":"SUM(J1201:N1201)","v":0},{"$f":"[7]NMOG!Q1201","v":0},{"$f":"[7]NMOG!R1201","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1202","v":0},{"$f":"[7]NMOG!I1202","v":0},{"$f":"[7]NMOG!O1202","v":0},{"$f":"[7]NMOG!P1202","v":0},null,null,null,null,{"$f":"SUM(J1202:N1202)","v":0},{"$f":"[7]NMOG!Q1202","v":0},{"$f":"[7]NMOG!R1202","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1203","v":0},{"$f":"[7]NMOG!I1203","v":0},{"$f":"[7]NMOG!O1203","v":0},{"$f":"[7]NMOG!P1203","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1203","v":0},{"$f":"[7]NMOG!R1203","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1205:G1206)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1204:N1204)","v":0},{"$f":"SUM(P1205:P1206)","v":0},{"$f":"SUM(Q1205:Q1206)","v":0},{"$f":"SUM(R1205:R1206)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1205","v":0},{"$f":"[7]NMOG!I1205","v":0},{"$f":"[7]NMOG!O1205","v":0},{"$f":"[7]NMOG!P1205","v":0},null,null,null,null,{"$f":"SUM(J1205:N1205)","v":0},{"$f":"[7]NMOG!Q1205","v":0},{"$f":"[7]NMOG!R1205","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1206","v":0},{"$f":"[7]NMOG!I1206","v":0},{"$f":"[7]NMOG!O1206","v":0},{"$f":"[7]NMOG!P1206","v":0},null,null,null,null,{"$f":"SUM(J1206:N1206)","v":0},{"$f":"[7]NMOG!Q1206","v":0},{"$f":"[7]NMOG!R1206","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1208,G1211,G1214:G1216,G1219:G1220)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1208,P1211,P1214:P1216,P1219:P1220)","v":0},{"$f":"SUM(Q1208,Q1211,Q1214:Q1216,Q1219:Q1220)","v":0},{"$f":"SUM(R1208,R1211,R1214:R1216,R1219:R1220)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1209:G1210)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1208:N1208)","v":0},{"$f":"SUM(P1209:P1210)","v":0},{"$f":"SUM(Q1209:Q1210)","v":0},{"$f":"SUM(R1209:R1210)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1209","v":0},{"$f":"[7]NMOG!I1209","v":0},{"$f":"[7]NMOG!O1209","v":0},{"$f":"[7]NMOG!P1209","v":0},null,null,null,null,{"$f":"SUM(J1209:N1209)","v":0},{"$f":"[7]NMOG!Q1209","v":0},{"$f":"[7]NMOG!R1209","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1210","v":0},{"$f":"[7]NMOG!I1210","v":0},{"$f":"[7]NMOG!O1210","v":0},{"$f":"[7]NMOG!P1210","v":0},null,null,null,null,{"$f":"SUM(J1210:N1210)","v":0},{"$f":"[7]NMOG!Q1210","v":0},{"$f":"[7]NMOG!R1210","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1212:G1213)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1212:P1213)","v":0},{"$f":"SUM(Q1212:Q1213)","v":0},{"$f":"SUM(R1212:R1213)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1212","v":0},{"$f":"[7]NMOG!I1212","v":0},{"$f":"[7]NMOG!O1212","v":0},{"$f":"[7]NMOG!P1212","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1212","v":0},{"$f":"[7]NMOG!R1212","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1213","v":0},{"$f":"[7]NMOG!I1213","v":0},{"$f":"[7]NMOG!O1213","v":0},{"$f":"[7]NMOG!P1213","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1213","v":0},{"$f":"[7]NMOG!R1213","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1214","v":0},{"$f":"[7]NMOG!I1214","v":0},{"$f":"[7]NMOG!O1214","v":0},{"$f":"[7]NMOG!P1214","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1214","v":0},{"$f":"[7]NMOG!R1214","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1215","v":0},{"$f":"[7]NMOG!I1215","v":0},{"$f":"[7]NMOG!O1215","v":0},{"$f":"[7]NMOG!P1215","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1215","v":0},{"$f":"[7]NMOG!R1215","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1217:G1218)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1217:P1218)","v":0},{"$f":"SUM(Q1217:Q1218)","v":0},{"$f":"SUM(R1217:R1218)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1217","v":0},{"$f":"[7]NMOG!I1217","v":0},{"$f":"[7]NMOG!O1217","v":0},{"$f":"[7]NMOG!P1217","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1217","v":0},{"$f":"[7]NMOG!R1217","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1218","v":0},{"$f":"[7]NMOG!I1218","v":0},{"$f":"[7]NMOG!O1218","v":0},{"$f":"[7]NMOG!P1218","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1218","v":0},{"$f":"[7]NMOG!R1218","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1219","v":0},{"$f":"[7]NMOG!I1219","v":0},{"$f":"[7]NMOG!O1219","v":0},{"$f":"[7]NMOG!P1219","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1219","v":0},{"$f":"[7]NMOG!R1219","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1221:G1222)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1221:P1222)","v":0},{"$f":"SUM(Q1221:Q1222)","v":0},{"$f":"SUM(R1221:R1222)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1221","v":0},{"$f":"[7]NMOG!I1221","v":0},{"$f":"[7]NMOG!O1221","v":0},{"$f":"[7]NMOG!P1221","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1221","v":0},{"$f":"[7]NMOG!R1221","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1222","v":0},{"$f":"[7]NMOG!I1222","v":0},{"$f":"[7]NMOG!O1222","v":0},{"$f":"[7]NMOG!P1222","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1222","v":0},{"$f":"[7]NMOG!R1222","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1224,G1227,G1230:G1234)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1224,P1227,P1230:P1234)","v":0},{"$f":"SUM(Q1224,Q1227,Q1230:Q1234)","v":0},{"$f":"SUM(R1224,R1227,R1230:R1234)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1225:G1226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225:P1226)","v":0},{"$f":"SUM(Q1225:Q1226)","v":0},{"$f":"SUM(R1225:R1226)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1225","v":0},{"$f":"[7]NMOG!I1225","v":0},{"$f":"[7]NMOG!O1225","v":0},{"$f":"[7]NMOG!P1225","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1225","v":0},{"$f":"[7]NMOG!R1225","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1226","v":0},{"$f":"[7]NMOG!I1226","v":0},{"$f":"[7]NMOG!O1226","v":0},{"$f":"[7]NMOG!P1226","v":0},null,null,null,null,{"$f":"SUM(J1226:N1226)","v":0},{"$f":"[7]NMOG!Q1226","v":0},{"$f":"[7]NMOG!R1226","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1228:G1229)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1227:N1227)","v":0},{"$f":"SUM(P1228:P1229)","v":0},{"$f":"SUM(Q1228:Q1229)","v":0},{"$f":"SUM(R1228:R1229)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1228","v":0},{"$f":"[7]NMOG!I1228","v":0},{"$f":"[7]NMOG!O1228","v":0},{"$f":"[7]NMOG!P1228","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1228","v":0},{"$f":"[7]NMOG!R1228","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1229","v":0},{"$f":"[7]NMOG!I1229","v":0},{"$f":"[7]NMOG!O1229","v":0},{"$f":"[7]NMOG!P1229","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1229","v":0},{"$f":"[7]NMOG!R1229","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1230","v":0},{"$f":"[7]NMOG!I1230","v":0},{"$f":"[7]NMOG!O1230","v":0},{"$f":"[7]NMOG!P1230","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1230","v":0},{"$f":"[7]NMOG!R1230","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1231","v":0},{"$f":"[7]NMOG!I1231","v":0},{"$f":"[7]NMOG!O1231","v":0},{"$f":"[7]NMOG!P1231","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1231","v":0},{"$f":"[7]NMOG!R1231","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1232","v":0},{"$f":"[7]NMOG!I1232","v":0},{"$f":"[7]NMOG!O1232","v":0},{"$f":"[7]NMOG!P1232","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1232","v":0},{"$f":"[7]NMOG!R1232","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1233","v":0},{"$f":"[7]NMOG!I1233","v":0},{"$f":"[7]NMOG!O1233","v":0},{"$f":"[7]NMOG!P1233","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1233","v":0},{"$f":"[7]NMOG!R1233","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1234","v":0},{"$f":"[7]NMOG!I1234","v":0},{"$f":"[7]NMOG!O1234","v":0},{"$f":"[7]NMOG!P1234","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1234","v":0},{"$f":"[7]NMOG!R1234","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1235","v":0},{"$f":"[7]NMOG!I1235","v":0},{"$f":"[7]NMOG!O1235","v":0},{"$f":"[7]NMOG!P1235","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1235","v":0},{"$f":"[7]NMOG!R1235","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1199,G1207,G1223,G1235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1199,P1207,P1223,P1235)","v":0},{"$f":"SUM(Q1199,Q1207,Q1223,Q1235)","v":0},{"$f":"SUM(R1199,R1207,R1223,R1235)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,0,{"$f":"G1297","v":0},{"$f":"H1297","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1253","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1255","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1260,G1263,G1264)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1259:N1259)","v":0},{"$f":"SUM(P1260,P1263,P1264)","v":0},{"$f":"SUM(Q1260,Q1263,Q1264)","v":0},{"$f":"SUM(R1260,R1263,R1264)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1261:G1262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1261:P1262)","v":0},{"$f":"SUM(Q1261:Q1262)","v":0},{"$f":"SUM(R1261:R1262)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1261","v":0},{"$f":"[7]NMOG!I1261","v":0},{"$f":"[7]NMOG!O1261","v":0},{"$f":"[7]NMOG!P1261","v":0},null,null,null,null,{"$f":"SUM(J1261:N1261)","v":0},{"$f":"[7]NMOG!Q1261","v":0},{"$f":"[7]NMOG!R1261","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1262","v":0},{"$f":"[7]NMOG!I1262","v":0},{"$f":"[7]NMOG!O1262","v":0},{"$f":"[7]NMOG!P1262","v":0},null,null,null,null,{"$f":"SUM(J1262:N1262)","v":0},{"$f":"[7]NMOG!Q1262","v":0},{"$f":"[7]NMOG!R1262","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1263","v":0},{"$f":"[7]NMOG!I1263","v":0},{"$f":"[7]NMOG!O1263","v":0},{"$f":"[7]NMOG!P1263","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1263","v":0},{"$f":"[7]NMOG!R1263","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1265:G1266)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1264:N1264)","v":0},{"$f":"SUM(P1265:P1266)","v":0},{"$f":"SUM(Q1265:Q1266)","v":0},{"$f":"SUM(R1265:R1266)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1265","v":0},{"$f":"[7]NMOG!I1265","v":0},{"$f":"[7]NMOG!O1265","v":0},{"$f":"[7]NMOG!P1265","v":0},null,null,null,null,{"$f":"SUM(J1265:N1265)","v":0},{"$f":"[7]NMOG!Q1265","v":0},{"$f":"[7]NMOG!R1265","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1266","v":0},{"$f":"[7]NMOG!I1266","v":0},{"$f":"[7]NMOG!O1266","v":0},{"$f":"[7]NMOG!P1266","v":0},null,null,null,null,{"$f":"SUM(J1266:N1266)","v":0},{"$f":"[7]NMOG!Q1266","v":0},{"$f":"[7]NMOG!R1266","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1268,G1271,G1274:G1276,G1279:G1280)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1268,P1271,P1274:P1276,P1279:P1280)","v":0},{"$f":"SUM(Q1268,Q1271,Q1274:Q1276,Q1279:Q1280)","v":0},{"$f":"SUM(R1268,R1271,R1274:R1276,R1279:R1280)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1269:G1270)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1268:N1268)","v":0},{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1269","v":0},{"$f":"[7]NMOG!I1269","v":0},{"$f":"[7]NMOG!O1269","v":0},{"$f":"[7]NMOG!P1269","v":0},null,null,null,null,{"$f":"SUM(J1269:N1269)","v":0},{"$f":"[7]NMOG!Q1269","v":0},{"$f":"[7]NMOG!R1269","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1270","v":0},{"$f":"[7]NMOG!I1270","v":0},{"$f":"[7]NMOG!O1270","v":0},{"$f":"[7]NMOG!P1270","v":0},null,null,null,null,{"$f":"SUM(J1270:N1270)","v":0},{"$f":"[7]NMOG!Q1270","v":0},{"$f":"[7]NMOG!R1270","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1272:G1273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1272:P1273)","v":0},{"$f":"SUM(Q1272:Q1273)","v":0},{"$f":"SUM(R1272:R1273)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1272","v":0},{"$f":"[7]NMOG!I1272","v":0},{"$f":"[7]NMOG!O1272","v":0},{"$f":"[7]NMOG!P1272","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1272","v":0},{"$f":"[7]NMOG!R1272","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1273","v":0},{"$f":"[7]NMOG!I1273","v":0},{"$f":"[7]NMOG!O1273","v":0},{"$f":"[7]NMOG!P1273","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1273","v":0},{"$f":"[7]NMOG!R1273","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1274","v":0},{"$f":"[7]NMOG!I1274","v":0},{"$f":"[7]NMOG!O1274","v":0},{"$f":"[7]NMOG!P1274","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1274","v":0},{"$f":"[7]NMOG!R1274","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1275","v":0},{"$f":"[7]NMOG!I1275","v":0},{"$f":"[7]NMOG!O1275","v":0},{"$f":"[7]NMOG!P1275","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1275","v":0},{"$f":"[7]NMOG!R1275","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1277:G1278)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1277:P1278)","v":0},{"$f":"SUM(Q1277:Q1278)","v":0},{"$f":"SUM(R1277:R1278)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1277","v":0},{"$f":"[7]NMOG!I1277","v":0},{"$f":"[7]NMOG!O1277","v":0},{"$f":"[7]NMOG!P1277","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1277","v":0},{"$f":"[7]NMOG!R1277","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1278","v":0},{"$f":"[7]NMOG!I1278","v":0},{"$f":"[7]NMOG!O1278","v":0},{"$f":"[7]NMOG!P1278","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1278","v":0},{"$f":"[7]NMOG!R1278","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1279","v":0},{"$f":"[7]NMOG!I1279","v":0},{"$f":"[7]NMOG!O1279","v":0},{"$f":"[7]NMOG!P1279","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1279","v":0},{"$f":"[7]NMOG!R1279","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1281:G1282)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1281:P1282)","v":0},{"$f":"SUM(Q1281:Q1282)","v":0},{"$f":"SUM(R1281:R1282)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1281","v":0},{"$f":"[7]NMOG!I1281","v":0},{"$f":"[7]NMOG!O1281","v":0},{"$f":"[7]NMOG!P1281","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1281","v":0},{"$f":"[7]NMOG!R1281","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1282","v":0},{"$f":"[7]NMOG!I1282","v":0},{"$f":"[7]NMOG!O1282","v":0},{"$f":"[7]NMOG!P1282","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1282","v":0},{"$f":"[7]NMOG!R1282","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1284,G1287,G1290:G1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1284,P1287,P1290:P1294)","v":0},{"$f":"SUM(Q1284,Q1287,Q1290:Q1294)","v":0},{"$f":"SUM(R1284,R1287,R1290:R1294)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1285:G1286)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1285:P1286)","v":0},{"$f":"SUM(Q1285:Q1286)","v":0},{"$f":"SUM(R1285:R1286)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1285","v":0},{"$f":"[7]NMOG!I1285","v":0},{"$f":"[7]NMOG!O1285","v":0},{"$f":"[7]NMOG!P1285","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1285","v":0},{"$f":"[7]NMOG!R1285","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1286","v":0},{"$f":"[7]NMOG!I1286","v":0},{"$f":"[7]NMOG!O1286","v":0},{"$f":"[7]NMOG!P1286","v":0},null,null,null,null,{"$f":"SUM(J1286:N1286)","v":0},{"$f":"[7]NMOG!Q1286","v":0},{"$f":"[7]NMOG!R1286","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1288:G1289)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1287:N1287)","v":0},{"$f":"SUM(P1288:P1289)","v":0},{"$f":"SUM(Q1288:Q1289)","v":0},{"$f":"SUM(R1288:R1289)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1288","v":0},{"$f":"[7]NMOG!I1288","v":0},{"$f":"[7]NMOG!O1288","v":0},{"$f":"[7]NMOG!P1288","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1288","v":0},{"$f":"[7]NMOG!R1288","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1289","v":0},{"$f":"[7]NMOG!I1289","v":0},{"$f":"[7]NMOG!O1289","v":0},{"$f":"[7]NMOG!P1289","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1289","v":0},{"$f":"[7]NMOG!R1289","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1290","v":0},{"$f":"[7]NMOG!I1290","v":0},{"$f":"[7]NMOG!O1290","v":0},{"$f":"[7]NMOG!P1290","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1290","v":0},{"$f":"[7]NMOG!R1290","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1291","v":0},{"$f":"[7]NMOG!I1291","v":0},{"$f":"[7]NMOG!O1291","v":0},{"$f":"[7]NMOG!P1291","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1291","v":0},{"$f":"[7]NMOG!R1291","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1292","v":0},{"$f":"[7]NMOG!I1292","v":0},{"$f":"[7]NMOG!O1292","v":0},{"$f":"[7]NMOG!P1292","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1292","v":0},{"$f":"[7]NMOG!R1292","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1293","v":0},{"$f":"[7]NMOG!I1293","v":0},{"$f":"[7]NMOG!O1293","v":0},{"$f":"[7]NMOG!P1293","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1293","v":0},{"$f":"[7]NMOG!R1293","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1294","v":0},{"$f":"[7]NMOG!I1294","v":0},{"$f":"[7]NMOG!O1294","v":0},{"$f":"[7]NMOG!P1294","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1294","v":0},{"$f":"[7]NMOG!R1294","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1295","v":0},{"$f":"[7]NMOG!I1295","v":0},{"$f":"[7]NMOG!O1295","v":0},{"$f":"[7]NMOG!P1295","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1295","v":0},{"$f":"[7]NMOG!R1295","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1259,G1267,G1283,G1295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1259,P1267,P1283,P1295)","v":0},{"$f":"SUM(Q1259,Q1267,Q1283,Q1295)","v":0},{"$f":"SUM(R1259,R1267,R1283,R1295)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,0,{"$f":"G1357","v":0},{"$f":"H1357","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1313","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1315","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1320,G1323,G1324)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1319:N1319)","v":0},{"$f":"SUM(P1320,P1323,P1324)","v":0},{"$f":"SUM(Q1320,Q1323,Q1324)","v":0},{"$f":"SUM(R1320,R1323,R1324)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1321:G1322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1321:P1322)","v":0},{"$f":"SUM(Q1321:Q1322)","v":0},{"$f":"SUM(R1321:R1322)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1321","v":0},{"$f":"[7]NMOG!I1321","v":0},{"$f":"[7]NMOG!O1321","v":0},{"$f":"[7]NMOG!P1321","v":0},null,null,null,null,{"$f":"SUM(J1321:N1321)","v":0},{"$f":"[7]NMOG!Q1321","v":0},{"$f":"[7]NMOG!R1321","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1322","v":0},{"$f":"[7]NMOG!I1322","v":0},{"$f":"[7]NMOG!O1322","v":0},{"$f":"[7]NMOG!P1322","v":0},null,null,null,null,{"$f":"SUM(J1322:N1322)","v":0},{"$f":"[7]NMOG!Q1322","v":0},{"$f":"[7]NMOG!R1322","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1323","v":0},{"$f":"[7]NMOG!I1323","v":0},{"$f":"[7]NMOG!O1323","v":0},{"$f":"[7]NMOG!P1323","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1323","v":0},{"$f":"[7]NMOG!R1323","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1325:G1326)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1324:N1324)","v":0},{"$f":"SUM(P1325:P1326)","v":0},{"$f":"SUM(Q1325:Q1326)","v":0},{"$f":"SUM(R1325:R1326)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1325","v":0},{"$f":"[7]NMOG!I1325","v":0},{"$f":"[7]NMOG!O1325","v":0},{"$f":"[7]NMOG!P1325","v":0},null,null,null,null,{"$f":"SUM(J1325:N1325)","v":0},{"$f":"[7]NMOG!Q1325","v":0},{"$f":"[7]NMOG!R1325","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1326","v":0},{"$f":"[7]NMOG!I1326","v":0},{"$f":"[7]NMOG!O1326","v":0},{"$f":"[7]NMOG!P1326","v":0},null,null,null,null,{"$f":"SUM(J1326:N1326)","v":0},{"$f":"[7]NMOG!Q1326","v":0},{"$f":"[7]NMOG!R1326","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1328,G1331,G1334:G1336,G1339:G1340)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1328,P1331,P1334:P1336,P1339:P1340)","v":0},{"$f":"SUM(Q1328,Q1331,Q1334:Q1336,Q1339:Q1340)","v":0},{"$f":"SUM(R1328,R1331,R1334:R1336,R1339:R1340)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1329:G1330)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1328:N1328)","v":0},{"$f":"SUM(P1329:P1330)","v":0},{"$f":"SUM(Q1329:Q1330)","v":0},{"$f":"SUM(R1329:R1330)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1329","v":0},{"$f":"[7]NMOG!I1329","v":0},{"$f":"[7]NMOG!O1329","v":0},{"$f":"[7]NMOG!P1329","v":0},null,null,null,null,{"$f":"SUM(J1329:N1329)","v":0},{"$f":"[7]NMOG!Q1329","v":0},{"$f":"[7]NMOG!R1329","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1330","v":0},{"$f":"[7]NMOG!I1330","v":0},{"$f":"[7]NMOG!O1330","v":0},{"$f":"[7]NMOG!P1330","v":0},null,null,null,null,{"$f":"SUM(J1330:N1330)","v":0},{"$f":"[7]NMOG!Q1330","v":0},{"$f":"[7]NMOG!R1330","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1332:G1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1332:P1333)","v":0},{"$f":"SUM(Q1332:Q1333)","v":0},{"$f":"SUM(R1332:R1333)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1332","v":0},{"$f":"[7]NMOG!I1332","v":0},{"$f":"[7]NMOG!O1332","v":0},{"$f":"[7]NMOG!P1332","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1332","v":0},{"$f":"[7]NMOG!R1332","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1333","v":0},{"$f":"[7]NMOG!I1333","v":0},{"$f":"[7]NMOG!O1333","v":0},{"$f":"[7]NMOG!P1333","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1333","v":0},{"$f":"[7]NMOG!R1333","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1334","v":0},{"$f":"[7]NMOG!I1334","v":0},{"$f":"[7]NMOG!O1334","v":0},{"$f":"[7]NMOG!P1334","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1334","v":0},{"$f":"[7]NMOG!R1334","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1335","v":0},{"$f":"[7]NMOG!I1335","v":0},{"$f":"[7]NMOG!O1335","v":0},{"$f":"[7]NMOG!P1335","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1335","v":0},{"$f":"[7]NMOG!R1335","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1337:G1338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1337:P1338)","v":0},{"$f":"SUM(Q1337:Q1338)","v":0},{"$f":"SUM(R1337:R1338)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1337","v":0},{"$f":"[7]NMOG!I1337","v":0},{"$f":"[7]NMOG!O1337","v":0},{"$f":"[7]NMOG!P1337","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1337","v":0},{"$f":"[7]NMOG!R1337","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1338","v":0},{"$f":"[7]NMOG!I1338","v":0},{"$f":"[7]NMOG!O1338","v":0},{"$f":"[7]NMOG!P1338","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1338","v":0},{"$f":"[7]NMOG!R1338","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1339","v":0},{"$f":"[7]NMOG!I1339","v":0},{"$f":"[7]NMOG!O1339","v":0},{"$f":"[7]NMOG!P1339","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1339","v":0},{"$f":"[7]NMOG!R1339","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1341:G1342)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1341:P1342)","v":0},{"$f":"SUM(Q1341:Q1342)","v":0},{"$f":"SUM(R1341:R1342)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1341","v":0},{"$f":"[7]NMOG!I1341","v":0},{"$f":"[7]NMOG!O1341","v":0},{"$f":"[7]NMOG!P1341","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1341","v":0},{"$f":"[7]NMOG!R1341","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1342","v":0},{"$f":"[7]NMOG!I1342","v":0},{"$f":"[7]NMOG!O1342","v":0},{"$f":"[7]NMOG!P1342","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1342","v":0},{"$f":"[7]NMOG!R1342","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1344,G1347,G1350:G1354)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1344,P1347,P1350:P1354)","v":0},{"$f":"SUM(Q1344,Q1347,Q1350:Q1354)","v":0},{"$f":"SUM(R1344,R1347,R1350:R1354)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1345:G1346)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1345:P1346)","v":0},{"$f":"SUM(Q1345:Q1346)","v":0},{"$f":"SUM(R1345:R1346)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1345","v":0},{"$f":"[7]NMOG!I1345","v":0},{"$f":"[7]NMOG!O1345","v":0},{"$f":"[7]NMOG!P1345","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1345","v":0},{"$f":"[7]NMOG!R1345","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1346","v":0},{"$f":"[7]NMOG!I1346","v":0},{"$f":"[7]NMOG!O1346","v":0},{"$f":"[7]NMOG!P1346","v":0},null,null,null,null,{"$f":"SUM(J1346:N1346)","v":0},{"$f":"[7]NMOG!Q1346","v":0},{"$f":"[7]NMOG!R1346","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1348:G1349)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1347:N1347)","v":0},{"$f":"SUM(P1348:P1349)","v":0},{"$f":"SUM(Q1348:Q1349)","v":0},{"$f":"SUM(R1348:R1349)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1348","v":0},{"$f":"[7]NMOG!I1348","v":0},{"$f":"[7]NMOG!O1348","v":0},{"$f":"[7]NMOG!P1348","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1348","v":0},{"$f":"[7]NMOG!R1348","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1349","v":0},{"$f":"[7]NMOG!I1349","v":0},{"$f":"[7]NMOG!O1349","v":0},{"$f":"[7]NMOG!P1349","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1349","v":0},{"$f":"[7]NMOG!R1349","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1350","v":0},{"$f":"[7]NMOG!I1350","v":0},{"$f":"[7]NMOG!O1350","v":0},{"$f":"[7]NMOG!P1350","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1350","v":0},{"$f":"[7]NMOG!R1350","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1351","v":0},{"$f":"[7]NMOG!I1351","v":0},{"$f":"[7]NMOG!O1351","v":0},{"$f":"[7]NMOG!P1351","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1351","v":0},{"$f":"[7]NMOG!R1351","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1352","v":0},{"$f":"[7]NMOG!I1352","v":0},{"$f":"[7]NMOG!O1352","v":0},{"$f":"[7]NMOG!P1352","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1352","v":0},{"$f":"[7]NMOG!R1352","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1353","v":0},{"$f":"[7]NMOG!I1353","v":0},{"$f":"[7]NMOG!O1353","v":0},{"$f":"[7]NMOG!P1353","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1353","v":0},{"$f":"[7]NMOG!R1353","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1354","v":0},{"$f":"[7]NMOG!I1354","v":0},{"$f":"[7]NMOG!O1354","v":0},{"$f":"[7]NMOG!P1354","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1354","v":0},{"$f":"[7]NMOG!R1354","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1355","v":0},{"$f":"[7]NMOG!I1355","v":0},{"$f":"[7]NMOG!O1355","v":0},{"$f":"[7]NMOG!P1355","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1355","v":0},{"$f":"[7]NMOG!R1355","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1319,G1327,G1343,G1355)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1319,P1327,P1343,P1355)","v":0},{"$f":"SUM(Q1319,Q1327,Q1343,Q1355)","v":0},{"$f":"SUM(R1319,R1327,R1343,R1355)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,0,{"$f":"G1417","v":0},{"$f":"H1417","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1373","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1375","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1380,G1383,G1384)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1379:N1379)","v":0},{"$f":"SUM(P1380,P1383,P1384)","v":0},{"$f":"SUM(Q1380,Q1383,Q1384)","v":0},{"$f":"SUM(R1380,R1383,R1384)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1381:G1382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1381:P1382)","v":0},{"$f":"SUM(Q1381:Q1382)","v":0},{"$f":"SUM(R1381:R1382)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1381","v":0},{"$f":"[7]NMOG!I1381","v":0},{"$f":"[7]NMOG!O1381","v":0},{"$f":"[7]NMOG!P1381","v":0},null,null,null,null,{"$f":"SUM(J1381:N1381)","v":0},{"$f":"[7]NMOG!Q1381","v":0},{"$f":"[7]NMOG!R1381","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1382","v":0},{"$f":"[7]NMOG!I1382","v":0},{"$f":"[7]NMOG!O1382","v":0},{"$f":"[7]NMOG!P1382","v":0},null,null,null,null,{"$f":"SUM(J1382:N1382)","v":0},{"$f":"[7]NMOG!Q1382","v":0},{"$f":"[7]NMOG!R1382","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1383","v":0},{"$f":"[7]NMOG!I1383","v":0},{"$f":"[7]NMOG!O1383","v":0},{"$f":"[7]NMOG!P1383","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1383","v":0},{"$f":"[7]NMOG!R1383","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1385:G1386)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1384:N1384)","v":0},{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},{"$f":"SUM(R1385:R1386)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1385","v":0},{"$f":"[7]NMOG!I1385","v":0},{"$f":"[7]NMOG!O1385","v":0},{"$f":"[7]NMOG!P1385","v":0},null,null,null,null,{"$f":"SUM(J1385:N1385)","v":0},{"$f":"[7]NMOG!Q1385","v":0},{"$f":"[7]NMOG!R1385","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1386","v":0},{"$f":"[7]NMOG!I1386","v":0},{"$f":"[7]NMOG!O1386","v":0},{"$f":"[7]NMOG!P1386","v":0},null,null,null,null,{"$f":"SUM(J1386:N1386)","v":0},{"$f":"[7]NMOG!Q1386","v":0},{"$f":"[7]NMOG!R1386","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1388,G1391,G1394:G1396,G1399:G1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1388,P1391,P1394:P1396,P1399:P1400)","v":0},{"$f":"SUM(Q1388,Q1391,Q1394:Q1396,Q1399:Q1400)","v":0},{"$f":"SUM(R1388,R1391,R1394:R1396,R1399:R1400)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1389:G1390)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1388:N1388)","v":0},{"$f":"SUM(P1389:P1390)","v":0},{"$f":"SUM(Q1389:Q1390)","v":0},{"$f":"SUM(R1389:R1390)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1389","v":0},{"$f":"[7]NMOG!I1389","v":0},{"$f":"[7]NMOG!O1389","v":0},{"$f":"[7]NMOG!P1389","v":0},null,null,null,null,{"$f":"SUM(J1389:N1389)","v":0},{"$f":"[7]NMOG!Q1389","v":0},{"$f":"[7]NMOG!R1389","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1390","v":0},{"$f":"[7]NMOG!I1390","v":0},{"$f":"[7]NMOG!O1390","v":0},{"$f":"[7]NMOG!P1390","v":0},null,null,null,null,{"$f":"SUM(J1390:N1390)","v":0},{"$f":"[7]NMOG!Q1390","v":0},{"$f":"[7]NMOG!R1390","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1392:G1393)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1392:P1393)","v":0},{"$f":"SUM(Q1392:Q1393)","v":0},{"$f":"SUM(R1392:R1393)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1392","v":0},{"$f":"[7]NMOG!I1392","v":0},{"$f":"[7]NMOG!O1392","v":0},{"$f":"[7]NMOG!P1392","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1392","v":0},{"$f":"[7]NMOG!R1392","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1393","v":0},{"$f":"[7]NMOG!I1393","v":0},{"$f":"[7]NMOG!O1393","v":0},{"$f":"[7]NMOG!P1393","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1393","v":0},{"$f":"[7]NMOG!R1393","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1394","v":0},{"$f":"[7]NMOG!I1394","v":0},{"$f":"[7]NMOG!O1394","v":0},{"$f":"[7]NMOG!P1394","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1394","v":0},{"$f":"[7]NMOG!R1394","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1395","v":0},{"$f":"[7]NMOG!I1395","v":0},{"$f":"[7]NMOG!O1395","v":0},{"$f":"[7]NMOG!P1395","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1395","v":0},{"$f":"[7]NMOG!R1395","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1397:G1398)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1397:P1398)","v":0},{"$f":"SUM(Q1397:Q1398)","v":0},{"$f":"SUM(R1397:R1398)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1397","v":0},{"$f":"[7]NMOG!I1397","v":0},{"$f":"[7]NMOG!O1397","v":0},{"$f":"[7]NMOG!P1397","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1397","v":0},{"$f":"[7]NMOG!R1397","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1398","v":0},{"$f":"[7]NMOG!I1398","v":0},{"$f":"[7]NMOG!O1398","v":0},{"$f":"[7]NMOG!P1398","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1398","v":0},{"$f":"[7]NMOG!R1398","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1399","v":0},{"$f":"[7]NMOG!I1399","v":0},{"$f":"[7]NMOG!O1399","v":0},{"$f":"[7]NMOG!P1399","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1399","v":0},{"$f":"[7]NMOG!R1399","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1401:G1402)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1401:P1402)","v":0},{"$f":"SUM(Q1401:Q1402)","v":0},{"$f":"SUM(R1401:R1402)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1401","v":0},{"$f":"[7]NMOG!I1401","v":0},{"$f":"[7]NMOG!O1401","v":0},{"$f":"[7]NMOG!P1401","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1401","v":0},{"$f":"[7]NMOG!R1401","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1402","v":0},{"$f":"[7]NMOG!I1402","v":0},{"$f":"[7]NMOG!O1402","v":0},{"$f":"[7]NMOG!P1402","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1402","v":0},{"$f":"[7]NMOG!R1402","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1404,G1407,G1410:G1414)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1404,P1407,P1410:P1414)","v":0},{"$f":"SUM(Q1404,Q1407,Q1410:Q1414)","v":0},{"$f":"SUM(R1404,R1407,R1410:R1414)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1405:G1406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1405:P1406)","v":0},{"$f":"SUM(Q1405:Q1406)","v":0},{"$f":"SUM(R1405:R1406)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1405","v":0},{"$f":"[7]NMOG!I1405","v":0},{"$f":"[7]NMOG!O1405","v":0},{"$f":"[7]NMOG!P1405","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1405","v":0},{"$f":"[7]NMOG!R1405","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1406","v":0},{"$f":"[7]NMOG!I1406","v":0},{"$f":"[7]NMOG!O1406","v":0},{"$f":"[7]NMOG!P1406","v":0},null,null,null,null,{"$f":"SUM(J1406:N1406)","v":0},{"$f":"[7]NMOG!Q1406","v":0},{"$f":"[7]NMOG!R1406","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1408:G1409)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1407:N1407)","v":0},{"$f":"SUM(P1408:P1409)","v":0},{"$f":"SUM(Q1408:Q1409)","v":0},{"$f":"SUM(R1408:R1409)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1408","v":0},{"$f":"[7]NMOG!I1408","v":0},{"$f":"[7]NMOG!O1408","v":0},{"$f":"[7]NMOG!P1408","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1408","v":0},{"$f":"[7]NMOG!R1408","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1409","v":0},{"$f":"[7]NMOG!I1409","v":0},{"$f":"[7]NMOG!O1409","v":0},{"$f":"[7]NMOG!P1409","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1409","v":0},{"$f":"[7]NMOG!R1409","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1410","v":0},{"$f":"[7]NMOG!I1410","v":0},{"$f":"[7]NMOG!O1410","v":0},{"$f":"[7]NMOG!P1410","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1410","v":0},{"$f":"[7]NMOG!R1410","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1411","v":0},{"$f":"[7]NMOG!I1411","v":0},{"$f":"[7]NMOG!O1411","v":0},{"$f":"[7]NMOG!P1411","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1411","v":0},{"$f":"[7]NMOG!R1411","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1412","v":0},{"$f":"[7]NMOG!I1412","v":0},{"$f":"[7]NMOG!O1412","v":0},{"$f":"[7]NMOG!P1412","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1412","v":0},{"$f":"[7]NMOG!R1412","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1413","v":0},{"$f":"[7]NMOG!I1413","v":0},{"$f":"[7]NMOG!O1413","v":0},{"$f":"[7]NMOG!P1413","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1413","v":0},{"$f":"[7]NMOG!R1413","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1414","v":0},{"$f":"[7]NMOG!I1414","v":0},{"$f":"[7]NMOG!O1414","v":0},{"$f":"[7]NMOG!P1414","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1414","v":0},{"$f":"[7]NMOG!R1414","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1415","v":0},{"$f":"[7]NMOG!I1415","v":0},{"$f":"[7]NMOG!O1415","v":0},{"$f":"[7]NMOG!P1415","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1415","v":0},{"$f":"[7]NMOG!R1415","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1379,G1387,G1403,G1415)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1379,P1387,P1403,P1415)","v":0},{"$f":"SUM(Q1379,Q1387,Q1403,Q1415)","v":0},{"$f":"SUM(R1379,R1387,R1403,R1415)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,0,{"$f":"G1477","v":0},{"$f":"H1477","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1433","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1435","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1440,G1443,G1444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1439:N1439)","v":0},{"$f":"SUM(P1440,P1443,P1444)","v":0},{"$f":"SUM(Q1440,Q1443,Q1444)","v":0},{"$f":"SUM(R1440,R1443,R1444)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1441:G1442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1441:P1442)","v":0},{"$f":"SUM(Q1441:Q1442)","v":0},{"$f":"SUM(R1441:R1442)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1441","v":0},{"$f":"[7]NMOG!I1441","v":0},{"$f":"[7]NMOG!O1441","v":0},{"$f":"[7]NMOG!P1441","v":0},null,null,null,null,{"$f":"SUM(J1441:N1441)","v":0},{"$f":"[7]NMOG!Q1441","v":0},{"$f":"[7]NMOG!R1441","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1442","v":0},{"$f":"[7]NMOG!I1442","v":0},{"$f":"[7]NMOG!O1442","v":0},{"$f":"[7]NMOG!P1442","v":0},null,null,null,null,{"$f":"SUM(J1442:N1442)","v":0},{"$f":"[7]NMOG!Q1442","v":0},{"$f":"[7]NMOG!R1442","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1443","v":0},{"$f":"[7]NMOG!I1443","v":0},{"$f":"[7]NMOG!O1443","v":0},{"$f":"[7]NMOG!P1443","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1443","v":0},{"$f":"[7]NMOG!R1443","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1445:G1446)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1444:N1444)","v":0},{"$f":"SUM(P1445:P1446)","v":0},{"$f":"SUM(Q1445:Q1446)","v":0},{"$f":"SUM(R1445:R1446)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1445","v":0},{"$f":"[7]NMOG!I1445","v":0},{"$f":"[7]NMOG!O1445","v":0},{"$f":"[7]NMOG!P1445","v":0},null,null,null,null,{"$f":"SUM(J1445:N1445)","v":0},{"$f":"[7]NMOG!Q1445","v":0},{"$f":"[7]NMOG!R1445","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1446","v":0},{"$f":"[7]NMOG!I1446","v":0},{"$f":"[7]NMOG!O1446","v":0},{"$f":"[7]NMOG!P1446","v":0},null,null,null,null,{"$f":"SUM(J1446:N1446)","v":0},{"$f":"[7]NMOG!Q1446","v":0},{"$f":"[7]NMOG!R1446","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1448,G1451,G1454:G1456,G1459:G1460)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1448,P1451,P1454:P1456,P1459:P1460)","v":0},{"$f":"SUM(Q1448,Q1451,Q1454:Q1456,Q1459:Q1460)","v":0},{"$f":"SUM(R1448,R1451,R1454:R1456,R1459:R1460)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1449:G1450)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1448:N1448)","v":0},{"$f":"SUM(P1449:P1450)","v":0},{"$f":"SUM(Q1449:Q1450)","v":0},{"$f":"SUM(R1449:R1450)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1449","v":0},{"$f":"[7]NMOG!I1449","v":0},{"$f":"[7]NMOG!O1449","v":0},{"$f":"[7]NMOG!P1449","v":0},null,null,null,null,{"$f":"SUM(J1449:N1449)","v":0},{"$f":"[7]NMOG!Q1449","v":0},{"$f":"[7]NMOG!R1449","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1450","v":0},{"$f":"[7]NMOG!I1450","v":0},{"$f":"[7]NMOG!O1450","v":0},{"$f":"[7]NMOG!P1450","v":0},null,null,null,null,{"$f":"SUM(J1450:N1450)","v":0},{"$f":"[7]NMOG!Q1450","v":0},{"$f":"[7]NMOG!R1450","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1452:G1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1452:P1453)","v":0},{"$f":"SUM(Q1452:Q1453)","v":0},{"$f":"SUM(R1452:R1453)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1452","v":0},{"$f":"[7]NMOG!I1452","v":0},{"$f":"[7]NMOG!O1452","v":0},{"$f":"[7]NMOG!P1452","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1452","v":0},{"$f":"[7]NMOG!R1452","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1453","v":0},{"$f":"[7]NMOG!I1453","v":0},{"$f":"[7]NMOG!O1453","v":0},{"$f":"[7]NMOG!P1453","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1453","v":0},{"$f":"[7]NMOG!R1453","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1454","v":0},{"$f":"[7]NMOG!I1454","v":0},{"$f":"[7]NMOG!O1454","v":0},{"$f":"[7]NMOG!P1454","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1454","v":0},{"$f":"[7]NMOG!R1454","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1455","v":0},{"$f":"[7]NMOG!I1455","v":0},{"$f":"[7]NMOG!O1455","v":0},{"$f":"[7]NMOG!P1455","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1455","v":0},{"$f":"[7]NMOG!R1455","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1457:G1458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1457:P1458)","v":0},{"$f":"SUM(Q1457:Q1458)","v":0},{"$f":"SUM(R1457:R1458)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1457","v":0},{"$f":"[7]NMOG!I1457","v":0},{"$f":"[7]NMOG!O1457","v":0},{"$f":"[7]NMOG!P1457","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1457","v":0},{"$f":"[7]NMOG!R1457","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1458","v":0},{"$f":"[7]NMOG!I1458","v":0},{"$f":"[7]NMOG!O1458","v":0},{"$f":"[7]NMOG!P1458","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1458","v":0},{"$f":"[7]NMOG!R1458","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1459","v":0},{"$f":"[7]NMOG!I1459","v":0},{"$f":"[7]NMOG!O1459","v":0},{"$f":"[7]NMOG!P1459","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1459","v":0},{"$f":"[7]NMOG!R1459","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1461:G1462)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1461:P1462)","v":0},{"$f":"SUM(Q1461:Q1462)","v":0},{"$f":"SUM(R1461:R1462)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1461","v":0},{"$f":"[7]NMOG!I1461","v":0},{"$f":"[7]NMOG!O1461","v":0},{"$f":"[7]NMOG!P1461","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1461","v":0},{"$f":"[7]NMOG!R1461","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1462","v":0},{"$f":"[7]NMOG!I1462","v":0},{"$f":"[7]NMOG!O1462","v":0},{"$f":"[7]NMOG!P1462","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1462","v":0},{"$f":"[7]NMOG!R1462","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1464,G1467,G1470:G1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1464,P1467,P1470:P1474)","v":0},{"$f":"SUM(Q1464,Q1467,Q1470:Q1474)","v":0},{"$f":"SUM(R1464,R1467,R1470:R1474)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1465:G1466)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1465:P1466)","v":0},{"$f":"SUM(Q1465:Q1466)","v":0},{"$f":"SUM(R1465:R1466)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1465","v":0},{"$f":"[7]NMOG!I1465","v":0},{"$f":"[7]NMOG!O1465","v":0},{"$f":"[7]NMOG!P1465","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1465","v":0},{"$f":"[7]NMOG!R1465","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1466","v":0},{"$f":"[7]NMOG!I1466","v":0},{"$f":"[7]NMOG!O1466","v":0},{"$f":"[7]NMOG!P1466","v":0},null,null,null,null,{"$f":"SUM(J1466:N1466)","v":0},{"$f":"[7]NMOG!Q1466","v":0},{"$f":"[7]NMOG!R1466","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1468:G1469)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1467:N1467)","v":0},{"$f":"SUM(P1468:P1469)","v":0},{"$f":"SUM(Q1468:Q1469)","v":0},{"$f":"SUM(R1468:R1469)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1468","v":0},{"$f":"[7]NMOG!I1468","v":0},{"$f":"[7]NMOG!O1468","v":0},{"$f":"[7]NMOG!P1468","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1468","v":0},{"$f":"[7]NMOG!R1468","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1469","v":0},{"$f":"[7]NMOG!I1469","v":0},{"$f":"[7]NMOG!O1469","v":0},{"$f":"[7]NMOG!P1469","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1469","v":0},{"$f":"[7]NMOG!R1469","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1470","v":0},{"$f":"[7]NMOG!I1470","v":0},{"$f":"[7]NMOG!O1470","v":0},{"$f":"[7]NMOG!P1470","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1470","v":0},{"$f":"[7]NMOG!R1470","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1471","v":0},{"$f":"[7]NMOG!I1471","v":0},{"$f":"[7]NMOG!O1471","v":0},{"$f":"[7]NMOG!P1471","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1471","v":0},{"$f":"[7]NMOG!R1471","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1472","v":0},{"$f":"[7]NMOG!I1472","v":0},{"$f":"[7]NMOG!O1472","v":0},{"$f":"[7]NMOG!P1472","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1472","v":0},{"$f":"[7]NMOG!R1472","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1473","v":0},{"$f":"[7]NMOG!I1473","v":0},{"$f":"[7]NMOG!O1473","v":0},{"$f":"[7]NMOG!P1473","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1473","v":0},{"$f":"[7]NMOG!R1473","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1474","v":0},{"$f":"[7]NMOG!I1474","v":0},{"$f":"[7]NMOG!O1474","v":0},{"$f":"[7]NMOG!P1474","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1474","v":0},{"$f":"[7]NMOG!R1474","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1475","v":0},{"$f":"[7]NMOG!I1475","v":0},{"$f":"[7]NMOG!O1475","v":0},{"$f":"[7]NMOG!P1475","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1475","v":0},{"$f":"[7]NMOG!R1475","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1439,G1447,G1463,G1475)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1439,P1447,P1463,P1475)","v":0},{"$f":"SUM(Q1439,Q1447,Q1463,Q1475)","v":0},{"$f":"SUM(R1439,R1447,R1463,R1475)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,0,{"$f":"G1537","v":0},{"$f":"H1537","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1493","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1495","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1500,G1503,G1504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1499:N1499)","v":0},{"$f":"SUM(P1500,P1503,P1504)","v":0},{"$f":"SUM(Q1500,Q1503,Q1504)","v":0},{"$f":"SUM(R1500,R1503,R1504)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1501:G1502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1501:P1502)","v":0},{"$f":"SUM(Q1501:Q1502)","v":0},{"$f":"SUM(R1501:R1502)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1501","v":0},{"$f":"[7]NMOG!I1501","v":0},{"$f":"[7]NMOG!O1501","v":0},{"$f":"[7]NMOG!P1501","v":0},null,null,null,null,{"$f":"SUM(J1501:N1501)","v":0},{"$f":"[7]NMOG!Q1501","v":0},{"$f":"[7]NMOG!R1501","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1502","v":0},{"$f":"[7]NMOG!I1502","v":0},{"$f":"[7]NMOG!O1502","v":0},{"$f":"[7]NMOG!P1502","v":0},null,null,null,null,{"$f":"SUM(J1502:N1502)","v":0},{"$f":"[7]NMOG!Q1502","v":0},{"$f":"[7]NMOG!R1502","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1503","v":0},{"$f":"[7]NMOG!I1503","v":0},{"$f":"[7]NMOG!O1503","v":0},{"$f":"[7]NMOG!P1503","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1503","v":0},{"$f":"[7]NMOG!R1503","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1505:G1506)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1504:N1504)","v":0},{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1505","v":0},{"$f":"[7]NMOG!I1505","v":0},{"$f":"[7]NMOG!O1505","v":0},{"$f":"[7]NMOG!P1505","v":0},null,null,null,null,{"$f":"SUM(J1505:N1505)","v":0},{"$f":"[7]NMOG!Q1505","v":0},{"$f":"[7]NMOG!R1505","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1506","v":0},{"$f":"[7]NMOG!I1506","v":0},{"$f":"[7]NMOG!O1506","v":0},{"$f":"[7]NMOG!P1506","v":0},null,null,null,null,{"$f":"SUM(J1506:N1506)","v":0},{"$f":"[7]NMOG!Q1506","v":0},{"$f":"[7]NMOG!R1506","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1508,G1511,G1514:G1516,G1519:G1520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1516,P1519:P1520)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1516,Q1519:Q1520)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1516,R1519:R1520)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1508:N1508)","v":0},{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1509","v":0},{"$f":"[7]NMOG!I1509","v":0},{"$f":"[7]NMOG!O1509","v":0},{"$f":"[7]NMOG!P1509","v":0},null,null,null,null,{"$f":"SUM(J1509:N1509)","v":0},{"$f":"[7]NMOG!Q1509","v":0},{"$f":"[7]NMOG!R1509","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1510","v":0},{"$f":"[7]NMOG!I1510","v":0},{"$f":"[7]NMOG!O1510","v":0},{"$f":"[7]NMOG!P1510","v":0},null,null,null,null,{"$f":"SUM(J1510:N1510)","v":0},{"$f":"[7]NMOG!Q1510","v":0},{"$f":"[7]NMOG!R1510","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1512","v":0},{"$f":"[7]NMOG!I1512","v":0},{"$f":"[7]NMOG!O1512","v":0},{"$f":"[7]NMOG!P1512","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1512","v":0},{"$f":"[7]NMOG!R1512","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1513","v":0},{"$f":"[7]NMOG!I1513","v":0},{"$f":"[7]NMOG!O1513","v":0},{"$f":"[7]NMOG!P1513","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1513","v":0},{"$f":"[7]NMOG!R1513","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1514","v":0},{"$f":"[7]NMOG!I1514","v":0},{"$f":"[7]NMOG!O1514","v":0},{"$f":"[7]NMOG!P1514","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1514","v":0},{"$f":"[7]NMOG!R1514","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1515","v":0},{"$f":"[7]NMOG!I1515","v":0},{"$f":"[7]NMOG!O1515","v":0},{"$f":"[7]NMOG!P1515","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1515","v":0},{"$f":"[7]NMOG!R1515","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1517:G1518)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1517:P1518)","v":0},{"$f":"SUM(Q1517:Q1518)","v":0},{"$f":"SUM(R1517:R1518)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1517","v":0},{"$f":"[7]NMOG!I1517","v":0},{"$f":"[7]NMOG!O1517","v":0},{"$f":"[7]NMOG!P1517","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1517","v":0},{"$f":"[7]NMOG!R1517","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1518","v":0},{"$f":"[7]NMOG!I1518","v":0},{"$f":"[7]NMOG!O1518","v":0},{"$f":"[7]NMOG!P1518","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1518","v":0},{"$f":"[7]NMOG!R1518","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1519","v":0},{"$f":"[7]NMOG!I1519","v":0},{"$f":"[7]NMOG!O1519","v":0},{"$f":"[7]NMOG!P1519","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1519","v":0},{"$f":"[7]NMOG!R1519","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1521:G1522)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1521:P1522)","v":0},{"$f":"SUM(Q1521:Q1522)","v":0},{"$f":"SUM(R1521:R1522)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1521","v":0},{"$f":"[7]NMOG!I1521","v":0},{"$f":"[7]NMOG!O1521","v":0},{"$f":"[7]NMOG!P1521","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1521","v":0},{"$f":"[7]NMOG!R1521","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1522","v":0},{"$f":"[7]NMOG!I1522","v":0},{"$f":"[7]NMOG!O1522","v":0},{"$f":"[7]NMOG!P1522","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1522","v":0},{"$f":"[7]NMOG!R1522","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1524,G1527,G1530:G1534)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1524,P1527,P1530:P1534)","v":0},{"$f":"SUM(Q1524,Q1527,Q1530:Q1534)","v":0},{"$f":"SUM(R1524,R1527,R1530:R1534)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1525:G1526)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1525:P1526)","v":0},{"$f":"SUM(Q1525:Q1526)","v":0},{"$f":"SUM(R1525:R1526)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1525","v":0},{"$f":"[7]NMOG!I1525","v":0},{"$f":"[7]NMOG!O1525","v":0},{"$f":"[7]NMOG!P1525","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1525","v":0},{"$f":"[7]NMOG!R1525","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1526","v":0},{"$f":"[7]NMOG!I1526","v":0},{"$f":"[7]NMOG!O1526","v":0},{"$f":"[7]NMOG!P1526","v":0},null,null,null,null,{"$f":"SUM(J1526:N1526)","v":0},{"$f":"[7]NMOG!Q1526","v":0},{"$f":"[7]NMOG!R1526","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1528:G1529)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1527:N1527)","v":0},{"$f":"SUM(P1528:P1529)","v":0},{"$f":"SUM(Q1528:Q1529)","v":0},{"$f":"SUM(R1528:R1529)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1528","v":0},{"$f":"[7]NMOG!I1528","v":0},{"$f":"[7]NMOG!O1528","v":0},{"$f":"[7]NMOG!P1528","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1528","v":0},{"$f":"[7]NMOG!R1528","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1529","v":0},{"$f":"[7]NMOG!I1529","v":0},{"$f":"[7]NMOG!O1529","v":0},{"$f":"[7]NMOG!P1529","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1529","v":0},{"$f":"[7]NMOG!R1529","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1530","v":0},{"$f":"[7]NMOG!I1530","v":0},{"$f":"[7]NMOG!O1530","v":0},{"$f":"[7]NMOG!P1530","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1530","v":0},{"$f":"[7]NMOG!R1530","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1531","v":0},{"$f":"[7]NMOG!I1531","v":0},{"$f":"[7]NMOG!O1531","v":0},{"$f":"[7]NMOG!P1531","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1531","v":0},{"$f":"[7]NMOG!R1531","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1532","v":0},{"$f":"[7]NMOG!I1532","v":0},{"$f":"[7]NMOG!O1532","v":0},{"$f":"[7]NMOG!P1532","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1532","v":0},{"$f":"[7]NMOG!R1532","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1533","v":0},{"$f":"[7]NMOG!I1533","v":0},{"$f":"[7]NMOG!O1533","v":0},{"$f":"[7]NMOG!P1533","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1533","v":0},{"$f":"[7]NMOG!R1533","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1534","v":0},{"$f":"[7]NMOG!I1534","v":0},{"$f":"[7]NMOG!O1534","v":0},{"$f":"[7]NMOG!P1534","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1534","v":0},{"$f":"[7]NMOG!R1534","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1535","v":0},{"$f":"[7]NMOG!I1535","v":0},{"$f":"[7]NMOG!O1535","v":0},{"$f":"[7]NMOG!P1535","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1535","v":0},{"$f":"[7]NMOG!R1535","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1499,G1507,G1523,G1535)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1499,P1507,P1523,P1535)","v":0},{"$f":"SUM(Q1499,Q1507,Q1523,Q1535)","v":0},{"$f":"SUM(R1499,R1507,R1523,R1535)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,0,{"$f":"G1597","v":0},{"$f":"H1597","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1553","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1555","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1560,G1563,G1564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1559:N1559)","v":0},{"$f":"SUM(P1560,P1563,P1564)","v":0},{"$f":"SUM(Q1560,Q1563,Q1564)","v":0},{"$f":"SUM(R1560,R1563,R1564)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1561:G1562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1561:P1562)","v":0},{"$f":"SUM(Q1561:Q1562)","v":0},{"$f":"SUM(R1561:R1562)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1561","v":0},{"$f":"[7]NMOG!I1561","v":0},{"$f":"[7]NMOG!O1561","v":0},{"$f":"[7]NMOG!P1561","v":0},null,null,null,null,{"$f":"SUM(J1561:N1561)","v":0},{"$f":"[7]NMOG!Q1561","v":0},{"$f":"[7]NMOG!R1561","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1562","v":0},{"$f":"[7]NMOG!I1562","v":0},{"$f":"[7]NMOG!O1562","v":0},{"$f":"[7]NMOG!P1562","v":0},null,null,null,null,{"$f":"SUM(J1562:N1562)","v":0},{"$f":"[7]NMOG!Q1562","v":0},{"$f":"[7]NMOG!R1562","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1563","v":0},{"$f":"[7]NMOG!I1563","v":0},{"$f":"[7]NMOG!O1563","v":0},{"$f":"[7]NMOG!P1563","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1563","v":0},{"$f":"[7]NMOG!R1563","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1565:G1566)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1564:N1564)","v":0},{"$f":"SUM(P1565:P1566)","v":0},{"$f":"SUM(Q1565:Q1566)","v":0},{"$f":"SUM(R1565:R1566)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1565","v":0},{"$f":"[7]NMOG!I1565","v":0},{"$f":"[7]NMOG!O1565","v":0},{"$f":"[7]NMOG!P1565","v":0},null,null,null,null,{"$f":"SUM(J1565:N1565)","v":0},{"$f":"[7]NMOG!Q1565","v":0},{"$f":"[7]NMOG!R1565","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1566","v":0},{"$f":"[7]NMOG!I1566","v":0},{"$f":"[7]NMOG!O1566","v":0},{"$f":"[7]NMOG!P1566","v":0},null,null,null,null,{"$f":"SUM(J1566:N1566)","v":0},{"$f":"[7]NMOG!Q1566","v":0},{"$f":"[7]NMOG!R1566","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1568,G1571,G1574:G1576,G1579:G1580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1568,P1571,P1574:P1576,P1579:P1580)","v":0},{"$f":"SUM(Q1568,Q1571,Q1574:Q1576,Q1579:Q1580)","v":0},{"$f":"SUM(R1568,R1571,R1574:R1576,R1579:R1580)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1569:G1570)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1568:N1568)","v":0},{"$f":"SUM(P1569:P1570)","v":0},{"$f":"SUM(Q1569:Q1570)","v":0},{"$f":"SUM(R1569:R1570)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1569","v":0},{"$f":"[7]NMOG!I1569","v":0},{"$f":"[7]NMOG!O1569","v":0},{"$f":"[7]NMOG!P1569","v":0},null,null,null,null,{"$f":"SUM(J1569:N1569)","v":0},{"$f":"[7]NMOG!Q1569","v":0},{"$f":"[7]NMOG!R1569","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1570","v":0},{"$f":"[7]NMOG!I1570","v":0},{"$f":"[7]NMOG!O1570","v":0},{"$f":"[7]NMOG!P1570","v":0},null,null,null,null,{"$f":"SUM(J1570:N1570)","v":0},{"$f":"[7]NMOG!Q1570","v":0},{"$f":"[7]NMOG!R1570","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1572:G1573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1572:P1573)","v":0},{"$f":"SUM(Q1572:Q1573)","v":0},{"$f":"SUM(R1572:R1573)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1572","v":0},{"$f":"[7]NMOG!I1572","v":0},{"$f":"[7]NMOG!O1572","v":0},{"$f":"[7]NMOG!P1572","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1572","v":0},{"$f":"[7]NMOG!R1572","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1573","v":0},{"$f":"[7]NMOG!I1573","v":0},{"$f":"[7]NMOG!O1573","v":0},{"$f":"[7]NMOG!P1573","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1573","v":0},{"$f":"[7]NMOG!R1573","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1574","v":0},{"$f":"[7]NMOG!I1574","v":0},{"$f":"[7]NMOG!O1574","v":0},{"$f":"[7]NMOG!P1574","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1574","v":0},{"$f":"[7]NMOG!R1574","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1575","v":0},{"$f":"[7]NMOG!I1575","v":0},{"$f":"[7]NMOG!O1575","v":0},{"$f":"[7]NMOG!P1575","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1575","v":0},{"$f":"[7]NMOG!R1575","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1577:G1578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:P1578)","v":0},{"$f":"SUM(Q1577:Q1578)","v":0},{"$f":"SUM(R1577:R1578)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1577","v":0},{"$f":"[7]NMOG!I1577","v":0},{"$f":"[7]NMOG!O1577","v":0},{"$f":"[7]NMOG!P1577","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1577","v":0},{"$f":"[7]NMOG!R1577","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1578","v":0},{"$f":"[7]NMOG!I1578","v":0},{"$f":"[7]NMOG!O1578","v":0},{"$f":"[7]NMOG!P1578","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1578","v":0},{"$f":"[7]NMOG!R1578","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1579","v":0},{"$f":"[7]NMOG!I1579","v":0},{"$f":"[7]NMOG!O1579","v":0},{"$f":"[7]NMOG!P1579","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1579","v":0},{"$f":"[7]NMOG!R1579","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1581:G1582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1581:P1582)","v":0},{"$f":"SUM(Q1581:Q1582)","v":0},{"$f":"SUM(R1581:R1582)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1581","v":0},{"$f":"[7]NMOG!I1581","v":0},{"$f":"[7]NMOG!O1581","v":0},{"$f":"[7]NMOG!P1581","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1581","v":0},{"$f":"[7]NMOG!R1581","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1582","v":0},{"$f":"[7]NMOG!I1582","v":0},{"$f":"[7]NMOG!O1582","v":0},{"$f":"[7]NMOG!P1582","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1582","v":0},{"$f":"[7]NMOG!R1582","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1584,G1587,G1590:G1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1584,P1587,P1590:P1594)","v":0},{"$f":"SUM(Q1584,Q1587,Q1590:Q1594)","v":0},{"$f":"SUM(R1584,R1587,R1590:R1594)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1585:G1586)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1585:P1586)","v":0},{"$f":"SUM(Q1585:Q1586)","v":0},{"$f":"SUM(R1585:R1586)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1585","v":0},{"$f":"[7]NMOG!I1585","v":0},{"$f":"[7]NMOG!O1585","v":0},{"$f":"[7]NMOG!P1585","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1585","v":0},{"$f":"[7]NMOG!R1585","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1586","v":0},{"$f":"[7]NMOG!I1586","v":0},{"$f":"[7]NMOG!O1586","v":0},{"$f":"[7]NMOG!P1586","v":0},null,null,null,null,{"$f":"SUM(J1586:N1586)","v":0},{"$f":"[7]NMOG!Q1586","v":0},{"$f":"[7]NMOG!R1586","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1588:G1589)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1587:N1587)","v":0},{"$f":"SUM(P1588:P1589)","v":0},{"$f":"SUM(Q1588:Q1589)","v":0},{"$f":"SUM(R1588:R1589)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1588","v":0},{"$f":"[7]NMOG!I1588","v":0},{"$f":"[7]NMOG!O1588","v":0},{"$f":"[7]NMOG!P1588","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1588","v":0},{"$f":"[7]NMOG!R1588","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1589","v":0},{"$f":"[7]NMOG!I1589","v":0},{"$f":"[7]NMOG!O1589","v":0},{"$f":"[7]NMOG!P1589","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1589","v":0},{"$f":"[7]NMOG!R1589","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1590","v":0},{"$f":"[7]NMOG!I1590","v":0},{"$f":"[7]NMOG!O1590","v":0},{"$f":"[7]NMOG!P1590","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1590","v":0},{"$f":"[7]NMOG!R1590","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1591","v":0},{"$f":"[7]NMOG!I1591","v":0},{"$f":"[7]NMOG!O1591","v":0},{"$f":"[7]NMOG!P1591","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1591","v":0},{"$f":"[7]NMOG!R1591","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1592","v":0},{"$f":"[7]NMOG!I1592","v":0},{"$f":"[7]NMOG!O1592","v":0},{"$f":"[7]NMOG!P1592","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1592","v":0},{"$f":"[7]NMOG!R1592","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1593","v":0},{"$f":"[7]NMOG!I1593","v":0},{"$f":"[7]NMOG!O1593","v":0},{"$f":"[7]NMOG!P1593","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1593","v":0},{"$f":"[7]NMOG!R1593","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1594","v":0},{"$f":"[7]NMOG!I1594","v":0},{"$f":"[7]NMOG!O1594","v":0},{"$f":"[7]NMOG!P1594","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1594","v":0},{"$f":"[7]NMOG!R1594","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1595","v":0},{"$f":"[7]NMOG!I1595","v":0},{"$f":"[7]NMOG!O1595","v":0},{"$f":"[7]NMOG!P1595","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1595","v":0},{"$f":"[7]NMOG!R1595","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1559,G1567,G1583,G1595)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1559,P1567,P1583,P1595)","v":0},{"$f":"SUM(Q1559,Q1567,Q1583,Q1595)","v":0},{"$f":"SUM(R1559,R1567,R1583,R1595)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,26,"Description"]
[1,null,null,null,null,0,{"$f":"G1657","v":0},{"$f":"H1657","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1613","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1615","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1620,G1623,G1624)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1619:N1619)","v":0},{"$f":"SUM(P1620,P1623,P1624)","v":0},{"$f":"SUM(Q1620,Q1623,Q1624)","v":0},{"$f":"SUM(R1620,R1623,R1624)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1621:G1622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1621:P1622)","v":0},{"$f":"SUM(Q1621:Q1622)","v":0},{"$f":"SUM(R1621:R1622)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1621","v":0},{"$f":"[7]NMOG!I1621","v":0},{"$f":"[7]NMOG!O1621","v":0},{"$f":"[7]NMOG!P1621","v":0},null,null,null,null,{"$f":"SUM(J1621:N1621)","v":0},{"$f":"[7]NMOG!Q1621","v":0},{"$f":"[7]NMOG!R1621","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1622","v":0},{"$f":"[7]NMOG!I1622","v":0},{"$f":"[7]NMOG!O1622","v":0},{"$f":"[7]NMOG!P1622","v":0},null,null,null,null,{"$f":"SUM(J1622:N1622)","v":0},{"$f":"[7]NMOG!Q1622","v":0},{"$f":"[7]NMOG!R1622","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1623","v":0},{"$f":"[7]NMOG!I1623","v":0},{"$f":"[7]NMOG!O1623","v":0},{"$f":"[7]NMOG!P1623","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1623","v":0},{"$f":"[7]NMOG!R1623","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1625:G1626)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1624:N1624)","v":0},{"$f":"SUM(P1625:P1626)","v":0},{"$f":"SUM(Q1625:Q1626)","v":0},{"$f":"SUM(R1625:R1626)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1625","v":0},{"$f":"[7]NMOG!I1625","v":0},{"$f":"[7]NMOG!O1625","v":0},{"$f":"[7]NMOG!P1625","v":0},null,null,null,null,{"$f":"SUM(J1625:N1625)","v":0},{"$f":"[7]NMOG!Q1625","v":0},{"$f":"[7]NMOG!R1625","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1626","v":0},{"$f":"[7]NMOG!I1626","v":0},{"$f":"[7]NMOG!O1626","v":0},{"$f":"[7]NMOG!P1626","v":0},null,null,null,null,{"$f":"SUM(J1626:N1626)","v":0},{"$f":"[7]NMOG!Q1626","v":0},{"$f":"[7]NMOG!R1626","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1628,G1631,G1634:G1636,G1639:G1640)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1628,P1631,P1634:P1636,P1639:P1640)","v":0},{"$f":"SUM(Q1628,Q1631,Q1634:Q1636,Q1639:Q1640)","v":0},{"$f":"SUM(R1628,R1631,R1634:R1636,R1639:R1640)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1629:G1630)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1628:N1628)","v":0},{"$f":"SUM(P1629:P1630)","v":0},{"$f":"SUM(Q1629:Q1630)","v":0},{"$f":"SUM(R1629:R1630)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1629","v":0},{"$f":"[7]NMOG!I1629","v":0},{"$f":"[7]NMOG!O1629","v":0},{"$f":"[7]NMOG!P1629","v":0},null,null,null,null,{"$f":"SUM(J1629:N1629)","v":0},{"$f":"[7]NMOG!Q1629","v":0},{"$f":"[7]NMOG!R1629","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1630","v":0},{"$f":"[7]NMOG!I1630","v":0},{"$f":"[7]NMOG!O1630","v":0},{"$f":"[7]NMOG!P1630","v":0},null,null,null,null,{"$f":"SUM(J1630:N1630)","v":0},{"$f":"[7]NMOG!Q1630","v":0},{"$f":"[7]NMOG!R1630","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1632:G1633)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1632:P1633)","v":0},{"$f":"SUM(Q1632:Q1633)","v":0},{"$f":"SUM(R1632:R1633)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1632","v":0},{"$f":"[7]NMOG!I1632","v":0},{"$f":"[7]NMOG!O1632","v":0},{"$f":"[7]NMOG!P1632","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1632","v":0},{"$f":"[7]NMOG!R1632","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1633","v":0},{"$f":"[7]NMOG!I1633","v":0},{"$f":"[7]NMOG!O1633","v":0},{"$f":"[7]NMOG!P1633","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1633","v":0},{"$f":"[7]NMOG!R1633","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1634","v":0},{"$f":"[7]NMOG!I1634","v":0},{"$f":"[7]NMOG!O1634","v":0},{"$f":"[7]NMOG!P1634","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1634","v":0},{"$f":"[7]NMOG!R1634","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1635","v":0},{"$f":"[7]NMOG!I1635","v":0},{"$f":"[7]NMOG!O1635","v":0},{"$f":"[7]NMOG!P1635","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1635","v":0},{"$f":"[7]NMOG!R1635","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1637:G1638)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1637:P1638)","v":0},{"$f":"SUM(Q1637:Q1638)","v":0},{"$f":"SUM(R1637:R1638)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1637","v":0},{"$f":"[7]NMOG!I1637","v":0},{"$f":"[7]NMOG!O1637","v":0},{"$f":"[7]NMOG!P1637","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1637","v":0},{"$f":"[7]NMOG!R1637","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1638","v":0},{"$f":"[7]NMOG!I1638","v":0},{"$f":"[7]NMOG!O1638","v":0},{"$f":"[7]NMOG!P1638","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1638","v":0},{"$f":"[7]NMOG!R1638","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1639","v":0},{"$f":"[7]NMOG!I1639","v":0},{"$f":"[7]NMOG!O1639","v":0},{"$f":"[7]NMOG!P1639","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1639","v":0},{"$f":"[7]NMOG!R1639","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1641:G1642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1641:P1642)","v":0},{"$f":"SUM(Q1641:Q1642)","v":0},{"$f":"SUM(R1641:R1642)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1641","v":0},{"$f":"[7]NMOG!I1641","v":0},{"$f":"[7]NMOG!O1641","v":0},{"$f":"[7]NMOG!P1641","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1641","v":0},{"$f":"[7]NMOG!R1641","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1642","v":0},{"$f":"[7]NMOG!I1642","v":0},{"$f":"[7]NMOG!O1642","v":0},{"$f":"[7]NMOG!P1642","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1642","v":0},{"$f":"[7]NMOG!R1642","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1644,G1647,G1650:G1654)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1644,P1647,P1650:P1654)","v":0},{"$f":"SUM(Q1644,Q1647,Q1650:Q1654)","v":0},{"$f":"SUM(R1644,R1647,R1650:R1654)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1645:G1646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1645:P1646)","v":0},{"$f":"SUM(Q1645:Q1646)","v":0},{"$f":"SUM(R1645:R1646)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1645","v":0},{"$f":"[7]NMOG!I1645","v":0},{"$f":"[7]NMOG!O1645","v":0},{"$f":"[7]NMOG!P1645","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1645","v":0},{"$f":"[7]NMOG!R1645","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1646","v":0},{"$f":"[7]NMOG!I1646","v":0},{"$f":"[7]NMOG!O1646","v":0},{"$f":"[7]NMOG!P1646","v":0},null,null,null,null,{"$f":"SUM(J1646:N1646)","v":0},{"$f":"[7]NMOG!Q1646","v":0},{"$f":"[7]NMOG!R1646","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1648:G1649)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1647:N1647)","v":0},{"$f":"SUM(P1648:P1649)","v":0},{"$f":"SUM(Q1648:Q1649)","v":0},{"$f":"SUM(R1648:R1649)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1648","v":0},{"$f":"[7]NMOG!I1648","v":0},{"$f":"[7]NMOG!O1648","v":0},{"$f":"[7]NMOG!P1648","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1648","v":0},{"$f":"[7]NMOG!R1648","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1649","v":0},{"$f":"[7]NMOG!I1649","v":0},{"$f":"[7]NMOG!O1649","v":0},{"$f":"[7]NMOG!P1649","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1649","v":0},{"$f":"[7]NMOG!R1649","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1650","v":0},{"$f":"[7]NMOG!I1650","v":0},{"$f":"[7]NMOG!O1650","v":0},{"$f":"[7]NMOG!P1650","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1650","v":0},{"$f":"[7]NMOG!R1650","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1651","v":0},{"$f":"[7]NMOG!I1651","v":0},{"$f":"[7]NMOG!O1651","v":0},{"$f":"[7]NMOG!P1651","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1651","v":0},{"$f":"[7]NMOG!R1651","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1652","v":0},{"$f":"[7]NMOG!I1652","v":0},{"$f":"[7]NMOG!O1652","v":0},{"$f":"[7]NMOG!P1652","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1652","v":0},{"$f":"[7]NMOG!R1652","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1653","v":0},{"$f":"[7]NMOG!I1653","v":0},{"$f":"[7]NMOG!O1653","v":0},{"$f":"[7]NMOG!P1653","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1653","v":0},{"$f":"[7]NMOG!R1653","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1654","v":0},{"$f":"[7]NMOG!I1654","v":0},{"$f":"[7]NMOG!O1654","v":0},{"$f":"[7]NMOG!P1654","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1654","v":0},{"$f":"[7]NMOG!R1654","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1655","v":0},{"$f":"[7]NMOG!I1655","v":0},{"$f":"[7]NMOG!O1655","v":0},{"$f":"[7]NMOG!P1655","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1655","v":0},{"$f":"[7]NMOG!R1655","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1619,G1627,G1643,G1655)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1619,P1627,P1643,P1655)","v":0},{"$f":"SUM(Q1619,Q1627,Q1643,Q1655)","v":0},{"$f":"SUM(R1619,R1627,R1643,R1655)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,27,"Description"]
[1,null,null,null,null,null,{"$f":"G1717","v":0},{"$f":"H1717","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1673","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1675","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1680,G1683,G1684)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1679:N1679)","v":0},{"$f":"SUM(P1680,P1683,P1684)","v":0},{"$f":"SUM(Q1680,Q1683,Q1684)","v":0},{"$f":"SUM(R1680,R1683,R1684)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1681:G1682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1681:P1682)","v":0},{"$f":"SUM(Q1681:Q1682)","v":0},{"$f":"SUM(R1681:R1682)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1681","v":0},{"$f":"[7]NMOG!I1681","v":0},{"$f":"[7]NMOG!O1681","v":0},{"$f":"[7]NMOG!P1681","v":0},null,null,null,null,{"$f":"SUM(J1681:N1681)","v":0},{"$f":"[7]NMOG!Q1681","v":0},{"$f":"[7]NMOG!R1681","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1682","v":0},{"$f":"[7]NMOG!I1682","v":0},{"$f":"[7]NMOG!O1682","v":0},{"$f":"[7]NMOG!P1682","v":0},null,null,null,null,{"$f":"SUM(J1682:N1682)","v":0},{"$f":"[7]NMOG!Q1682","v":0},{"$f":"[7]NMOG!R1682","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1683","v":0},{"$f":"[7]NMOG!I1683","v":0},{"$f":"[7]NMOG!O1683","v":0},{"$f":"[7]NMOG!P1683","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1683","v":0},{"$f":"[7]NMOG!R1683","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1685:G1686)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1684:N1684)","v":0},{"$f":"SUM(P1685:P1686)","v":0},{"$f":"SUM(Q1685:Q1686)","v":0},{"$f":"SUM(R1685:R1686)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1685","v":0},{"$f":"[7]NMOG!I1685","v":0},{"$f":"[7]NMOG!O1685","v":0},{"$f":"[7]NMOG!P1685","v":0},null,null,null,null,{"$f":"SUM(J1685:N1685)","v":0},{"$f":"[7]NMOG!Q1685","v":0},{"$f":"[7]NMOG!R1685","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1686","v":0},{"$f":"[7]NMOG!I1686","v":0},{"$f":"[7]NMOG!O1686","v":0},{"$f":"[7]NMOG!P1686","v":0},null,null,null,null,{"$f":"SUM(J1686:N1686)","v":0},{"$f":"[7]NMOG!Q1686","v":0},{"$f":"[7]NMOG!R1686","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1688,G1691,G1694:G1696,G1699:G1700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1688,P1691,P1694:P1696,P1699:P1700)","v":0},{"$f":"SUM(Q1688,Q1691,Q1694:Q1696,Q1699:Q1700)","v":0},{"$f":"SUM(R1688,R1691,R1694:R1696,R1699:R1700)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1689:G1690)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1688:N1688)","v":0},{"$f":"SUM(P1689:P1690)","v":0},{"$f":"SUM(Q1689:Q1690)","v":0},{"$f":"SUM(R1689:R1690)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1689","v":0},{"$f":"[7]NMOG!I1689","v":0},{"$f":"[7]NMOG!O1689","v":0},{"$f":"[7]NMOG!P1689","v":0},null,null,null,null,{"$f":"SUM(J1689:N1689)","v":0},{"$f":"[7]NMOG!Q1689","v":0},{"$f":"[7]NMOG!R1689","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1690","v":0},{"$f":"[7]NMOG!I1690","v":0},{"$f":"[7]NMOG!O1690","v":0},{"$f":"[7]NMOG!P1690","v":0},null,null,null,null,{"$f":"SUM(J1690:N1690)","v":0},{"$f":"[7]NMOG!Q1690","v":0},{"$f":"[7]NMOG!R1690","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1692:G1693)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1692:P1693)","v":0},{"$f":"SUM(Q1692:Q1693)","v":0},{"$f":"SUM(R1692:R1693)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1692","v":0},{"$f":"[7]NMOG!I1692","v":0},{"$f":"[7]NMOG!O1692","v":0},{"$f":"[7]NMOG!P1692","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1692","v":0},{"$f":"[7]NMOG!R1692","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1693","v":0},{"$f":"[7]NMOG!I1693","v":0},{"$f":"[7]NMOG!O1693","v":0},{"$f":"[7]NMOG!P1693","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1693","v":0},{"$f":"[7]NMOG!R1693","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1694","v":0},{"$f":"[7]NMOG!I1694","v":0},{"$f":"[7]NMOG!O1694","v":0},{"$f":"[7]NMOG!P1694","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1694","v":0},{"$f":"[7]NMOG!R1694","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1695","v":0},{"$f":"[7]NMOG!I1695","v":0},{"$f":"[7]NMOG!O1695","v":0},{"$f":"[7]NMOG!P1695","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1695","v":0},{"$f":"[7]NMOG!R1695","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1697:G1698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1697:P1698)","v":0},{"$f":"SUM(Q1697:Q1698)","v":0},{"$f":"SUM(R1697:R1698)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1697","v":0},{"$f":"[7]NMOG!I1697","v":0},{"$f":"[7]NMOG!O1697","v":0},{"$f":"[7]NMOG!P1697","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1697","v":0},{"$f":"[7]NMOG!R1697","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1698","v":0},{"$f":"[7]NMOG!I1698","v":0},{"$f":"[7]NMOG!O1698","v":0},{"$f":"[7]NMOG!P1698","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1698","v":0},{"$f":"[7]NMOG!R1698","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1699","v":0},{"$f":"[7]NMOG!I1699","v":0},{"$f":"[7]NMOG!O1699","v":0},{"$f":"[7]NMOG!P1699","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1699","v":0},{"$f":"[7]NMOG!R1699","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1701:G1702)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1701:P1702)","v":0},{"$f":"SUM(Q1701:Q1702)","v":0},{"$f":"SUM(R1701:R1702)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1701","v":0},{"$f":"[7]NMOG!I1701","v":0},{"$f":"[7]NMOG!O1701","v":0},{"$f":"[7]NMOG!P1701","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1701","v":0},{"$f":"[7]NMOG!R1701","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1702","v":0},{"$f":"[7]NMOG!I1702","v":0},{"$f":"[7]NMOG!O1702","v":0},{"$f":"[7]NMOG!P1702","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1702","v":0},{"$f":"[7]NMOG!R1702","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1704,G1707,G1710:G1714)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1704,P1707,P1710:P1714)","v":0},{"$f":"SUM(Q1704,Q1707,Q1710:Q1714)","v":0},{"$f":"SUM(R1704,R1707,R1710:R1714)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1705:G1706)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1705:P1706)","v":0},{"$f":"SUM(Q1705:Q1706)","v":0},{"$f":"SUM(R1705:R1706)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1705","v":0},{"$f":"[7]NMOG!I1705","v":0},{"$f":"[7]NMOG!O1705","v":0},{"$f":"[7]NMOG!P1705","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1705","v":0},{"$f":"[7]NMOG!R1705","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1706","v":0},{"$f":"[7]NMOG!I1706","v":0},{"$f":"[7]NMOG!O1706","v":0},{"$f":"[7]NMOG!P1706","v":0},null,null,null,null,{"$f":"SUM(J1706:N1706)","v":0},{"$f":"[7]NMOG!Q1706","v":0},{"$f":"[7]NMOG!R1706","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1708:G1709)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1707:N1707)","v":0},{"$f":"SUM(P1708:P1709)","v":0},{"$f":"SUM(Q1708:Q1709)","v":0},{"$f":"SUM(R1708:R1709)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1708","v":0},{"$f":"[7]NMOG!I1708","v":0},{"$f":"[7]NMOG!O1708","v":0},{"$f":"[7]NMOG!P1708","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1708","v":0},{"$f":"[7]NMOG!R1708","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1709","v":0},{"$f":"[7]NMOG!I1709","v":0},{"$f":"[7]NMOG!O1709","v":0},{"$f":"[7]NMOG!P1709","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1709","v":0},{"$f":"[7]NMOG!R1709","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1710","v":0},{"$f":"[7]NMOG!I1710","v":0},{"$f":"[7]NMOG!O1710","v":0},{"$f":"[7]NMOG!P1710","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1710","v":0},{"$f":"[7]NMOG!R1710","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1711","v":0},{"$f":"[7]NMOG!I1711","v":0},{"$f":"[7]NMOG!O1711","v":0},{"$f":"[7]NMOG!P1711","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1711","v":0},{"$f":"[7]NMOG!R1711","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1712","v":0},{"$f":"[7]NMOG!I1712","v":0},{"$f":"[7]NMOG!O1712","v":0},{"$f":"[7]NMOG!P1712","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1712","v":0},{"$f":"[7]NMOG!R1712","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1713","v":0},{"$f":"[7]NMOG!I1713","v":0},{"$f":"[7]NMOG!O1713","v":0},{"$f":"[7]NMOG!P1713","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1713","v":0},{"$f":"[7]NMOG!R1713","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1714","v":0},{"$f":"[7]NMOG!I1714","v":0},{"$f":"[7]NMOG!O1714","v":0},{"$f":"[7]NMOG!P1714","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1714","v":0},{"$f":"[7]NMOG!R1714","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1715","v":0},{"$f":"[7]NMOG!I1715","v":0},{"$f":"[7]NMOG!O1715","v":0},{"$f":"[7]NMOG!P1715","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1715","v":0},{"$f":"[7]NMOG!R1715","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1679,G1687,G1703,G1715)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1679,P1687,P1703,P1715)","v":0},{"$f":"SUM(Q1679,Q1687,Q1703,Q1715)","v":0},{"$f":"SUM(R1679,R1687,R1703,R1715)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,28,"Description"]
[1,null,null,null,null,null,{"$f":"G1777","v":0},{"$f":"H1777","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1733","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1735","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1740,G1743,G1744)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1739:N1739)","v":0},{"$f":"SUM(P1740,P1743,P1744)","v":0},{"$f":"SUM(Q1740,Q1743,Q1744)","v":0},{"$f":"SUM(R1740,R1743,R1744)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1741:G1742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1741:P1742)","v":0},{"$f":"SUM(Q1741:Q1742)","v":0},{"$f":"SUM(R1741:R1742)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1741","v":0},{"$f":"[7]NMOG!I1741","v":0},{"$f":"[7]NMOG!O1741","v":0},{"$f":"[7]NMOG!P1741","v":0},null,null,null,null,{"$f":"SUM(J1741:N1741)","v":0},{"$f":"[7]NMOG!Q1741","v":0},{"$f":"[7]NMOG!R1741","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1742","v":0},{"$f":"[7]NMOG!I1742","v":0},{"$f":"[7]NMOG!O1742","v":0},{"$f":"[7]NMOG!P1742","v":0},null,null,null,null,{"$f":"SUM(J1742:N1742)","v":0},{"$f":"[7]NMOG!Q1742","v":0},{"$f":"[7]NMOG!R1742","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1743","v":0},{"$f":"[7]NMOG!I1743","v":0},{"$f":"[7]NMOG!O1743","v":0},{"$f":"[7]NMOG!P1743","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1743","v":0},{"$f":"[7]NMOG!R1743","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1745:G1746)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1744:N1744)","v":0},{"$f":"SUM(P1745:P1746)","v":0},{"$f":"SUM(Q1745:Q1746)","v":0},{"$f":"SUM(R1745:R1746)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1745","v":0},{"$f":"[7]NMOG!I1745","v":0},{"$f":"[7]NMOG!O1745","v":0},{"$f":"[7]NMOG!P1745","v":0},null,null,null,null,{"$f":"SUM(J1745:N1745)","v":0},{"$f":"[7]NMOG!Q1745","v":0},{"$f":"[7]NMOG!R1745","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1746","v":0},{"$f":"[7]NMOG!I1746","v":0},{"$f":"[7]NMOG!O1746","v":0},{"$f":"[7]NMOG!P1746","v":0},null,null,null,null,{"$f":"SUM(J1746:N1746)","v":0},{"$f":"[7]NMOG!Q1746","v":0},{"$f":"[7]NMOG!R1746","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1748,G1751,G1754:G1756,G1759:G1760)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1748,P1751,P1754:P1756,P1759:P1760)","v":0},{"$f":"SUM(Q1748,Q1751,Q1754:Q1756,Q1759:Q1760)","v":0},{"$f":"SUM(R1748,R1751,R1754:R1756,R1759:R1760)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1749:G1750)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1748:N1748)","v":0},{"$f":"SUM(P1749:P1750)","v":0},{"$f":"SUM(Q1749:Q1750)","v":0},{"$f":"SUM(R1749:R1750)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1749","v":0},{"$f":"[7]NMOG!I1749","v":0},{"$f":"[7]NMOG!O1749","v":0},{"$f":"[7]NMOG!P1749","v":0},null,null,null,null,{"$f":"SUM(J1749:N1749)","v":0},{"$f":"[7]NMOG!Q1749","v":0},{"$f":"[7]NMOG!R1749","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1750","v":0},{"$f":"[7]NMOG!I1750","v":0},{"$f":"[7]NMOG!O1750","v":0},{"$f":"[7]NMOG!P1750","v":0},null,null,null,null,{"$f":"SUM(J1750:N1750)","v":0},{"$f":"[7]NMOG!Q1750","v":0},{"$f":"[7]NMOG!R1750","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1752:G1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1752:P1753)","v":0},{"$f":"SUM(Q1752:Q1753)","v":0},{"$f":"SUM(R1752:R1753)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1752","v":0},{"$f":"[7]NMOG!I1752","v":0},{"$f":"[7]NMOG!O1752","v":0},{"$f":"[7]NMOG!P1752","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1752","v":0},{"$f":"[7]NMOG!R1752","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1753","v":0},{"$f":"[7]NMOG!I1753","v":0},{"$f":"[7]NMOG!O1753","v":0},{"$f":"[7]NMOG!P1753","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1753","v":0},{"$f":"[7]NMOG!R1753","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1754","v":0},{"$f":"[7]NMOG!I1754","v":0},{"$f":"[7]NMOG!O1754","v":0},{"$f":"[7]NMOG!P1754","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1754","v":0},{"$f":"[7]NMOG!R1754","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1755","v":0},{"$f":"[7]NMOG!I1755","v":0},{"$f":"[7]NMOG!O1755","v":0},{"$f":"[7]NMOG!P1755","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1755","v":0},{"$f":"[7]NMOG!R1755","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1757:G1758)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1757","v":0},{"$f":"[7]NMOG!I1757","v":0},{"$f":"[7]NMOG!O1757","v":0},{"$f":"[7]NMOG!P1757","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1757","v":0},{"$f":"[7]NMOG!R1757","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1758","v":0},{"$f":"[7]NMOG!I1758","v":0},{"$f":"[7]NMOG!O1758","v":0},{"$f":"[7]NMOG!P1758","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1758","v":0},{"$f":"[7]NMOG!R1758","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1759","v":0},{"$f":"[7]NMOG!I1759","v":0},{"$f":"[7]NMOG!O1759","v":0},{"$f":"[7]NMOG!P1759","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1759","v":0},{"$f":"[7]NMOG!R1759","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1761:G1762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1761:P1762)","v":0},{"$f":"SUM(Q1761:Q1762)","v":0},{"$f":"SUM(R1761:R1762)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1761","v":0},{"$f":"[7]NMOG!I1761","v":0},{"$f":"[7]NMOG!O1761","v":0},{"$f":"[7]NMOG!P1761","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1761","v":0},{"$f":"[7]NMOG!R1761","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1762","v":0},{"$f":"[7]NMOG!I1762","v":0},{"$f":"[7]NMOG!O1762","v":0},{"$f":"[7]NMOG!P1762","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1762","v":0},{"$f":"[7]NMOG!R1762","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1764,G1767,G1770:G1774)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1764,P1767,P1770:P1774)","v":0},{"$f":"SUM(Q1764,Q1767,Q1770:Q1774)","v":0},{"$f":"SUM(R1764,R1767,R1770:R1774)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1765:G1766)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1765:P1766)","v":0},{"$f":"SUM(Q1765:Q1766)","v":0},{"$f":"SUM(R1765:R1766)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1765","v":0},{"$f":"[7]NMOG!I1765","v":0},{"$f":"[7]NMOG!O1765","v":0},{"$f":"[7]NMOG!P1765","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1765","v":0},{"$f":"[7]NMOG!R1765","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1766","v":0},{"$f":"[7]NMOG!I1766","v":0},{"$f":"[7]NMOG!O1766","v":0},{"$f":"[7]NMOG!P1766","v":0},null,null,null,null,{"$f":"SUM(J1766:N1766)","v":0},{"$f":"[7]NMOG!Q1766","v":0},{"$f":"[7]NMOG!R1766","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1768:G1769)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1767:N1767)","v":0},{"$f":"SUM(P1768:P1769)","v":0},{"$f":"SUM(Q1768:Q1769)","v":0},{"$f":"SUM(R1768:R1769)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1768","v":0},{"$f":"[7]NMOG!I1768","v":0},{"$f":"[7]NMOG!O1768","v":0},{"$f":"[7]NMOG!P1768","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1768","v":0},{"$f":"[7]NMOG!R1768","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1769","v":0},{"$f":"[7]NMOG!I1769","v":0},{"$f":"[7]NMOG!O1769","v":0},{"$f":"[7]NMOG!P1769","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1769","v":0},{"$f":"[7]NMOG!R1769","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1770","v":0},{"$f":"[7]NMOG!I1770","v":0},{"$f":"[7]NMOG!O1770","v":0},{"$f":"[7]NMOG!P1770","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1770","v":0},{"$f":"[7]NMOG!R1770","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1771","v":0},{"$f":"[7]NMOG!I1771","v":0},{"$f":"[7]NMOG!O1771","v":0},{"$f":"[7]NMOG!P1771","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1771","v":0},{"$f":"[7]NMOG!R1771","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1772","v":0},{"$f":"[7]NMOG!I1772","v":0},{"$f":"[7]NMOG!O1772","v":0},{"$f":"[7]NMOG!P1772","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1772","v":0},{"$f":"[7]NMOG!R1772","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1773","v":0},{"$f":"[7]NMOG!I1773","v":0},{"$f":"[7]NMOG!O1773","v":0},{"$f":"[7]NMOG!P1773","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1773","v":0},{"$f":"[7]NMOG!R1773","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1774","v":0},{"$f":"[7]NMOG!I1774","v":0},{"$f":"[7]NMOG!O1774","v":0},{"$f":"[7]NMOG!P1774","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1774","v":0},{"$f":"[7]NMOG!R1774","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1775","v":0},{"$f":"[7]NMOG!I1775","v":0},{"$f":"[7]NMOG!O1775","v":0},{"$f":"[7]NMOG!P1775","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1775","v":0},{"$f":"[7]NMOG!R1775","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1739,G1747,G1763,G1775)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1739,P1747,P1763,P1775)","v":0},{"$f":"SUM(Q1739,Q1747,Q1763,Q1775)","v":0},{"$f":"SUM(R1739,R1747,R1763,R1775)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,29,"Description"]
[1,null,null,null,null,null,{"$f":"G1837","v":0},{"$f":"H1837","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1793","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1795","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1800,G1803,G1804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1799:N1799)","v":0},{"$f":"SUM(P1800,P1803,P1804)","v":0},{"$f":"SUM(Q1800,Q1803,Q1804)","v":0},{"$f":"SUM(R1800,R1803,R1804)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1801:G1802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1801:P1802)","v":0},{"$f":"SUM(Q1801:Q1802)","v":0},{"$f":"SUM(R1801:R1802)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1801","v":0},{"$f":"[7]NMOG!I1801","v":0},{"$f":"[7]NMOG!O1801","v":0},{"$f":"[7]NMOG!P1801","v":0},null,null,null,null,{"$f":"SUM(J1801:N1801)","v":0},{"$f":"[7]NMOG!Q1801","v":0},{"$f":"[7]NMOG!R1801","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1802","v":0},{"$f":"[7]NMOG!I1802","v":0},{"$f":"[7]NMOG!O1802","v":0},{"$f":"[7]NMOG!P1802","v":0},null,null,null,null,{"$f":"SUM(J1802:N1802)","v":0},{"$f":"[7]NMOG!Q1802","v":0},{"$f":"[7]NMOG!R1802","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1803","v":0},{"$f":"[7]NMOG!I1803","v":0},{"$f":"[7]NMOG!O1803","v":0},{"$f":"[7]NMOG!P1803","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1803","v":0},{"$f":"[7]NMOG!R1803","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1805:G1806)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1804:N1804)","v":0},{"$f":"SUM(P1805:P1806)","v":0},{"$f":"SUM(Q1805:Q1806)","v":0},{"$f":"SUM(R1805:R1806)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1805","v":0},{"$f":"[7]NMOG!I1805","v":0},{"$f":"[7]NMOG!O1805","v":0},{"$f":"[7]NMOG!P1805","v":0},null,null,null,null,{"$f":"SUM(J1805:N1805)","v":0},{"$f":"[7]NMOG!Q1805","v":0},{"$f":"[7]NMOG!R1805","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1806","v":0},{"$f":"[7]NMOG!I1806","v":0},{"$f":"[7]NMOG!O1806","v":0},{"$f":"[7]NMOG!P1806","v":0},null,null,null,null,{"$f":"SUM(J1806:N1806)","v":0},{"$f":"[7]NMOG!Q1806","v":0},{"$f":"[7]NMOG!R1806","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1808,G1811,G1814:G1816,G1819:G1820)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1808,P1811,P1814:P1816,P1819:P1820)","v":0},{"$f":"SUM(Q1808,Q1811,Q1814:Q1816,Q1819:Q1820)","v":0},{"$f":"SUM(R1808,R1811,R1814:R1816,R1819:R1820)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1809:G1810)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1808:N1808)","v":0},{"$f":"SUM(P1809:P1810)","v":0},{"$f":"SUM(Q1809:Q1810)","v":0},{"$f":"SUM(R1809:R1810)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1809","v":0},{"$f":"[7]NMOG!I1809","v":0},{"$f":"[7]NMOG!O1809","v":0},{"$f":"[7]NMOG!P1809","v":0},null,null,null,null,{"$f":"SUM(J1809:N1809)","v":0},{"$f":"[7]NMOG!Q1809","v":0},{"$f":"[7]NMOG!R1809","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1810","v":0},{"$f":"[7]NMOG!I1810","v":0},{"$f":"[7]NMOG!O1810","v":0},{"$f":"[7]NMOG!P1810","v":0},null,null,null,null,{"$f":"SUM(J1810:N1810)","v":0},{"$f":"[7]NMOG!Q1810","v":0},{"$f":"[7]NMOG!R1810","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1812:G1813)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1812:P1813)","v":0},{"$f":"SUM(Q1812:Q1813)","v":0},{"$f":"SUM(R1812:R1813)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1812","v":0},{"$f":"[7]NMOG!I1812","v":0},{"$f":"[7]NMOG!O1812","v":0},{"$f":"[7]NMOG!P1812","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1812","v":0},{"$f":"[7]NMOG!R1812","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1813","v":0},{"$f":"[7]NMOG!I1813","v":0},{"$f":"[7]NMOG!O1813","v":0},{"$f":"[7]NMOG!P1813","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1813","v":0},{"$f":"[7]NMOG!R1813","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1814","v":0},{"$f":"[7]NMOG!I1814","v":0},{"$f":"[7]NMOG!O1814","v":0},{"$f":"[7]NMOG!P1814","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1814","v":0},{"$f":"[7]NMOG!R1814","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1815","v":0},{"$f":"[7]NMOG!I1815","v":0},{"$f":"[7]NMOG!O1815","v":0},{"$f":"[7]NMOG!P1815","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1815","v":0},{"$f":"[7]NMOG!R1815","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1817:G1818)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1817:P1818)","v":0},{"$f":"SUM(Q1817:Q1818)","v":0},{"$f":"SUM(R1817:R1818)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1817","v":0},{"$f":"[7]NMOG!I1817","v":0},{"$f":"[7]NMOG!O1817","v":0},{"$f":"[7]NMOG!P1817","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1817","v":0},{"$f":"[7]NMOG!R1817","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1818","v":0},{"$f":"[7]NMOG!I1818","v":0},{"$f":"[7]NMOG!O1818","v":0},{"$f":"[7]NMOG!P1818","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1818","v":0},{"$f":"[7]NMOG!R1818","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1819","v":0},{"$f":"[7]NMOG!I1819","v":0},{"$f":"[7]NMOG!O1819","v":0},{"$f":"[7]NMOG!P1819","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1819","v":0},{"$f":"[7]NMOG!R1819","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1821:G1822)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1821:P1822)","v":0},{"$f":"SUM(Q1821:Q1822)","v":0},{"$f":"SUM(R1821:R1822)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1821","v":0},{"$f":"[7]NMOG!I1821","v":0},{"$f":"[7]NMOG!O1821","v":0},{"$f":"[7]NMOG!P1821","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1821","v":0},{"$f":"[7]NMOG!R1821","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1822","v":0},{"$f":"[7]NMOG!I1822","v":0},{"$f":"[7]NMOG!O1822","v":0},{"$f":"[7]NMOG!P1822","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1822","v":0},{"$f":"[7]NMOG!R1822","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1824,G1827,G1830:G1834)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1824,P1827,P1830:P1834)","v":0},{"$f":"SUM(Q1824,Q1827,Q1830:Q1834)","v":0},{"$f":"SUM(R1824,R1827,R1830:R1834)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1825:G1826)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1825:P1826)","v":0},{"$f":"SUM(Q1825:Q1826)","v":0},{"$f":"SUM(R1825:R1826)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1825","v":0},{"$f":"[7]NMOG!I1825","v":0},{"$f":"[7]NMOG!O1825","v":0},{"$f":"[7]NMOG!P1825","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1825","v":0},{"$f":"[7]NMOG!R1825","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1826","v":0},{"$f":"[7]NMOG!I1826","v":0},{"$f":"[7]NMOG!O1826","v":0},{"$f":"[7]NMOG!P1826","v":0},null,null,null,null,{"$f":"SUM(J1826:N1826)","v":0},{"$f":"[7]NMOG!Q1826","v":0},{"$f":"[7]NMOG!R1826","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1828:G1829)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1827:N1827)","v":0},{"$f":"SUM(P1828:P1829)","v":0},{"$f":"SUM(Q1828:Q1829)","v":0},{"$f":"SUM(R1828:R1829)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1828","v":0},{"$f":"[7]NMOG!I1828","v":0},{"$f":"[7]NMOG!O1828","v":0},{"$f":"[7]NMOG!P1828","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1828","v":0},{"$f":"[7]NMOG!R1828","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1829","v":0},{"$f":"[7]NMOG!I1829","v":0},{"$f":"[7]NMOG!O1829","v":0},{"$f":"[7]NMOG!P1829","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1829","v":0},{"$f":"[7]NMOG!R1829","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1830","v":0},{"$f":"[7]NMOG!I1830","v":0},{"$f":"[7]NMOG!O1830","v":0},{"$f":"[7]NMOG!P1830","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1830","v":0},{"$f":"[7]NMOG!R1830","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1831","v":0},{"$f":"[7]NMOG!I1831","v":0},{"$f":"[7]NMOG!O1831","v":0},{"$f":"[7]NMOG!P1831","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1831","v":0},{"$f":"[7]NMOG!R1831","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1832","v":0},{"$f":"[7]NMOG!I1832","v":0},{"$f":"[7]NMOG!O1832","v":0},{"$f":"[7]NMOG!P1832","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1832","v":0},{"$f":"[7]NMOG!R1832","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1833","v":0},{"$f":"[7]NMOG!I1833","v":0},{"$f":"[7]NMOG!O1833","v":0},{"$f":"[7]NMOG!P1833","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1833","v":0},{"$f":"[7]NMOG!R1833","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1834","v":0},{"$f":"[7]NMOG!I1834","v":0},{"$f":"[7]NMOG!O1834","v":0},{"$f":"[7]NMOG!P1834","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1834","v":0},{"$f":"[7]NMOG!R1834","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1835","v":0},{"$f":"[7]NMOG!I1835","v":0},{"$f":"[7]NMOG!O1835","v":0},{"$f":"[7]NMOG!P1835","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1835","v":0},{"$f":"[7]NMOG!R1835","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1799,G1807,G1823,G1835)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1799,P1807,P1823,P1835)","v":0},{"$f":"SUM(Q1799,Q1807,Q1823,Q1835)","v":0},{"$f":"SUM(R1799,R1807,R1823,R1835)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,30,"Description"]
[1,null,null,null,null,null,{"$f":"G1897","v":0},{"$f":"H1897","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1853","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,{"$f":"[7]NMOG!H1855","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1860,G1863,G1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1859:N1859)","v":0},{"$f":"SUM(P1860,P1863,P1864)","v":0},{"$f":"SUM(Q1860,Q1863,Q1864)","v":0},{"$f":"SUM(R1860,R1863,R1864)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1861:G1862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861:P1862)","v":0},{"$f":"SUM(Q1861:Q1862)","v":0},{"$f":"SUM(R1861:R1862)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"[7]NMOG!H1861","v":0},{"$f":"[7]NMOG!I1861","v":0},{"$f":"[7]NMOG!O1861","v":0},{"$f":"[7]NMOG!P1861","v":0},null,null,null,null,{"$f":"SUM(J1861:N1861)","v":0},{"$f":"[7]NMOG!Q1861","v":0},{"$f":"[7]NMOG!R1861","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"[7]NMOG!H1862","v":0},{"$f":"[7]NMOG!I1862","v":0},{"$f":"[7]NMOG!O1862","v":0},{"$f":"[7]NMOG!P1862","v":0},null,null,null,null,{"$f":"SUM(J1862:N1862)","v":0},{"$f":"[7]NMOG!Q1862","v":0},{"$f":"[7]NMOG!R1862","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"[7]NMOG!H1863","v":0},{"$f":"[7]NMOG!I1863","v":0},{"$f":"[7]NMOG!O1863","v":0},{"$f":"[7]NMOG!P1863","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1863","v":0},{"$f":"[7]NMOG!R1863","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1865:G1866)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1864:N1864)","v":0},{"$f":"SUM(P1865:P1866)","v":0},{"$f":"SUM(Q1865:Q1866)","v":0},{"$f":"SUM(R1865:R1866)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"[7]NMOG!H1865","v":0},{"$f":"[7]NMOG!I1865","v":0},{"$f":"[7]NMOG!O1865","v":0},{"$f":"[7]NMOG!P1865","v":0},null,null,null,null,{"$f":"SUM(J1865:N1865)","v":0},{"$f":"[7]NMOG!Q1865","v":0},{"$f":"[7]NMOG!R1865","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"[7]NMOG!H1866","v":0},{"$f":"[7]NMOG!I1866","v":0},{"$f":"[7]NMOG!O1866","v":0},{"$f":"[7]NMOG!P1866","v":0},null,null,null,null,{"$f":"SUM(J1866:N1866)","v":0},{"$f":"[7]NMOG!Q1866","v":0},{"$f":"[7]NMOG!R1866","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1868,G1871,G1874:G1876,G1879:G1880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1868,P1871,P1874:P1876,P1879:P1880)","v":0},{"$f":"SUM(Q1868,Q1871,Q1874:Q1876,Q1879:Q1880)","v":0},{"$f":"SUM(R1868,R1871,R1874:R1876,R1879:R1880)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1869:G1870)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1868:N1868)","v":0},{"$f":"SUM(P1869:P1870)","v":0},{"$f":"SUM(Q1869:Q1870)","v":0},{"$f":"SUM(R1869:R1870)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"[7]NMOG!H1869","v":0},{"$f":"[7]NMOG!I1869","v":0},{"$f":"[7]NMOG!O1869","v":0},{"$f":"[7]NMOG!P1869","v":0},null,null,null,null,{"$f":"SUM(J1869:N1869)","v":0},{"$f":"[7]NMOG!Q1869","v":0},{"$f":"[7]NMOG!R1869","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"[7]NMOG!H1870","v":0},{"$f":"[7]NMOG!I1870","v":0},{"$f":"[7]NMOG!O1870","v":0},{"$f":"[7]NMOG!P1870","v":0},null,null,null,null,{"$f":"SUM(J1870:N1870)","v":0},{"$f":"[7]NMOG!Q1870","v":0},{"$f":"[7]NMOG!R1870","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1872:G1873)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1872:P1873)","v":0},{"$f":"SUM(Q1872:Q1873)","v":0},{"$f":"SUM(R1872:R1873)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"[7]NMOG!H1872","v":0},{"$f":"[7]NMOG!I1872","v":0},{"$f":"[7]NMOG!O1872","v":0},{"$f":"[7]NMOG!P1872","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1872","v":0},{"$f":"[7]NMOG!R1872","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"[7]NMOG!H1873","v":0},{"$f":"[7]NMOG!I1873","v":0},{"$f":"[7]NMOG!O1873","v":0},{"$f":"[7]NMOG!P1873","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1873","v":0},{"$f":"[7]NMOG!R1873","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"[7]NMOG!H1874","v":0},{"$f":"[7]NMOG!I1874","v":0},{"$f":"[7]NMOG!O1874","v":0},{"$f":"[7]NMOG!P1874","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1874","v":0},{"$f":"[7]NMOG!R1874","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"[7]NMOG!H1875","v":0},{"$f":"[7]NMOG!I1875","v":0},{"$f":"[7]NMOG!O1875","v":0},{"$f":"[7]NMOG!P1875","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1875","v":0},{"$f":"[7]NMOG!R1875","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1877:G1878)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1877:P1878)","v":0},{"$f":"SUM(Q1877:Q1878)","v":0},{"$f":"SUM(R1877:R1878)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"[7]NMOG!H1877","v":0},{"$f":"[7]NMOG!I1877","v":0},{"$f":"[7]NMOG!O1877","v":0},{"$f":"[7]NMOG!P1877","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1877","v":0},{"$f":"[7]NMOG!R1877","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"[7]NMOG!H1878","v":0},{"$f":"[7]NMOG!I1878","v":0},{"$f":"[7]NMOG!O1878","v":0},{"$f":"[7]NMOG!P1878","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1878","v":0},{"$f":"[7]NMOG!R1878","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"[7]NMOG!H1879","v":0},{"$f":"[7]NMOG!I1879","v":0},{"$f":"[7]NMOG!O1879","v":0},{"$f":"[7]NMOG!P1879","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1879","v":0},{"$f":"[7]NMOG!R1879","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1881:G1882)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1881:P1882)","v":0},{"$f":"SUM(Q1881:Q1882)","v":0},{"$f":"SUM(R1881:R1882)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"[7]NMOG!H1881","v":0},{"$f":"[7]NMOG!I1881","v":0},{"$f":"[7]NMOG!O1881","v":0},{"$f":"[7]NMOG!P1881","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1881","v":0},{"$f":"[7]NMOG!R1881","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"[7]NMOG!H1882","v":0},{"$f":"[7]NMOG!I1882","v":0},{"$f":"[7]NMOG!O1882","v":0},{"$f":"[7]NMOG!P1882","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1882","v":0},{"$f":"[7]NMOG!R1882","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1884,G1887,G1890:G1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1884,P1887,P1890:P1894)","v":0},{"$f":"SUM(Q1884,Q1887,Q1890:Q1894)","v":0},{"$f":"SUM(R1884,R1887,R1890:R1894)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1885:G1886)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1885:P1886)","v":0},{"$f":"SUM(Q1885:Q1886)","v":0},{"$f":"SUM(R1885:R1886)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"[7]NMOG!H1885","v":0},{"$f":"[7]NMOG!I1885","v":0},{"$f":"[7]NMOG!O1885","v":0},{"$f":"[7]NMOG!P1885","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1885","v":0},{"$f":"[7]NMOG!R1885","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"[7]NMOG!H1886","v":0},{"$f":"[7]NMOG!I1886","v":0},{"$f":"[7]NMOG!O1886","v":0},{"$f":"[7]NMOG!P1886","v":0},null,null,null,null,{"$f":"SUM(J1886:N1886)","v":0},{"$f":"[7]NMOG!Q1886","v":0},{"$f":"[7]NMOG!R1886","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1888:G1889)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1887:N1887)","v":0},{"$f":"SUM(P1888:P1889)","v":0},{"$f":"SUM(Q1888:Q1889)","v":0},{"$f":"SUM(R1888:R1889)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"[7]NMOG!H1888","v":0},{"$f":"[7]NMOG!I1888","v":0},{"$f":"[7]NMOG!O1888","v":0},{"$f":"[7]NMOG!P1888","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1888","v":0},{"$f":"[7]NMOG!R1888","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"[7]NMOG!H1889","v":0},{"$f":"[7]NMOG!I1889","v":0},{"$f":"[7]NMOG!O1889","v":0},{"$f":"[7]NMOG!P1889","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1889","v":0},{"$f":"[7]NMOG!R1889","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"[7]NMOG!H1890","v":0},{"$f":"[7]NMOG!I1890","v":0},{"$f":"[7]NMOG!O1890","v":0},{"$f":"[7]NMOG!P1890","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1890","v":0},{"$f":"[7]NMOG!R1890","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"[7]NMOG!H1891","v":0},{"$f":"[7]NMOG!I1891","v":0},{"$f":"[7]NMOG!O1891","v":0},{"$f":"[7]NMOG!P1891","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1891","v":0},{"$f":"[7]NMOG!R1891","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"[7]NMOG!H1892","v":0},{"$f":"[7]NMOG!I1892","v":0},{"$f":"[7]NMOG!O1892","v":0},{"$f":"[7]NMOG!P1892","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1892","v":0},{"$f":"[7]NMOG!R1892","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"[7]NMOG!H1893","v":0},{"$f":"[7]NMOG!I1893","v":0},{"$f":"[7]NMOG!O1893","v":0},{"$f":"[7]NMOG!P1893","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1893","v":0},{"$f":"[7]NMOG!R1893","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"[7]NMOG!H1894","v":0},{"$f":"[7]NMOG!I1894","v":0},{"$f":"[7]NMOG!O1894","v":0},{"$f":"[7]NMOG!P1894","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1894","v":0},{"$f":"[7]NMOG!R1894","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"[7]NMOG!H1895","v":0},{"$f":"[7]NMOG!I1895","v":0},{"$f":"[7]NMOG!O1895","v":0},{"$f":"[7]NMOG!P1895","v":0},null,null,null,null,0,{"$f":"[7]NMOG!Q1895","v":0},{"$f":"[7]NMOG!R1895","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1859,G1867,G1883,G1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1859,P1867,P1883,P1895)","v":0},{"$f":"SUM(Q1859,Q1867,Q1883,Q1895)","v":0},{"$f":"SUM(R1859,R1867,R1883,R1895)","v":0}]
[1]
[1]
[1]

{"sheet":"Function shifts","index":28,"n_rows":3326,"n_cols":73,"rows_kept":3326,"cut":false,"hidden":false,"merged":[[2494,9,2495,9],[2494,10,2494,13],[2492,6,2492,9],[2600,9,2601,9],[2600,10,2600,13],[2706,9,2707,9],[2706,10,2706,13],[1964,10,1964,13],[2070,9,2071,9],[2070,10,2070,13],[2176,9,2177,9],[2176,10,2176,13],[2174,6,2174,9],[2282,9,2283,9],[2282,10,2282,13],[2388,9,2389,9],[2388,10,2388,13],[2596,6,2596,9],[2598,6,2598,9],[2702,6,2702,9],[2704,6,2704,9],[1540,10,1540,13],[1538,6,1538,9],[1646,9,1647,9],[1646,10,1646,13],[1752,9,1753,9],[1752,10,1752,13],[1858,9,1859,9],[1858,10,1858,13],[1856,6,1856,9],[1642,6,1642,9],[1644,6,1644,9],[1748,6,1748,9],[1750,6,1750,9],[1854,6,1854,9],[1010,10,1010,13],[1116,9,1117,9],[1116,10,1116,13],[1222,9,1223,9],[1222,10,1222,13],[1220,6,1220,9],[1328,9,1329,9],[1328,10,1328,13],[1434,9,1435,9],[1434,10,1434,13],[1324,6,1324,9],[1326,6,1326,9],[1430,6,1430,9],[1432,6,1432,9],[586,9,587,9],[586,10,586,13],[584,6,584,9],[692,9,693,9],[692,10,692,13],[798,9,799,9],[798,10,798,13],[904,9,905,9],[904,10,904,13],[902,6,902,9],[370,6,370,9],[372,6,372,9],[476,6,476,9],[478,6,478,9],[582,6,582,9],[11,9,12,9],[11,10,11,13],[162,9,163,9],[162,10,162,13],[268,9,269,9],[268,10,268,13],[158,6,158,9],[160,6,160,9],[264,6,264,9],[266,6,266,9],[374,9,375,9],[374,10,374,13],[480,9,481,9],[480,10,480,13],[11,6,12,8],[1006,6,1006,9],[1008,6,1008,9],[1112,6,1112,9],[1114,6,1114,9],[1218,6,1218,9],[688,6,688,9],[690,6,690,9],[794,6,794,9],[796,6,796,9],[900,6,900,9],[1010,9,1011,9],[1536,6,1536,9],[1540,9,1541,9],[2278,6,2278,9],[2280,6,2280,9],[2384,6,2384,9],[2386,6,2386,9],[2490,6,2490,9],[1960,6,1960,9],[1962,6,1962,9],[2066,6,2066,9],[2068,6,2068,9],[2172,6,2172,9],[1964,9,1965,9]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B475:B5939)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":30}]
["FS'Var",{"$f":"B4-B3","v":30}]
["Check",{"$f":"B4-MAX(B37:B101)","v":30},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"Function shifts & Reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":3},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Water Resources Management"},{"$f":"Summary!$F33","v":"Water Services Management"},{"$f":"Summary!$F34","v":""},{"$f":"Summary!$F35","v":""},{"$f":"Summary!$F36","v":""},{"$f":"Summary!$F37","v":""},{"$f":"Summary!$F38","v":""},{"$f":"Summary!$F39","v":""},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Ministry"},{"$f":"'2'!$F47","v":"Water Resources Management Support"},{"$f":"'3'!$F47","v":"Water Services Management Support"},{"$f":"'4'!$F47","v":0},{"$f":"'5'!$F47","v":0},{"$f":"'6'!$F47","v":0},{"$f":"'7'!$F47","v":0},{"$f":"'8'!$F47","v":0},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!$F47","v":0},{"$f":"'12'!$F47","v":0},{"$f":"'13'!$F47","v":0},{"$f":"'14'!$F47","v":0},{"$f":"'15'!$F47","v":0},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G136:R136,\">=0.5\")+COUNTIF(G136:R136,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Departmental Management"},{"$f":"'2'!$F48","v":"Integrated Water Resources Planning"},{"$f":"'3'!$F48","v":"Water Services and Local Management"},{"$f":"'4'!$F48","v":0},{"$f":"'5'!$F48","v":0},{"$f":"'6'!$F48","v":0},{"$f":"'7'!$F48","v":0},{"$f":"'8'!$F48","v":0},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!$F48","v":0},{"$f":"'12'!$F48","v":0},{"$f":"'13'!$F48","v":0},{"$f":"'14'!$F48","v":0},{"$f":"'15'!$F48","v":0},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Corporate Services"},{"$f":"'2'!$F49","v":"Water Ecosystems Management"},{"$f":"'3'!$F49","v":"Regional Bulk Infrastructure Grant"},{"$f":"'4'!$F49","v":0},{"$f":"'5'!$F49","v":0},{"$f":"'6'!$F49","v":0},{"$f":"'7'!$F49","v":0},{"$f":"'8'!$F49","v":0},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!$F49","v":0},{"$f":"'12'!$F49","v":0},{"$f":"'13'!$F49","v":0},{"$f":"'14'!$F49","v":0},{"$f":"'15'!$F49","v":0},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Financial Management"},{"$f":"'2'!$F50","v":"Water Resources Information and Management"},{"$f":"'3'!$F50","v":"Water Services Regulation"},{"$f":"'4'!$F50","v":0},{"$f":"'5'!$F50","v":0},{"$f":"'6'!$F50","v":0},{"$f":"'7'!$F50","v":0},{"$f":"'8'!$F50","v":0},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!$F50","v":0},{"$f":"'12'!$F50","v":0},{"$f":"'13'!$F50","v":0},{"$f":"'14'!$F50","v":0},{"$f":"'15'!$F50","v":0},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",{"$f":"'[7]Function shifts'!H15","v":15217606},{"$f":"'[7]Function shifts'!I15","v":14502613},{"$f":"'[7]Function shifts'!O15","v":17735057},{"$f":"'[7]Function shifts'!P15","v":18539669},null,null,null,null,{"$f":"SUM(J15:N15)","v":18539669},34244058,32477262,null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"Office Accommodation"},{"$f":"'2'!$F51","v":"Water Resources Infrastructure Management"},{"$f":"'3'!$F51","v":"Water Services Policy and Strategy"},{"$f":"'4'!$F51","v":0},{"$f":"'5'!$F51","v":0},{"$f":"'6'!$F51","v":0},{"$f":"'7'!$F51","v":0},{"$f":"'8'!$F51","v":0},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!$F51","v":0},{"$f":"'12'!$F51","v":0},{"$f":"'13'!$F51","v":0},{"$f":"'14'!$F51","v":0},{"$f":"'15'!$F51","v":0},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",{"$f":"'[7]Function shifts'!H16","v":0},{"$f":"'[7]Function shifts'!I16","v":0},{"$f":"'[7]Function shifts'!O16","v":0},{"$f":"'[7]Function shifts'!P16","v":0},null,null,null,null,0,893684831,941788354,null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Provincial and International Coordination"},{"$f":"'2'!$F52","v":"Water Resources Policy and Strategy"},{"$f":"'3'!$F52","v":"Water Services Infrastructure Grant"},{"$f":"'4'!$F52","v":0},{"$f":"'5'!$F52","v":0},{"$f":"'6'!$F52","v":0},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!$F52","v":0},{"$f":"'12'!$F52","v":0},{"$f":"'13'!$F52","v":0},{"$f":"'14'!$F52","v":0},{"$f":"'15'!$F52","v":0},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,{"$f":"SUM(I18:I48)","v":0},0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":0},{"$f":"'2'!$F53","v":"Water Resources Regulation"},{"$f":"'3'!$F53","v":"Water Services Institutional Oversight"},{"$f":"'4'!$F53","v":0},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":0},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!$F53","v":0},{"$f":"'12'!$F53","v":0},{"$f":"'13'!$F53","v":0},{"$f":"'14'!$F53","v":0},{"$f":"'15'!$F53","v":0},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Function shifts'!F18","v":0},{"$f":"SUMIF($F$156:$F$2793,$F18,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F18,P$156:P$2793)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":0},{"$f":"'2'!$F54","v":"Water Resources Institutional Oversight"},{"$f":"'3'!$F54","v":0},{"$f":"'4'!$F54","v":0},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!$F54","v":0},{"$f":"'12'!$F54","v":0},{"$f":"'13'!$F54","v":0},{"$f":"'14'!$F54","v":0},{"$f":"'15'!$F54","v":0},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":0},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":0},{"$f":"'4'!$F55","v":0},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!$F55","v":0},{"$f":"'12'!$F55","v":0},{"$f":"'13'!$F55","v":0},{"$f":"'14'!$F55","v":0},{"$f":"'15'!$F55","v":0},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":0},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":0},{"$f":"'4'!$F56","v":0},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!$F56","v":0},{"$f":"'12'!$F56","v":0},{"$f":"'13'!$F56","v":0},{"$f":"'14'!$F56","v":0},{"$f":"'15'!$F56","v":0},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F21","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":0},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":0},{"$f":"'4'!$F57","v":0},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!$F57","v":0},{"$f":"'12'!$F57","v":0},{"$f":"'13'!$F57","v":0},{"$f":"'14'!$F57","v":0},{"$f":"'15'!$F57","v":0},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":0},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!$F58","v":0},{"$f":"'12'!$F58","v":0},{"$f":"'13'!$F58","v":0},{"$f":"'14'!$F58","v":0},{"$f":"'15'!$F58","v":0},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":0},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!$F59","v":0},{"$f":"'12'!$F59","v":0},{"$f":"'13'!$F59","v":0},{"$f":"'14'!$F59","v":0},{"$f":"'15'!$F59","v":0},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":0},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!$F60","v":0},{"$f":"'12'!$F60","v":0},{"$f":"'13'!$F60","v":0},{"$f":"'14'!$F60","v":0},{"$f":"'15'!$F60","v":0},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":0},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!$F61","v":0},{"$f":"'12'!$F61","v":0},{"$f":"'13'!$F61","v":0},{"$f":"'14'!$F61","v":0},{"$f":"'15'!$F61","v":0},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!$F62","v":0},{"$f":"'12'!$F62","v":0},{"$f":"'13'!$F62","v":0},{"$f":"'14'!$F62","v":0},{"$f":"'15'!$F62","v":0},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!$F63","v":0},{"$f":"'12'!$F63","v":0},{"$f":"'13'!$F63","v":0},{"$f":"'14'!$F63","v":0},{"$f":"'15'!$F63","v":0},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F28","v":0},{"$f":"SUMIF($F$156:$F$2793,$F28,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!$F64","v":0},{"$f":"'12'!$F64","v":0},{"$f":"'13'!$F64","v":0},{"$f":"'14'!$F64","v":0},{"$f":"'15'!$F64","v":0},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!$F65","v":0},{"$f":"'12'!$F65","v":0},{"$f":"'13'!$F65","v":0},{"$f":"'14'!$F65","v":0},{"$f":"'15'!$F65","v":0},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F30","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!$F66","v":0},{"$f":"'12'!$F66","v":0},{"$f":"'13'!$F66","v":0},{"$f":"'14'!$F66","v":0},{"$f":"'15'!$F66","v":0},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F31","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!$F67","v":0},{"$f":"'12'!$F67","v":0},{"$f":"'13'!$F67","v":0},{"$f":"'14'!$F67","v":0},{"$f":"'15'!$F67","v":0},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F32","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!$F68","v":0},{"$f":"'12'!$F68","v":0},{"$f":"'13'!$F68","v":0},{"$f":"'14'!$F68","v":0},{"$f":"'15'!$F68","v":0},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F33","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!$F69","v":0},{"$f":"'12'!$F69","v":0},{"$f":"'13'!$F69","v":0},{"$f":"'14'!$F69","v":0},{"$f":"'15'!$F69","v":0},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F34","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!$F70","v":0},{"$f":"'12'!$F70","v":0},{"$f":"'13'!$F70","v":0},{"$f":"'14'!$F70","v":0},{"$f":"'15'!$F70","v":0},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!$F71","v":0},{"$f":"'12'!$F71","v":0},{"$f":"'13'!$F71","v":0},{"$f":"'14'!$F71","v":0},{"$f":"'15'!$F71","v":0},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":6},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":8},7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F38","v":0},{"$f":"SUMIF($F$156:$F$2793,$F38,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F42","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(Cover!$BA5,4)&\" Function Shift\"","v":"2021 Function Shift"}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(Cover!$BA6,4)&\" Function Shift\"","v":"2022 Function Shift"}]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F46","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F47","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":15217606},{"$f":"SUM(H15:H17)","v":14502613},{"$f":"SUM(I15:I17)","v":17735057},18539669,0,0,0,0,18539669,{"$f":"SUM(P15:P17)","v":927928889},{"$f":"SUM(Q15:Q17)","v":974265616},{"$f":"SUM(R15:R17)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G93)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P93)","v":0},{"$f":"SUM(Q51,Q54,Q93)","v":0},{"$f":"SUM(R51,R54,R93)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G51:N51,\"<>0\")-COUNTBLANK(G51:N51))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},{"$f":"SUM(H52:H53)","v":0},0,0,0,0,0,0,{"$f":"SUM(J51:N51)","v":0},{"$f":"SUM(P52:P53)","v":0},{"$f":"SUM(Q52:Q53)","v":0},{"$f":"SUM(R52:R53)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G52:N52,\"<>0\")-COUNTBLANK(G52:N52))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$156:$F$2793,$F52,G$156:G$2793)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J52:N52)","v":0},{"$f":"SUMIF($F$156:$F$2793,$F52,P$156:P$2793)","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G53:N53,\"<>0\")-COUNTBLANK(G53:N53))<>0,1,0)","v":0},null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,{"$f":"SUM(J53:N53)","v":0},0,0,0]
[{"$f":"IF(SUM(COUNTIF(G54:N54,\"<>0\")-COUNTBLANK(G54:N54))<>0,1,0)","v":0},null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,{"$f":"SUM(J54:N54)","v":0},0,0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,0,0,0,0,{"$f":"SUM(J55:N55)","v":0},0,0,0]
[null,null,null,null,null,"Advertising",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Minor assets",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Audit costs: External",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Bursaries: Employees",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Catering: Departmental activities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Communication (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Computer services",{"$f":"SUMIF($F$156:$F$2793,$F62,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consultants: Business and advisory services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Infrastructure and planning services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Laboratory services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Legal services (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Science and technological services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Contractors",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Agency and support/outsourced services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Entertainment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Housing",{"$f":"SUMIF($F$156:$F$2793,$F72,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F72,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Farming supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Food and food supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Materials and supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medical supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medicine",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Medsas inventory interface",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"SUMIF($F$156:$F$2793,$F82,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumable supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating leases",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rental and hiring",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Property payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Transport provided: Departmental activity",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Travel and subsistence",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Training and development",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Venues and facilities",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G93:N93,\"<>0\")-COUNTBLANK(G93:N93))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G94:G95)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J93:N93)","v":0},{"$f":"SUM(P94:P95)","v":0},{"$f":"SUM(Q94:Q95)","v":0},{"$f":"SUM(R94:R95)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$156:$F$2793,$F94,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F94,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G97,G104,G107:G109,G116:G117)","v":0},{"$f":"SUM(H97,H104,H107:H109,H116:H117)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P97,P104,P107:P109,P116:P117)","v":0},{"$f":"SUM(Q97,Q104,Q107:Q109,Q116:Q117)","v":0},{"$f":"SUM(R97,R104,R107:R109,R116:R117)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G98+G101","v":0},{"$f":"+H98+H101","v":0},0,0,0,0,0,0,0,{"$f":"+P98+P101","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$156:$F$2793,$F98,G$156:G$2793)","v":0},{"$f":"SUMIF($F$156:$F$2793,$F98,H$156:H$2793)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F98,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provincial agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G101:N101,\"<>0\")-COUNTBLANK(G101:N101))<>0,1,0)","v":0},null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G104:N104,\"<>0\")-COUNTBLANK(G104:N104))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G107:N107,\"<>0\")-COUNTBLANK(G107:N107))<>0,1,0)","v":0},null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G108:N108,\"<>0\")-COUNTBLANK(G108:N108))<>0,1,0)","v":0},null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G109:N109,\"<>0\")-COUNTBLANK(G109:N109))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"+G110+G113","v":0},{"$f":"+H110+H113","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G110:N110,\"<>0\")-COUNTBLANK(G110:N110))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUMIF($F$156:$F$2793,$F110,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F110,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other transfers to public corporations",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G113:N113,\"<>0\")-COUNTBLANK(G113:N113))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other transfers to private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G116:N116,\"<>0\")-COUNTBLANK(G116:N116))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G118:G119)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P118:P119)","v":0},{"$f":"SUM(Q118:Q119)","v":0},{"$f":"SUM(R118:R119)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$156:$F$2793,$F118,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F118,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G121,G124,G127:G131)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121,P124,P127:P131)","v":0},{"$f":"SUM(Q121,Q124,Q127:Q131)","v":0},{"$f":"SUM(R121,R124,R127:R131)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G122:G123)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P122:P123)","v":0},{"$f":"SUM(Q122:Q123)","v":0},{"$f":"SUM(R122:R123)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$156:$F$2793,$F122,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F122,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(R125:R126)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$156:$F$2793,$F125,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F125,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G96,G120,G132)","v":0},0,{"$f":"SUM(I50,I96,I120,I132)","v":0},0,0,0,0,0,0,{"$f":"SUM(P50,P96,P120,P132)","v":0},{"$f":"SUM(Q50,Q96,Q120,Q132)","v":0},{"$f":"SUM(R50,R96,R120,R132)","v":0}]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G136:O136,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+NMOG!G49)-Summary!I59","v":0},{"$f":"(H49+NMOG!H49)-Summary!J59","v":0},{"$f":"(I49+NMOG!I49)-Summary!L59","v":0},{"$f":"(J49+NMOG!J49)-Summary!M59","v":0},{"$f":"(K49+NMOG!K49)-Summary!N59","v":-15341},{"$f":"(L49+NMOG!L49)-Summary!O59","v":0},{"$f":"(M49+NMOG!M49)-Summary!P59","v":0},{"$f":"(N49+NMOG!N49)-Summary!Q59","v":0},{"$f":"(O49+NMOG!O49)-Summary!R59","v":-15341},{"$f":"(P49+NMOG!P49)-Summary!AB59","v":904902893},{"$f":"(Q49+NMOG!Q49)-Summary!AK59","v":950078743},{"$f":"(R49+NMOG!R49)-Summary!AT59","v":-25893410}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G154:N154,\"<>0\")-COUNTBLANK(G154:N154))<>0,1,0)","v":0},null,null,null,null,"Indicator"]
[{"$f":"IF(SUM(COUNTIF(G155:N155,\"<>0\")-COUNTBLANK(G155:N155))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Function shifts'!F155","v":0}]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F157","v":0},{"$f":"G249","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F159","v":0},{"$f":"'[7]Function shifts'!G159","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F161","v":0},{"$f":"'[7]Function shifts'!G161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F159,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G162:N162,\"<>0\")-COUNTBLANK(G162:N162))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G166,G169,G208)","v":0},{"$f":"SUM(H166,H169,H208)","v":0},0,0,0,0,0,0,{"$f":"SUM(J165:N165)","v":0},{"$f":"SUM(P166,P169,P208)","v":0},{"$f":"SUM(Q166,Q169,Q208)","v":0},{"$f":"SUM(R166,R169,R208)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G167:G168)","v":0},{"$f":"SUM(H167:H168)","v":0},0,0,0,0,0,0,{"$f":"SUM(J166:N166)","v":0},{"$f":"SUM(P167:P168)","v":0},{"$f":"SUM(Q167:Q168)","v":0},{"$f":"SUM(R167:R168)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H167","v":0},{"$f":"'[7]Function shifts'!I167","v":0},{"$f":"'[7]Function shifts'!O167","v":0},{"$f":"'[7]Function shifts'!P167","v":0},null,null,null,null,{"$f":"SUM(J167:N167)","v":0},{"$f":"'[7]Function shifts'!Q167","v":0},{"$f":"'[7]Function shifts'!R167","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H168","v":0},{"$f":"'[7]Function shifts'!I168","v":0},{"$f":"'[7]Function shifts'!O168","v":0},{"$f":"'[7]Function shifts'!P168","v":0},null,null,null,null,{"$f":"SUM(J168:N168)","v":0},{"$f":"'[7]Function shifts'!Q168","v":0},{"$f":"'[7]Function shifts'!R168","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G170:G207)","v":0},{"$f":"SUM(H170:H207)","v":0},0,0,0,0,0,0,{"$f":"SUM(J169:N169)","v":0},{"$f":"SUM(P170:P207)","v":0},{"$f":"SUM(Q170:Q207)","v":0},{"$f":"SUM(R170:R207)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H170","v":0},{"$f":"'[7]Function shifts'!I170","v":0},{"$f":"'[7]Function shifts'!O170","v":0},{"$f":"'[7]Function shifts'!P170","v":0},null,null,null,null,{"$f":"SUM(J170:N170)","v":0},{"$f":"'[7]Function shifts'!Q170","v":0},{"$f":"'[7]Function shifts'!R170","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H171","v":0},{"$f":"'[7]Function shifts'!I171","v":0},{"$f":"'[7]Function shifts'!O171","v":0},{"$f":"'[7]Function shifts'!P171","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q171","v":0},{"$f":"'[7]Function shifts'!R171","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H172","v":0},{"$f":"'[7]Function shifts'!I172","v":0},{"$f":"'[7]Function shifts'!O172","v":0},{"$f":"'[7]Function shifts'!P172","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q172","v":0},{"$f":"'[7]Function shifts'!R172","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H173","v":0},{"$f":"'[7]Function shifts'!I173","v":0},{"$f":"'[7]Function shifts'!O173","v":0},{"$f":"'[7]Function shifts'!P173","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q173","v":0},{"$f":"'[7]Function shifts'!R173","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H174","v":0},{"$f":"'[7]Function shifts'!I174","v":0},{"$f":"'[7]Function shifts'!O174","v":0},{"$f":"'[7]Function shifts'!P174","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q174","v":0},{"$f":"'[7]Function shifts'!R174","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H175","v":0},{"$f":"'[7]Function shifts'!I175","v":0},{"$f":"'[7]Function shifts'!O175","v":0},{"$f":"'[7]Function shifts'!P175","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q175","v":0},{"$f":"'[7]Function shifts'!R175","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H176","v":0},{"$f":"'[7]Function shifts'!I176","v":0},{"$f":"'[7]Function shifts'!O176","v":0},{"$f":"'[7]Function shifts'!P176","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q176","v":0},{"$f":"'[7]Function shifts'!R176","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H177","v":0},{"$f":"'[7]Function shifts'!I177","v":0},{"$f":"'[7]Function shifts'!O177","v":0},{"$f":"'[7]Function shifts'!P177","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q177","v":0},{"$f":"'[7]Function shifts'!R177","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H178","v":0},{"$f":"'[7]Function shifts'!I178","v":0},{"$f":"'[7]Function shifts'!O178","v":0},{"$f":"'[7]Function shifts'!P178","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q178","v":0},{"$f":"'[7]Function shifts'!R178","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H179","v":0},{"$f":"'[7]Function shifts'!I179","v":0},{"$f":"'[7]Function shifts'!O179","v":0},{"$f":"'[7]Function shifts'!P179","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q179","v":0},{"$f":"'[7]Function shifts'!R179","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H180","v":0},{"$f":"'[7]Function shifts'!I180","v":0},{"$f":"'[7]Function shifts'!O180","v":0},{"$f":"'[7]Function shifts'!P180","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q180","v":0},{"$f":"'[7]Function shifts'!R180","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H181","v":0},{"$f":"'[7]Function shifts'!I181","v":0},{"$f":"'[7]Function shifts'!O181","v":0},{"$f":"'[7]Function shifts'!P181","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q181","v":0},{"$f":"'[7]Function shifts'!R181","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H182","v":0},{"$f":"'[7]Function shifts'!I182","v":0},{"$f":"'[7]Function shifts'!O182","v":0},{"$f":"'[7]Function shifts'!P182","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q182","v":0},{"$f":"'[7]Function shifts'!R182","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H183","v":0},{"$f":"'[7]Function shifts'!I183","v":0},{"$f":"'[7]Function shifts'!O183","v":0},{"$f":"'[7]Function shifts'!P183","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q183","v":0},{"$f":"'[7]Function shifts'!R183","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H184","v":0},{"$f":"'[7]Function shifts'!I184","v":0},{"$f":"'[7]Function shifts'!O184","v":0},{"$f":"'[7]Function shifts'!P184","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q184","v":0},{"$f":"'[7]Function shifts'!R184","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H185","v":0},{"$f":"'[7]Function shifts'!I185","v":0},{"$f":"'[7]Function shifts'!O185","v":0},{"$f":"'[7]Function shifts'!P185","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q185","v":0},{"$f":"'[7]Function shifts'!R185","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H186","v":0},{"$f":"'[7]Function shifts'!I186","v":0},{"$f":"'[7]Function shifts'!O186","v":0},{"$f":"'[7]Function shifts'!P186","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q186","v":0},{"$f":"'[7]Function shifts'!R186","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H187","v":0},{"$f":"'[7]Function shifts'!I187","v":0},{"$f":"'[7]Function shifts'!O187","v":0},{"$f":"'[7]Function shifts'!P187","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q187","v":0},{"$f":"'[7]Function shifts'!R187","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H188","v":0},{"$f":"'[7]Function shifts'!I188","v":0},{"$f":"'[7]Function shifts'!O188","v":0},{"$f":"'[7]Function shifts'!P188","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q188","v":0},{"$f":"'[7]Function shifts'!R188","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H189","v":0},{"$f":"'[7]Function shifts'!I189","v":0},{"$f":"'[7]Function shifts'!O189","v":0},{"$f":"'[7]Function shifts'!P189","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q189","v":0},{"$f":"'[7]Function shifts'!R189","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H190","v":0},{"$f":"'[7]Function shifts'!I190","v":0},{"$f":"'[7]Function shifts'!O190","v":0},{"$f":"'[7]Function shifts'!P190","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q190","v":0},{"$f":"'[7]Function shifts'!R190","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H191","v":0},{"$f":"'[7]Function shifts'!I191","v":0},{"$f":"'[7]Function shifts'!O191","v":0},{"$f":"'[7]Function shifts'!P191","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q191","v":0},{"$f":"'[7]Function shifts'!R191","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H192","v":0},{"$f":"'[7]Function shifts'!I192","v":0},{"$f":"'[7]Function shifts'!O192","v":0},{"$f":"'[7]Function shifts'!P192","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q192","v":0},{"$f":"'[7]Function shifts'!R192","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H193","v":0},{"$f":"'[7]Function shifts'!I193","v":0},{"$f":"'[7]Function shifts'!O193","v":0},{"$f":"'[7]Function shifts'!P193","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q193","v":0},{"$f":"'[7]Function shifts'!R193","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H194","v":0},{"$f":"'[7]Function shifts'!I194","v":0},{"$f":"'[7]Function shifts'!O194","v":0},{"$f":"'[7]Function shifts'!P194","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q194","v":0},{"$f":"'[7]Function shifts'!R194","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H195","v":0},{"$f":"'[7]Function shifts'!I195","v":0},{"$f":"'[7]Function shifts'!O195","v":0},{"$f":"'[7]Function shifts'!P195","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q195","v":0},{"$f":"'[7]Function shifts'!R195","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H196","v":0},{"$f":"'[7]Function shifts'!I196","v":0},{"$f":"'[7]Function shifts'!O196","v":0},{"$f":"'[7]Function shifts'!P196","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q196","v":0},{"$f":"'[7]Function shifts'!R196","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H197","v":0},{"$f":"'[7]Function shifts'!I197","v":0},{"$f":"'[7]Function shifts'!O197","v":0},{"$f":"'[7]Function shifts'!P197","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q197","v":0},{"$f":"'[7]Function shifts'!R197","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H198","v":0},{"$f":"'[7]Function shifts'!I198","v":0},{"$f":"'[7]Function shifts'!O198","v":0},{"$f":"'[7]Function shifts'!P198","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q198","v":0},{"$f":"'[7]Function shifts'!R198","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H199","v":0},{"$f":"'[7]Function shifts'!I199","v":0},{"$f":"'[7]Function shifts'!O199","v":0},{"$f":"'[7]Function shifts'!P199","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q199","v":0},{"$f":"'[7]Function shifts'!R199","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H200","v":0},{"$f":"'[7]Function shifts'!I200","v":0},{"$f":"'[7]Function shifts'!O200","v":0},{"$f":"'[7]Function shifts'!P200","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q200","v":0},{"$f":"'[7]Function shifts'!R200","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H201","v":0},{"$f":"'[7]Function shifts'!I201","v":0},{"$f":"'[7]Function shifts'!O201","v":0},{"$f":"'[7]Function shifts'!P201","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q201","v":0},{"$f":"'[7]Function shifts'!R201","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H202","v":0},{"$f":"'[7]Function shifts'!I202","v":0},{"$f":"'[7]Function shifts'!O202","v":0},{"$f":"'[7]Function shifts'!P202","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q202","v":0},{"$f":"'[7]Function shifts'!R202","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H203","v":0},{"$f":"'[7]Function shifts'!I203","v":0},{"$f":"'[7]Function shifts'!O203","v":0},{"$f":"'[7]Function shifts'!P203","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q203","v":0},{"$f":"'[7]Function shifts'!R203","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H204","v":0},{"$f":"'[7]Function shifts'!I204","v":0},{"$f":"'[7]Function shifts'!O204","v":0},{"$f":"'[7]Function shifts'!P204","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q204","v":0},{"$f":"'[7]Function shifts'!R204","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H205","v":0},{"$f":"'[7]Function shifts'!I205","v":0},{"$f":"'[7]Function shifts'!O205","v":0},{"$f":"'[7]Function shifts'!P205","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q205","v":0},{"$f":"'[7]Function shifts'!R205","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H206","v":0},{"$f":"'[7]Function shifts'!I206","v":0},{"$f":"'[7]Function shifts'!O206","v":0},{"$f":"'[7]Function shifts'!P206","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q206","v":0},{"$f":"'[7]Function shifts'!R206","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H207","v":0},{"$f":"'[7]Function shifts'!I207","v":0},{"$f":"'[7]Function shifts'!O207","v":0},{"$f":"'[7]Function shifts'!P207","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q207","v":0},{"$f":"'[7]Function shifts'!R207","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G209:G210)","v":0},{"$f":"SUM(H209:H210)","v":0},0,0,0,0,0,0,{"$f":"SUM(J208:N208)","v":0},{"$f":"SUM(P209:P210)","v":0},{"$f":"SUM(Q209:Q210)","v":0},{"$f":"SUM(R209:R210)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H209","v":0},{"$f":"'[7]Function shifts'!I209","v":0},{"$f":"'[7]Function shifts'!O209","v":0},{"$f":"'[7]Function shifts'!P209","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q209","v":0},{"$f":"'[7]Function shifts'!R209","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H210","v":0},{"$f":"'[7]Function shifts'!I210","v":0},{"$f":"'[7]Function shifts'!O210","v":0},{"$f":"'[7]Function shifts'!P210","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q210","v":0},{"$f":"'[7]Function shifts'!R210","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G212,G219,G222:G224,G231:G232)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P212,P219,P222:P224,P231:P232)","v":0},{"$f":"SUM(Q212,Q219,Q222:Q224,Q231:Q232)","v":0},{"$f":"SUM(R212,R219,R222:R224,R231:R232)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G213+G216","v":0},{"$f":"+H213+H216","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G214:G215)","v":0},{"$f":"SUM(H214:H215)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H214","v":0},{"$f":"'[7]Function shifts'!I214","v":0},{"$f":"'[7]Function shifts'!O214","v":0},{"$f":"'[7]Function shifts'!P214","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q214","v":0},{"$f":"'[7]Function shifts'!R214","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H215","v":0},{"$f":"'[7]Function shifts'!I215","v":0},{"$f":"'[7]Function shifts'!O215","v":0},{"$f":"'[7]Function shifts'!P215","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q215","v":0},{"$f":"'[7]Function shifts'!R215","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G217:G218)","v":0},{"$f":"SUM(H217:H218)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H217","v":0},{"$f":"'[7]Function shifts'!I217","v":0},{"$f":"'[7]Function shifts'!O217","v":0},{"$f":"'[7]Function shifts'!P217","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q217","v":0},{"$f":"'[7]Function shifts'!R217","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H218","v":0},{"$f":"'[7]Function shifts'!I218","v":0},{"$f":"'[7]Function shifts'!O218","v":0},{"$f":"'[7]Function shifts'!P218","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q218","v":0},{"$f":"'[7]Function shifts'!R218","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G220:G221)","v":0},{"$f":"SUM(H220:H221)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P220:P221)","v":0},{"$f":"SUM(Q220:Q221)","v":0},{"$f":"SUM(R220:R221)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H220","v":0},{"$f":"'[7]Function shifts'!I220","v":0},{"$f":"'[7]Function shifts'!O220","v":0},{"$f":"'[7]Function shifts'!P220","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q220","v":0},{"$f":"'[7]Function shifts'!R220","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H221","v":0},{"$f":"'[7]Function shifts'!I221","v":0},{"$f":"'[7]Function shifts'!O221","v":0},{"$f":"'[7]Function shifts'!P221","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q221","v":0},{"$f":"'[7]Function shifts'!R221","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H222","v":0},{"$f":"'[7]Function shifts'!I222","v":0},{"$f":"'[7]Function shifts'!O222","v":0},{"$f":"'[7]Function shifts'!P222","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q222","v":0},{"$f":"'[7]Function shifts'!R222","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H223","v":0},{"$f":"'[7]Function shifts'!I223","v":0},{"$f":"'[7]Function shifts'!O223","v":0},{"$f":"'[7]Function shifts'!P223","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q223","v":0},{"$f":"'[7]Function shifts'!R223","v":0}]
[{"$f":"IF(SUM(COUNTIF(G224:N224,\"<>0\")-COUNTBLANK(G224:N224))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"+G225+G228","v":0},{"$f":"+H225+H228","v":0},0,0,0,0,0,0,0,{"$f":"+P225+P228","v":0},{"$f":"+Q225+Q228","v":0},{"$f":"+R225+R228","v":0}]
[{"$f":"IF(SUM(COUNTIF(G225:N225,\"<>0\")-COUNTBLANK(G225:N225))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G226:G227)","v":0},{"$f":"SUM(H226:H227)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P226:P227)","v":0},{"$f":"SUM(Q226:Q227)","v":0},{"$f":"SUM(R226:R227)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H226","v":0},{"$f":"'[7]Function shifts'!I226","v":0},{"$f":"'[7]Function shifts'!O226","v":0},{"$f":"'[7]Function shifts'!P226","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q226","v":0},{"$f":"'[7]Function shifts'!R226","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H227","v":0},{"$f":"'[7]Function shifts'!I227","v":0},{"$f":"'[7]Function shifts'!O227","v":0},{"$f":"'[7]Function shifts'!P227","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q227","v":0},{"$f":"'[7]Function shifts'!R227","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G229:G230)","v":0},{"$f":"SUM(H229:H230)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H229","v":0},{"$f":"'[7]Function shifts'!I229","v":0},{"$f":"'[7]Function shifts'!O229","v":0},{"$f":"'[7]Function shifts'!P229","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q229","v":0},{"$f":"'[7]Function shifts'!R229","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H230","v":0},{"$f":"'[7]Function shifts'!I230","v":0},{"$f":"'[7]Function shifts'!O230","v":0},{"$f":"'[7]Function shifts'!P230","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q230","v":0},{"$f":"'[7]Function shifts'!R230","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H231","v":0},{"$f":"'[7]Function shifts'!I231","v":0},{"$f":"'[7]Function shifts'!O231","v":0},{"$f":"'[7]Function shifts'!P231","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q231","v":0},{"$f":"'[7]Function shifts'!R231","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G233:G234)","v":0},{"$f":"SUM(H233:H234)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P233:P234)","v":0},{"$f":"SUM(Q233:Q234)","v":0},{"$f":"SUM(R233:R234)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H233","v":0},{"$f":"'[7]Function shifts'!I233","v":0},{"$f":"'[7]Function shifts'!O233","v":0},{"$f":"'[7]Function shifts'!P233","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q233","v":0},{"$f":"'[7]Function shifts'!R233","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H234","v":0},{"$f":"'[7]Function shifts'!I234","v":0},{"$f":"'[7]Function shifts'!O234","v":0},{"$f":"'[7]Function shifts'!P234","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q234","v":0},{"$f":"'[7]Function shifts'!R234","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G236,G239,G242:G246)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P236,P239,P242:P246)","v":0},{"$f":"SUM(Q236,Q239,Q242:Q246)","v":0},{"$f":"SUM(R236,R239,R242:R246)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G237:G238)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P237:P238)","v":0},{"$f":"SUM(Q237:Q238)","v":0},{"$f":"SUM(R237:R238)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H237","v":0},{"$f":"'[7]Function shifts'!I237","v":0},{"$f":"'[7]Function shifts'!O237","v":0},{"$f":"'[7]Function shifts'!P237","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q237","v":0},{"$f":"'[7]Function shifts'!R237","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H238","v":0},{"$f":"'[7]Function shifts'!I238","v":0},{"$f":"'[7]Function shifts'!O238","v":0},{"$f":"'[7]Function shifts'!P238","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q238","v":0},{"$f":"'[7]Function shifts'!R238","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G240:G241)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P240:P241)","v":0},{"$f":"SUM(Q240:Q241)","v":0},{"$f":"SUM(R240:R241)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H240","v":0},{"$f":"'[7]Function shifts'!I240","v":0},{"$f":"'[7]Function shifts'!O240","v":0},{"$f":"'[7]Function shifts'!P240","v":0},null,null,null,null,{"$f":"SUM(J240:N240)","v":0},{"$f":"'[7]Function shifts'!Q240","v":0},{"$f":"'[7]Function shifts'!R240","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H241","v":0},{"$f":"'[7]Function shifts'!I241","v":0},{"$f":"'[7]Function shifts'!O241","v":0},{"$f":"'[7]Function shifts'!P241","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q241","v":0},{"$f":"'[7]Function shifts'!R241","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H242","v":0},{"$f":"'[7]Function shifts'!I242","v":0},{"$f":"'[7]Function shifts'!O242","v":0},{"$f":"'[7]Function shifts'!P242","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q242","v":0},{"$f":"'[7]Function shifts'!R242","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H243","v":0},{"$f":"'[7]Function shifts'!I243","v":0},{"$f":"'[7]Function shifts'!O243","v":0},{"$f":"'[7]Function shifts'!P243","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q243","v":0},{"$f":"'[7]Function shifts'!R243","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H244","v":0},{"$f":"'[7]Function shifts'!I244","v":0},{"$f":"'[7]Function shifts'!O244","v":0},{"$f":"'[7]Function shifts'!P244","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q244","v":0},{"$f":"'[7]Function shifts'!R244","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H245","v":0},{"$f":"'[7]Function shifts'!I245","v":0},{"$f":"'[7]Function shifts'!O245","v":0},{"$f":"'[7]Function shifts'!P245","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q245","v":0},{"$f":"'[7]Function shifts'!R245","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H246","v":0},{"$f":"'[7]Function shifts'!I246","v":0},{"$f":"'[7]Function shifts'!O246","v":0},{"$f":"'[7]Function shifts'!P246","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q246","v":0},{"$f":"'[7]Function shifts'!R246","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H247","v":0},{"$f":"'[7]Function shifts'!I247","v":0},{"$f":"'[7]Function shifts'!O247","v":0},{"$f":"'[7]Function shifts'!P247","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q247","v":0},{"$f":"'[7]Function shifts'!R247","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G165,G211,G235,G247)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P165,P211,P235,P247)","v":0},{"$f":"SUM(Q165,Q211,Q235,Q247)","v":0},{"$f":"SUM(R165,R211,R235,R247)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F261","v":0}]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F263","v":0},{"$f":"G355","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F265","v":0},{"$f":"'[7]Function shifts'!G265","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F267","v":0},{"$f":"'[7]Function shifts'!G267","v":0}]
[{"$f":"IF(SUM(COUNTIF(G268:N268,\"<>0\")-COUNTBLANK(G268:N268))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G272,G275,G314)","v":0},{"$f":"SUM(H272,H275,H314)","v":0},0,0,0,0,0,0,{"$f":"SUM(J271:N271)","v":0},{"$f":"SUM(P272,P275,P314)","v":0},{"$f":"SUM(Q272,Q275,Q314)","v":0},{"$f":"SUM(R272,R275,R314)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G273:G274)","v":0},{"$f":"SUM(H273:H274)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P273:P274)","v":0},{"$f":"SUM(Q273:Q274)","v":0},{"$f":"SUM(R273:R274)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H273","v":0},{"$f":"'[7]Function shifts'!I273","v":0},{"$f":"'[7]Function shifts'!O273","v":0},{"$f":"'[7]Function shifts'!P273","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q273","v":0},{"$f":"'[7]Function shifts'!R273","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H274","v":0},{"$f":"'[7]Function shifts'!I274","v":0},{"$f":"'[7]Function shifts'!O274","v":0},{"$f":"'[7]Function shifts'!P274","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q274","v":0},{"$f":"'[7]Function shifts'!R274","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G276:G313)","v":0},{"$f":"SUM(H276:H313)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P276:P313)","v":0},{"$f":"SUM(Q276:Q313)","v":0},{"$f":"SUM(R276:R313)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H276","v":0},{"$f":"'[7]Function shifts'!I276","v":0},{"$f":"'[7]Function shifts'!O276","v":0},{"$f":"'[7]Function shifts'!P276","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q276","v":0},{"$f":"'[7]Function shifts'!R276","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H277","v":0},{"$f":"'[7]Function shifts'!I277","v":0},{"$f":"'[7]Function shifts'!O277","v":0},{"$f":"'[7]Function shifts'!P277","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q277","v":0},{"$f":"'[7]Function shifts'!R277","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H278","v":0},{"$f":"'[7]Function shifts'!I278","v":0},{"$f":"'[7]Function shifts'!O278","v":0},{"$f":"'[7]Function shifts'!P278","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q278","v":0},{"$f":"'[7]Function shifts'!R278","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H279","v":0},{"$f":"'[7]Function shifts'!I279","v":0},{"$f":"'[7]Function shifts'!O279","v":0},{"$f":"'[7]Function shifts'!P279","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q279","v":0},{"$f":"'[7]Function shifts'!R279","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H280","v":0},{"$f":"'[7]Function shifts'!I280","v":0},{"$f":"'[7]Function shifts'!O280","v":0},{"$f":"'[7]Function shifts'!P280","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q280","v":0},{"$f":"'[7]Function shifts'!R280","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H281","v":0},{"$f":"'[7]Function shifts'!I281","v":0},{"$f":"'[7]Function shifts'!O281","v":0},{"$f":"'[7]Function shifts'!P281","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q281","v":0},{"$f":"'[7]Function shifts'!R281","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H282","v":0},{"$f":"'[7]Function shifts'!I282","v":0},{"$f":"'[7]Function shifts'!O282","v":0},{"$f":"'[7]Function shifts'!P282","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q282","v":0},{"$f":"'[7]Function shifts'!R282","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H283","v":0},{"$f":"'[7]Function shifts'!I283","v":0},{"$f":"'[7]Function shifts'!O283","v":0},{"$f":"'[7]Function shifts'!P283","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q283","v":0},{"$f":"'[7]Function shifts'!R283","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H284","v":0},{"$f":"'[7]Function shifts'!I284","v":0},{"$f":"'[7]Function shifts'!O284","v":0},{"$f":"'[7]Function shifts'!P284","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q284","v":0},{"$f":"'[7]Function shifts'!R284","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H285","v":0},{"$f":"'[7]Function shifts'!I285","v":0},{"$f":"'[7]Function shifts'!O285","v":0},{"$f":"'[7]Function shifts'!P285","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q285","v":0},{"$f":"'[7]Function shifts'!R285","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H286","v":0},{"$f":"'[7]Function shifts'!I286","v":0},{"$f":"'[7]Function shifts'!O286","v":0},{"$f":"'[7]Function shifts'!P286","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q286","v":0},{"$f":"'[7]Function shifts'!R286","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H287","v":0},{"$f":"'[7]Function shifts'!I287","v":0},{"$f":"'[7]Function shifts'!O287","v":0},{"$f":"'[7]Function shifts'!P287","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q287","v":0},{"$f":"'[7]Function shifts'!R287","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H288","v":0},{"$f":"'[7]Function shifts'!I288","v":0},{"$f":"'[7]Function shifts'!O288","v":0},{"$f":"'[7]Function shifts'!P288","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q288","v":0},{"$f":"'[7]Function shifts'!R288","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H289","v":0},{"$f":"'[7]Function shifts'!I289","v":0},{"$f":"'[7]Function shifts'!O289","v":0},{"$f":"'[7]Function shifts'!P289","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q289","v":0},{"$f":"'[7]Function shifts'!R289","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H290","v":0},{"$f":"'[7]Function shifts'!I290","v":0},{"$f":"'[7]Function shifts'!O290","v":0},{"$f":"'[7]Function shifts'!P290","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q290","v":0},{"$f":"'[7]Function shifts'!R290","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H291","v":0},{"$f":"'[7]Function shifts'!I291","v":0},{"$f":"'[7]Function shifts'!O291","v":0},{"$f":"'[7]Function shifts'!P291","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q291","v":0},{"$f":"'[7]Function shifts'!R291","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H292","v":0},{"$f":"'[7]Function shifts'!I292","v":0},{"$f":"'[7]Function shifts'!O292","v":0},{"$f":"'[7]Function shifts'!P292","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q292","v":0},{"$f":"'[7]Function shifts'!R292","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H293","v":0},{"$f":"'[7]Function shifts'!I293","v":0},{"$f":"'[7]Function shifts'!O293","v":0},{"$f":"'[7]Function shifts'!P293","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q293","v":0},{"$f":"'[7]Function shifts'!R293","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H294","v":0},{"$f":"'[7]Function shifts'!I294","v":0},{"$f":"'[7]Function shifts'!O294","v":0},{"$f":"'[7]Function shifts'!P294","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q294","v":0},{"$f":"'[7]Function shifts'!R294","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H295","v":0},{"$f":"'[7]Function shifts'!I295","v":0},{"$f":"'[7]Function shifts'!O295","v":0},{"$f":"'[7]Function shifts'!P295","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q295","v":0},{"$f":"'[7]Function shifts'!R295","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H296","v":0},{"$f":"'[7]Function shifts'!I296","v":0},{"$f":"'[7]Function shifts'!O296","v":0},{"$f":"'[7]Function shifts'!P296","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q296","v":0},{"$f":"'[7]Function shifts'!R296","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H297","v":0},{"$f":"'[7]Function shifts'!I297","v":0},{"$f":"'[7]Function shifts'!O297","v":0},{"$f":"'[7]Function shifts'!P297","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q297","v":0},{"$f":"'[7]Function shifts'!R297","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H298","v":0},{"$f":"'[7]Function shifts'!I298","v":0},{"$f":"'[7]Function shifts'!O298","v":0},{"$f":"'[7]Function shifts'!P298","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q298","v":0},{"$f":"'[7]Function shifts'!R298","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H299","v":0},{"$f":"'[7]Function shifts'!I299","v":0},{"$f":"'[7]Function shifts'!O299","v":0},{"$f":"'[7]Function shifts'!P299","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q299","v":0},{"$f":"'[7]Function shifts'!R299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BW299>1,BV298=BV299),0,BV299)","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H300","v":0},{"$f":"'[7]Function shifts'!I300","v":0},{"$f":"'[7]Function shifts'!O300","v":0},{"$f":"'[7]Function shifts'!P300","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q300","v":0},{"$f":"'[7]Function shifts'!R300","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H301","v":0},{"$f":"'[7]Function shifts'!I301","v":0},{"$f":"'[7]Function shifts'!O301","v":0},{"$f":"'[7]Function shifts'!P301","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q301","v":0},{"$f":"'[7]Function shifts'!R301","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H302","v":0},{"$f":"'[7]Function shifts'!I302","v":0},{"$f":"'[7]Function shifts'!O302","v":0},{"$f":"'[7]Function shifts'!P302","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q302","v":0},{"$f":"'[7]Function shifts'!R302","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H303","v":0},{"$f":"'[7]Function shifts'!I303","v":0},{"$f":"'[7]Function shifts'!O303","v":0},{"$f":"'[7]Function shifts'!P303","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q303","v":0},{"$f":"'[7]Function shifts'!R303","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H304","v":0},{"$f":"'[7]Function shifts'!I304","v":0},{"$f":"'[7]Function shifts'!O304","v":0},{"$f":"'[7]Function shifts'!P304","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q304","v":0},{"$f":"'[7]Function shifts'!R304","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H305","v":0},{"$f":"'[7]Function shifts'!I305","v":0},{"$f":"'[7]Function shifts'!O305","v":0},{"$f":"'[7]Function shifts'!P305","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q305","v":0},{"$f":"'[7]Function shifts'!R305","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H306","v":0},{"$f":"'[7]Function shifts'!I306","v":0},{"$f":"'[7]Function shifts'!O306","v":0},{"$f":"'[7]Function shifts'!P306","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q306","v":0},{"$f":"'[7]Function shifts'!R306","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H307","v":0},{"$f":"'[7]Function shifts'!I307","v":0},{"$f":"'[7]Function shifts'!O307","v":0},{"$f":"'[7]Function shifts'!P307","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q307","v":0},{"$f":"'[7]Function shifts'!R307","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H308","v":0},{"$f":"'[7]Function shifts'!I308","v":0},{"$f":"'[7]Function shifts'!O308","v":0},{"$f":"'[7]Function shifts'!P308","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q308","v":0},{"$f":"'[7]Function shifts'!R308","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H309","v":0},{"$f":"'[7]Function shifts'!I309","v":0},{"$f":"'[7]Function shifts'!O309","v":0},{"$f":"'[7]Function shifts'!P309","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q309","v":0},{"$f":"'[7]Function shifts'!R309","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H310","v":0},{"$f":"'[7]Function shifts'!I310","v":0},{"$f":"'[7]Function shifts'!O310","v":0},{"$f":"'[7]Function shifts'!P310","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q310","v":0},{"$f":"'[7]Function shifts'!R310","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H311","v":0},{"$f":"'[7]Function shifts'!I311","v":0},{"$f":"'[7]Function shifts'!O311","v":0},{"$f":"'[7]Function shifts'!P311","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q311","v":0},{"$f":"'[7]Function shifts'!R311","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H312","v":0},{"$f":"'[7]Function shifts'!I312","v":0},{"$f":"'[7]Function shifts'!O312","v":0},{"$f":"'[7]Function shifts'!P312","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q312","v":0},{"$f":"'[7]Function shifts'!R312","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H313","v":0},{"$f":"'[7]Function shifts'!I313","v":0},{"$f":"'[7]Function shifts'!O313","v":0},{"$f":"'[7]Function shifts'!P313","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q313","v":0},{"$f":"'[7]Function shifts'!R313","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G315:G316)","v":0},{"$f":"SUM(H315:H316)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P315:P316)","v":0},{"$f":"SUM(Q315:Q316)","v":0},{"$f":"SUM(R315:R316)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H315","v":0},{"$f":"'[7]Function shifts'!I315","v":0},{"$f":"'[7]Function shifts'!O315","v":0},{"$f":"'[7]Function shifts'!P315","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q315","v":0},{"$f":"'[7]Function shifts'!R315","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H316","v":0},{"$f":"'[7]Function shifts'!I316","v":0},{"$f":"'[7]Function shifts'!O316","v":0},{"$f":"'[7]Function shifts'!P316","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q316","v":0},{"$f":"'[7]Function shifts'!R316","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G318,G325,G328:G330,G337:G338)","v":0},{"$f":"SUM(H318,H325,H328:H330,H337:H338)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P318,P325,P328:P330,P337:P338)","v":0},{"$f":"SUM(Q318,Q325,Q328:Q330,Q337:Q338)","v":0},{"$f":"SUM(R318,R325,R328:R330,R337:R338)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G319+G322","v":0},{"$f":"+H319+H322","v":0},0,0,0,0,0,0,0,{"$f":"+P319+P322","v":0},{"$f":"+Q319+Q322","v":0},{"$f":"+R319+R322","v":0}]
[{"$f":"IF(SUM(COUNTIF(G320:N320,\"<>0\")-COUNTBLANK(G320:N320))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G320:G321)","v":0},{"$f":"SUM(H320:H321)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P320:P321)","v":0},{"$f":"SUM(Q320:Q321)","v":0},{"$f":"SUM(R320:R321)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H320","v":0},{"$f":"'[7]Function shifts'!I320","v":0},{"$f":"'[7]Function shifts'!O320","v":0},{"$f":"'[7]Function shifts'!P320","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q320","v":0},{"$f":"'[7]Function shifts'!R320","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H321","v":0},{"$f":"'[7]Function shifts'!I321","v":0},{"$f":"'[7]Function shifts'!O321","v":0},{"$f":"'[7]Function shifts'!P321","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q321","v":0},{"$f":"'[7]Function shifts'!R321","v":0}]
[{"$f":"IF(SUM(COUNTIF(G323:N323,\"<>0\")-COUNTBLANK(G323:N323))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G323:G324)","v":0},{"$f":"SUM(H323:H324)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P323:P324)","v":0},{"$f":"SUM(Q323:Q324)","v":0},{"$f":"SUM(R323:R324)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H323","v":0},{"$f":"'[7]Function shifts'!I323","v":0},{"$f":"'[7]Function shifts'!O323","v":0},{"$f":"'[7]Function shifts'!P323","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q323","v":0},{"$f":"'[7]Function shifts'!R323","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H324","v":0},{"$f":"'[7]Function shifts'!I324","v":0},{"$f":"'[7]Function shifts'!O324","v":0},{"$f":"'[7]Function shifts'!P324","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q324","v":0},{"$f":"'[7]Function shifts'!R324","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G326:G327)","v":0},{"$f":"SUM(H326:H327)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P326:P327)","v":0},{"$f":"SUM(Q326:Q327)","v":0},{"$f":"SUM(R326:R327)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H326","v":0},{"$f":"'[7]Function shifts'!I326","v":0},{"$f":"'[7]Function shifts'!O326","v":0},{"$f":"'[7]Function shifts'!P326","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q326","v":0},{"$f":"'[7]Function shifts'!R326","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H327","v":0},{"$f":"'[7]Function shifts'!I327","v":0},{"$f":"'[7]Function shifts'!O327","v":0},{"$f":"'[7]Function shifts'!P327","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q327","v":0},{"$f":"'[7]Function shifts'!R327","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H328","v":0},{"$f":"'[7]Function shifts'!I328","v":0},{"$f":"'[7]Function shifts'!O328","v":0},{"$f":"'[7]Function shifts'!P328","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q328","v":0},{"$f":"'[7]Function shifts'!R328","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H329","v":0},{"$f":"'[7]Function shifts'!I329","v":0},{"$f":"'[7]Function shifts'!O329","v":0},{"$f":"'[7]Function shifts'!P329","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q329","v":0},{"$f":"'[7]Function shifts'!R329","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G331+G334","v":0},{"$f":"+H331+H334","v":0},0,0,0,0,0,0,{"$f":"SUM(J330:N330)","v":0},{"$f":"+P331+P334","v":0},{"$f":"+Q331+Q334","v":0},{"$f":"+R331+R334","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G332:G333)","v":0},{"$f":"SUM(H332:H333)","v":0},0,0,0,0,0,0,{"$f":"SUM(J331:N331)","v":0},{"$f":"SUM(P332:P333)","v":0},{"$f":"SUM(Q332:Q333)","v":0},{"$f":"SUM(R332:R333)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H332","v":0},{"$f":"'[7]Function shifts'!I332","v":0},{"$f":"'[7]Function shifts'!O332","v":0},{"$f":"'[7]Function shifts'!P332","v":0},null,null,null,null,{"$f":"SUM(J332:N332)","v":0},{"$f":"'[7]Function shifts'!Q332","v":0},{"$f":"'[7]Function shifts'!R332","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H333","v":0},{"$f":"'[7]Function shifts'!I333","v":0},{"$f":"'[7]Function shifts'!O333","v":0},{"$f":"'[7]Function shifts'!P333","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q333","v":0},{"$f":"'[7]Function shifts'!R333","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G335:G336)","v":0},{"$f":"SUM(H335:H336)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P335:P336)","v":0},{"$f":"SUM(Q335:Q336)","v":0},{"$f":"SUM(R335:R336)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H335","v":0},{"$f":"'[7]Function shifts'!I335","v":0},{"$f":"'[7]Function shifts'!O335","v":0},{"$f":"'[7]Function shifts'!P335","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q335","v":0},{"$f":"'[7]Function shifts'!R335","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H336","v":0},{"$f":"'[7]Function shifts'!I336","v":0},{"$f":"'[7]Function shifts'!O336","v":0},{"$f":"'[7]Function shifts'!P336","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q336","v":0},{"$f":"'[7]Function shifts'!R336","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H337","v":0},{"$f":"'[7]Function shifts'!I337","v":0},{"$f":"'[7]Function shifts'!O337","v":0},{"$f":"'[7]Function shifts'!P337","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q337","v":0},{"$f":"'[7]Function shifts'!R337","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G339:G340)","v":0},{"$f":"SUM(H339:H340)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P339:P340)","v":0},{"$f":"SUM(Q339:Q340)","v":0},{"$f":"SUM(R339:R340)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H339","v":0},{"$f":"'[7]Function shifts'!I339","v":0},{"$f":"'[7]Function shifts'!O339","v":0},{"$f":"'[7]Function shifts'!P339","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q339","v":0},{"$f":"'[7]Function shifts'!R339","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H340","v":0},{"$f":"'[7]Function shifts'!I340","v":0},{"$f":"'[7]Function shifts'!O340","v":0},{"$f":"'[7]Function shifts'!P340","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q340","v":0},{"$f":"'[7]Function shifts'!R340","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G342,G345,G348:G352)","v":0},{"$f":"SUM(H342,H345,H348:H352)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P342,P345,P348:P352)","v":0},{"$f":"SUM(Q342,Q345,Q348:Q352)","v":0},{"$f":"SUM(R342,R345,R348:R352)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G343:G344)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P343:P344)","v":0},{"$f":"SUM(Q343:Q344)","v":0},{"$f":"SUM(R343:R344)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H343","v":0},{"$f":"'[7]Function shifts'!I343","v":0},{"$f":"'[7]Function shifts'!O343","v":0},{"$f":"'[7]Function shifts'!P343","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q343","v":0},{"$f":"'[7]Function shifts'!R343","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H344","v":0},{"$f":"'[7]Function shifts'!I344","v":0},{"$f":"'[7]Function shifts'!O344","v":0},{"$f":"'[7]Function shifts'!P344","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q344","v":0},{"$f":"'[7]Function shifts'!R344","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G346:G347)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P346:P347)","v":0},{"$f":"SUM(Q346:Q347)","v":0},{"$f":"SUM(R346:R347)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H346","v":0},{"$f":"'[7]Function shifts'!I346","v":0},{"$f":"'[7]Function shifts'!O346","v":0},{"$f":"'[7]Function shifts'!P346","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q346","v":0},{"$f":"'[7]Function shifts'!R346","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H347","v":0},{"$f":"'[7]Function shifts'!I347","v":0},{"$f":"'[7]Function shifts'!O347","v":0},{"$f":"'[7]Function shifts'!P347","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q347","v":0},{"$f":"'[7]Function shifts'!R347","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H348","v":0},{"$f":"'[7]Function shifts'!I348","v":0},{"$f":"'[7]Function shifts'!O348","v":0},{"$f":"'[7]Function shifts'!P348","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q348","v":0},{"$f":"'[7]Function shifts'!R348","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H349","v":0},{"$f":"'[7]Function shifts'!I349","v":0},{"$f":"'[7]Function shifts'!O349","v":0},{"$f":"'[7]Function shifts'!P349","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q349","v":0},{"$f":"'[7]Function shifts'!R349","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H350","v":0},{"$f":"'[7]Function shifts'!I350","v":0},{"$f":"'[7]Function shifts'!O350","v":0},{"$f":"'[7]Function shifts'!P350","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q350","v":0},{"$f":"'[7]Function shifts'!R350","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H351","v":0},{"$f":"'[7]Function shifts'!I351","v":0},{"$f":"'[7]Function shifts'!O351","v":0},{"$f":"'[7]Function shifts'!P351","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q351","v":0},{"$f":"'[7]Function shifts'!R351","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H352","v":0},{"$f":"'[7]Function shifts'!I352","v":0},{"$f":"'[7]Function shifts'!O352","v":0},{"$f":"'[7]Function shifts'!P352","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q352","v":0},{"$f":"'[7]Function shifts'!R352","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H353","v":0},{"$f":"'[7]Function shifts'!I353","v":0},{"$f":"'[7]Function shifts'!O353","v":0},{"$f":"'[7]Function shifts'!P353","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q353","v":0},{"$f":"'[7]Function shifts'!R353","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G271,G317,G341,G353)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P271,P317,P341,P353)","v":0},{"$f":"SUM(Q271,Q317,Q341,Q353)","v":0},{"$f":"SUM(R271,R317,R341,R353)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F367","v":0}]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F369","v":0},{"$f":"G461","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F371","v":0},{"$f":"'[7]Function shifts'!G371","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F373","v":0},{"$f":"'[7]Function shifts'!G373","v":0}]
[{"$f":"IF(SUM(COUNTIF(G374:N374,\"<>0\")-COUNTBLANK(G374:N374))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G378,G381,G420)","v":0},{"$f":"SUM(H378,H381,H420)","v":0},0,0,0,0,0,0,{"$f":"SUM(J377:N377)","v":0},{"$f":"SUM(P378,P381,P420)","v":0},{"$f":"SUM(Q378,Q381,Q420)","v":0},{"$f":"SUM(R378,R381,R420)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G379:G380)","v":0},{"$f":"SUM(H379:H380)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P379:P380)","v":0},{"$f":"SUM(Q379:Q380)","v":0},{"$f":"SUM(R379:R380)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H379","v":0},{"$f":"'[7]Function shifts'!I379","v":0},{"$f":"'[7]Function shifts'!O379","v":0},{"$f":"'[7]Function shifts'!P379","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q379","v":0},{"$f":"'[7]Function shifts'!R379","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H380","v":0},{"$f":"'[7]Function shifts'!I380","v":0},{"$f":"'[7]Function shifts'!O380","v":0},{"$f":"'[7]Function shifts'!P380","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q380","v":0},{"$f":"'[7]Function shifts'!R380","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G382:G419)","v":0},{"$f":"SUM(H382:H419)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P382:P419)","v":0},{"$f":"SUM(Q382:Q419)","v":0},{"$f":"SUM(R382:R419)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H382","v":0},{"$f":"'[7]Function shifts'!I382","v":0},{"$f":"'[7]Function shifts'!O382","v":0},{"$f":"'[7]Function shifts'!P382","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q382","v":0},{"$f":"'[7]Function shifts'!R382","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H383","v":0},{"$f":"'[7]Function shifts'!I383","v":0},{"$f":"'[7]Function shifts'!O383","v":0},{"$f":"'[7]Function shifts'!P383","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q383","v":0},{"$f":"'[7]Function shifts'!R383","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H384","v":0},{"$f":"'[7]Function shifts'!I384","v":0},{"$f":"'[7]Function shifts'!O384","v":0},{"$f":"'[7]Function shifts'!P384","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q384","v":0},{"$f":"'[7]Function shifts'!R384","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H385","v":0},{"$f":"'[7]Function shifts'!I385","v":0},{"$f":"'[7]Function shifts'!O385","v":0},{"$f":"'[7]Function shifts'!P385","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q385","v":0},{"$f":"'[7]Function shifts'!R385","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H386","v":0},{"$f":"'[7]Function shifts'!I386","v":0},{"$f":"'[7]Function shifts'!O386","v":0},{"$f":"'[7]Function shifts'!P386","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q386","v":0},{"$f":"'[7]Function shifts'!R386","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H387","v":0},{"$f":"'[7]Function shifts'!I387","v":0},{"$f":"'[7]Function shifts'!O387","v":0},{"$f":"'[7]Function shifts'!P387","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q387","v":0},{"$f":"'[7]Function shifts'!R387","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H388","v":0},{"$f":"'[7]Function shifts'!I388","v":0},{"$f":"'[7]Function shifts'!O388","v":0},{"$f":"'[7]Function shifts'!P388","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q388","v":0},{"$f":"'[7]Function shifts'!R388","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H389","v":0},{"$f":"'[7]Function shifts'!I389","v":0},{"$f":"'[7]Function shifts'!O389","v":0},{"$f":"'[7]Function shifts'!P389","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q389","v":0},{"$f":"'[7]Function shifts'!R389","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H390","v":0},{"$f":"'[7]Function shifts'!I390","v":0},{"$f":"'[7]Function shifts'!O390","v":0},{"$f":"'[7]Function shifts'!P390","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q390","v":0},{"$f":"'[7]Function shifts'!R390","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H391","v":0},{"$f":"'[7]Function shifts'!I391","v":0},{"$f":"'[7]Function shifts'!O391","v":0},{"$f":"'[7]Function shifts'!P391","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q391","v":0},{"$f":"'[7]Function shifts'!R391","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H392","v":0},{"$f":"'[7]Function shifts'!I392","v":0},{"$f":"'[7]Function shifts'!O392","v":0},{"$f":"'[7]Function shifts'!P392","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q392","v":0},{"$f":"'[7]Function shifts'!R392","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H393","v":0},{"$f":"'[7]Function shifts'!I393","v":0},{"$f":"'[7]Function shifts'!O393","v":0},{"$f":"'[7]Function shifts'!P393","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q393","v":0},{"$f":"'[7]Function shifts'!R393","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H394","v":0},{"$f":"'[7]Function shifts'!I394","v":0},{"$f":"'[7]Function shifts'!O394","v":0},{"$f":"'[7]Function shifts'!P394","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q394","v":0},{"$f":"'[7]Function shifts'!R394","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H395","v":0},{"$f":"'[7]Function shifts'!I395","v":0},{"$f":"'[7]Function shifts'!O395","v":0},{"$f":"'[7]Function shifts'!P395","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q395","v":0},{"$f":"'[7]Function shifts'!R395","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H396","v":0},{"$f":"'[7]Function shifts'!I396","v":0},{"$f":"'[7]Function shifts'!O396","v":0},{"$f":"'[7]Function shifts'!P396","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q396","v":0},{"$f":"'[7]Function shifts'!R396","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H397","v":0},{"$f":"'[7]Function shifts'!I397","v":0},{"$f":"'[7]Function shifts'!O397","v":0},{"$f":"'[7]Function shifts'!P397","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q397","v":0},{"$f":"'[7]Function shifts'!R397","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H398","v":0},{"$f":"'[7]Function shifts'!I398","v":0},{"$f":"'[7]Function shifts'!O398","v":0},{"$f":"'[7]Function shifts'!P398","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q398","v":0},{"$f":"'[7]Function shifts'!R398","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H399","v":0},{"$f":"'[7]Function shifts'!I399","v":0},{"$f":"'[7]Function shifts'!O399","v":0},{"$f":"'[7]Function shifts'!P399","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q399","v":0},{"$f":"'[7]Function shifts'!R399","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H400","v":0},{"$f":"'[7]Function shifts'!I400","v":0},{"$f":"'[7]Function shifts'!O400","v":0},{"$f":"'[7]Function shifts'!P400","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q400","v":0},{"$f":"'[7]Function shifts'!R400","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H401","v":0},{"$f":"'[7]Function shifts'!I401","v":0},{"$f":"'[7]Function shifts'!O401","v":0},{"$f":"'[7]Function shifts'!P401","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q401","v":0},{"$f":"'[7]Function shifts'!R401","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H402","v":0},{"$f":"'[7]Function shifts'!I402","v":0},{"$f":"'[7]Function shifts'!O402","v":0},{"$f":"'[7]Function shifts'!P402","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q402","v":0},{"$f":"'[7]Function shifts'!R402","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H403","v":0},{"$f":"'[7]Function shifts'!I403","v":0},{"$f":"'[7]Function shifts'!O403","v":0},{"$f":"'[7]Function shifts'!P403","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q403","v":0},{"$f":"'[7]Function shifts'!R403","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H404","v":0},{"$f":"'[7]Function shifts'!I404","v":0},{"$f":"'[7]Function shifts'!O404","v":0},{"$f":"'[7]Function shifts'!P404","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q404","v":0},{"$f":"'[7]Function shifts'!R404","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H405","v":0},{"$f":"'[7]Function shifts'!I405","v":0},{"$f":"'[7]Function shifts'!O405","v":0},{"$f":"'[7]Function shifts'!P405","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q405","v":0},{"$f":"'[7]Function shifts'!R405","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H406","v":0},{"$f":"'[7]Function shifts'!I406","v":0},{"$f":"'[7]Function shifts'!O406","v":0},{"$f":"'[7]Function shifts'!P406","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q406","v":0},{"$f":"'[7]Function shifts'!R406","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H407","v":0},{"$f":"'[7]Function shifts'!I407","v":0},{"$f":"'[7]Function shifts'!O407","v":0},{"$f":"'[7]Function shifts'!P407","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q407","v":0},{"$f":"'[7]Function shifts'!R407","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H408","v":0},{"$f":"'[7]Function shifts'!I408","v":0},{"$f":"'[7]Function shifts'!O408","v":0},{"$f":"'[7]Function shifts'!P408","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q408","v":0},{"$f":"'[7]Function shifts'!R408","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H409","v":0},{"$f":"'[7]Function shifts'!I409","v":0},{"$f":"'[7]Function shifts'!O409","v":0},{"$f":"'[7]Function shifts'!P409","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q409","v":0},{"$f":"'[7]Function shifts'!R409","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H410","v":0},{"$f":"'[7]Function shifts'!I410","v":0},{"$f":"'[7]Function shifts'!O410","v":0},{"$f":"'[7]Function shifts'!P410","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q410","v":0},{"$f":"'[7]Function shifts'!R410","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H411","v":0},{"$f":"'[7]Function shifts'!I411","v":0},{"$f":"'[7]Function shifts'!O411","v":0},{"$f":"'[7]Function shifts'!P411","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q411","v":0},{"$f":"'[7]Function shifts'!R411","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H412","v":0},{"$f":"'[7]Function shifts'!I412","v":0},{"$f":"'[7]Function shifts'!O412","v":0},{"$f":"'[7]Function shifts'!P412","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q412","v":0},{"$f":"'[7]Function shifts'!R412","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H413","v":0},{"$f":"'[7]Function shifts'!I413","v":0},{"$f":"'[7]Function shifts'!O413","v":0},{"$f":"'[7]Function shifts'!P413","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q413","v":0},{"$f":"'[7]Function shifts'!R413","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H414","v":0},{"$f":"'[7]Function shifts'!I414","v":0},{"$f":"'[7]Function shifts'!O414","v":0},{"$f":"'[7]Function shifts'!P414","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q414","v":0},{"$f":"'[7]Function shifts'!R414","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H415","v":0},{"$f":"'[7]Function shifts'!I415","v":0},{"$f":"'[7]Function shifts'!O415","v":0},{"$f":"'[7]Function shifts'!P415","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q415","v":0},{"$f":"'[7]Function shifts'!R415","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H416","v":0},{"$f":"'[7]Function shifts'!I416","v":0},{"$f":"'[7]Function shifts'!O416","v":0},{"$f":"'[7]Function shifts'!P416","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q416","v":0},{"$f":"'[7]Function shifts'!R416","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H417","v":0},{"$f":"'[7]Function shifts'!I417","v":0},{"$f":"'[7]Function shifts'!O417","v":0},{"$f":"'[7]Function shifts'!P417","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q417","v":0},{"$f":"'[7]Function shifts'!R417","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H418","v":0},{"$f":"'[7]Function shifts'!I418","v":0},{"$f":"'[7]Function shifts'!O418","v":0},{"$f":"'[7]Function shifts'!P418","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q418","v":0},{"$f":"'[7]Function shifts'!R418","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H419","v":0},{"$f":"'[7]Function shifts'!I419","v":0},{"$f":"'[7]Function shifts'!O419","v":0},{"$f":"'[7]Function shifts'!P419","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q419","v":0},{"$f":"'[7]Function shifts'!R419","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G421:G422)","v":0},{"$f":"SUM(H421:H422)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H421","v":0},{"$f":"'[7]Function shifts'!I421","v":0},{"$f":"'[7]Function shifts'!O421","v":0},{"$f":"'[7]Function shifts'!P421","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q421","v":0},{"$f":"'[7]Function shifts'!R421","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H422","v":0},{"$f":"'[7]Function shifts'!I422","v":0},{"$f":"'[7]Function shifts'!O422","v":0},{"$f":"'[7]Function shifts'!P422","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q422","v":0},{"$f":"'[7]Function shifts'!R422","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G424,G431,G434:G436,G443:G444)","v":0},{"$f":"SUM(H424,H431,H434:H436,H443:H444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P424,P431,P434:P436,P443:P444)","v":0},{"$f":"SUM(Q424,Q431,Q434:Q436,Q443:Q444)","v":0},{"$f":"SUM(R424,R431,R434:R436,R443:R444)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G425+G428","v":0},{"$f":"+H425+H428","v":0},0,0,0,0,0,0,0,{"$f":"+P425+P428","v":0},{"$f":"+Q425+Q428","v":0},{"$f":"+R425+R428","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G426:G427)","v":0},{"$f":"SUM(H426:H427)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P426:P427)","v":0},{"$f":"SUM(Q426:Q427)","v":0},{"$f":"SUM(R426:R427)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H426","v":0},{"$f":"'[7]Function shifts'!I426","v":0},{"$f":"'[7]Function shifts'!O426","v":0},{"$f":"'[7]Function shifts'!P426","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q426","v":0},{"$f":"'[7]Function shifts'!R426","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H427","v":0},{"$f":"'[7]Function shifts'!I427","v":0},{"$f":"'[7]Function shifts'!O427","v":0},{"$f":"'[7]Function shifts'!P427","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q427","v":0},{"$f":"'[7]Function shifts'!R427","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G429:G430)","v":0},{"$f":"SUM(H429:H430)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P429:P430)","v":0},{"$f":"SUM(Q429:Q430)","v":0},{"$f":"SUM(R429:R430)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H429","v":0},{"$f":"'[7]Function shifts'!I429","v":0},{"$f":"'[7]Function shifts'!O429","v":0},{"$f":"'[7]Function shifts'!P429","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q429","v":0},{"$f":"'[7]Function shifts'!R429","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H430","v":0},{"$f":"'[7]Function shifts'!I430","v":0},{"$f":"'[7]Function shifts'!O430","v":0},{"$f":"'[7]Function shifts'!P430","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q430","v":0},{"$f":"'[7]Function shifts'!R430","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},{"$f":"SUM(H432:H433)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H432","v":0},{"$f":"'[7]Function shifts'!I432","v":0},{"$f":"'[7]Function shifts'!O432","v":0},{"$f":"'[7]Function shifts'!P432","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q432","v":0},{"$f":"'[7]Function shifts'!R432","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H433","v":0},{"$f":"'[7]Function shifts'!I433","v":0},{"$f":"'[7]Function shifts'!O433","v":0},{"$f":"'[7]Function shifts'!P433","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q433","v":0},{"$f":"'[7]Function shifts'!R433","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H434","v":0},{"$f":"'[7]Function shifts'!I434","v":0},{"$f":"'[7]Function shifts'!O434","v":0},{"$f":"'[7]Function shifts'!P434","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q434","v":0},{"$f":"'[7]Function shifts'!R434","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H435","v":0},{"$f":"'[7]Function shifts'!I435","v":0},{"$f":"'[7]Function shifts'!O435","v":0},{"$f":"'[7]Function shifts'!P435","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q435","v":0},{"$f":"'[7]Function shifts'!R435","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G437+G440","v":0},{"$f":"+H437+H440","v":0},0,0,0,0,0,0,{"$f":"SUM(J436:N436)","v":0},{"$f":"+P437+P440","v":0},{"$f":"+Q437+Q440","v":0},{"$f":"+R437+R440","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G438:G439)","v":0},{"$f":"SUM(H438:H439)","v":0},0,0,0,0,0,0,{"$f":"SUM(J437:N437)","v":0},{"$f":"SUM(P438:P439)","v":0},{"$f":"SUM(Q438:Q439)","v":0},{"$f":"SUM(R438:R439)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H438","v":0},{"$f":"'[7]Function shifts'!I438","v":0},{"$f":"'[7]Function shifts'!O438","v":0},{"$f":"'[7]Function shifts'!P438","v":0},null,null,null,null,{"$f":"SUM(J438:N438)","v":0},{"$f":"'[7]Function shifts'!Q438","v":0},{"$f":"'[7]Function shifts'!R438","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H439","v":0},{"$f":"'[7]Function shifts'!I439","v":0},{"$f":"'[7]Function shifts'!O439","v":0},{"$f":"'[7]Function shifts'!P439","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q439","v":0},{"$f":"'[7]Function shifts'!R439","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G441:G442)","v":0},{"$f":"SUM(H441:H442)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P441:P442)","v":0},{"$f":"SUM(Q441:Q442)","v":0},{"$f":"SUM(R441:R442)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H441","v":0},{"$f":"'[7]Function shifts'!I441","v":0},{"$f":"'[7]Function shifts'!O441","v":0},{"$f":"'[7]Function shifts'!P441","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q441","v":0},{"$f":"'[7]Function shifts'!R441","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H442","v":0},{"$f":"'[7]Function shifts'!I442","v":0},{"$f":"'[7]Function shifts'!O442","v":0},{"$f":"'[7]Function shifts'!P442","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q442","v":0},{"$f":"'[7]Function shifts'!R442","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H443","v":0},{"$f":"'[7]Function shifts'!I443","v":0},{"$f":"'[7]Function shifts'!O443","v":0},{"$f":"'[7]Function shifts'!P443","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q443","v":0},{"$f":"'[7]Function shifts'!R443","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H445","v":0},{"$f":"'[7]Function shifts'!I445","v":0},{"$f":"'[7]Function shifts'!O445","v":0},{"$f":"'[7]Function shifts'!P445","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q445","v":0},{"$f":"'[7]Function shifts'!R445","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H446","v":0},{"$f":"'[7]Function shifts'!I446","v":0},{"$f":"'[7]Function shifts'!O446","v":0},{"$f":"'[7]Function shifts'!P446","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q446","v":0},{"$f":"'[7]Function shifts'!R446","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G448,G451,G454:G458)","v":0},{"$f":"SUM(H448,H451,H454:H458)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P448,P451,P454:P458)","v":0},{"$f":"SUM(Q448,Q451,Q454:Q458)","v":0},{"$f":"SUM(R448,R451,R454:R458)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G449:G450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P449:P450)","v":0},{"$f":"SUM(Q449:Q450)","v":0},{"$f":"SUM(R449:R450)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H449","v":0},{"$f":"'[7]Function shifts'!I449","v":0},{"$f":"'[7]Function shifts'!O449","v":0},{"$f":"'[7]Function shifts'!P449","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q449","v":0},{"$f":"'[7]Function shifts'!R449","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H450","v":0},{"$f":"'[7]Function shifts'!I450","v":0},{"$f":"'[7]Function shifts'!O450","v":0},{"$f":"'[7]Function shifts'!P450","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q450","v":0},{"$f":"'[7]Function shifts'!R450","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G452:G453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P452:P453)","v":0},{"$f":"SUM(Q452:Q453)","v":0},{"$f":"SUM(R452:R453)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H452","v":0},{"$f":"'[7]Function shifts'!I452","v":0},{"$f":"'[7]Function shifts'!O452","v":0},{"$f":"'[7]Function shifts'!P452","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q452","v":0},{"$f":"'[7]Function shifts'!R452","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H453","v":0},{"$f":"'[7]Function shifts'!I453","v":0},{"$f":"'[7]Function shifts'!O453","v":0},{"$f":"'[7]Function shifts'!P453","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q453","v":0},{"$f":"'[7]Function shifts'!R453","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H454","v":0},{"$f":"'[7]Function shifts'!I454","v":0},{"$f":"'[7]Function shifts'!O454","v":0},{"$f":"'[7]Function shifts'!P454","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q454","v":0},{"$f":"'[7]Function shifts'!R454","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H455","v":0},{"$f":"'[7]Function shifts'!I455","v":0},{"$f":"'[7]Function shifts'!O455","v":0},{"$f":"'[7]Function shifts'!P455","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q455","v":0},{"$f":"'[7]Function shifts'!R455","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H456","v":0},{"$f":"'[7]Function shifts'!I456","v":0},{"$f":"'[7]Function shifts'!O456","v":0},{"$f":"'[7]Function shifts'!P456","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q456","v":0},{"$f":"'[7]Function shifts'!R456","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H457","v":0},{"$f":"'[7]Function shifts'!I457","v":0},{"$f":"'[7]Function shifts'!O457","v":0},{"$f":"'[7]Function shifts'!P457","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q457","v":0},{"$f":"'[7]Function shifts'!R457","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H458","v":0},{"$f":"'[7]Function shifts'!I458","v":0},{"$f":"'[7]Function shifts'!O458","v":0},{"$f":"'[7]Function shifts'!P458","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q458","v":0},{"$f":"'[7]Function shifts'!R458","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H459","v":0},{"$f":"'[7]Function shifts'!I459","v":0},{"$f":"'[7]Function shifts'!O459","v":0},{"$f":"'[7]Function shifts'!P459","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q459","v":0},{"$f":"'[7]Function shifts'!R459","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G377,G423,G447,G459)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377,P423,P447,P459)","v":0},{"$f":"SUM(Q377,Q423,Q447,Q459)","v":0},{"$f":"SUM(R377,R423,R447,R459)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F473","v":0}]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F475","v":0},{"$f":"G567","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F477","v":0},{"$f":"'[7]Function shifts'!G477","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F479","v":0},{"$f":"'[7]Function shifts'!G479","v":0}]
[{"$f":"IF(SUM(COUNTIF(G480:N480,\"<>0\")-COUNTBLANK(G480:N480))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G484,G487,G526)","v":0},{"$f":"SUM(H484,H487,H526)","v":0},0,0,0,0,0,0,{"$f":"SUM(J483:N483)","v":0},{"$f":"SUM(P484,P487,P526)","v":0},{"$f":"SUM(Q484,Q487,Q526)","v":0},{"$f":"SUM(R484,R487,R526)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H485","v":0},{"$f":"'[7]Function shifts'!I485","v":0},{"$f":"'[7]Function shifts'!O485","v":0},{"$f":"'[7]Function shifts'!P485","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q485","v":0},{"$f":"'[7]Function shifts'!R485","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H486","v":0},{"$f":"'[7]Function shifts'!I486","v":0},{"$f":"'[7]Function shifts'!O486","v":0},{"$f":"'[7]Function shifts'!P486","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q486","v":0},{"$f":"'[7]Function shifts'!R486","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G488:G525)","v":0},{"$f":"SUM(H488:H525)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P488:P525)","v":0},{"$f":"SUM(Q488:Q525)","v":0},{"$f":"SUM(R488:R525)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H488","v":0},{"$f":"'[7]Function shifts'!I488","v":0},{"$f":"'[7]Function shifts'!O488","v":0},{"$f":"'[7]Function shifts'!P488","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q488","v":0},{"$f":"'[7]Function shifts'!R488","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H489","v":0},{"$f":"'[7]Function shifts'!I489","v":0},{"$f":"'[7]Function shifts'!O489","v":0},{"$f":"'[7]Function shifts'!P489","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q489","v":0},{"$f":"'[7]Function shifts'!R489","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H490","v":0},{"$f":"'[7]Function shifts'!I490","v":0},{"$f":"'[7]Function shifts'!O490","v":0},{"$f":"'[7]Function shifts'!P490","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q490","v":0},{"$f":"'[7]Function shifts'!R490","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H491","v":0},{"$f":"'[7]Function shifts'!I491","v":0},{"$f":"'[7]Function shifts'!O491","v":0},{"$f":"'[7]Function shifts'!P491","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q491","v":0},{"$f":"'[7]Function shifts'!R491","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H492","v":0},{"$f":"'[7]Function shifts'!I492","v":0},{"$f":"'[7]Function shifts'!O492","v":0},{"$f":"'[7]Function shifts'!P492","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q492","v":0},{"$f":"'[7]Function shifts'!R492","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H493","v":0},{"$f":"'[7]Function shifts'!I493","v":0},{"$f":"'[7]Function shifts'!O493","v":0},{"$f":"'[7]Function shifts'!P493","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q493","v":0},{"$f":"'[7]Function shifts'!R493","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H494","v":0},{"$f":"'[7]Function shifts'!I494","v":0},{"$f":"'[7]Function shifts'!O494","v":0},{"$f":"'[7]Function shifts'!P494","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q494","v":0},{"$f":"'[7]Function shifts'!R494","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H495","v":0},{"$f":"'[7]Function shifts'!I495","v":0},{"$f":"'[7]Function shifts'!O495","v":0},{"$f":"'[7]Function shifts'!P495","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q495","v":0},{"$f":"'[7]Function shifts'!R495","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H496","v":0},{"$f":"'[7]Function shifts'!I496","v":0},{"$f":"'[7]Function shifts'!O496","v":0},{"$f":"'[7]Function shifts'!P496","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q496","v":0},{"$f":"'[7]Function shifts'!R496","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H497","v":0},{"$f":"'[7]Function shifts'!I497","v":0},{"$f":"'[7]Function shifts'!O497","v":0},{"$f":"'[7]Function shifts'!P497","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q497","v":0},{"$f":"'[7]Function shifts'!R497","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H498","v":0},{"$f":"'[7]Function shifts'!I498","v":0},{"$f":"'[7]Function shifts'!O498","v":0},{"$f":"'[7]Function shifts'!P498","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q498","v":0},{"$f":"'[7]Function shifts'!R498","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H499","v":0},{"$f":"'[7]Function shifts'!I499","v":0},{"$f":"'[7]Function shifts'!O499","v":0},{"$f":"'[7]Function shifts'!P499","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q499","v":0},{"$f":"'[7]Function shifts'!R499","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H500","v":0},{"$f":"'[7]Function shifts'!I500","v":0},{"$f":"'[7]Function shifts'!O500","v":0},{"$f":"'[7]Function shifts'!P500","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q500","v":0},{"$f":"'[7]Function shifts'!R500","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H501","v":0},{"$f":"'[7]Function shifts'!I501","v":0},{"$f":"'[7]Function shifts'!O501","v":0},{"$f":"'[7]Function shifts'!P501","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q501","v":0},{"$f":"'[7]Function shifts'!R501","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H502","v":0},{"$f":"'[7]Function shifts'!I502","v":0},{"$f":"'[7]Function shifts'!O502","v":0},{"$f":"'[7]Function shifts'!P502","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q502","v":0},{"$f":"'[7]Function shifts'!R502","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H503","v":0},{"$f":"'[7]Function shifts'!I503","v":0},{"$f":"'[7]Function shifts'!O503","v":0},{"$f":"'[7]Function shifts'!P503","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q503","v":0},{"$f":"'[7]Function shifts'!R503","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H504","v":0},{"$f":"'[7]Function shifts'!I504","v":0},{"$f":"'[7]Function shifts'!O504","v":0},{"$f":"'[7]Function shifts'!P504","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q504","v":0},{"$f":"'[7]Function shifts'!R504","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H505","v":0},{"$f":"'[7]Function shifts'!I505","v":0},{"$f":"'[7]Function shifts'!O505","v":0},{"$f":"'[7]Function shifts'!P505","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q505","v":0},{"$f":"'[7]Function shifts'!R505","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H506","v":0},{"$f":"'[7]Function shifts'!I506","v":0},{"$f":"'[7]Function shifts'!O506","v":0},{"$f":"'[7]Function shifts'!P506","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q506","v":0},{"$f":"'[7]Function shifts'!R506","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H507","v":0},{"$f":"'[7]Function shifts'!I507","v":0},{"$f":"'[7]Function shifts'!O507","v":0},{"$f":"'[7]Function shifts'!P507","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q507","v":0},{"$f":"'[7]Function shifts'!R507","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H508","v":0},{"$f":"'[7]Function shifts'!I508","v":0},{"$f":"'[7]Function shifts'!O508","v":0},{"$f":"'[7]Function shifts'!P508","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q508","v":0},{"$f":"'[7]Function shifts'!R508","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H509","v":0},{"$f":"'[7]Function shifts'!I509","v":0},{"$f":"'[7]Function shifts'!O509","v":0},{"$f":"'[7]Function shifts'!P509","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q509","v":0},{"$f":"'[7]Function shifts'!R509","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H510","v":0},{"$f":"'[7]Function shifts'!I510","v":0},{"$f":"'[7]Function shifts'!O510","v":0},{"$f":"'[7]Function shifts'!P510","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q510","v":0},{"$f":"'[7]Function shifts'!R510","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H511","v":0},{"$f":"'[7]Function shifts'!I511","v":0},{"$f":"'[7]Function shifts'!O511","v":0},{"$f":"'[7]Function shifts'!P511","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q511","v":0},{"$f":"'[7]Function shifts'!R511","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H512","v":0},{"$f":"'[7]Function shifts'!I512","v":0},{"$f":"'[7]Function shifts'!O512","v":0},{"$f":"'[7]Function shifts'!P512","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q512","v":0},{"$f":"'[7]Function shifts'!R512","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H513","v":0},{"$f":"'[7]Function shifts'!I513","v":0},{"$f":"'[7]Function shifts'!O513","v":0},{"$f":"'[7]Function shifts'!P513","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q513","v":0},{"$f":"'[7]Function shifts'!R513","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H514","v":0},{"$f":"'[7]Function shifts'!I514","v":0},{"$f":"'[7]Function shifts'!O514","v":0},{"$f":"'[7]Function shifts'!P514","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q514","v":0},{"$f":"'[7]Function shifts'!R514","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H515","v":0},{"$f":"'[7]Function shifts'!I515","v":0},{"$f":"'[7]Function shifts'!O515","v":0},{"$f":"'[7]Function shifts'!P515","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q515","v":0},{"$f":"'[7]Function shifts'!R515","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H516","v":0},{"$f":"'[7]Function shifts'!I516","v":0},{"$f":"'[7]Function shifts'!O516","v":0},{"$f":"'[7]Function shifts'!P516","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q516","v":0},{"$f":"'[7]Function shifts'!R516","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H517","v":0},{"$f":"'[7]Function shifts'!I517","v":0},{"$f":"'[7]Function shifts'!O517","v":0},{"$f":"'[7]Function shifts'!P517","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q517","v":0},{"$f":"'[7]Function shifts'!R517","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H518","v":0},{"$f":"'[7]Function shifts'!I518","v":0},{"$f":"'[7]Function shifts'!O518","v":0},{"$f":"'[7]Function shifts'!P518","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q518","v":0},{"$f":"'[7]Function shifts'!R518","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H519","v":0},{"$f":"'[7]Function shifts'!I519","v":0},{"$f":"'[7]Function shifts'!O519","v":0},{"$f":"'[7]Function shifts'!P519","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q519","v":0},{"$f":"'[7]Function shifts'!R519","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H520","v":0},{"$f":"'[7]Function shifts'!I520","v":0},{"$f":"'[7]Function shifts'!O520","v":0},{"$f":"'[7]Function shifts'!P520","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q520","v":0},{"$f":"'[7]Function shifts'!R520","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H521","v":0},{"$f":"'[7]Function shifts'!I521","v":0},{"$f":"'[7]Function shifts'!O521","v":0},{"$f":"'[7]Function shifts'!P521","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q521","v":0},{"$f":"'[7]Function shifts'!R521","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H522","v":0},{"$f":"'[7]Function shifts'!I522","v":0},{"$f":"'[7]Function shifts'!O522","v":0},{"$f":"'[7]Function shifts'!P522","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q522","v":0},{"$f":"'[7]Function shifts'!R522","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H523","v":0},{"$f":"'[7]Function shifts'!I523","v":0},{"$f":"'[7]Function shifts'!O523","v":0},{"$f":"'[7]Function shifts'!P523","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q523","v":0},{"$f":"'[7]Function shifts'!R523","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H524","v":0},{"$f":"'[7]Function shifts'!I524","v":0},{"$f":"'[7]Function shifts'!O524","v":0},{"$f":"'[7]Function shifts'!P524","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q524","v":0},{"$f":"'[7]Function shifts'!R524","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H525","v":0},{"$f":"'[7]Function shifts'!I525","v":0},{"$f":"'[7]Function shifts'!O525","v":0},{"$f":"'[7]Function shifts'!P525","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q525","v":0},{"$f":"'[7]Function shifts'!R525","v":0}]
[{"$f":"IF(SUM(COUNTIF(G526:N526,\"<>0\")-COUNTBLANK(G526:N526))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P527:P528)","v":0},{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H527","v":0},{"$f":"'[7]Function shifts'!I527","v":0},{"$f":"'[7]Function shifts'!O527","v":0},{"$f":"'[7]Function shifts'!P527","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q527","v":0},{"$f":"'[7]Function shifts'!R527","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H528","v":0},{"$f":"'[7]Function shifts'!I528","v":0},{"$f":"'[7]Function shifts'!O528","v":0},{"$f":"'[7]Function shifts'!P528","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q528","v":0},{"$f":"'[7]Function shifts'!R528","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G530,G537,G540:G542,G549:G550)","v":0},{"$f":"SUM(H530,H537,H540:H542,H549:H550)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P530,P537,P540:P542,P549:P550)","v":0},{"$f":"SUM(Q530,Q537,Q540:Q542,Q549:Q550)","v":0},{"$f":"SUM(R530,R537,R540:R542,R549:R550)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G531+G534","v":0},{"$f":"+H531+H534","v":0},0,0,0,0,0,0,0,{"$f":"+P531+P534","v":0},{"$f":"+Q531+Q534","v":0},{"$f":"+R531+R534","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P532:P533)","v":0},{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H532","v":0},{"$f":"'[7]Function shifts'!I532","v":0},{"$f":"'[7]Function shifts'!O532","v":0},{"$f":"'[7]Function shifts'!P532","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q532","v":0},{"$f":"'[7]Function shifts'!R532","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H533","v":0},{"$f":"'[7]Function shifts'!I533","v":0},{"$f":"'[7]Function shifts'!O533","v":0},{"$f":"'[7]Function shifts'!P533","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q533","v":0},{"$f":"'[7]Function shifts'!R533","v":0}]
[{"$f":"IF(SUM(COUNTIF(G534:N534,\"<>0\")-COUNTBLANK(G534:N534))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G535:G536)","v":0},{"$f":"SUM(H535:H536)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P535:P536)","v":0},{"$f":"SUM(Q535:Q536)","v":0},{"$f":"SUM(R535:R536)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H535","v":0},{"$f":"'[7]Function shifts'!I535","v":0},{"$f":"'[7]Function shifts'!O535","v":0},{"$f":"'[7]Function shifts'!P535","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q535","v":0},{"$f":"'[7]Function shifts'!R535","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H536","v":0},{"$f":"'[7]Function shifts'!I536","v":0},{"$f":"'[7]Function shifts'!O536","v":0},{"$f":"'[7]Function shifts'!P536","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q536","v":0},{"$f":"'[7]Function shifts'!R536","v":0}]
[{"$f":"IF(SUM(COUNTIF(G537:N537,\"<>0\")-COUNTBLANK(G537:N537))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G538:G539)","v":0},{"$f":"SUM(H538:H539)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P538:P539)","v":0},{"$f":"SUM(Q538:Q539)","v":0},{"$f":"SUM(R538:R539)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H538","v":0},{"$f":"'[7]Function shifts'!I538","v":0},{"$f":"'[7]Function shifts'!O538","v":0},{"$f":"'[7]Function shifts'!P538","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q538","v":0},{"$f":"'[7]Function shifts'!R538","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H539","v":0},{"$f":"'[7]Function shifts'!I539","v":0},{"$f":"'[7]Function shifts'!O539","v":0},{"$f":"'[7]Function shifts'!P539","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q539","v":0},{"$f":"'[7]Function shifts'!R539","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H540","v":0},{"$f":"'[7]Function shifts'!I540","v":0},{"$f":"'[7]Function shifts'!O540","v":0},{"$f":"'[7]Function shifts'!P540","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q540","v":0},{"$f":"'[7]Function shifts'!R540","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H541","v":0},{"$f":"'[7]Function shifts'!I541","v":0},{"$f":"'[7]Function shifts'!O541","v":0},{"$f":"'[7]Function shifts'!P541","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q541","v":0},{"$f":"'[7]Function shifts'!R541","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G543+G546","v":0},{"$f":"+H543+H546","v":0},0,0,0,0,0,0,{"$f":"SUM(J542:N542)","v":0},{"$f":"+P543+P546","v":0},{"$f":"+Q543+Q546","v":0},{"$f":"+R543+R546","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G544:G545)","v":0},{"$f":"SUM(H544:H545)","v":0},0,0,0,0,0,0,{"$f":"SUM(J543:N543)","v":0},{"$f":"SUM(P544:P545)","v":0},{"$f":"SUM(Q544:Q545)","v":0},{"$f":"SUM(R544:R545)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H544","v":0},{"$f":"'[7]Function shifts'!I544","v":0},{"$f":"'[7]Function shifts'!O544","v":0},{"$f":"'[7]Function shifts'!P544","v":0},null,null,null,null,{"$f":"SUM(J544:N544)","v":0},{"$f":"'[7]Function shifts'!Q544","v":0},{"$f":"'[7]Function shifts'!R544","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H545","v":0},{"$f":"'[7]Function shifts'!I545","v":0},{"$f":"'[7]Function shifts'!O545","v":0},{"$f":"'[7]Function shifts'!P545","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q545","v":0},{"$f":"'[7]Function shifts'!R545","v":0}]
[{"$f":"IF(SUM(COUNTIF(G546:N546,\"<>0\")-COUNTBLANK(G546:N546))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P547:P548)","v":0},{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H547","v":0},{"$f":"'[7]Function shifts'!I547","v":0},{"$f":"'[7]Function shifts'!O547","v":0},{"$f":"'[7]Function shifts'!P547","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q547","v":0},{"$f":"'[7]Function shifts'!R547","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H548","v":0},{"$f":"'[7]Function shifts'!I548","v":0},{"$f":"'[7]Function shifts'!O548","v":0},{"$f":"'[7]Function shifts'!P548","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q548","v":0},{"$f":"'[7]Function shifts'!R548","v":0}]
[{"$f":"IF(SUM(COUNTIF(G549:N549,\"<>0\")-COUNTBLANK(G549:N549))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H549","v":0},{"$f":"'[7]Function shifts'!I549","v":0},{"$f":"'[7]Function shifts'!O549","v":0},{"$f":"'[7]Function shifts'!P549","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q549","v":0},{"$f":"'[7]Function shifts'!R549","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G551:G552)","v":0},{"$f":"SUM(H551:H552)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P551:P552)","v":0},{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H551","v":0},{"$f":"'[7]Function shifts'!I551","v":0},{"$f":"'[7]Function shifts'!O551","v":0},{"$f":"'[7]Function shifts'!P551","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q551","v":0},{"$f":"'[7]Function shifts'!R551","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H552","v":0},{"$f":"'[7]Function shifts'!I552","v":0},{"$f":"'[7]Function shifts'!O552","v":0},{"$f":"'[7]Function shifts'!P552","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q552","v":0},{"$f":"'[7]Function shifts'!R552","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G554,G557,G560:G564)","v":0},{"$f":"SUM(H554,H557,H560:H564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P554,P557,P560:P564)","v":0},{"$f":"SUM(Q554,Q557,Q560:Q564)","v":0},{"$f":"SUM(R554,R557,R560:R564)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G555:G556)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P555:P556)","v":0},{"$f":"SUM(Q555:Q556)","v":0},{"$f":"SUM(R555:R556)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H555","v":0},{"$f":"'[7]Function shifts'!I555","v":0},{"$f":"'[7]Function shifts'!O555","v":0},{"$f":"'[7]Function shifts'!P555","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q555","v":0},{"$f":"'[7]Function shifts'!R555","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H556","v":0},{"$f":"'[7]Function shifts'!I556","v":0},{"$f":"'[7]Function shifts'!O556","v":0},{"$f":"'[7]Function shifts'!P556","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q556","v":0},{"$f":"'[7]Function shifts'!R556","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G558:G559)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P558:P559)","v":0},{"$f":"SUM(Q558:Q559)","v":0},{"$f":"SUM(R558:R559)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H558","v":0},{"$f":"'[7]Function shifts'!I558","v":0},{"$f":"'[7]Function shifts'!O558","v":0},{"$f":"'[7]Function shifts'!P558","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q558","v":0},{"$f":"'[7]Function shifts'!R558","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H559","v":0},{"$f":"'[7]Function shifts'!I559","v":0},{"$f":"'[7]Function shifts'!O559","v":0},{"$f":"'[7]Function shifts'!P559","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q559","v":0},{"$f":"'[7]Function shifts'!R559","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H560","v":0},{"$f":"'[7]Function shifts'!I560","v":0},{"$f":"'[7]Function shifts'!O560","v":0},{"$f":"'[7]Function shifts'!P560","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q560","v":0},{"$f":"'[7]Function shifts'!R560","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H561","v":0},{"$f":"'[7]Function shifts'!I561","v":0},{"$f":"'[7]Function shifts'!O561","v":0},{"$f":"'[7]Function shifts'!P561","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q561","v":0},{"$f":"'[7]Function shifts'!R561","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H562","v":0},{"$f":"'[7]Function shifts'!I562","v":0},{"$f":"'[7]Function shifts'!O562","v":0},{"$f":"'[7]Function shifts'!P562","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q562","v":0},{"$f":"'[7]Function shifts'!R562","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H563","v":0},{"$f":"'[7]Function shifts'!I563","v":0},{"$f":"'[7]Function shifts'!O563","v":0},{"$f":"'[7]Function shifts'!P563","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q563","v":0},{"$f":"'[7]Function shifts'!R563","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H564","v":0},{"$f":"'[7]Function shifts'!I564","v":0},{"$f":"'[7]Function shifts'!O564","v":0},{"$f":"'[7]Function shifts'!P564","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q564","v":0},{"$f":"'[7]Function shifts'!R564","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H565","v":0},{"$f":"'[7]Function shifts'!I565","v":0},{"$f":"'[7]Function shifts'!O565","v":0},{"$f":"'[7]Function shifts'!P565","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q565","v":0},{"$f":"'[7]Function shifts'!R565","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G483,G529,G553,G565)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P483,P529,P553,P565)","v":0},{"$f":"SUM(Q483,Q529,Q553,Q565)","v":0},{"$f":"SUM(R483,R529,R553,R565)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G571:N571,\"<>0\")-COUNTBLANK(G571:N571))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F579","v":0}]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F581","v":0},{"$f":"G673","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F583","v":0},{"$f":"'[7]Function shifts'!G583","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F585","v":0},{"$f":"'[7]Function shifts'!G585","v":0}]
[{"$f":"IF(SUM(COUNTIF(G586:N586,\"<>0\")-COUNTBLANK(G586:N586))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G590,G593,G632)","v":0},{"$f":"SUM(H590,H593,H632)","v":0},0,0,0,0,0,0,{"$f":"SUM(J589:N589)","v":0},{"$f":"SUM(P590,P593,P632)","v":0},{"$f":"SUM(Q590,Q593,Q632)","v":0},{"$f":"SUM(R590,R593,R632)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G591:G592)","v":0},{"$f":"SUM(H591:H592)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P591:P592)","v":0},{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H591","v":0},{"$f":"'[7]Function shifts'!I591","v":0},{"$f":"'[7]Function shifts'!O591","v":0},{"$f":"'[7]Function shifts'!P591","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q591","v":0},{"$f":"'[7]Function shifts'!R591","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H592","v":0},{"$f":"'[7]Function shifts'!I592","v":0},{"$f":"'[7]Function shifts'!O592","v":0},{"$f":"'[7]Function shifts'!P592","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q592","v":0},{"$f":"'[7]Function shifts'!R592","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G594:G631)","v":0},{"$f":"SUM(H594:H631)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P594:P631)","v":0},{"$f":"SUM(Q594:Q631)","v":0},{"$f":"SUM(R594:R631)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H594","v":0},{"$f":"'[7]Function shifts'!I594","v":0},{"$f":"'[7]Function shifts'!O594","v":0},{"$f":"'[7]Function shifts'!P594","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q594","v":0},{"$f":"'[7]Function shifts'!R594","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H595","v":0},{"$f":"'[7]Function shifts'!I595","v":0},{"$f":"'[7]Function shifts'!O595","v":0},{"$f":"'[7]Function shifts'!P595","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q595","v":0},{"$f":"'[7]Function shifts'!R595","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H596","v":0},{"$f":"'[7]Function shifts'!I596","v":0},{"$f":"'[7]Function shifts'!O596","v":0},{"$f":"'[7]Function shifts'!P596","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q596","v":0},{"$f":"'[7]Function shifts'!R596","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H597","v":0},{"$f":"'[7]Function shifts'!I597","v":0},{"$f":"'[7]Function shifts'!O597","v":0},{"$f":"'[7]Function shifts'!P597","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q597","v":0},{"$f":"'[7]Function shifts'!R597","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H598","v":0},{"$f":"'[7]Function shifts'!I598","v":0},{"$f":"'[7]Function shifts'!O598","v":0},{"$f":"'[7]Function shifts'!P598","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q598","v":0},{"$f":"'[7]Function shifts'!R598","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H599","v":0},{"$f":"'[7]Function shifts'!I599","v":0},{"$f":"'[7]Function shifts'!O599","v":0},{"$f":"'[7]Function shifts'!P599","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q599","v":0},{"$f":"'[7]Function shifts'!R599","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H600","v":0},{"$f":"'[7]Function shifts'!I600","v":0},{"$f":"'[7]Function shifts'!O600","v":0},{"$f":"'[7]Function shifts'!P600","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q600","v":0},{"$f":"'[7]Function shifts'!R600","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H601","v":0},{"$f":"'[7]Function shifts'!I601","v":0},{"$f":"'[7]Function shifts'!O601","v":0},{"$f":"'[7]Function shifts'!P601","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q601","v":0},{"$f":"'[7]Function shifts'!R601","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H602","v":0},{"$f":"'[7]Function shifts'!I602","v":0},{"$f":"'[7]Function shifts'!O602","v":0},{"$f":"'[7]Function shifts'!P602","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q602","v":0},{"$f":"'[7]Function shifts'!R602","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H603","v":0},{"$f":"'[7]Function shifts'!I603","v":0},{"$f":"'[7]Function shifts'!O603","v":0},{"$f":"'[7]Function shifts'!P603","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q603","v":0},{"$f":"'[7]Function shifts'!R603","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H604","v":0},{"$f":"'[7]Function shifts'!I604","v":0},{"$f":"'[7]Function shifts'!O604","v":0},{"$f":"'[7]Function shifts'!P604","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q604","v":0},{"$f":"'[7]Function shifts'!R604","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H605","v":0},{"$f":"'[7]Function shifts'!I605","v":0},{"$f":"'[7]Function shifts'!O605","v":0},{"$f":"'[7]Function shifts'!P605","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q605","v":0},{"$f":"'[7]Function shifts'!R605","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H606","v":0},{"$f":"'[7]Function shifts'!I606","v":0},{"$f":"'[7]Function shifts'!O606","v":0},{"$f":"'[7]Function shifts'!P606","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q606","v":0},{"$f":"'[7]Function shifts'!R606","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H607","v":0},{"$f":"'[7]Function shifts'!I607","v":0},{"$f":"'[7]Function shifts'!O607","v":0},{"$f":"'[7]Function shifts'!P607","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q607","v":0},{"$f":"'[7]Function shifts'!R607","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H608","v":0},{"$f":"'[7]Function shifts'!I608","v":0},{"$f":"'[7]Function shifts'!O608","v":0},{"$f":"'[7]Function shifts'!P608","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q608","v":0},{"$f":"'[7]Function shifts'!R608","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H609","v":0},{"$f":"'[7]Function shifts'!I609","v":0},{"$f":"'[7]Function shifts'!O609","v":0},{"$f":"'[7]Function shifts'!P609","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q609","v":0},{"$f":"'[7]Function shifts'!R609","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H610","v":0},{"$f":"'[7]Function shifts'!I610","v":0},{"$f":"'[7]Function shifts'!O610","v":0},{"$f":"'[7]Function shifts'!P610","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q610","v":0},{"$f":"'[7]Function shifts'!R610","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H611","v":0},{"$f":"'[7]Function shifts'!I611","v":0},{"$f":"'[7]Function shifts'!O611","v":0},{"$f":"'[7]Function shifts'!P611","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q611","v":0},{"$f":"'[7]Function shifts'!R611","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H612","v":0},{"$f":"'[7]Function shifts'!I612","v":0},{"$f":"'[7]Function shifts'!O612","v":0},{"$f":"'[7]Function shifts'!P612","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q612","v":0},{"$f":"'[7]Function shifts'!R612","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H613","v":0},{"$f":"'[7]Function shifts'!I613","v":0},{"$f":"'[7]Function shifts'!O613","v":0},{"$f":"'[7]Function shifts'!P613","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q613","v":0},{"$f":"'[7]Function shifts'!R613","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H614","v":0},{"$f":"'[7]Function shifts'!I614","v":0},{"$f":"'[7]Function shifts'!O614","v":0},{"$f":"'[7]Function shifts'!P614","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q614","v":0},{"$f":"'[7]Function shifts'!R614","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H615","v":0},{"$f":"'[7]Function shifts'!I615","v":0},{"$f":"'[7]Function shifts'!O615","v":0},{"$f":"'[7]Function shifts'!P615","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q615","v":0},{"$f":"'[7]Function shifts'!R615","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H616","v":0},{"$f":"'[7]Function shifts'!I616","v":0},{"$f":"'[7]Function shifts'!O616","v":0},{"$f":"'[7]Function shifts'!P616","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q616","v":0},{"$f":"'[7]Function shifts'!R616","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H617","v":0},{"$f":"'[7]Function shifts'!I617","v":0},{"$f":"'[7]Function shifts'!O617","v":0},{"$f":"'[7]Function shifts'!P617","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q617","v":0},{"$f":"'[7]Function shifts'!R617","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H618","v":0},{"$f":"'[7]Function shifts'!I618","v":0},{"$f":"'[7]Function shifts'!O618","v":0},{"$f":"'[7]Function shifts'!P618","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q618","v":0},{"$f":"'[7]Function shifts'!R618","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H619","v":0},{"$f":"'[7]Function shifts'!I619","v":0},{"$f":"'[7]Function shifts'!O619","v":0},{"$f":"'[7]Function shifts'!P619","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q619","v":0},{"$f":"'[7]Function shifts'!R619","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H620","v":0},{"$f":"'[7]Function shifts'!I620","v":0},{"$f":"'[7]Function shifts'!O620","v":0},{"$f":"'[7]Function shifts'!P620","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q620","v":0},{"$f":"'[7]Function shifts'!R620","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H621","v":0},{"$f":"'[7]Function shifts'!I621","v":0},{"$f":"'[7]Function shifts'!O621","v":0},{"$f":"'[7]Function shifts'!P621","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q621","v":0},{"$f":"'[7]Function shifts'!R621","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H622","v":0},{"$f":"'[7]Function shifts'!I622","v":0},{"$f":"'[7]Function shifts'!O622","v":0},{"$f":"'[7]Function shifts'!P622","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q622","v":0},{"$f":"'[7]Function shifts'!R622","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H623","v":0},{"$f":"'[7]Function shifts'!I623","v":0},{"$f":"'[7]Function shifts'!O623","v":0},{"$f":"'[7]Function shifts'!P623","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q623","v":0},{"$f":"'[7]Function shifts'!R623","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H624","v":0},{"$f":"'[7]Function shifts'!I624","v":0},{"$f":"'[7]Function shifts'!O624","v":0},{"$f":"'[7]Function shifts'!P624","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q624","v":0},{"$f":"'[7]Function shifts'!R624","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H625","v":0},{"$f":"'[7]Function shifts'!I625","v":0},{"$f":"'[7]Function shifts'!O625","v":0},{"$f":"'[7]Function shifts'!P625","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q625","v":0},{"$f":"'[7]Function shifts'!R625","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H626","v":0},{"$f":"'[7]Function shifts'!I626","v":0},{"$f":"'[7]Function shifts'!O626","v":0},{"$f":"'[7]Function shifts'!P626","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q626","v":0},{"$f":"'[7]Function shifts'!R626","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H627","v":0},{"$f":"'[7]Function shifts'!I627","v":0},{"$f":"'[7]Function shifts'!O627","v":0},{"$f":"'[7]Function shifts'!P627","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q627","v":0},{"$f":"'[7]Function shifts'!R627","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H628","v":0},{"$f":"'[7]Function shifts'!I628","v":0},{"$f":"'[7]Function shifts'!O628","v":0},{"$f":"'[7]Function shifts'!P628","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q628","v":0},{"$f":"'[7]Function shifts'!R628","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H629","v":0},{"$f":"'[7]Function shifts'!I629","v":0},{"$f":"'[7]Function shifts'!O629","v":0},{"$f":"'[7]Function shifts'!P629","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q629","v":0},{"$f":"'[7]Function shifts'!R629","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H630","v":0},{"$f":"'[7]Function shifts'!I630","v":0},{"$f":"'[7]Function shifts'!O630","v":0},{"$f":"'[7]Function shifts'!P630","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q630","v":0},{"$f":"'[7]Function shifts'!R630","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H631","v":0},{"$f":"'[7]Function shifts'!I631","v":0},{"$f":"'[7]Function shifts'!O631","v":0},{"$f":"'[7]Function shifts'!P631","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q631","v":0},{"$f":"'[7]Function shifts'!R631","v":0}]
[{"$f":"IF(SUM(COUNTIF(G632:N632,\"<>0\")-COUNTBLANK(G632:N632))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G633:G634)","v":0},{"$f":"SUM(H633:H634)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P633:P634)","v":0},{"$f":"SUM(Q633:Q634)","v":0},{"$f":"SUM(R633:R634)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H633","v":0},{"$f":"'[7]Function shifts'!I633","v":0},{"$f":"'[7]Function shifts'!O633","v":0},{"$f":"'[7]Function shifts'!P633","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q633","v":0},{"$f":"'[7]Function shifts'!R633","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H634","v":0},{"$f":"'[7]Function shifts'!I634","v":0},{"$f":"'[7]Function shifts'!O634","v":0},{"$f":"'[7]Function shifts'!P634","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q634","v":0},{"$f":"'[7]Function shifts'!R634","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G636,G643,G646:G648,G655:G656)","v":0},{"$f":"SUM(H636,H643,H646:H648,H655:H656)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P636,P643,P646:P648,P655:P656)","v":0},{"$f":"SUM(Q636,Q643,Q646:Q648,Q655:Q656)","v":0},{"$f":"SUM(R636,R643,R646:R648,R655:R656)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G637+G640","v":0},{"$f":"+H637+H640","v":0},0,0,0,0,0,0,0,{"$f":"+P637+P640","v":0},{"$f":"+Q637+Q640","v":0},{"$f":"+R637+R640","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G638:G639)","v":0},{"$f":"SUM(H638:H639)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P638:P639)","v":0},{"$f":"SUM(Q638:Q639)","v":0},{"$f":"SUM(R638:R639)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H638","v":0},{"$f":"'[7]Function shifts'!I638","v":0},{"$f":"'[7]Function shifts'!O638","v":0},{"$f":"'[7]Function shifts'!P638","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q638","v":0},{"$f":"'[7]Function shifts'!R638","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H639","v":0},{"$f":"'[7]Function shifts'!I639","v":0},{"$f":"'[7]Function shifts'!O639","v":0},{"$f":"'[7]Function shifts'!P639","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q639","v":0},{"$f":"'[7]Function shifts'!R639","v":0}]
[{"$f":"IF(SUM(COUNTIF(G640:N640,\"<>0\")-COUNTBLANK(G640:N640))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G641:G642)","v":0},{"$f":"SUM(H641:H642)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P641:P642)","v":0},{"$f":"SUM(Q641:Q642)","v":0},{"$f":"SUM(R641:R642)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H641","v":0},{"$f":"'[7]Function shifts'!I641","v":0},{"$f":"'[7]Function shifts'!O641","v":0},{"$f":"'[7]Function shifts'!P641","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q641","v":0},{"$f":"'[7]Function shifts'!R641","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H642","v":0},{"$f":"'[7]Function shifts'!I642","v":0},{"$f":"'[7]Function shifts'!O642","v":0},{"$f":"'[7]Function shifts'!P642","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q642","v":0},{"$f":"'[7]Function shifts'!R642","v":0}]
[{"$f":"IF(SUM(COUNTIF(G643:N643,\"<>0\")-COUNTBLANK(G643:N643))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G644:G645)","v":0},{"$f":"SUM(H644:H645)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P644:P645)","v":0},{"$f":"SUM(Q644:Q645)","v":0},{"$f":"SUM(R644:R645)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H644","v":0},{"$f":"'[7]Function shifts'!I644","v":0},{"$f":"'[7]Function shifts'!O644","v":0},{"$f":"'[7]Function shifts'!P644","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q644","v":0},{"$f":"'[7]Function shifts'!R644","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H645","v":0},{"$f":"'[7]Function shifts'!I645","v":0},{"$f":"'[7]Function shifts'!O645","v":0},{"$f":"'[7]Function shifts'!P645","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q645","v":0},{"$f":"'[7]Function shifts'!R645","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H646","v":0},{"$f":"'[7]Function shifts'!I646","v":0},{"$f":"'[7]Function shifts'!O646","v":0},{"$f":"'[7]Function shifts'!P646","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q646","v":0},{"$f":"'[7]Function shifts'!R646","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H647","v":0},{"$f":"'[7]Function shifts'!I647","v":0},{"$f":"'[7]Function shifts'!O647","v":0},{"$f":"'[7]Function shifts'!P647","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q647","v":0},{"$f":"'[7]Function shifts'!R647","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G649+G652","v":0},{"$f":"+H649+H652","v":0},0,0,0,0,0,0,{"$f":"SUM(J648:N648)","v":0},{"$f":"+P649+P652","v":0},{"$f":"+Q649+Q652","v":0},{"$f":"+R649+R652","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G650:G651)","v":0},{"$f":"SUM(H650:H651)","v":0},0,0,0,0,0,0,{"$f":"SUM(J649:N649)","v":0},{"$f":"SUM(P650:P651)","v":0},{"$f":"SUM(Q650:Q651)","v":0},{"$f":"SUM(R650:R651)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H650","v":0},{"$f":"'[7]Function shifts'!I650","v":0},{"$f":"'[7]Function shifts'!O650","v":0},{"$f":"'[7]Function shifts'!P650","v":0},null,null,null,null,{"$f":"SUM(J650:N650)","v":0},{"$f":"'[7]Function shifts'!Q650","v":0},{"$f":"'[7]Function shifts'!R650","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H651","v":0},{"$f":"'[7]Function shifts'!I651","v":0},{"$f":"'[7]Function shifts'!O651","v":0},{"$f":"'[7]Function shifts'!P651","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q651","v":0},{"$f":"'[7]Function shifts'!R651","v":0}]
[{"$f":"IF(SUM(COUNTIF(G652:N652,\"<>0\")-COUNTBLANK(G652:N652))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G653:G654)","v":0},{"$f":"SUM(H653:H654)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P653:P654)","v":0},{"$f":"SUM(Q653:Q654)","v":0},{"$f":"SUM(R653:R654)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H653","v":0},{"$f":"'[7]Function shifts'!I653","v":0},{"$f":"'[7]Function shifts'!O653","v":0},{"$f":"'[7]Function shifts'!P653","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q653","v":0},{"$f":"'[7]Function shifts'!R653","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H654","v":0},{"$f":"'[7]Function shifts'!I654","v":0},{"$f":"'[7]Function shifts'!O654","v":0},{"$f":"'[7]Function shifts'!P654","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q654","v":0},{"$f":"'[7]Function shifts'!R654","v":0}]
[{"$f":"IF(SUM(COUNTIF(G655:N655,\"<>0\")-COUNTBLANK(G655:N655))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H655","v":0},{"$f":"'[7]Function shifts'!I655","v":0},{"$f":"'[7]Function shifts'!O655","v":0},{"$f":"'[7]Function shifts'!P655","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q655","v":0},{"$f":"'[7]Function shifts'!R655","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G657:G658)","v":0},{"$f":"SUM(H657:H658)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P657:P658)","v":0},{"$f":"SUM(Q657:Q658)","v":0},{"$f":"SUM(R657:R658)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H657","v":0},{"$f":"'[7]Function shifts'!I657","v":0},{"$f":"'[7]Function shifts'!O657","v":0},{"$f":"'[7]Function shifts'!P657","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q657","v":0},{"$f":"'[7]Function shifts'!R657","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H658","v":0},{"$f":"'[7]Function shifts'!I658","v":0},{"$f":"'[7]Function shifts'!O658","v":0},{"$f":"'[7]Function shifts'!P658","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q658","v":0},{"$f":"'[7]Function shifts'!R658","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G660,G663,G666:G670)","v":0},{"$f":"SUM(H660,H663,H666:H670)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P660,P663,P666:P670)","v":0},{"$f":"SUM(Q660,Q663,Q666:Q670)","v":0},{"$f":"SUM(R660,R663,R666:R670)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H661","v":0},{"$f":"'[7]Function shifts'!I661","v":0},{"$f":"'[7]Function shifts'!O661","v":0},{"$f":"'[7]Function shifts'!P661","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q661","v":0},{"$f":"'[7]Function shifts'!R661","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H662","v":0},{"$f":"'[7]Function shifts'!I662","v":0},{"$f":"'[7]Function shifts'!O662","v":0},{"$f":"'[7]Function shifts'!P662","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q662","v":0},{"$f":"'[7]Function shifts'!R662","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G664:G665)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P664:P665)","v":0},{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H664","v":0},{"$f":"'[7]Function shifts'!I664","v":0},{"$f":"'[7]Function shifts'!O664","v":0},{"$f":"'[7]Function shifts'!P664","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q664","v":0},{"$f":"'[7]Function shifts'!R664","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H665","v":0},{"$f":"'[7]Function shifts'!I665","v":0},{"$f":"'[7]Function shifts'!O665","v":0},{"$f":"'[7]Function shifts'!P665","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q665","v":0},{"$f":"'[7]Function shifts'!R665","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H666","v":0},{"$f":"'[7]Function shifts'!I666","v":0},{"$f":"'[7]Function shifts'!O666","v":0},{"$f":"'[7]Function shifts'!P666","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q666","v":0},{"$f":"'[7]Function shifts'!R666","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H667","v":0},{"$f":"'[7]Function shifts'!I667","v":0},{"$f":"'[7]Function shifts'!O667","v":0},{"$f":"'[7]Function shifts'!P667","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q667","v":0},{"$f":"'[7]Function shifts'!R667","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H668","v":0},{"$f":"'[7]Function shifts'!I668","v":0},{"$f":"'[7]Function shifts'!O668","v":0},{"$f":"'[7]Function shifts'!P668","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q668","v":0},{"$f":"'[7]Function shifts'!R668","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H669","v":0},{"$f":"'[7]Function shifts'!I669","v":0},{"$f":"'[7]Function shifts'!O669","v":0},{"$f":"'[7]Function shifts'!P669","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q669","v":0},{"$f":"'[7]Function shifts'!R669","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H670","v":0},{"$f":"'[7]Function shifts'!I670","v":0},{"$f":"'[7]Function shifts'!O670","v":0},{"$f":"'[7]Function shifts'!P670","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q670","v":0},{"$f":"'[7]Function shifts'!R670","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H671","v":0},{"$f":"'[7]Function shifts'!I671","v":0},{"$f":"'[7]Function shifts'!O671","v":0},{"$f":"'[7]Function shifts'!P671","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q671","v":0},{"$f":"'[7]Function shifts'!R671","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G589,G635,G659,G671)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P589,P635,P659,P671)","v":0},{"$f":"SUM(Q589,Q635,Q659,Q671)","v":0},{"$f":"SUM(R589,R635,R659,R671)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G677:N677,\"<>0\")-COUNTBLANK(G677:N677))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F685","v":0}]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F687","v":0},{"$f":"G779","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F689","v":0},{"$f":"'[7]Function shifts'!G689","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F691","v":0},{"$f":"'[7]Function shifts'!G691","v":0}]
[{"$f":"IF(SUM(COUNTIF(G692:N692,\"<>0\")-COUNTBLANK(G692:N692))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G696,G699,G738)","v":0},{"$f":"SUM(H696,H699,H738)","v":0},0,0,0,0,0,0,{"$f":"SUM(J695:N695)","v":0},{"$f":"SUM(P696,P699,P738)","v":0},{"$f":"SUM(Q696,Q699,Q738)","v":0},{"$f":"SUM(R696,R699,R738)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G697:G698)","v":0},{"$f":"SUM(H697:H698)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P697:P698)","v":0},{"$f":"SUM(Q697:Q698)","v":0},{"$f":"SUM(R697:R698)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H697","v":0},{"$f":"'[7]Function shifts'!I697","v":0},{"$f":"'[7]Function shifts'!O697","v":0},{"$f":"'[7]Function shifts'!P697","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q697","v":0},{"$f":"'[7]Function shifts'!R697","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H698","v":0},{"$f":"'[7]Function shifts'!I698","v":0},{"$f":"'[7]Function shifts'!O698","v":0},{"$f":"'[7]Function shifts'!P698","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q698","v":0},{"$f":"'[7]Function shifts'!R698","v":0}]
[{"$f":"IF(SUM(COUNTIF(G700:N700,\"<>0\")-COUNTBLANK(G700:N700))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G700:G737)","v":0},{"$f":"SUM(H700:H737)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P700:P737)","v":0},{"$f":"SUM(Q700:Q737)","v":0},{"$f":"SUM(R700:R737)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H700","v":0},{"$f":"'[7]Function shifts'!I700","v":0},{"$f":"'[7]Function shifts'!O700","v":0},{"$f":"'[7]Function shifts'!P700","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q700","v":0},{"$f":"'[7]Function shifts'!R700","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H701","v":0},{"$f":"'[7]Function shifts'!I701","v":0},{"$f":"'[7]Function shifts'!O701","v":0},{"$f":"'[7]Function shifts'!P701","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q701","v":0},{"$f":"'[7]Function shifts'!R701","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H702","v":0},{"$f":"'[7]Function shifts'!I702","v":0},{"$f":"'[7]Function shifts'!O702","v":0},{"$f":"'[7]Function shifts'!P702","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q702","v":0},{"$f":"'[7]Function shifts'!R702","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H703","v":0},{"$f":"'[7]Function shifts'!I703","v":0},{"$f":"'[7]Function shifts'!O703","v":0},{"$f":"'[7]Function shifts'!P703","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q703","v":0},{"$f":"'[7]Function shifts'!R703","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H704","v":0},{"$f":"'[7]Function shifts'!I704","v":0},{"$f":"'[7]Function shifts'!O704","v":0},{"$f":"'[7]Function shifts'!P704","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q704","v":0},{"$f":"'[7]Function shifts'!R704","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H705","v":0},{"$f":"'[7]Function shifts'!I705","v":0},{"$f":"'[7]Function shifts'!O705","v":0},{"$f":"'[7]Function shifts'!P705","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q705","v":0},{"$f":"'[7]Function shifts'!R705","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H706","v":0},{"$f":"'[7]Function shifts'!I706","v":0},{"$f":"'[7]Function shifts'!O706","v":0},{"$f":"'[7]Function shifts'!P706","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q706","v":0},{"$f":"'[7]Function shifts'!R706","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H707","v":0},{"$f":"'[7]Function shifts'!I707","v":0},{"$f":"'[7]Function shifts'!O707","v":0},{"$f":"'[7]Function shifts'!P707","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q707","v":0},{"$f":"'[7]Function shifts'!R707","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H708","v":0},{"$f":"'[7]Function shifts'!I708","v":0},{"$f":"'[7]Function shifts'!O708","v":0},{"$f":"'[7]Function shifts'!P708","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q708","v":0},{"$f":"'[7]Function shifts'!R708","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H709","v":0},{"$f":"'[7]Function shifts'!I709","v":0},{"$f":"'[7]Function shifts'!O709","v":0},{"$f":"'[7]Function shifts'!P709","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q709","v":0},{"$f":"'[7]Function shifts'!R709","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H710","v":0},{"$f":"'[7]Function shifts'!I710","v":0},{"$f":"'[7]Function shifts'!O710","v":0},{"$f":"'[7]Function shifts'!P710","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q710","v":0},{"$f":"'[7]Function shifts'!R710","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H711","v":0},{"$f":"'[7]Function shifts'!I711","v":0},{"$f":"'[7]Function shifts'!O711","v":0},{"$f":"'[7]Function shifts'!P711","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q711","v":0},{"$f":"'[7]Function shifts'!R711","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H712","v":0},{"$f":"'[7]Function shifts'!I712","v":0},{"$f":"'[7]Function shifts'!O712","v":0},{"$f":"'[7]Function shifts'!P712","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q712","v":0},{"$f":"'[7]Function shifts'!R712","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H713","v":0},{"$f":"'[7]Function shifts'!I713","v":0},{"$f":"'[7]Function shifts'!O713","v":0},{"$f":"'[7]Function shifts'!P713","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q713","v":0},{"$f":"'[7]Function shifts'!R713","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H714","v":0},{"$f":"'[7]Function shifts'!I714","v":0},{"$f":"'[7]Function shifts'!O714","v":0},{"$f":"'[7]Function shifts'!P714","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q714","v":0},{"$f":"'[7]Function shifts'!R714","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H715","v":0},{"$f":"'[7]Function shifts'!I715","v":0},{"$f":"'[7]Function shifts'!O715","v":0},{"$f":"'[7]Function shifts'!P715","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q715","v":0},{"$f":"'[7]Function shifts'!R715","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H716","v":0},{"$f":"'[7]Function shifts'!I716","v":0},{"$f":"'[7]Function shifts'!O716","v":0},{"$f":"'[7]Function shifts'!P716","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q716","v":0},{"$f":"'[7]Function shifts'!R716","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H717","v":0},{"$f":"'[7]Function shifts'!I717","v":0},{"$f":"'[7]Function shifts'!O717","v":0},{"$f":"'[7]Function shifts'!P717","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q717","v":0},{"$f":"'[7]Function shifts'!R717","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H718","v":0},{"$f":"'[7]Function shifts'!I718","v":0},{"$f":"'[7]Function shifts'!O718","v":0},{"$f":"'[7]Function shifts'!P718","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q718","v":0},{"$f":"'[7]Function shifts'!R718","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H719","v":0},{"$f":"'[7]Function shifts'!I719","v":0},{"$f":"'[7]Function shifts'!O719","v":0},{"$f":"'[7]Function shifts'!P719","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q719","v":0},{"$f":"'[7]Function shifts'!R719","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H720","v":0},{"$f":"'[7]Function shifts'!I720","v":0},{"$f":"'[7]Function shifts'!O720","v":0},{"$f":"'[7]Function shifts'!P720","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q720","v":0},{"$f":"'[7]Function shifts'!R720","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H721","v":0},{"$f":"'[7]Function shifts'!I721","v":0},{"$f":"'[7]Function shifts'!O721","v":0},{"$f":"'[7]Function shifts'!P721","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q721","v":0},{"$f":"'[7]Function shifts'!R721","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H722","v":0},{"$f":"'[7]Function shifts'!I722","v":0},{"$f":"'[7]Function shifts'!O722","v":0},{"$f":"'[7]Function shifts'!P722","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q722","v":0},{"$f":"'[7]Function shifts'!R722","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H723","v":0},{"$f":"'[7]Function shifts'!I723","v":0},{"$f":"'[7]Function shifts'!O723","v":0},{"$f":"'[7]Function shifts'!P723","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q723","v":0},{"$f":"'[7]Function shifts'!R723","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H724","v":0},{"$f":"'[7]Function shifts'!I724","v":0},{"$f":"'[7]Function shifts'!O724","v":0},{"$f":"'[7]Function shifts'!P724","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q724","v":0},{"$f":"'[7]Function shifts'!R724","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H725","v":0},{"$f":"'[7]Function shifts'!I725","v":0},{"$f":"'[7]Function shifts'!O725","v":0},{"$f":"'[7]Function shifts'!P725","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q725","v":0},{"$f":"'[7]Function shifts'!R725","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H726","v":0},{"$f":"'[7]Function shifts'!I726","v":0},{"$f":"'[7]Function shifts'!O726","v":0},{"$f":"'[7]Function shifts'!P726","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q726","v":0},{"$f":"'[7]Function shifts'!R726","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H727","v":0},{"$f":"'[7]Function shifts'!I727","v":0},{"$f":"'[7]Function shifts'!O727","v":0},{"$f":"'[7]Function shifts'!P727","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q727","v":0},{"$f":"'[7]Function shifts'!R727","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H728","v":0},{"$f":"'[7]Function shifts'!I728","v":0},{"$f":"'[7]Function shifts'!O728","v":0},{"$f":"'[7]Function shifts'!P728","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q728","v":0},{"$f":"'[7]Function shifts'!R728","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H729","v":0},{"$f":"'[7]Function shifts'!I729","v":0},{"$f":"'[7]Function shifts'!O729","v":0},{"$f":"'[7]Function shifts'!P729","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q729","v":0},{"$f":"'[7]Function shifts'!R729","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H730","v":0},{"$f":"'[7]Function shifts'!I730","v":0},{"$f":"'[7]Function shifts'!O730","v":0},{"$f":"'[7]Function shifts'!P730","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q730","v":0},{"$f":"'[7]Function shifts'!R730","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H731","v":0},{"$f":"'[7]Function shifts'!I731","v":0},{"$f":"'[7]Function shifts'!O731","v":0},{"$f":"'[7]Function shifts'!P731","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q731","v":0},{"$f":"'[7]Function shifts'!R731","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H732","v":0},{"$f":"'[7]Function shifts'!I732","v":0},{"$f":"'[7]Function shifts'!O732","v":0},{"$f":"'[7]Function shifts'!P732","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q732","v":0},{"$f":"'[7]Function shifts'!R732","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H733","v":0},{"$f":"'[7]Function shifts'!I733","v":0},{"$f":"'[7]Function shifts'!O733","v":0},{"$f":"'[7]Function shifts'!P733","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q733","v":0},{"$f":"'[7]Function shifts'!R733","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H734","v":0},{"$f":"'[7]Function shifts'!I734","v":0},{"$f":"'[7]Function shifts'!O734","v":0},{"$f":"'[7]Function shifts'!P734","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q734","v":0},{"$f":"'[7]Function shifts'!R734","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H735","v":0},{"$f":"'[7]Function shifts'!I735","v":0},{"$f":"'[7]Function shifts'!O735","v":0},{"$f":"'[7]Function shifts'!P735","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q735","v":0},{"$f":"'[7]Function shifts'!R735","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H736","v":0},{"$f":"'[7]Function shifts'!I736","v":0},{"$f":"'[7]Function shifts'!O736","v":0},{"$f":"'[7]Function shifts'!P736","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q736","v":0},{"$f":"'[7]Function shifts'!R736","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H737","v":0},{"$f":"'[7]Function shifts'!I737","v":0},{"$f":"'[7]Function shifts'!O737","v":0},{"$f":"'[7]Function shifts'!P737","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q737","v":0},{"$f":"'[7]Function shifts'!R737","v":0}]
[{"$f":"IF(SUM(COUNTIF(G738:N738,\"<>0\")-COUNTBLANK(G738:N738))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G739:G740)","v":0},{"$f":"SUM(H739:H740)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P739:P740)","v":0},{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G739:N739,\"<>0\")-COUNTBLANK(G739:N739))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H739","v":0},{"$f":"'[7]Function shifts'!I739","v":0},{"$f":"'[7]Function shifts'!O739","v":0},{"$f":"'[7]Function shifts'!P739","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q739","v":0},{"$f":"'[7]Function shifts'!R739","v":0}]
[{"$f":"IF(SUM(COUNTIF(G740:N740,\"<>0\")-COUNTBLANK(G740:N740))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H740","v":0},{"$f":"'[7]Function shifts'!I740","v":0},{"$f":"'[7]Function shifts'!O740","v":0},{"$f":"'[7]Function shifts'!P740","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q740","v":0},{"$f":"'[7]Function shifts'!R740","v":0}]
[{"$f":"IF(SUM(COUNTIF(G741:N741,\"<>0\")-COUNTBLANK(G741:N741))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G742,G749,G752:G754,G761:G762)","v":0},{"$f":"SUM(H742,H749,H752:H754,H761:H762)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P742,P749,P752:P754,P761:P762)","v":0},{"$f":"SUM(Q742,Q749,Q752:Q754,Q761:Q762)","v":0},{"$f":"SUM(R742,R749,R752:R754,R761:R762)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G742:N742,\"<>0\")-COUNTBLANK(G742:N742))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G743+G746","v":0},{"$f":"+H743+H746","v":0},0,0,0,0,0,0,0,{"$f":"+P743+P746","v":0},{"$f":"+Q743+Q746","v":0},{"$f":"+R743+R746","v":0}]
[{"$f":"IF(SUM(COUNTIF(G744:N744,\"<>0\")-COUNTBLANK(G744:N744))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G744:G745)","v":0},{"$f":"SUM(H744:H745)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P744:P745)","v":0},{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H744","v":0},{"$f":"'[7]Function shifts'!I744","v":0},{"$f":"'[7]Function shifts'!O744","v":0},{"$f":"'[7]Function shifts'!P744","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q744","v":0},{"$f":"'[7]Function shifts'!R744","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H745","v":0},{"$f":"'[7]Function shifts'!I745","v":0},{"$f":"'[7]Function shifts'!O745","v":0},{"$f":"'[7]Function shifts'!P745","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q745","v":0},{"$f":"'[7]Function shifts'!R745","v":0}]
[{"$f":"IF(SUM(COUNTIF(G747:N747,\"<>0\")-COUNTBLANK(G747:N747))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G747:G748)","v":0},{"$f":"SUM(H747:H748)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P747:P748)","v":0},{"$f":"SUM(Q747:Q748)","v":0},{"$f":"SUM(R747:R748)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H747","v":0},{"$f":"'[7]Function shifts'!I747","v":0},{"$f":"'[7]Function shifts'!O747","v":0},{"$f":"'[7]Function shifts'!P747","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q747","v":0},{"$f":"'[7]Function shifts'!R747","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H748","v":0},{"$f":"'[7]Function shifts'!I748","v":0},{"$f":"'[7]Function shifts'!O748","v":0},{"$f":"'[7]Function shifts'!P748","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q748","v":0},{"$f":"'[7]Function shifts'!R748","v":0}]
[{"$f":"IF(SUM(COUNTIF(G749:N749,\"<>0\")-COUNTBLANK(G749:N749))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G750:G751)","v":0},{"$f":"SUM(H750:H751)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P750:P751)","v":0},{"$f":"SUM(Q750:Q751)","v":0},{"$f":"SUM(R750:R751)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H750","v":0},{"$f":"'[7]Function shifts'!I750","v":0},{"$f":"'[7]Function shifts'!O750","v":0},{"$f":"'[7]Function shifts'!P750","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q750","v":0},{"$f":"'[7]Function shifts'!R750","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H751","v":0},{"$f":"'[7]Function shifts'!I751","v":0},{"$f":"'[7]Function shifts'!O751","v":0},{"$f":"'[7]Function shifts'!P751","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q751","v":0},{"$f":"'[7]Function shifts'!R751","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H752","v":0},{"$f":"'[7]Function shifts'!I752","v":0},{"$f":"'[7]Function shifts'!O752","v":0},{"$f":"'[7]Function shifts'!P752","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q752","v":0},{"$f":"'[7]Function shifts'!R752","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H753","v":0},{"$f":"'[7]Function shifts'!I753","v":0},{"$f":"'[7]Function shifts'!O753","v":0},{"$f":"'[7]Function shifts'!P753","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q753","v":0},{"$f":"'[7]Function shifts'!R753","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G755+G758","v":0},{"$f":"+H755+H758","v":0},0,0,0,0,0,0,{"$f":"SUM(J754:N754)","v":0},{"$f":"+P755+P758","v":0},{"$f":"+Q755+Q758","v":0},{"$f":"+R755+R758","v":0}]
[{"$f":"IF(SUM(COUNTIF(G756:N756,\"<>0\")-COUNTBLANK(G756:N756))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G756:G757)","v":0},{"$f":"SUM(H756:H757)","v":0},0,0,0,0,0,0,{"$f":"SUM(J755:N755)","v":0},{"$f":"SUM(P756:P757)","v":0},{"$f":"SUM(Q756:Q757)","v":0},{"$f":"SUM(R756:R757)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H756","v":0},{"$f":"'[7]Function shifts'!I756","v":0},{"$f":"'[7]Function shifts'!O756","v":0},{"$f":"'[7]Function shifts'!P756","v":0},null,null,null,null,{"$f":"SUM(J756:N756)","v":0},{"$f":"'[7]Function shifts'!Q756","v":0},{"$f":"'[7]Function shifts'!R756","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H757","v":0},{"$f":"'[7]Function shifts'!I757","v":0},{"$f":"'[7]Function shifts'!O757","v":0},{"$f":"'[7]Function shifts'!P757","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q757","v":0},{"$f":"'[7]Function shifts'!R757","v":0}]
[{"$f":"IF(SUM(COUNTIF(G759:N759,\"<>0\")-COUNTBLANK(G759:N759))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G759:G760)","v":0},{"$f":"SUM(H759:H760)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P759:P760)","v":0},{"$f":"SUM(Q759:Q760)","v":0},{"$f":"SUM(R759:R760)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H759","v":0},{"$f":"'[7]Function shifts'!I759","v":0},{"$f":"'[7]Function shifts'!O759","v":0},{"$f":"'[7]Function shifts'!P759","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q759","v":0},{"$f":"'[7]Function shifts'!R759","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H760","v":0},{"$f":"'[7]Function shifts'!I760","v":0},{"$f":"'[7]Function shifts'!O760","v":0},{"$f":"'[7]Function shifts'!P760","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q760","v":0},{"$f":"'[7]Function shifts'!R760","v":0}]
[{"$f":"IF(SUM(COUNTIF(G761:N761,\"<>0\")-COUNTBLANK(G761:N761))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H761","v":0},{"$f":"'[7]Function shifts'!I761","v":0},{"$f":"'[7]Function shifts'!O761","v":0},{"$f":"'[7]Function shifts'!P761","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q761","v":0},{"$f":"'[7]Function shifts'!R761","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G763:G764)","v":0},{"$f":"SUM(H763:H764)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P763:P764)","v":0},{"$f":"SUM(Q763:Q764)","v":0},{"$f":"SUM(R763:R764)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H763","v":0},{"$f":"'[7]Function shifts'!I763","v":0},{"$f":"'[7]Function shifts'!O763","v":0},{"$f":"'[7]Function shifts'!P763","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q763","v":0},{"$f":"'[7]Function shifts'!R763","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H764","v":0},{"$f":"'[7]Function shifts'!I764","v":0},{"$f":"'[7]Function shifts'!O764","v":0},{"$f":"'[7]Function shifts'!P764","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q764","v":0},{"$f":"'[7]Function shifts'!R764","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G766,G769,G772:G776)","v":0},{"$f":"SUM(H766,H769,H772:H776)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P766,P769,P772:P776)","v":0},{"$f":"SUM(Q766,Q769,Q772:Q776)","v":0},{"$f":"SUM(R766,R769,R772:R776)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G767:G768)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P767:P768)","v":0},{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H767","v":0},{"$f":"'[7]Function shifts'!I767","v":0},{"$f":"'[7]Function shifts'!O767","v":0},{"$f":"'[7]Function shifts'!P767","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q767","v":0},{"$f":"'[7]Function shifts'!R767","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H768","v":0},{"$f":"'[7]Function shifts'!I768","v":0},{"$f":"'[7]Function shifts'!O768","v":0},{"$f":"'[7]Function shifts'!P768","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q768","v":0},{"$f":"'[7]Function shifts'!R768","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G770:G771)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P770:P771)","v":0},{"$f":"SUM(Q770:Q771)","v":0},{"$f":"SUM(R770:R771)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H770","v":0},{"$f":"'[7]Function shifts'!I770","v":0},{"$f":"'[7]Function shifts'!O770","v":0},{"$f":"'[7]Function shifts'!P770","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q770","v":0},{"$f":"'[7]Function shifts'!R770","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H771","v":0},{"$f":"'[7]Function shifts'!I771","v":0},{"$f":"'[7]Function shifts'!O771","v":0},{"$f":"'[7]Function shifts'!P771","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q771","v":0},{"$f":"'[7]Function shifts'!R771","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H772","v":0},{"$f":"'[7]Function shifts'!I772","v":0},{"$f":"'[7]Function shifts'!O772","v":0},{"$f":"'[7]Function shifts'!P772","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q772","v":0},{"$f":"'[7]Function shifts'!R772","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H773","v":0},{"$f":"'[7]Function shifts'!I773","v":0},{"$f":"'[7]Function shifts'!O773","v":0},{"$f":"'[7]Function shifts'!P773","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q773","v":0},{"$f":"'[7]Function shifts'!R773","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H774","v":0},{"$f":"'[7]Function shifts'!I774","v":0},{"$f":"'[7]Function shifts'!O774","v":0},{"$f":"'[7]Function shifts'!P774","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q774","v":0},{"$f":"'[7]Function shifts'!R774","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H775","v":0},{"$f":"'[7]Function shifts'!I775","v":0},{"$f":"'[7]Function shifts'!O775","v":0},{"$f":"'[7]Function shifts'!P775","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q775","v":0},{"$f":"'[7]Function shifts'!R775","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H776","v":0},{"$f":"'[7]Function shifts'!I776","v":0},{"$f":"'[7]Function shifts'!O776","v":0},{"$f":"'[7]Function shifts'!P776","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q776","v":0},{"$f":"'[7]Function shifts'!R776","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H777","v":0},{"$f":"'[7]Function shifts'!I777","v":0},{"$f":"'[7]Function shifts'!O777","v":0},{"$f":"'[7]Function shifts'!P777","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q777","v":0},{"$f":"'[7]Function shifts'!R777","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G695,G741,G765,G777)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P695,P741,P765,P777)","v":0},{"$f":"SUM(Q695,Q741,Q765,Q777)","v":0},{"$f":"SUM(R695,R741,R765,R777)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G783:N783,\"<>0\")-COUNTBLANK(G783:N783))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F791","v":0}]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F793","v":0},{"$f":"G885","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F795","v":0},{"$f":"'[7]Function shifts'!G795","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F797","v":0},{"$f":"'[7]Function shifts'!G797","v":0}]
[{"$f":"IF(SUM(COUNTIF(G798:N798,\"<>0\")-COUNTBLANK(G798:N798))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G802,G805,G844)","v":0},{"$f":"SUM(H802,H805,H844)","v":0},0,0,0,0,0,0,{"$f":"SUM(J801:N801)","v":0},{"$f":"SUM(P802,P805,P844)","v":0},{"$f":"SUM(Q802,Q805,Q844)","v":0},{"$f":"SUM(R802,R805,R844)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G803:G804)","v":0},{"$f":"SUM(H803:H804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P803:P804)","v":0},{"$f":"SUM(Q803:Q804)","v":0},{"$f":"SUM(R803:R804)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H803","v":0},{"$f":"'[7]Function shifts'!I803","v":0},{"$f":"'[7]Function shifts'!O803","v":0},{"$f":"'[7]Function shifts'!P803","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q803","v":0},{"$f":"'[7]Function shifts'!R803","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H804","v":0},{"$f":"'[7]Function shifts'!I804","v":0},{"$f":"'[7]Function shifts'!O804","v":0},{"$f":"'[7]Function shifts'!P804","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q804","v":0},{"$f":"'[7]Function shifts'!R804","v":0}]
[{"$f":"IF(SUM(COUNTIF(G806:N806,\"<>0\")-COUNTBLANK(G806:N806))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G806:G843)","v":0},{"$f":"SUM(H806:H843)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P806:P843)","v":0},{"$f":"SUM(Q806:Q843)","v":0},{"$f":"SUM(R806:R843)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H806","v":0},{"$f":"'[7]Function shifts'!I806","v":0},{"$f":"'[7]Function shifts'!O806","v":0},{"$f":"'[7]Function shifts'!P806","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q806","v":0},{"$f":"'[7]Function shifts'!R806","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H807","v":0},{"$f":"'[7]Function shifts'!I807","v":0},{"$f":"'[7]Function shifts'!O807","v":0},{"$f":"'[7]Function shifts'!P807","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q807","v":0},{"$f":"'[7]Function shifts'!R807","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H808","v":0},{"$f":"'[7]Function shifts'!I808","v":0},{"$f":"'[7]Function shifts'!O808","v":0},{"$f":"'[7]Function shifts'!P808","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q808","v":0},{"$f":"'[7]Function shifts'!R808","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H809","v":0},{"$f":"'[7]Function shifts'!I809","v":0},{"$f":"'[7]Function shifts'!O809","v":0},{"$f":"'[7]Function shifts'!P809","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q809","v":0},{"$f":"'[7]Function shifts'!R809","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H810","v":0},{"$f":"'[7]Function shifts'!I810","v":0},{"$f":"'[7]Function shifts'!O810","v":0},{"$f":"'[7]Function shifts'!P810","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q810","v":0},{"$f":"'[7]Function shifts'!R810","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H811","v":0},{"$f":"'[7]Function shifts'!I811","v":0},{"$f":"'[7]Function shifts'!O811","v":0},{"$f":"'[7]Function shifts'!P811","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q811","v":0},{"$f":"'[7]Function shifts'!R811","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H812","v":0},{"$f":"'[7]Function shifts'!I812","v":0},{"$f":"'[7]Function shifts'!O812","v":0},{"$f":"'[7]Function shifts'!P812","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q812","v":0},{"$f":"'[7]Function shifts'!R812","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H813","v":0},{"$f":"'[7]Function shifts'!I813","v":0},{"$f":"'[7]Function shifts'!O813","v":0},{"$f":"'[7]Function shifts'!P813","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q813","v":0},{"$f":"'[7]Function shifts'!R813","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H814","v":0},{"$f":"'[7]Function shifts'!I814","v":0},{"$f":"'[7]Function shifts'!O814","v":0},{"$f":"'[7]Function shifts'!P814","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q814","v":0},{"$f":"'[7]Function shifts'!R814","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H815","v":0},{"$f":"'[7]Function shifts'!I815","v":0},{"$f":"'[7]Function shifts'!O815","v":0},{"$f":"'[7]Function shifts'!P815","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q815","v":0},{"$f":"'[7]Function shifts'!R815","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H816","v":0},{"$f":"'[7]Function shifts'!I816","v":0},{"$f":"'[7]Function shifts'!O816","v":0},{"$f":"'[7]Function shifts'!P816","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q816","v":0},{"$f":"'[7]Function shifts'!R816","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H817","v":0},{"$f":"'[7]Function shifts'!I817","v":0},{"$f":"'[7]Function shifts'!O817","v":0},{"$f":"'[7]Function shifts'!P817","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q817","v":0},{"$f":"'[7]Function shifts'!R817","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H818","v":0},{"$f":"'[7]Function shifts'!I818","v":0},{"$f":"'[7]Function shifts'!O818","v":0},{"$f":"'[7]Function shifts'!P818","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q818","v":0},{"$f":"'[7]Function shifts'!R818","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H819","v":0},{"$f":"'[7]Function shifts'!I819","v":0},{"$f":"'[7]Function shifts'!O819","v":0},{"$f":"'[7]Function shifts'!P819","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q819","v":0},{"$f":"'[7]Function shifts'!R819","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H820","v":0},{"$f":"'[7]Function shifts'!I820","v":0},{"$f":"'[7]Function shifts'!O820","v":0},{"$f":"'[7]Function shifts'!P820","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q820","v":0},{"$f":"'[7]Function shifts'!R820","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H821","v":0},{"$f":"'[7]Function shifts'!I821","v":0},{"$f":"'[7]Function shifts'!O821","v":0},{"$f":"'[7]Function shifts'!P821","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q821","v":0},{"$f":"'[7]Function shifts'!R821","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H822","v":0},{"$f":"'[7]Function shifts'!I822","v":0},{"$f":"'[7]Function shifts'!O822","v":0},{"$f":"'[7]Function shifts'!P822","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q822","v":0},{"$f":"'[7]Function shifts'!R822","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H823","v":0},{"$f":"'[7]Function shifts'!I823","v":0},{"$f":"'[7]Function shifts'!O823","v":0},{"$f":"'[7]Function shifts'!P823","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q823","v":0},{"$f":"'[7]Function shifts'!R823","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H824","v":0},{"$f":"'[7]Function shifts'!I824","v":0},{"$f":"'[7]Function shifts'!O824","v":0},{"$f":"'[7]Function shifts'!P824","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q824","v":0},{"$f":"'[7]Function shifts'!R824","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H825","v":0},{"$f":"'[7]Function shifts'!I825","v":0},{"$f":"'[7]Function shifts'!O825","v":0},{"$f":"'[7]Function shifts'!P825","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q825","v":0},{"$f":"'[7]Function shifts'!R825","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H826","v":0},{"$f":"'[7]Function shifts'!I826","v":0},{"$f":"'[7]Function shifts'!O826","v":0},{"$f":"'[7]Function shifts'!P826","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q826","v":0},{"$f":"'[7]Function shifts'!R826","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H827","v":0},{"$f":"'[7]Function shifts'!I827","v":0},{"$f":"'[7]Function shifts'!O827","v":0},{"$f":"'[7]Function shifts'!P827","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q827","v":0},{"$f":"'[7]Function shifts'!R827","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H828","v":0},{"$f":"'[7]Function shifts'!I828","v":0},{"$f":"'[7]Function shifts'!O828","v":0},{"$f":"'[7]Function shifts'!P828","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q828","v":0},{"$f":"'[7]Function shifts'!R828","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H829","v":0},{"$f":"'[7]Function shifts'!I829","v":0},{"$f":"'[7]Function shifts'!O829","v":0},{"$f":"'[7]Function shifts'!P829","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q829","v":0},{"$f":"'[7]Function shifts'!R829","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H830","v":0},{"$f":"'[7]Function shifts'!I830","v":0},{"$f":"'[7]Function shifts'!O830","v":0},{"$f":"'[7]Function shifts'!P830","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q830","v":0},{"$f":"'[7]Function shifts'!R830","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H831","v":0},{"$f":"'[7]Function shifts'!I831","v":0},{"$f":"'[7]Function shifts'!O831","v":0},{"$f":"'[7]Function shifts'!P831","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q831","v":0},{"$f":"'[7]Function shifts'!R831","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H832","v":0},{"$f":"'[7]Function shifts'!I832","v":0},{"$f":"'[7]Function shifts'!O832","v":0},{"$f":"'[7]Function shifts'!P832","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q832","v":0},{"$f":"'[7]Function shifts'!R832","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H833","v":0},{"$f":"'[7]Function shifts'!I833","v":0},{"$f":"'[7]Function shifts'!O833","v":0},{"$f":"'[7]Function shifts'!P833","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q833","v":0},{"$f":"'[7]Function shifts'!R833","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H834","v":0},{"$f":"'[7]Function shifts'!I834","v":0},{"$f":"'[7]Function shifts'!O834","v":0},{"$f":"'[7]Function shifts'!P834","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q834","v":0},{"$f":"'[7]Function shifts'!R834","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H835","v":0},{"$f":"'[7]Function shifts'!I835","v":0},{"$f":"'[7]Function shifts'!O835","v":0},{"$f":"'[7]Function shifts'!P835","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q835","v":0},{"$f":"'[7]Function shifts'!R835","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H836","v":0},{"$f":"'[7]Function shifts'!I836","v":0},{"$f":"'[7]Function shifts'!O836","v":0},{"$f":"'[7]Function shifts'!P836","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q836","v":0},{"$f":"'[7]Function shifts'!R836","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H837","v":0},{"$f":"'[7]Function shifts'!I837","v":0},{"$f":"'[7]Function shifts'!O837","v":0},{"$f":"'[7]Function shifts'!P837","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q837","v":0},{"$f":"'[7]Function shifts'!R837","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H838","v":0},{"$f":"'[7]Function shifts'!I838","v":0},{"$f":"'[7]Function shifts'!O838","v":0},{"$f":"'[7]Function shifts'!P838","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q838","v":0},{"$f":"'[7]Function shifts'!R838","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H839","v":0},{"$f":"'[7]Function shifts'!I839","v":0},{"$f":"'[7]Function shifts'!O839","v":0},{"$f":"'[7]Function shifts'!P839","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q839","v":0},{"$f":"'[7]Function shifts'!R839","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H840","v":0},{"$f":"'[7]Function shifts'!I840","v":0},{"$f":"'[7]Function shifts'!O840","v":0},{"$f":"'[7]Function shifts'!P840","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q840","v":0},{"$f":"'[7]Function shifts'!R840","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H841","v":0},{"$f":"'[7]Function shifts'!I841","v":0},{"$f":"'[7]Function shifts'!O841","v":0},{"$f":"'[7]Function shifts'!P841","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q841","v":0},{"$f":"'[7]Function shifts'!R841","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H842","v":0},{"$f":"'[7]Function shifts'!I842","v":0},{"$f":"'[7]Function shifts'!O842","v":0},{"$f":"'[7]Function shifts'!P842","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q842","v":0},{"$f":"'[7]Function shifts'!R842","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H843","v":0},{"$f":"'[7]Function shifts'!I843","v":0},{"$f":"'[7]Function shifts'!O843","v":0},{"$f":"'[7]Function shifts'!P843","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q843","v":0},{"$f":"'[7]Function shifts'!R843","v":0}]
[{"$f":"IF(SUM(COUNTIF(G844:N844,\"<>0\")-COUNTBLANK(G844:N844))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},{"$f":"SUM(H845:H846)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G845:N845,\"<>0\")-COUNTBLANK(G845:N845))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H845","v":0},{"$f":"'[7]Function shifts'!I845","v":0},{"$f":"'[7]Function shifts'!O845","v":0},{"$f":"'[7]Function shifts'!P845","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q845","v":0},{"$f":"'[7]Function shifts'!R845","v":0}]
[{"$f":"IF(SUM(COUNTIF(G846:N846,\"<>0\")-COUNTBLANK(G846:N846))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H846","v":0},{"$f":"'[7]Function shifts'!I846","v":0},{"$f":"'[7]Function shifts'!O846","v":0},{"$f":"'[7]Function shifts'!P846","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q846","v":0},{"$f":"'[7]Function shifts'!R846","v":0}]
[{"$f":"IF(SUM(COUNTIF(G847:N847,\"<>0\")-COUNTBLANK(G847:N847))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G855,G858:G860,G867:G868)","v":0},{"$f":"SUM(H848,H855,H858:H860,H867:H868)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P848,P855,P858:P860,P867:P868)","v":0},{"$f":"SUM(Q848,Q855,Q858:Q860,Q867:Q868)","v":0},{"$f":"SUM(R848,R855,R858:R860,R867:R868)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G848:N848,\"<>0\")-COUNTBLANK(G848:N848))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G849+G852","v":0},{"$f":"+H849+H852","v":0},0,0,0,0,0,0,0,{"$f":"+P849+P852","v":0},{"$f":"+Q849+Q852","v":0},{"$f":"+R849+R852","v":0}]
[{"$f":"IF(SUM(COUNTIF(G850:N850,\"<>0\")-COUNTBLANK(G850:N850))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G850:G851)","v":0},{"$f":"SUM(H850:H851)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P850:P851)","v":0},{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H850","v":0},{"$f":"'[7]Function shifts'!I850","v":0},{"$f":"'[7]Function shifts'!O850","v":0},{"$f":"'[7]Function shifts'!P850","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q850","v":0},{"$f":"'[7]Function shifts'!R850","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H851","v":0},{"$f":"'[7]Function shifts'!I851","v":0},{"$f":"'[7]Function shifts'!O851","v":0},{"$f":"'[7]Function shifts'!P851","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q851","v":0},{"$f":"'[7]Function shifts'!R851","v":0}]
[{"$f":"IF(SUM(COUNTIF(G853:N853,\"<>0\")-COUNTBLANK(G853:N853))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G853:G854)","v":0},{"$f":"SUM(H853:H854)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P853:P854)","v":0},{"$f":"SUM(Q853:Q854)","v":0},{"$f":"SUM(R853:R854)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H853","v":0},{"$f":"'[7]Function shifts'!I853","v":0},{"$f":"'[7]Function shifts'!O853","v":0},{"$f":"'[7]Function shifts'!P853","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q853","v":0},{"$f":"'[7]Function shifts'!R853","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H854","v":0},{"$f":"'[7]Function shifts'!I854","v":0},{"$f":"'[7]Function shifts'!O854","v":0},{"$f":"'[7]Function shifts'!P854","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q854","v":0},{"$f":"'[7]Function shifts'!R854","v":0}]
[{"$f":"IF(SUM(COUNTIF(G855:N855,\"<>0\")-COUNTBLANK(G855:N855))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G856:G857)","v":0},{"$f":"SUM(H856:H857)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P856:P857)","v":0},{"$f":"SUM(Q856:Q857)","v":0},{"$f":"SUM(R856:R857)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H856","v":0},{"$f":"'[7]Function shifts'!I856","v":0},{"$f":"'[7]Function shifts'!O856","v":0},{"$f":"'[7]Function shifts'!P856","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q856","v":0},{"$f":"'[7]Function shifts'!R856","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H857","v":0},{"$f":"'[7]Function shifts'!I857","v":0},{"$f":"'[7]Function shifts'!O857","v":0},{"$f":"'[7]Function shifts'!P857","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q857","v":0},{"$f":"'[7]Function shifts'!R857","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H858","v":0},{"$f":"'[7]Function shifts'!I858","v":0},{"$f":"'[7]Function shifts'!O858","v":0},{"$f":"'[7]Function shifts'!P858","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q858","v":0},{"$f":"'[7]Function shifts'!R858","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H859","v":0},{"$f":"'[7]Function shifts'!I859","v":0},{"$f":"'[7]Function shifts'!O859","v":0},{"$f":"'[7]Function shifts'!P859","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q859","v":0},{"$f":"'[7]Function shifts'!R859","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G861+G864","v":0},{"$f":"+H861+H864","v":0},0,0,0,0,0,0,{"$f":"SUM(J860:N860)","v":0},{"$f":"+P861+P864","v":0},{"$f":"+Q861+Q864","v":0},{"$f":"+R861+R864","v":0}]
[{"$f":"IF(SUM(COUNTIF(G862:N862,\"<>0\")-COUNTBLANK(G862:N862))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G862:G863)","v":0},{"$f":"SUM(H862:H863)","v":0},0,0,0,0,0,0,{"$f":"SUM(J861:N861)","v":0},{"$f":"SUM(P862:P863)","v":0},{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H862","v":0},{"$f":"'[7]Function shifts'!I862","v":0},{"$f":"'[7]Function shifts'!O862","v":0},{"$f":"'[7]Function shifts'!P862","v":0},null,null,null,null,{"$f":"SUM(J862:N862)","v":0},{"$f":"'[7]Function shifts'!Q862","v":0},{"$f":"'[7]Function shifts'!R862","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H863","v":0},{"$f":"'[7]Function shifts'!I863","v":0},{"$f":"'[7]Function shifts'!O863","v":0},{"$f":"'[7]Function shifts'!P863","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q863","v":0},{"$f":"'[7]Function shifts'!R863","v":0}]
[{"$f":"IF(SUM(COUNTIF(G865:N865,\"<>0\")-COUNTBLANK(G865:N865))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G865:G866)","v":0},{"$f":"SUM(H865:H866)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P865:P866)","v":0},{"$f":"SUM(Q865:Q866)","v":0},{"$f":"SUM(R865:R866)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H865","v":0},{"$f":"'[7]Function shifts'!I865","v":0},{"$f":"'[7]Function shifts'!O865","v":0},{"$f":"'[7]Function shifts'!P865","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q865","v":0},{"$f":"'[7]Function shifts'!R865","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H866","v":0},{"$f":"'[7]Function shifts'!I866","v":0},{"$f":"'[7]Function shifts'!O866","v":0},{"$f":"'[7]Function shifts'!P866","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q866","v":0},{"$f":"'[7]Function shifts'!R866","v":0}]
[{"$f":"IF(SUM(COUNTIF(G867:N867,\"<>0\")-COUNTBLANK(G867:N867))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H867","v":0},{"$f":"'[7]Function shifts'!I867","v":0},{"$f":"'[7]Function shifts'!O867","v":0},{"$f":"'[7]Function shifts'!P867","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q867","v":0},{"$f":"'[7]Function shifts'!R867","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G869:G870)","v":0},{"$f":"SUM(H869:H870)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P869:P870)","v":0},{"$f":"SUM(Q869:Q870)","v":0},{"$f":"SUM(R869:R870)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H869","v":0},{"$f":"'[7]Function shifts'!I869","v":0},{"$f":"'[7]Function shifts'!O869","v":0},{"$f":"'[7]Function shifts'!P869","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q869","v":0},{"$f":"'[7]Function shifts'!R869","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H870","v":0},{"$f":"'[7]Function shifts'!I870","v":0},{"$f":"'[7]Function shifts'!O870","v":0},{"$f":"'[7]Function shifts'!P870","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q870","v":0},{"$f":"'[7]Function shifts'!R870","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G872,G875,G878:G882)","v":0},{"$f":"SUM(H872,H875,H878:H882)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P872,P875,P878:P882)","v":0},{"$f":"SUM(Q872,Q875,Q878:Q882)","v":0},{"$f":"SUM(R872,R875,R878:R882)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G873:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P873:P874)","v":0},{"$f":"SUM(Q873:Q874)","v":0},{"$f":"SUM(R873:R874)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H873","v":0},{"$f":"'[7]Function shifts'!I873","v":0},{"$f":"'[7]Function shifts'!O873","v":0},{"$f":"'[7]Function shifts'!P873","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q873","v":0},{"$f":"'[7]Function shifts'!R873","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H874","v":0},{"$f":"'[7]Function shifts'!I874","v":0},{"$f":"'[7]Function shifts'!O874","v":0},{"$f":"'[7]Function shifts'!P874","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q874","v":0},{"$f":"'[7]Function shifts'!R874","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G876:G877)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P876:P877)","v":0},{"$f":"SUM(Q876:Q877)","v":0},{"$f":"SUM(R876:R877)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H876","v":0},{"$f":"'[7]Function shifts'!I876","v":0},{"$f":"'[7]Function shifts'!O876","v":0},{"$f":"'[7]Function shifts'!P876","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q876","v":0},{"$f":"'[7]Function shifts'!R876","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H877","v":0},{"$f":"'[7]Function shifts'!I877","v":0},{"$f":"'[7]Function shifts'!O877","v":0},{"$f":"'[7]Function shifts'!P877","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q877","v":0},{"$f":"'[7]Function shifts'!R877","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H878","v":0},{"$f":"'[7]Function shifts'!I878","v":0},{"$f":"'[7]Function shifts'!O878","v":0},{"$f":"'[7]Function shifts'!P878","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q878","v":0},{"$f":"'[7]Function shifts'!R878","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H879","v":0},{"$f":"'[7]Function shifts'!I879","v":0},{"$f":"'[7]Function shifts'!O879","v":0},{"$f":"'[7]Function shifts'!P879","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q879","v":0},{"$f":"'[7]Function shifts'!R879","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H880","v":0},{"$f":"'[7]Function shifts'!I880","v":0},{"$f":"'[7]Function shifts'!O880","v":0},{"$f":"'[7]Function shifts'!P880","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q880","v":0},{"$f":"'[7]Function shifts'!R880","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H881","v":0},{"$f":"'[7]Function shifts'!I881","v":0},{"$f":"'[7]Function shifts'!O881","v":0},{"$f":"'[7]Function shifts'!P881","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q881","v":0},{"$f":"'[7]Function shifts'!R881","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H882","v":0},{"$f":"'[7]Function shifts'!I882","v":0},{"$f":"'[7]Function shifts'!O882","v":0},{"$f":"'[7]Function shifts'!P882","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q882","v":0},{"$f":"'[7]Function shifts'!R882","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H883","v":0},{"$f":"'[7]Function shifts'!I883","v":0},{"$f":"'[7]Function shifts'!O883","v":0},{"$f":"'[7]Function shifts'!P883","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q883","v":0},{"$f":"'[7]Function shifts'!R883","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G801,G847,G871,G883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801,P847,P871,P883)","v":0},{"$f":"SUM(Q801,Q847,Q871,Q883)","v":0},{"$f":"SUM(R801,R847,R871,R883)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G889:N889,\"<>0\")-COUNTBLANK(G889:N889))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F897","v":0}]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F899","v":0},{"$f":"G991","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F901","v":0},{"$f":"'[7]Function shifts'!G901","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F903","v":0},{"$f":"'[7]Function shifts'!G903","v":0}]
[{"$f":"IF(SUM(COUNTIF(G904:N904,\"<>0\")-COUNTBLANK(G904:N904))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G908,G911,G950)","v":0},{"$f":"SUM(H908,H911,H950)","v":0},0,0,0,0,0,0,{"$f":"SUM(J907:N907)","v":0},{"$f":"SUM(P908,P911,P950)","v":0},{"$f":"SUM(Q908,Q911,Q950)","v":0},{"$f":"SUM(R908,R911,R950)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G909:G910)","v":0},{"$f":"SUM(H909:H910)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H909","v":0},{"$f":"'[7]Function shifts'!I909","v":0},{"$f":"'[7]Function shifts'!O909","v":0},{"$f":"'[7]Function shifts'!P909","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q909","v":0},{"$f":"'[7]Function shifts'!R909","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H910","v":0},{"$f":"'[7]Function shifts'!I910","v":0},{"$f":"'[7]Function shifts'!O910","v":0},{"$f":"'[7]Function shifts'!P910","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q910","v":0},{"$f":"'[7]Function shifts'!R910","v":0}]
[{"$f":"IF(SUM(COUNTIF(G912:N912,\"<>0\")-COUNTBLANK(G912:N912))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G912:G949)","v":0},{"$f":"SUM(H912:H949)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P912:P949)","v":0},{"$f":"SUM(Q912:Q949)","v":0},{"$f":"SUM(R912:R949)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H912","v":0},{"$f":"'[7]Function shifts'!I912","v":0},{"$f":"'[7]Function shifts'!O912","v":0},{"$f":"'[7]Function shifts'!P912","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q912","v":0},{"$f":"'[7]Function shifts'!R912","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H913","v":0},{"$f":"'[7]Function shifts'!I913","v":0},{"$f":"'[7]Function shifts'!O913","v":0},{"$f":"'[7]Function shifts'!P913","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q913","v":0},{"$f":"'[7]Function shifts'!R913","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H914","v":0},{"$f":"'[7]Function shifts'!I914","v":0},{"$f":"'[7]Function shifts'!O914","v":0},{"$f":"'[7]Function shifts'!P914","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q914","v":0},{"$f":"'[7]Function shifts'!R914","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H915","v":0},{"$f":"'[7]Function shifts'!I915","v":0},{"$f":"'[7]Function shifts'!O915","v":0},{"$f":"'[7]Function shifts'!P915","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q915","v":0},{"$f":"'[7]Function shifts'!R915","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H916","v":0},{"$f":"'[7]Function shifts'!I916","v":0},{"$f":"'[7]Function shifts'!O916","v":0},{"$f":"'[7]Function shifts'!P916","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q916","v":0},{"$f":"'[7]Function shifts'!R916","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H917","v":0},{"$f":"'[7]Function shifts'!I917","v":0},{"$f":"'[7]Function shifts'!O917","v":0},{"$f":"'[7]Function shifts'!P917","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q917","v":0},{"$f":"'[7]Function shifts'!R917","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H918","v":0},{"$f":"'[7]Function shifts'!I918","v":0},{"$f":"'[7]Function shifts'!O918","v":0},{"$f":"'[7]Function shifts'!P918","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q918","v":0},{"$f":"'[7]Function shifts'!R918","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H919","v":0},{"$f":"'[7]Function shifts'!I919","v":0},{"$f":"'[7]Function shifts'!O919","v":0},{"$f":"'[7]Function shifts'!P919","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q919","v":0},{"$f":"'[7]Function shifts'!R919","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H920","v":0},{"$f":"'[7]Function shifts'!I920","v":0},{"$f":"'[7]Function shifts'!O920","v":0},{"$f":"'[7]Function shifts'!P920","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q920","v":0},{"$f":"'[7]Function shifts'!R920","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H921","v":0},{"$f":"'[7]Function shifts'!I921","v":0},{"$f":"'[7]Function shifts'!O921","v":0},{"$f":"'[7]Function shifts'!P921","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q921","v":0},{"$f":"'[7]Function shifts'!R921","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H922","v":0},{"$f":"'[7]Function shifts'!I922","v":0},{"$f":"'[7]Function shifts'!O922","v":0},{"$f":"'[7]Function shifts'!P922","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q922","v":0},{"$f":"'[7]Function shifts'!R922","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H923","v":0},{"$f":"'[7]Function shifts'!I923","v":0},{"$f":"'[7]Function shifts'!O923","v":0},{"$f":"'[7]Function shifts'!P923","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q923","v":0},{"$f":"'[7]Function shifts'!R923","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H924","v":0},{"$f":"'[7]Function shifts'!I924","v":0},{"$f":"'[7]Function shifts'!O924","v":0},{"$f":"'[7]Function shifts'!P924","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q924","v":0},{"$f":"'[7]Function shifts'!R924","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H925","v":0},{"$f":"'[7]Function shifts'!I925","v":0},{"$f":"'[7]Function shifts'!O925","v":0},{"$f":"'[7]Function shifts'!P925","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q925","v":0},{"$f":"'[7]Function shifts'!R925","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H926","v":0},{"$f":"'[7]Function shifts'!I926","v":0},{"$f":"'[7]Function shifts'!O926","v":0},{"$f":"'[7]Function shifts'!P926","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q926","v":0},{"$f":"'[7]Function shifts'!R926","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H927","v":0},{"$f":"'[7]Function shifts'!I927","v":0},{"$f":"'[7]Function shifts'!O927","v":0},{"$f":"'[7]Function shifts'!P927","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q927","v":0},{"$f":"'[7]Function shifts'!R927","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H928","v":0},{"$f":"'[7]Function shifts'!I928","v":0},{"$f":"'[7]Function shifts'!O928","v":0},{"$f":"'[7]Function shifts'!P928","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q928","v":0},{"$f":"'[7]Function shifts'!R928","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H929","v":0},{"$f":"'[7]Function shifts'!I929","v":0},{"$f":"'[7]Function shifts'!O929","v":0},{"$f":"'[7]Function shifts'!P929","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q929","v":0},{"$f":"'[7]Function shifts'!R929","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H930","v":0},{"$f":"'[7]Function shifts'!I930","v":0},{"$f":"'[7]Function shifts'!O930","v":0},{"$f":"'[7]Function shifts'!P930","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q930","v":0},{"$f":"'[7]Function shifts'!R930","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H931","v":0},{"$f":"'[7]Function shifts'!I931","v":0},{"$f":"'[7]Function shifts'!O931","v":0},{"$f":"'[7]Function shifts'!P931","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q931","v":0},{"$f":"'[7]Function shifts'!R931","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H932","v":0},{"$f":"'[7]Function shifts'!I932","v":0},{"$f":"'[7]Function shifts'!O932","v":0},{"$f":"'[7]Function shifts'!P932","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q932","v":0},{"$f":"'[7]Function shifts'!R932","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H933","v":0},{"$f":"'[7]Function shifts'!I933","v":0},{"$f":"'[7]Function shifts'!O933","v":0},{"$f":"'[7]Function shifts'!P933","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q933","v":0},{"$f":"'[7]Function shifts'!R933","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H934","v":0},{"$f":"'[7]Function shifts'!I934","v":0},{"$f":"'[7]Function shifts'!O934","v":0},{"$f":"'[7]Function shifts'!P934","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q934","v":0},{"$f":"'[7]Function shifts'!R934","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H935","v":0},{"$f":"'[7]Function shifts'!I935","v":0},{"$f":"'[7]Function shifts'!O935","v":0},{"$f":"'[7]Function shifts'!P935","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q935","v":0},{"$f":"'[7]Function shifts'!R935","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H936","v":0},{"$f":"'[7]Function shifts'!I936","v":0},{"$f":"'[7]Function shifts'!O936","v":0},{"$f":"'[7]Function shifts'!P936","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q936","v":0},{"$f":"'[7]Function shifts'!R936","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H937","v":0},{"$f":"'[7]Function shifts'!I937","v":0},{"$f":"'[7]Function shifts'!O937","v":0},{"$f":"'[7]Function shifts'!P937","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q937","v":0},{"$f":"'[7]Function shifts'!R937","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H938","v":0},{"$f":"'[7]Function shifts'!I938","v":0},{"$f":"'[7]Function shifts'!O938","v":0},{"$f":"'[7]Function shifts'!P938","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q938","v":0},{"$f":"'[7]Function shifts'!R938","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H939","v":0},{"$f":"'[7]Function shifts'!I939","v":0},{"$f":"'[7]Function shifts'!O939","v":0},{"$f":"'[7]Function shifts'!P939","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q939","v":0},{"$f":"'[7]Function shifts'!R939","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H940","v":0},{"$f":"'[7]Function shifts'!I940","v":0},{"$f":"'[7]Function shifts'!O940","v":0},{"$f":"'[7]Function shifts'!P940","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q940","v":0},{"$f":"'[7]Function shifts'!R940","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H941","v":0},{"$f":"'[7]Function shifts'!I941","v":0},{"$f":"'[7]Function shifts'!O941","v":0},{"$f":"'[7]Function shifts'!P941","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q941","v":0},{"$f":"'[7]Function shifts'!R941","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H942","v":0},{"$f":"'[7]Function shifts'!I942","v":0},{"$f":"'[7]Function shifts'!O942","v":0},{"$f":"'[7]Function shifts'!P942","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q942","v":0},{"$f":"'[7]Function shifts'!R942","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H943","v":0},{"$f":"'[7]Function shifts'!I943","v":0},{"$f":"'[7]Function shifts'!O943","v":0},{"$f":"'[7]Function shifts'!P943","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q943","v":0},{"$f":"'[7]Function shifts'!R943","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H944","v":0},{"$f":"'[7]Function shifts'!I944","v":0},{"$f":"'[7]Function shifts'!O944","v":0},{"$f":"'[7]Function shifts'!P944","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q944","v":0},{"$f":"'[7]Function shifts'!R944","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H945","v":0},{"$f":"'[7]Function shifts'!I945","v":0},{"$f":"'[7]Function shifts'!O945","v":0},{"$f":"'[7]Function shifts'!P945","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q945","v":0},{"$f":"'[7]Function shifts'!R945","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H946","v":0},{"$f":"'[7]Function shifts'!I946","v":0},{"$f":"'[7]Function shifts'!O946","v":0},{"$f":"'[7]Function shifts'!P946","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q946","v":0},{"$f":"'[7]Function shifts'!R946","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H947","v":0},{"$f":"'[7]Function shifts'!I947","v":0},{"$f":"'[7]Function shifts'!O947","v":0},{"$f":"'[7]Function shifts'!P947","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q947","v":0},{"$f":"'[7]Function shifts'!R947","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H948","v":0},{"$f":"'[7]Function shifts'!I948","v":0},{"$f":"'[7]Function shifts'!O948","v":0},{"$f":"'[7]Function shifts'!P948","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q948","v":0},{"$f":"'[7]Function shifts'!R948","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H949","v":0},{"$f":"'[7]Function shifts'!I949","v":0},{"$f":"'[7]Function shifts'!O949","v":0},{"$f":"'[7]Function shifts'!P949","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q949","v":0},{"$f":"'[7]Function shifts'!R949","v":0}]
[{"$f":"IF(SUM(COUNTIF(G950:N950,\"<>0\")-COUNTBLANK(G950:N950))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G951:G952)","v":0},{"$f":"SUM(H951:H952)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P951:P952)","v":0},{"$f":"SUM(Q951:Q952)","v":0},{"$f":"SUM(R951:R952)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G951:N951,\"<>0\")-COUNTBLANK(G951:N951))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H951","v":0},{"$f":"'[7]Function shifts'!I951","v":0},{"$f":"'[7]Function shifts'!O951","v":0},{"$f":"'[7]Function shifts'!P951","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q951","v":0},{"$f":"'[7]Function shifts'!R951","v":0}]
[{"$f":"IF(SUM(COUNTIF(G952:N952,\"<>0\")-COUNTBLANK(G952:N952))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H952","v":0},{"$f":"'[7]Function shifts'!I952","v":0},{"$f":"'[7]Function shifts'!O952","v":0},{"$f":"'[7]Function shifts'!P952","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q952","v":0},{"$f":"'[7]Function shifts'!R952","v":0}]
[{"$f":"IF(SUM(COUNTIF(G953:N953,\"<>0\")-COUNTBLANK(G953:N953))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G954,G961,G964:G966,G973:G974)","v":0},{"$f":"SUM(H954,H961,H964:H966,H973:H974)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P954,P961,P964:P966,P973:P974)","v":0},{"$f":"SUM(Q954,Q961,Q964:Q966,Q973:Q974)","v":0},{"$f":"SUM(R954,R961,R964:R966,R973:R974)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G954:N954,\"<>0\")-COUNTBLANK(G954:N954))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G955+G958","v":0},{"$f":"+H955+H958","v":0},0,0,0,0,0,0,0,{"$f":"+P955+P958","v":0},{"$f":"+Q955+Q958","v":0},{"$f":"+R955+R958","v":0}]
[{"$f":"IF(SUM(COUNTIF(G956:N956,\"<>0\")-COUNTBLANK(G956:N956))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G956:G957)","v":0},{"$f":"SUM(H956:H957)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P956:P957)","v":0},{"$f":"SUM(Q956:Q957)","v":0},{"$f":"SUM(R956:R957)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H956","v":0},{"$f":"'[7]Function shifts'!I956","v":0},{"$f":"'[7]Function shifts'!O956","v":0},{"$f":"'[7]Function shifts'!P956","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q956","v":0},{"$f":"'[7]Function shifts'!R956","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H957","v":0},{"$f":"'[7]Function shifts'!I957","v":0},{"$f":"'[7]Function shifts'!O957","v":0},{"$f":"'[7]Function shifts'!P957","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q957","v":0},{"$f":"'[7]Function shifts'!R957","v":0}]
[{"$f":"IF(SUM(COUNTIF(G959:N959,\"<>0\")-COUNTBLANK(G959:N959))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G959:G960)","v":0},{"$f":"SUM(H959:H960)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P959:P960)","v":0},{"$f":"SUM(Q959:Q960)","v":0},{"$f":"SUM(R959:R960)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H959","v":0},{"$f":"'[7]Function shifts'!I959","v":0},{"$f":"'[7]Function shifts'!O959","v":0},{"$f":"'[7]Function shifts'!P959","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q959","v":0},{"$f":"'[7]Function shifts'!R959","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H960","v":0},{"$f":"'[7]Function shifts'!I960","v":0},{"$f":"'[7]Function shifts'!O960","v":0},{"$f":"'[7]Function shifts'!P960","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q960","v":0},{"$f":"'[7]Function shifts'!R960","v":0}]
[{"$f":"IF(SUM(COUNTIF(G961:N961,\"<>0\")-COUNTBLANK(G961:N961))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G962:G963)","v":0},{"$f":"SUM(H962:H963)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P962:P963)","v":0},{"$f":"SUM(Q962:Q963)","v":0},{"$f":"SUM(R962:R963)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H962","v":0},{"$f":"'[7]Function shifts'!I962","v":0},{"$f":"'[7]Function shifts'!O962","v":0},{"$f":"'[7]Function shifts'!P962","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q962","v":0},{"$f":"'[7]Function shifts'!R962","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H963","v":0},{"$f":"'[7]Function shifts'!I963","v":0},{"$f":"'[7]Function shifts'!O963","v":0},{"$f":"'[7]Function shifts'!P963","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q963","v":0},{"$f":"'[7]Function shifts'!R963","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H964","v":0},{"$f":"'[7]Function shifts'!I964","v":0},{"$f":"'[7]Function shifts'!O964","v":0},{"$f":"'[7]Function shifts'!P964","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q964","v":0},{"$f":"'[7]Function shifts'!R964","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H965","v":0},{"$f":"'[7]Function shifts'!I965","v":0},{"$f":"'[7]Function shifts'!O965","v":0},{"$f":"'[7]Function shifts'!P965","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q965","v":0},{"$f":"'[7]Function shifts'!R965","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G967+G970","v":0},{"$f":"+H967+H970","v":0},0,0,0,0,0,0,{"$f":"SUM(J966:N966)","v":0},{"$f":"+P967+P970","v":0},{"$f":"+Q967+Q970","v":0},{"$f":"+R967+R970","v":0}]
[{"$f":"IF(SUM(COUNTIF(G968:N968,\"<>0\")-COUNTBLANK(G968:N968))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G968:G969)","v":0},{"$f":"SUM(H968:H969)","v":0},0,0,0,0,0,0,{"$f":"SUM(J967:N967)","v":0},{"$f":"SUM(P968:P969)","v":0},{"$f":"SUM(Q968:Q969)","v":0},{"$f":"SUM(R968:R969)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H968","v":0},{"$f":"'[7]Function shifts'!I968","v":0},{"$f":"'[7]Function shifts'!O968","v":0},{"$f":"'[7]Function shifts'!P968","v":0},null,null,null,null,{"$f":"SUM(J968:N968)","v":0},{"$f":"'[7]Function shifts'!Q968","v":0},{"$f":"'[7]Function shifts'!R968","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H969","v":0},{"$f":"'[7]Function shifts'!I969","v":0},{"$f":"'[7]Function shifts'!O969","v":0},{"$f":"'[7]Function shifts'!P969","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q969","v":0},{"$f":"'[7]Function shifts'!R969","v":0}]
[{"$f":"IF(SUM(COUNTIF(G971:N971,\"<>0\")-COUNTBLANK(G971:N971))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G971:G972)","v":0},{"$f":"SUM(H971:H972)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P971:P972)","v":0},{"$f":"SUM(Q971:Q972)","v":0},{"$f":"SUM(R971:R972)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H971","v":0},{"$f":"'[7]Function shifts'!I971","v":0},{"$f":"'[7]Function shifts'!O971","v":0},{"$f":"'[7]Function shifts'!P971","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q971","v":0},{"$f":"'[7]Function shifts'!R971","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H972","v":0},{"$f":"'[7]Function shifts'!I972","v":0},{"$f":"'[7]Function shifts'!O972","v":0},{"$f":"'[7]Function shifts'!P972","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q972","v":0},{"$f":"'[7]Function shifts'!R972","v":0}]
[{"$f":"IF(SUM(COUNTIF(G973:N973,\"<>0\")-COUNTBLANK(G973:N973))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H973","v":0},{"$f":"'[7]Function shifts'!I973","v":0},{"$f":"'[7]Function shifts'!O973","v":0},{"$f":"'[7]Function shifts'!P973","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q973","v":0},{"$f":"'[7]Function shifts'!R973","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G975:G976)","v":0},{"$f":"SUM(H975:H976)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P975:P976)","v":0},{"$f":"SUM(Q975:Q976)","v":0},{"$f":"SUM(R975:R976)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H975","v":0},{"$f":"'[7]Function shifts'!I975","v":0},{"$f":"'[7]Function shifts'!O975","v":0},{"$f":"'[7]Function shifts'!P975","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q975","v":0},{"$f":"'[7]Function shifts'!R975","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H976","v":0},{"$f":"'[7]Function shifts'!I976","v":0},{"$f":"'[7]Function shifts'!O976","v":0},{"$f":"'[7]Function shifts'!P976","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q976","v":0},{"$f":"'[7]Function shifts'!R976","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G978,G981,G984:G988)","v":0},{"$f":"SUM(H978,H981,H984:H988)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P978,P981,P984:P988)","v":0},{"$f":"SUM(Q978,Q981,Q984:Q988)","v":0},{"$f":"SUM(R978,R981,R984:R988)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P979:P980)","v":0},{"$f":"SUM(Q979:Q980)","v":0},{"$f":"SUM(R979:R980)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H979","v":0},{"$f":"'[7]Function shifts'!I979","v":0},{"$f":"'[7]Function shifts'!O979","v":0},{"$f":"'[7]Function shifts'!P979","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q979","v":0},{"$f":"'[7]Function shifts'!R979","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H980","v":0},{"$f":"'[7]Function shifts'!I980","v":0},{"$f":"'[7]Function shifts'!O980","v":0},{"$f":"'[7]Function shifts'!P980","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q980","v":0},{"$f":"'[7]Function shifts'!R980","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G982:G983)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P982:P983)","v":0},{"$f":"SUM(Q982:Q983)","v":0},{"$f":"SUM(R982:R983)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H982","v":0},{"$f":"'[7]Function shifts'!I982","v":0},{"$f":"'[7]Function shifts'!O982","v":0},{"$f":"'[7]Function shifts'!P982","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q982","v":0},{"$f":"'[7]Function shifts'!R982","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H983","v":0},{"$f":"'[7]Function shifts'!I983","v":0},{"$f":"'[7]Function shifts'!O983","v":0},{"$f":"'[7]Function shifts'!P983","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q983","v":0},{"$f":"'[7]Function shifts'!R983","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H984","v":0},{"$f":"'[7]Function shifts'!I984","v":0},{"$f":"'[7]Function shifts'!O984","v":0},{"$f":"'[7]Function shifts'!P984","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q984","v":0},{"$f":"'[7]Function shifts'!R984","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H985","v":0},{"$f":"'[7]Function shifts'!I985","v":0},{"$f":"'[7]Function shifts'!O985","v":0},{"$f":"'[7]Function shifts'!P985","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q985","v":0},{"$f":"'[7]Function shifts'!R985","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H986","v":0},{"$f":"'[7]Function shifts'!I986","v":0},{"$f":"'[7]Function shifts'!O986","v":0},{"$f":"'[7]Function shifts'!P986","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q986","v":0},{"$f":"'[7]Function shifts'!R986","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H987","v":0},{"$f":"'[7]Function shifts'!I987","v":0},{"$f":"'[7]Function shifts'!O987","v":0},{"$f":"'[7]Function shifts'!P987","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q987","v":0},{"$f":"'[7]Function shifts'!R987","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H988","v":0},{"$f":"'[7]Function shifts'!I988","v":0},{"$f":"'[7]Function shifts'!O988","v":0},{"$f":"'[7]Function shifts'!P988","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q988","v":0},{"$f":"'[7]Function shifts'!R988","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H989","v":0},{"$f":"'[7]Function shifts'!I989","v":0},{"$f":"'[7]Function shifts'!O989","v":0},{"$f":"'[7]Function shifts'!P989","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q989","v":0},{"$f":"'[7]Function shifts'!R989","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G907,G953,G977,G989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P907,P953,P977,P989)","v":0},{"$f":"SUM(Q907,Q953,Q977,Q989)","v":0},{"$f":"SUM(R907,R953,R977,R989)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G995:N995,\"<>0\")-COUNTBLANK(G995:N995))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,{"$f":"'[7]Function shifts'!F1003","v":0}]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1005","v":0},{"$f":"G1097","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1007","v":0},{"$f":"'[7]Function shifts'!G1007","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1009","v":0},{"$f":"'[7]Function shifts'!G1009","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1014,G1017,G1056)","v":0},{"$f":"SUM(H1014,H1017,H1056)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1013:N1013)","v":0},{"$f":"SUM(P1014,P1017,P1056)","v":0},{"$f":"SUM(Q1014,Q1017,Q1056)","v":0},{"$f":"SUM(R1014,R1017,R1056)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1015:G1016)","v":0},{"$f":"SUM(H1015:H1016)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1015:P1016)","v":0},{"$f":"SUM(Q1015:Q1016)","v":0},{"$f":"SUM(R1015:R1016)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1015","v":0},{"$f":"'[7]Function shifts'!I1015","v":0},{"$f":"'[7]Function shifts'!O1015","v":0},{"$f":"'[7]Function shifts'!P1015","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1015","v":0},{"$f":"'[7]Function shifts'!R1015","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1016","v":0},{"$f":"'[7]Function shifts'!I1016","v":0},{"$f":"'[7]Function shifts'!O1016","v":0},{"$f":"'[7]Function shifts'!P1016","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1016","v":0},{"$f":"'[7]Function shifts'!R1016","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1018:G1055)","v":0},{"$f":"SUM(H1018:H1055)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1018:P1055)","v":0},{"$f":"SUM(Q1018:Q1055)","v":0},{"$f":"SUM(R1018:R1055)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1018","v":0},{"$f":"'[7]Function shifts'!I1018","v":0},{"$f":"'[7]Function shifts'!O1018","v":0},{"$f":"'[7]Function shifts'!P1018","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1018","v":0},{"$f":"'[7]Function shifts'!R1018","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1019","v":0},{"$f":"'[7]Function shifts'!I1019","v":0},{"$f":"'[7]Function shifts'!O1019","v":0},{"$f":"'[7]Function shifts'!P1019","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1019","v":0},{"$f":"'[7]Function shifts'!R1019","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1020","v":0},{"$f":"'[7]Function shifts'!I1020","v":0},{"$f":"'[7]Function shifts'!O1020","v":0},{"$f":"'[7]Function shifts'!P1020","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1020","v":0},{"$f":"'[7]Function shifts'!R1020","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1021","v":0},{"$f":"'[7]Function shifts'!I1021","v":0},{"$f":"'[7]Function shifts'!O1021","v":0},{"$f":"'[7]Function shifts'!P1021","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1021","v":0},{"$f":"'[7]Function shifts'!R1021","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1022","v":0},{"$f":"'[7]Function shifts'!I1022","v":0},{"$f":"'[7]Function shifts'!O1022","v":0},{"$f":"'[7]Function shifts'!P1022","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1022","v":0},{"$f":"'[7]Function shifts'!R1022","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1023","v":0},{"$f":"'[7]Function shifts'!I1023","v":0},{"$f":"'[7]Function shifts'!O1023","v":0},{"$f":"'[7]Function shifts'!P1023","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1023","v":0},{"$f":"'[7]Function shifts'!R1023","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1024","v":0},{"$f":"'[7]Function shifts'!I1024","v":0},{"$f":"'[7]Function shifts'!O1024","v":0},{"$f":"'[7]Function shifts'!P1024","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1024","v":0},{"$f":"'[7]Function shifts'!R1024","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1025","v":0},{"$f":"'[7]Function shifts'!I1025","v":0},{"$f":"'[7]Function shifts'!O1025","v":0},{"$f":"'[7]Function shifts'!P1025","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1025","v":0},{"$f":"'[7]Function shifts'!R1025","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1026","v":0},{"$f":"'[7]Function shifts'!I1026","v":0},{"$f":"'[7]Function shifts'!O1026","v":0},{"$f":"'[7]Function shifts'!P1026","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1026","v":0},{"$f":"'[7]Function shifts'!R1026","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1027","v":0},{"$f":"'[7]Function shifts'!I1027","v":0},{"$f":"'[7]Function shifts'!O1027","v":0},{"$f":"'[7]Function shifts'!P1027","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1027","v":0},{"$f":"'[7]Function shifts'!R1027","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1028","v":0},{"$f":"'[7]Function shifts'!I1028","v":0},{"$f":"'[7]Function shifts'!O1028","v":0},{"$f":"'[7]Function shifts'!P1028","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1028","v":0},{"$f":"'[7]Function shifts'!R1028","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1029","v":0},{"$f":"'[7]Function shifts'!I1029","v":0},{"$f":"'[7]Function shifts'!O1029","v":0},{"$f":"'[7]Function shifts'!P1029","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1029","v":0},{"$f":"'[7]Function shifts'!R1029","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1030","v":0},{"$f":"'[7]Function shifts'!I1030","v":0},{"$f":"'[7]Function shifts'!O1030","v":0},{"$f":"'[7]Function shifts'!P1030","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1030","v":0},{"$f":"'[7]Function shifts'!R1030","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1031","v":0},{"$f":"'[7]Function shifts'!I1031","v":0},{"$f":"'[7]Function shifts'!O1031","v":0},{"$f":"'[7]Function shifts'!P1031","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1031","v":0},{"$f":"'[7]Function shifts'!R1031","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1032","v":0},{"$f":"'[7]Function shifts'!I1032","v":0},{"$f":"'[7]Function shifts'!O1032","v":0},{"$f":"'[7]Function shifts'!P1032","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1032","v":0},{"$f":"'[7]Function shifts'!R1032","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1033","v":0},{"$f":"'[7]Function shifts'!I1033","v":0},{"$f":"'[7]Function shifts'!O1033","v":0},{"$f":"'[7]Function shifts'!P1033","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1033","v":0},{"$f":"'[7]Function shifts'!R1033","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1034","v":0},{"$f":"'[7]Function shifts'!I1034","v":0},{"$f":"'[7]Function shifts'!O1034","v":0},{"$f":"'[7]Function shifts'!P1034","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1034","v":0},{"$f":"'[7]Function shifts'!R1034","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1035","v":0},{"$f":"'[7]Function shifts'!I1035","v":0},{"$f":"'[7]Function shifts'!O1035","v":0},{"$f":"'[7]Function shifts'!P1035","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1035","v":0},{"$f":"'[7]Function shifts'!R1035","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1036","v":0},{"$f":"'[7]Function shifts'!I1036","v":0},{"$f":"'[7]Function shifts'!O1036","v":0},{"$f":"'[7]Function shifts'!P1036","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1036","v":0},{"$f":"'[7]Function shifts'!R1036","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1037","v":0},{"$f":"'[7]Function shifts'!I1037","v":0},{"$f":"'[7]Function shifts'!O1037","v":0},{"$f":"'[7]Function shifts'!P1037","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1037","v":0},{"$f":"'[7]Function shifts'!R1037","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1038","v":0},{"$f":"'[7]Function shifts'!I1038","v":0},{"$f":"'[7]Function shifts'!O1038","v":0},{"$f":"'[7]Function shifts'!P1038","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1038","v":0},{"$f":"'[7]Function shifts'!R1038","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1039","v":0},{"$f":"'[7]Function shifts'!I1039","v":0},{"$f":"'[7]Function shifts'!O1039","v":0},{"$f":"'[7]Function shifts'!P1039","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1039","v":0},{"$f":"'[7]Function shifts'!R1039","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1040","v":0},{"$f":"'[7]Function shifts'!I1040","v":0},{"$f":"'[7]Function shifts'!O1040","v":0},{"$f":"'[7]Function shifts'!P1040","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1040","v":0},{"$f":"'[7]Function shifts'!R1040","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1041","v":0},{"$f":"'[7]Function shifts'!I1041","v":0},{"$f":"'[7]Function shifts'!O1041","v":0},{"$f":"'[7]Function shifts'!P1041","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1041","v":0},{"$f":"'[7]Function shifts'!R1041","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1042","v":0},{"$f":"'[7]Function shifts'!I1042","v":0},{"$f":"'[7]Function shifts'!O1042","v":0},{"$f":"'[7]Function shifts'!P1042","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1042","v":0},{"$f":"'[7]Function shifts'!R1042","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1043","v":0},{"$f":"'[7]Function shifts'!I1043","v":0},{"$f":"'[7]Function shifts'!O1043","v":0},{"$f":"'[7]Function shifts'!P1043","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1043","v":0},{"$f":"'[7]Function shifts'!R1043","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1044","v":0},{"$f":"'[7]Function shifts'!I1044","v":0},{"$f":"'[7]Function shifts'!O1044","v":0},{"$f":"'[7]Function shifts'!P1044","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1044","v":0},{"$f":"'[7]Function shifts'!R1044","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1045","v":0},{"$f":"'[7]Function shifts'!I1045","v":0},{"$f":"'[7]Function shifts'!O1045","v":0},{"$f":"'[7]Function shifts'!P1045","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1045","v":0},{"$f":"'[7]Function shifts'!R1045","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1046","v":0},{"$f":"'[7]Function shifts'!I1046","v":0},{"$f":"'[7]Function shifts'!O1046","v":0},{"$f":"'[7]Function shifts'!P1046","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1046","v":0},{"$f":"'[7]Function shifts'!R1046","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1047","v":0},{"$f":"'[7]Function shifts'!I1047","v":0},{"$f":"'[7]Function shifts'!O1047","v":0},{"$f":"'[7]Function shifts'!P1047","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1047","v":0},{"$f":"'[7]Function shifts'!R1047","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1048","v":0},{"$f":"'[7]Function shifts'!I1048","v":0},{"$f":"'[7]Function shifts'!O1048","v":0},{"$f":"'[7]Function shifts'!P1048","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1048","v":0},{"$f":"'[7]Function shifts'!R1048","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1049","v":0},{"$f":"'[7]Function shifts'!I1049","v":0},{"$f":"'[7]Function shifts'!O1049","v":0},{"$f":"'[7]Function shifts'!P1049","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1049","v":0},{"$f":"'[7]Function shifts'!R1049","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1050","v":0},{"$f":"'[7]Function shifts'!I1050","v":0},{"$f":"'[7]Function shifts'!O1050","v":0},{"$f":"'[7]Function shifts'!P1050","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1050","v":0},{"$f":"'[7]Function shifts'!R1050","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1051","v":0},{"$f":"'[7]Function shifts'!I1051","v":0},{"$f":"'[7]Function shifts'!O1051","v":0},{"$f":"'[7]Function shifts'!P1051","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1051","v":0},{"$f":"'[7]Function shifts'!R1051","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1052","v":0},{"$f":"'[7]Function shifts'!I1052","v":0},{"$f":"'[7]Function shifts'!O1052","v":0},{"$f":"'[7]Function shifts'!P1052","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1052","v":0},{"$f":"'[7]Function shifts'!R1052","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1053","v":0},{"$f":"'[7]Function shifts'!I1053","v":0},{"$f":"'[7]Function shifts'!O1053","v":0},{"$f":"'[7]Function shifts'!P1053","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1053","v":0},{"$f":"'[7]Function shifts'!R1053","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1054","v":0},{"$f":"'[7]Function shifts'!I1054","v":0},{"$f":"'[7]Function shifts'!O1054","v":0},{"$f":"'[7]Function shifts'!P1054","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1054","v":0},{"$f":"'[7]Function shifts'!R1054","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1055","v":0},{"$f":"'[7]Function shifts'!I1055","v":0},{"$f":"'[7]Function shifts'!O1055","v":0},{"$f":"'[7]Function shifts'!P1055","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1055","v":0},{"$f":"'[7]Function shifts'!R1055","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1057:G1058)","v":0},{"$f":"SUM(H1057:H1058)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1057:P1058)","v":0},{"$f":"SUM(Q1057:Q1058)","v":0},{"$f":"SUM(R1057:R1058)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1057","v":0},{"$f":"'[7]Function shifts'!I1057","v":0},{"$f":"'[7]Function shifts'!O1057","v":0},{"$f":"'[7]Function shifts'!P1057","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1057","v":0},{"$f":"'[7]Function shifts'!R1057","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1058","v":0},{"$f":"'[7]Function shifts'!I1058","v":0},{"$f":"'[7]Function shifts'!O1058","v":0},{"$f":"'[7]Function shifts'!P1058","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1058","v":0},{"$f":"'[7]Function shifts'!R1058","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1060,G1067,G1070:G1072,G1079:G1080)","v":0},{"$f":"SUM(H1060,H1067,H1070:H1072,H1079:H1080)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1060,P1067,P1070:P1072,P1079:P1080)","v":0},{"$f":"SUM(Q1060,Q1067,Q1070:Q1072,Q1079:Q1080)","v":0},{"$f":"SUM(R1060,R1067,R1070:R1072,R1079:R1080)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1061+G1064","v":0},{"$f":"+H1061+H1064","v":0},0,0,0,0,0,0,0,{"$f":"+P1061+P1064","v":0},{"$f":"+Q1061+Q1064","v":0},{"$f":"+R1061+R1064","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1062:G1063)","v":0},{"$f":"SUM(H1062:H1063)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1062:P1063)","v":0},{"$f":"SUM(Q1062:Q1063)","v":0},{"$f":"SUM(R1062:R1063)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1062","v":0},{"$f":"'[7]Function shifts'!I1062","v":0},{"$f":"'[7]Function shifts'!O1062","v":0},{"$f":"'[7]Function shifts'!P1062","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1062","v":0},{"$f":"'[7]Function shifts'!R1062","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1063","v":0},{"$f":"'[7]Function shifts'!I1063","v":0},{"$f":"'[7]Function shifts'!O1063","v":0},{"$f":"'[7]Function shifts'!P1063","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1063","v":0},{"$f":"'[7]Function shifts'!R1063","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1065:G1066)","v":0},{"$f":"SUM(H1065:H1066)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1065:P1066)","v":0},{"$f":"SUM(Q1065:Q1066)","v":0},{"$f":"SUM(R1065:R1066)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1065","v":0},{"$f":"'[7]Function shifts'!I1065","v":0},{"$f":"'[7]Function shifts'!O1065","v":0},{"$f":"'[7]Function shifts'!P1065","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1065","v":0},{"$f":"'[7]Function shifts'!R1065","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1066","v":0},{"$f":"'[7]Function shifts'!I1066","v":0},{"$f":"'[7]Function shifts'!O1066","v":0},{"$f":"'[7]Function shifts'!P1066","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1066","v":0},{"$f":"'[7]Function shifts'!R1066","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1068:G1069)","v":0},{"$f":"SUM(H1068:H1069)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1068:P1069)","v":0},{"$f":"SUM(Q1068:Q1069)","v":0},{"$f":"SUM(R1068:R1069)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1068","v":0},{"$f":"'[7]Function shifts'!I1068","v":0},{"$f":"'[7]Function shifts'!O1068","v":0},{"$f":"'[7]Function shifts'!P1068","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1068","v":0},{"$f":"'[7]Function shifts'!R1068","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1069","v":0},{"$f":"'[7]Function shifts'!I1069","v":0},{"$f":"'[7]Function shifts'!O1069","v":0},{"$f":"'[7]Function shifts'!P1069","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1069","v":0},{"$f":"'[7]Function shifts'!R1069","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1070","v":0},{"$f":"'[7]Function shifts'!I1070","v":0},{"$f":"'[7]Function shifts'!O1070","v":0},{"$f":"'[7]Function shifts'!P1070","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1070","v":0},{"$f":"'[7]Function shifts'!R1070","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1071","v":0},{"$f":"'[7]Function shifts'!I1071","v":0},{"$f":"'[7]Function shifts'!O1071","v":0},{"$f":"'[7]Function shifts'!P1071","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1071","v":0},{"$f":"'[7]Function shifts'!R1071","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1073+G1076","v":0},{"$f":"+H1073+H1076","v":0},0,0,0,0,0,0,{"$f":"SUM(J1072:N1072)","v":0},{"$f":"+P1073+P1076","v":0},{"$f":"+Q1073+Q1076","v":0},{"$f":"+R1073+R1076","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1074:G1075)","v":0},{"$f":"SUM(H1074:H1075)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1073:N1073)","v":0},{"$f":"SUM(P1074:P1075)","v":0},{"$f":"SUM(Q1074:Q1075)","v":0},{"$f":"SUM(R1074:R1075)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1074","v":0},{"$f":"'[7]Function shifts'!I1074","v":0},{"$f":"'[7]Function shifts'!O1074","v":0},{"$f":"'[7]Function shifts'!P1074","v":0},null,null,null,null,{"$f":"SUM(J1074:N1074)","v":0},{"$f":"'[7]Function shifts'!Q1074","v":0},{"$f":"'[7]Function shifts'!R1074","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1075","v":0},{"$f":"'[7]Function shifts'!I1075","v":0},{"$f":"'[7]Function shifts'!O1075","v":0},{"$f":"'[7]Function shifts'!P1075","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1075","v":0},{"$f":"'[7]Function shifts'!R1075","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1077:G1078)","v":0},{"$f":"SUM(H1077:H1078)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1077:P1078)","v":0},{"$f":"SUM(Q1077:Q1078)","v":0},{"$f":"SUM(R1077:R1078)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1077","v":0},{"$f":"'[7]Function shifts'!I1077","v":0},{"$f":"'[7]Function shifts'!O1077","v":0},{"$f":"'[7]Function shifts'!P1077","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1077","v":0},{"$f":"'[7]Function shifts'!R1077","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1078","v":0},{"$f":"'[7]Function shifts'!I1078","v":0},{"$f":"'[7]Function shifts'!O1078","v":0},{"$f":"'[7]Function shifts'!P1078","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1078","v":0},{"$f":"'[7]Function shifts'!R1078","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1079","v":0},{"$f":"'[7]Function shifts'!I1079","v":0},{"$f":"'[7]Function shifts'!O1079","v":0},{"$f":"'[7]Function shifts'!P1079","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1079","v":0},{"$f":"'[7]Function shifts'!R1079","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1081:G1082)","v":0},{"$f":"SUM(H1081:H1082)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1081","v":0},{"$f":"'[7]Function shifts'!I1081","v":0},{"$f":"'[7]Function shifts'!O1081","v":0},{"$f":"'[7]Function shifts'!P1081","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1081","v":0},{"$f":"'[7]Function shifts'!R1081","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1082","v":0},{"$f":"'[7]Function shifts'!I1082","v":0},{"$f":"'[7]Function shifts'!O1082","v":0},{"$f":"'[7]Function shifts'!P1082","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1082","v":0},{"$f":"'[7]Function shifts'!R1082","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1084,G1087,G1090:G1094)","v":0},{"$f":"SUM(H1084,H1087,H1090:H1094)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1084,P1087,P1090:P1094)","v":0},{"$f":"SUM(Q1084,Q1087,Q1090:Q1094)","v":0},{"$f":"SUM(R1084,R1087,R1090:R1094)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1085","v":0},{"$f":"'[7]Function shifts'!I1085","v":0},{"$f":"'[7]Function shifts'!O1085","v":0},{"$f":"'[7]Function shifts'!P1085","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1085","v":0},{"$f":"'[7]Function shifts'!R1085","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1086","v":0},{"$f":"'[7]Function shifts'!I1086","v":0},{"$f":"'[7]Function shifts'!O1086","v":0},{"$f":"'[7]Function shifts'!P1086","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1086","v":0},{"$f":"'[7]Function shifts'!R1086","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1088:G1089)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088:P1089)","v":0},{"$f":"SUM(Q1088:Q1089)","v":0},{"$f":"SUM(R1088:R1089)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1088","v":0},{"$f":"'[7]Function shifts'!I1088","v":0},{"$f":"'[7]Function shifts'!O1088","v":0},{"$f":"'[7]Function shifts'!P1088","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1088","v":0},{"$f":"'[7]Function shifts'!R1088","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1089","v":0},{"$f":"'[7]Function shifts'!I1089","v":0},{"$f":"'[7]Function shifts'!O1089","v":0},{"$f":"'[7]Function shifts'!P1089","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1089","v":0},{"$f":"'[7]Function shifts'!R1089","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1090","v":0},{"$f":"'[7]Function shifts'!I1090","v":0},{"$f":"'[7]Function shifts'!O1090","v":0},{"$f":"'[7]Function shifts'!P1090","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1090","v":0},{"$f":"'[7]Function shifts'!R1090","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1091","v":0},{"$f":"'[7]Function shifts'!I1091","v":0},{"$f":"'[7]Function shifts'!O1091","v":0},{"$f":"'[7]Function shifts'!P1091","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1091","v":0},{"$f":"'[7]Function shifts'!R1091","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1092","v":0},{"$f":"'[7]Function shifts'!I1092","v":0},{"$f":"'[7]Function shifts'!O1092","v":0},{"$f":"'[7]Function shifts'!P1092","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1092","v":0},{"$f":"'[7]Function shifts'!R1092","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1093","v":0},{"$f":"'[7]Function shifts'!I1093","v":0},{"$f":"'[7]Function shifts'!O1093","v":0},{"$f":"'[7]Function shifts'!P1093","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1093","v":0},{"$f":"'[7]Function shifts'!R1093","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1094","v":0},{"$f":"'[7]Function shifts'!I1094","v":0},{"$f":"'[7]Function shifts'!O1094","v":0},{"$f":"'[7]Function shifts'!P1094","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1094","v":0},{"$f":"'[7]Function shifts'!R1094","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1095","v":0},{"$f":"'[7]Function shifts'!I1095","v":0},{"$f":"'[7]Function shifts'!O1095","v":0},{"$f":"'[7]Function shifts'!P1095","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1095","v":0},{"$f":"'[7]Function shifts'!R1095","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1013,G1059,G1083,G1095)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1013,P1059,P1083,P1095)","v":0},{"$f":"SUM(Q1013,Q1059,Q1083,Q1095)","v":0},{"$f":"SUM(R1013,R1059,R1083,R1095)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1109","v":0}]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1111","v":0},{"$f":"G1203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1113","v":0},{"$f":"'[7]Function shifts'!G1113","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1115","v":0},{"$f":"'[7]Function shifts'!G1115","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1120,G1123,G1162)","v":0},{"$f":"SUM(H1120,H1123,H1162)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1119:N1119)","v":0},{"$f":"SUM(P1120,P1123,P1162)","v":0},{"$f":"SUM(Q1120,Q1123,Q1162)","v":0},{"$f":"SUM(R1120,R1123,R1162)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1121:G1122)","v":0},{"$f":"SUM(H1121:H1122)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1121:P1122)","v":0},{"$f":"SUM(Q1121:Q1122)","v":0},{"$f":"SUM(R1121:R1122)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1121","v":0},{"$f":"'[7]Function shifts'!I1121","v":0},{"$f":"'[7]Function shifts'!O1121","v":0},{"$f":"'[7]Function shifts'!P1121","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1121","v":0},{"$f":"'[7]Function shifts'!R1121","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1122","v":0},{"$f":"'[7]Function shifts'!I1122","v":0},{"$f":"'[7]Function shifts'!O1122","v":0},{"$f":"'[7]Function shifts'!P1122","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1122","v":0},{"$f":"'[7]Function shifts'!R1122","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1124:G1161)","v":0},{"$f":"SUM(H1124:H1161)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1124:P1161)","v":0},{"$f":"SUM(Q1124:Q1161)","v":0},{"$f":"SUM(R1124:R1161)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1124","v":0},{"$f":"'[7]Function shifts'!I1124","v":0},{"$f":"'[7]Function shifts'!O1124","v":0},{"$f":"'[7]Function shifts'!P1124","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1124","v":0},{"$f":"'[7]Function shifts'!R1124","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1125","v":0},{"$f":"'[7]Function shifts'!I1125","v":0},{"$f":"'[7]Function shifts'!O1125","v":0},{"$f":"'[7]Function shifts'!P1125","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1125","v":0},{"$f":"'[7]Function shifts'!R1125","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1126","v":0},{"$f":"'[7]Function shifts'!I1126","v":0},{"$f":"'[7]Function shifts'!O1126","v":0},{"$f":"'[7]Function shifts'!P1126","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1126","v":0},{"$f":"'[7]Function shifts'!R1126","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1127","v":0},{"$f":"'[7]Function shifts'!I1127","v":0},{"$f":"'[7]Function shifts'!O1127","v":0},{"$f":"'[7]Function shifts'!P1127","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1127","v":0},{"$f":"'[7]Function shifts'!R1127","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1128","v":0},{"$f":"'[7]Function shifts'!I1128","v":0},{"$f":"'[7]Function shifts'!O1128","v":0},{"$f":"'[7]Function shifts'!P1128","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1128","v":0},{"$f":"'[7]Function shifts'!R1128","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1129","v":0},{"$f":"'[7]Function shifts'!I1129","v":0},{"$f":"'[7]Function shifts'!O1129","v":0},{"$f":"'[7]Function shifts'!P1129","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1129","v":0},{"$f":"'[7]Function shifts'!R1129","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1130","v":0},{"$f":"'[7]Function shifts'!I1130","v":0},{"$f":"'[7]Function shifts'!O1130","v":0},{"$f":"'[7]Function shifts'!P1130","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1130","v":0},{"$f":"'[7]Function shifts'!R1130","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1131","v":0},{"$f":"'[7]Function shifts'!I1131","v":0},{"$f":"'[7]Function shifts'!O1131","v":0},{"$f":"'[7]Function shifts'!P1131","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1131","v":0},{"$f":"'[7]Function shifts'!R1131","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1132","v":0},{"$f":"'[7]Function shifts'!I1132","v":0},{"$f":"'[7]Function shifts'!O1132","v":0},{"$f":"'[7]Function shifts'!P1132","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1132","v":0},{"$f":"'[7]Function shifts'!R1132","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1133","v":0},{"$f":"'[7]Function shifts'!I1133","v":0},{"$f":"'[7]Function shifts'!O1133","v":0},{"$f":"'[7]Function shifts'!P1133","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1133","v":0},{"$f":"'[7]Function shifts'!R1133","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1134","v":0},{"$f":"'[7]Function shifts'!I1134","v":0},{"$f":"'[7]Function shifts'!O1134","v":0},{"$f":"'[7]Function shifts'!P1134","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1134","v":0},{"$f":"'[7]Function shifts'!R1134","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1135","v":0},{"$f":"'[7]Function shifts'!I1135","v":0},{"$f":"'[7]Function shifts'!O1135","v":0},{"$f":"'[7]Function shifts'!P1135","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1135","v":0},{"$f":"'[7]Function shifts'!R1135","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1136","v":0},{"$f":"'[7]Function shifts'!I1136","v":0},{"$f":"'[7]Function shifts'!O1136","v":0},{"$f":"'[7]Function shifts'!P1136","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1136","v":0},{"$f":"'[7]Function shifts'!R1136","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1137","v":0},{"$f":"'[7]Function shifts'!I1137","v":0},{"$f":"'[7]Function shifts'!O1137","v":0},{"$f":"'[7]Function shifts'!P1137","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1137","v":0},{"$f":"'[7]Function shifts'!R1137","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1138","v":0},{"$f":"'[7]Function shifts'!I1138","v":0},{"$f":"'[7]Function shifts'!O1138","v":0},{"$f":"'[7]Function shifts'!P1138","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1138","v":0},{"$f":"'[7]Function shifts'!R1138","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1139","v":0},{"$f":"'[7]Function shifts'!I1139","v":0},{"$f":"'[7]Function shifts'!O1139","v":0},{"$f":"'[7]Function shifts'!P1139","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1139","v":0},{"$f":"'[7]Function shifts'!R1139","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1140","v":0},{"$f":"'[7]Function shifts'!I1140","v":0},{"$f":"'[7]Function shifts'!O1140","v":0},{"$f":"'[7]Function shifts'!P1140","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1140","v":0},{"$f":"'[7]Function shifts'!R1140","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1141","v":0},{"$f":"'[7]Function shifts'!I1141","v":0},{"$f":"'[7]Function shifts'!O1141","v":0},{"$f":"'[7]Function shifts'!P1141","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1141","v":0},{"$f":"'[7]Function shifts'!R1141","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1142","v":0},{"$f":"'[7]Function shifts'!I1142","v":0},{"$f":"'[7]Function shifts'!O1142","v":0},{"$f":"'[7]Function shifts'!P1142","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1142","v":0},{"$f":"'[7]Function shifts'!R1142","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1143","v":0},{"$f":"'[7]Function shifts'!I1143","v":0},{"$f":"'[7]Function shifts'!O1143","v":0},{"$f":"'[7]Function shifts'!P1143","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1143","v":0},{"$f":"'[7]Function shifts'!R1143","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1144","v":0},{"$f":"'[7]Function shifts'!I1144","v":0},{"$f":"'[7]Function shifts'!O1144","v":0},{"$f":"'[7]Function shifts'!P1144","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1144","v":0},{"$f":"'[7]Function shifts'!R1144","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1145","v":0},{"$f":"'[7]Function shifts'!I1145","v":0},{"$f":"'[7]Function shifts'!O1145","v":0},{"$f":"'[7]Function shifts'!P1145","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1145","v":0},{"$f":"'[7]Function shifts'!R1145","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1146","v":0},{"$f":"'[7]Function shifts'!I1146","v":0},{"$f":"'[7]Function shifts'!O1146","v":0},{"$f":"'[7]Function shifts'!P1146","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1146","v":0},{"$f":"'[7]Function shifts'!R1146","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1147","v":0},{"$f":"'[7]Function shifts'!I1147","v":0},{"$f":"'[7]Function shifts'!O1147","v":0},{"$f":"'[7]Function shifts'!P1147","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1147","v":0},{"$f":"'[7]Function shifts'!R1147","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1148","v":0},{"$f":"'[7]Function shifts'!I1148","v":0},{"$f":"'[7]Function shifts'!O1148","v":0},{"$f":"'[7]Function shifts'!P1148","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1148","v":0},{"$f":"'[7]Function shifts'!R1148","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1149","v":0},{"$f":"'[7]Function shifts'!I1149","v":0},{"$f":"'[7]Function shifts'!O1149","v":0},{"$f":"'[7]Function shifts'!P1149","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1149","v":0},{"$f":"'[7]Function shifts'!R1149","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1150","v":0},{"$f":"'[7]Function shifts'!I1150","v":0},{"$f":"'[7]Function shifts'!O1150","v":0},{"$f":"'[7]Function shifts'!P1150","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1150","v":0},{"$f":"'[7]Function shifts'!R1150","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1151","v":0},{"$f":"'[7]Function shifts'!I1151","v":0},{"$f":"'[7]Function shifts'!O1151","v":0},{"$f":"'[7]Function shifts'!P1151","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1151","v":0},{"$f":"'[7]Function shifts'!R1151","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1152","v":0},{"$f":"'[7]Function shifts'!I1152","v":0},{"$f":"'[7]Function shifts'!O1152","v":0},{"$f":"'[7]Function shifts'!P1152","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1152","v":0},{"$f":"'[7]Function shifts'!R1152","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1153","v":0},{"$f":"'[7]Function shifts'!I1153","v":0},{"$f":"'[7]Function shifts'!O1153","v":0},{"$f":"'[7]Function shifts'!P1153","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1153","v":0},{"$f":"'[7]Function shifts'!R1153","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1154","v":0},{"$f":"'[7]Function shifts'!I1154","v":0},{"$f":"'[7]Function shifts'!O1154","v":0},{"$f":"'[7]Function shifts'!P1154","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1154","v":0},{"$f":"'[7]Function shifts'!R1154","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1155","v":0},{"$f":"'[7]Function shifts'!I1155","v":0},{"$f":"'[7]Function shifts'!O1155","v":0},{"$f":"'[7]Function shifts'!P1155","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1155","v":0},{"$f":"'[7]Function shifts'!R1155","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1156","v":0},{"$f":"'[7]Function shifts'!I1156","v":0},{"$f":"'[7]Function shifts'!O1156","v":0},{"$f":"'[7]Function shifts'!P1156","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1156","v":0},{"$f":"'[7]Function shifts'!R1156","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1157","v":0},{"$f":"'[7]Function shifts'!I1157","v":0},{"$f":"'[7]Function shifts'!O1157","v":0},{"$f":"'[7]Function shifts'!P1157","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1157","v":0},{"$f":"'[7]Function shifts'!R1157","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1158","v":0},{"$f":"'[7]Function shifts'!I1158","v":0},{"$f":"'[7]Function shifts'!O1158","v":0},{"$f":"'[7]Function shifts'!P1158","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1158","v":0},{"$f":"'[7]Function shifts'!R1158","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1159","v":0},{"$f":"'[7]Function shifts'!I1159","v":0},{"$f":"'[7]Function shifts'!O1159","v":0},{"$f":"'[7]Function shifts'!P1159","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1159","v":0},{"$f":"'[7]Function shifts'!R1159","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1160","v":0},{"$f":"'[7]Function shifts'!I1160","v":0},{"$f":"'[7]Function shifts'!O1160","v":0},{"$f":"'[7]Function shifts'!P1160","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1160","v":0},{"$f":"'[7]Function shifts'!R1160","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1161","v":0},{"$f":"'[7]Function shifts'!I1161","v":0},{"$f":"'[7]Function shifts'!O1161","v":0},{"$f":"'[7]Function shifts'!P1161","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1161","v":0},{"$f":"'[7]Function shifts'!R1161","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1163:G1164)","v":0},{"$f":"SUM(H1163:H1164)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1163:P1164)","v":0},{"$f":"SUM(Q1163:Q1164)","v":0},{"$f":"SUM(R1163:R1164)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1163","v":0},{"$f":"'[7]Function shifts'!I1163","v":0},{"$f":"'[7]Function shifts'!O1163","v":0},{"$f":"'[7]Function shifts'!P1163","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1163","v":0},{"$f":"'[7]Function shifts'!R1163","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1164","v":0},{"$f":"'[7]Function shifts'!I1164","v":0},{"$f":"'[7]Function shifts'!O1164","v":0},{"$f":"'[7]Function shifts'!P1164","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1164","v":0},{"$f":"'[7]Function shifts'!R1164","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1166,G1173,G1176:G1178,G1185:G1186)","v":0},{"$f":"SUM(H1166,H1173,H1176:H1178,H1185:H1186)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1166,P1173,P1176:P1178,P1185:P1186)","v":0},{"$f":"SUM(Q1166,Q1173,Q1176:Q1178,Q1185:Q1186)","v":0},{"$f":"SUM(R1166,R1173,R1176:R1178,R1185:R1186)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1167+G1170","v":0},{"$f":"+H1167+H1170","v":0},0,0,0,0,0,0,0,{"$f":"+P1167+P1170","v":0},{"$f":"+Q1167+Q1170","v":0},{"$f":"+R1167+R1170","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1168:G1169)","v":0},{"$f":"SUM(H1168:H1169)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1168","v":0},{"$f":"'[7]Function shifts'!I1168","v":0},{"$f":"'[7]Function shifts'!O1168","v":0},{"$f":"'[7]Function shifts'!P1168","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1168","v":0},{"$f":"'[7]Function shifts'!R1168","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1169","v":0},{"$f":"'[7]Function shifts'!I1169","v":0},{"$f":"'[7]Function shifts'!O1169","v":0},{"$f":"'[7]Function shifts'!P1169","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1169","v":0},{"$f":"'[7]Function shifts'!R1169","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1171:G1172)","v":0},{"$f":"SUM(H1171:H1172)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1171:P1172)","v":0},{"$f":"SUM(Q1171:Q1172)","v":0},{"$f":"SUM(R1171:R1172)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1171","v":0},{"$f":"'[7]Function shifts'!I1171","v":0},{"$f":"'[7]Function shifts'!O1171","v":0},{"$f":"'[7]Function shifts'!P1171","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1171","v":0},{"$f":"'[7]Function shifts'!R1171","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1172","v":0},{"$f":"'[7]Function shifts'!I1172","v":0},{"$f":"'[7]Function shifts'!O1172","v":0},{"$f":"'[7]Function shifts'!P1172","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1172","v":0},{"$f":"'[7]Function shifts'!R1172","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1174:G1175)","v":0},{"$f":"SUM(H1174:H1175)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1174:P1175)","v":0},{"$f":"SUM(Q1174:Q1175)","v":0},{"$f":"SUM(R1174:R1175)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1174","v":0},{"$f":"'[7]Function shifts'!I1174","v":0},{"$f":"'[7]Function shifts'!O1174","v":0},{"$f":"'[7]Function shifts'!P1174","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1174","v":0},{"$f":"'[7]Function shifts'!R1174","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1175","v":0},{"$f":"'[7]Function shifts'!I1175","v":0},{"$f":"'[7]Function shifts'!O1175","v":0},{"$f":"'[7]Function shifts'!P1175","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1175","v":0},{"$f":"'[7]Function shifts'!R1175","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1176","v":0},{"$f":"'[7]Function shifts'!I1176","v":0},{"$f":"'[7]Function shifts'!O1176","v":0},{"$f":"'[7]Function shifts'!P1176","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1176","v":0},{"$f":"'[7]Function shifts'!R1176","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1177","v":0},{"$f":"'[7]Function shifts'!I1177","v":0},{"$f":"'[7]Function shifts'!O1177","v":0},{"$f":"'[7]Function shifts'!P1177","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1177","v":0},{"$f":"'[7]Function shifts'!R1177","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1179+G1182","v":0},{"$f":"+H1179+H1182","v":0},0,0,0,0,0,0,{"$f":"SUM(J1178:N1178)","v":0},{"$f":"+P1179+P1182","v":0},{"$f":"+Q1179+Q1182","v":0},{"$f":"+R1179+R1182","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1180:G1181)","v":0},{"$f":"SUM(H1180:H1181)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1179:N1179)","v":0},{"$f":"SUM(P1180:P1181)","v":0},{"$f":"SUM(Q1180:Q1181)","v":0},{"$f":"SUM(R1180:R1181)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1180","v":0},{"$f":"'[7]Function shifts'!I1180","v":0},{"$f":"'[7]Function shifts'!O1180","v":0},{"$f":"'[7]Function shifts'!P1180","v":0},null,null,null,null,{"$f":"SUM(J1180:N1180)","v":0},{"$f":"'[7]Function shifts'!Q1180","v":0},{"$f":"'[7]Function shifts'!R1180","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1181","v":0},{"$f":"'[7]Function shifts'!I1181","v":0},{"$f":"'[7]Function shifts'!O1181","v":0},{"$f":"'[7]Function shifts'!P1181","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1181","v":0},{"$f":"'[7]Function shifts'!R1181","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1183:G1184)","v":0},{"$f":"SUM(H1183:H1184)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1183:P1184)","v":0},{"$f":"SUM(Q1183:Q1184)","v":0},{"$f":"SUM(R1183:R1184)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1183","v":0},{"$f":"'[7]Function shifts'!I1183","v":0},{"$f":"'[7]Function shifts'!O1183","v":0},{"$f":"'[7]Function shifts'!P1183","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1183","v":0},{"$f":"'[7]Function shifts'!R1183","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1184","v":0},{"$f":"'[7]Function shifts'!I1184","v":0},{"$f":"'[7]Function shifts'!O1184","v":0},{"$f":"'[7]Function shifts'!P1184","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1184","v":0},{"$f":"'[7]Function shifts'!R1184","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1185","v":0},{"$f":"'[7]Function shifts'!I1185","v":0},{"$f":"'[7]Function shifts'!O1185","v":0},{"$f":"'[7]Function shifts'!P1185","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1185","v":0},{"$f":"'[7]Function shifts'!R1185","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1187:G1188)","v":0},{"$f":"SUM(H1187:H1188)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1187:P1188)","v":0},{"$f":"SUM(Q1187:Q1188)","v":0},{"$f":"SUM(R1187:R1188)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1187","v":0},{"$f":"'[7]Function shifts'!I1187","v":0},{"$f":"'[7]Function shifts'!O1187","v":0},{"$f":"'[7]Function shifts'!P1187","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1187","v":0},{"$f":"'[7]Function shifts'!R1187","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1188","v":0},{"$f":"'[7]Function shifts'!I1188","v":0},{"$f":"'[7]Function shifts'!O1188","v":0},{"$f":"'[7]Function shifts'!P1188","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1188","v":0},{"$f":"'[7]Function shifts'!R1188","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1190,G1193,G1196:G1200)","v":0},{"$f":"SUM(H1190,H1193,H1196:H1200)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1190,P1193,P1196:P1200)","v":0},{"$f":"SUM(Q1190,Q1193,Q1196:Q1200)","v":0},{"$f":"SUM(R1190,R1193,R1196:R1200)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1191:G1192)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1191:P1192)","v":0},{"$f":"SUM(Q1191:Q1192)","v":0},{"$f":"SUM(R1191:R1192)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1191","v":0},{"$f":"'[7]Function shifts'!I1191","v":0},{"$f":"'[7]Function shifts'!O1191","v":0},{"$f":"'[7]Function shifts'!P1191","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1191","v":0},{"$f":"'[7]Function shifts'!R1191","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1192","v":0},{"$f":"'[7]Function shifts'!I1192","v":0},{"$f":"'[7]Function shifts'!O1192","v":0},{"$f":"'[7]Function shifts'!P1192","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1192","v":0},{"$f":"'[7]Function shifts'!R1192","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1194:G1195)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1194:P1195)","v":0},{"$f":"SUM(Q1194:Q1195)","v":0},{"$f":"SUM(R1194:R1195)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1194","v":0},{"$f":"'[7]Function shifts'!I1194","v":0},{"$f":"'[7]Function shifts'!O1194","v":0},{"$f":"'[7]Function shifts'!P1194","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1194","v":0},{"$f":"'[7]Function shifts'!R1194","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1195","v":0},{"$f":"'[7]Function shifts'!I1195","v":0},{"$f":"'[7]Function shifts'!O1195","v":0},{"$f":"'[7]Function shifts'!P1195","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1195","v":0},{"$f":"'[7]Function shifts'!R1195","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1196","v":0},{"$f":"'[7]Function shifts'!I1196","v":0},{"$f":"'[7]Function shifts'!O1196","v":0},{"$f":"'[7]Function shifts'!P1196","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1196","v":0},{"$f":"'[7]Function shifts'!R1196","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1197","v":0},{"$f":"'[7]Function shifts'!I1197","v":0},{"$f":"'[7]Function shifts'!O1197","v":0},{"$f":"'[7]Function shifts'!P1197","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1197","v":0},{"$f":"'[7]Function shifts'!R1197","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1198","v":0},{"$f":"'[7]Function shifts'!I1198","v":0},{"$f":"'[7]Function shifts'!O1198","v":0},{"$f":"'[7]Function shifts'!P1198","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1198","v":0},{"$f":"'[7]Function shifts'!R1198","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1199","v":0},{"$f":"'[7]Function shifts'!I1199","v":0},{"$f":"'[7]Function shifts'!O1199","v":0},{"$f":"'[7]Function shifts'!P1199","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1199","v":0},{"$f":"'[7]Function shifts'!R1199","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1200","v":0},{"$f":"'[7]Function shifts'!I1200","v":0},{"$f":"'[7]Function shifts'!O1200","v":0},{"$f":"'[7]Function shifts'!P1200","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1200","v":0},{"$f":"'[7]Function shifts'!R1200","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1201","v":0},{"$f":"'[7]Function shifts'!I1201","v":0},{"$f":"'[7]Function shifts'!O1201","v":0},{"$f":"'[7]Function shifts'!P1201","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1201","v":0},{"$f":"'[7]Function shifts'!R1201","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1119,G1165,G1189,G1201)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1119,P1165,P1189,P1201)","v":0},{"$f":"SUM(Q1119,Q1165,Q1189,Q1201)","v":0},{"$f":"SUM(R1119,R1165,R1189,R1201)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1215","v":0}]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1217","v":0},{"$f":"G1309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1219","v":0},{"$f":"'[7]Function shifts'!G1219","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1221","v":0},{"$f":"'[7]Function shifts'!G1221","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1226,G1229,G1268)","v":0},{"$f":"SUM(H1226,H1229,H1268)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1225:N1225)","v":0},{"$f":"SUM(P1226,P1229,P1268)","v":0},{"$f":"SUM(Q1226,Q1229,Q1268)","v":0},{"$f":"SUM(R1226,R1229,R1268)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1227:G1228)","v":0},{"$f":"SUM(H1227:H1228)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1227:P1228)","v":0},{"$f":"SUM(Q1227:Q1228)","v":0},{"$f":"SUM(R1227:R1228)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1227","v":0},{"$f":"'[7]Function shifts'!I1227","v":0},{"$f":"'[7]Function shifts'!O1227","v":0},{"$f":"'[7]Function shifts'!P1227","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1227","v":0},{"$f":"'[7]Function shifts'!R1227","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1228","v":0},{"$f":"'[7]Function shifts'!I1228","v":0},{"$f":"'[7]Function shifts'!O1228","v":0},{"$f":"'[7]Function shifts'!P1228","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1228","v":0},{"$f":"'[7]Function shifts'!R1228","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1230:G1267)","v":0},{"$f":"SUM(H1230:H1267)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1230:P1267)","v":0},{"$f":"SUM(Q1230:Q1267)","v":0},{"$f":"SUM(R1230:R1267)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1230","v":0},{"$f":"'[7]Function shifts'!I1230","v":0},{"$f":"'[7]Function shifts'!O1230","v":0},{"$f":"'[7]Function shifts'!P1230","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1230","v":0},{"$f":"'[7]Function shifts'!R1230","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1231","v":0},{"$f":"'[7]Function shifts'!I1231","v":0},{"$f":"'[7]Function shifts'!O1231","v":0},{"$f":"'[7]Function shifts'!P1231","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1231","v":0},{"$f":"'[7]Function shifts'!R1231","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1232","v":0},{"$f":"'[7]Function shifts'!I1232","v":0},{"$f":"'[7]Function shifts'!O1232","v":0},{"$f":"'[7]Function shifts'!P1232","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1232","v":0},{"$f":"'[7]Function shifts'!R1232","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1233","v":0},{"$f":"'[7]Function shifts'!I1233","v":0},{"$f":"'[7]Function shifts'!O1233","v":0},{"$f":"'[7]Function shifts'!P1233","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1233","v":0},{"$f":"'[7]Function shifts'!R1233","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1234","v":0},{"$f":"'[7]Function shifts'!I1234","v":0},{"$f":"'[7]Function shifts'!O1234","v":0},{"$f":"'[7]Function shifts'!P1234","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1234","v":0},{"$f":"'[7]Function shifts'!R1234","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1235","v":0},{"$f":"'[7]Function shifts'!I1235","v":0},{"$f":"'[7]Function shifts'!O1235","v":0},{"$f":"'[7]Function shifts'!P1235","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1235","v":0},{"$f":"'[7]Function shifts'!R1235","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1236","v":0},{"$f":"'[7]Function shifts'!I1236","v":0},{"$f":"'[7]Function shifts'!O1236","v":0},{"$f":"'[7]Function shifts'!P1236","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1236","v":0},{"$f":"'[7]Function shifts'!R1236","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1237","v":0},{"$f":"'[7]Function shifts'!I1237","v":0},{"$f":"'[7]Function shifts'!O1237","v":0},{"$f":"'[7]Function shifts'!P1237","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1237","v":0},{"$f":"'[7]Function shifts'!R1237","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1238","v":0},{"$f":"'[7]Function shifts'!I1238","v":0},{"$f":"'[7]Function shifts'!O1238","v":0},{"$f":"'[7]Function shifts'!P1238","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1238","v":0},{"$f":"'[7]Function shifts'!R1238","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1239","v":0},{"$f":"'[7]Function shifts'!I1239","v":0},{"$f":"'[7]Function shifts'!O1239","v":0},{"$f":"'[7]Function shifts'!P1239","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1239","v":0},{"$f":"'[7]Function shifts'!R1239","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1240","v":0},{"$f":"'[7]Function shifts'!I1240","v":0},{"$f":"'[7]Function shifts'!O1240","v":0},{"$f":"'[7]Function shifts'!P1240","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1240","v":0},{"$f":"'[7]Function shifts'!R1240","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1241","v":0},{"$f":"'[7]Function shifts'!I1241","v":0},{"$f":"'[7]Function shifts'!O1241","v":0},{"$f":"'[7]Function shifts'!P1241","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1241","v":0},{"$f":"'[7]Function shifts'!R1241","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1242","v":0},{"$f":"'[7]Function shifts'!I1242","v":0},{"$f":"'[7]Function shifts'!O1242","v":0},{"$f":"'[7]Function shifts'!P1242","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1242","v":0},{"$f":"'[7]Function shifts'!R1242","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1243","v":0},{"$f":"'[7]Function shifts'!I1243","v":0},{"$f":"'[7]Function shifts'!O1243","v":0},{"$f":"'[7]Function shifts'!P1243","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1243","v":0},{"$f":"'[7]Function shifts'!R1243","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1244","v":0},{"$f":"'[7]Function shifts'!I1244","v":0},{"$f":"'[7]Function shifts'!O1244","v":0},{"$f":"'[7]Function shifts'!P1244","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1244","v":0},{"$f":"'[7]Function shifts'!R1244","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1245","v":0},{"$f":"'[7]Function shifts'!I1245","v":0},{"$f":"'[7]Function shifts'!O1245","v":0},{"$f":"'[7]Function shifts'!P1245","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1245","v":0},{"$f":"'[7]Function shifts'!R1245","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1246","v":0},{"$f":"'[7]Function shifts'!I1246","v":0},{"$f":"'[7]Function shifts'!O1246","v":0},{"$f":"'[7]Function shifts'!P1246","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1246","v":0},{"$f":"'[7]Function shifts'!R1246","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1247","v":0},{"$f":"'[7]Function shifts'!I1247","v":0},{"$f":"'[7]Function shifts'!O1247","v":0},{"$f":"'[7]Function shifts'!P1247","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1247","v":0},{"$f":"'[7]Function shifts'!R1247","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1248","v":0},{"$f":"'[7]Function shifts'!I1248","v":0},{"$f":"'[7]Function shifts'!O1248","v":0},{"$f":"'[7]Function shifts'!P1248","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1248","v":0},{"$f":"'[7]Function shifts'!R1248","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1249","v":0},{"$f":"'[7]Function shifts'!I1249","v":0},{"$f":"'[7]Function shifts'!O1249","v":0},{"$f":"'[7]Function shifts'!P1249","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1249","v":0},{"$f":"'[7]Function shifts'!R1249","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1250","v":0},{"$f":"'[7]Function shifts'!I1250","v":0},{"$f":"'[7]Function shifts'!O1250","v":0},{"$f":"'[7]Function shifts'!P1250","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1250","v":0},{"$f":"'[7]Function shifts'!R1250","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1251","v":0},{"$f":"'[7]Function shifts'!I1251","v":0},{"$f":"'[7]Function shifts'!O1251","v":0},{"$f":"'[7]Function shifts'!P1251","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1251","v":0},{"$f":"'[7]Function shifts'!R1251","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1252","v":0},{"$f":"'[7]Function shifts'!I1252","v":0},{"$f":"'[7]Function shifts'!O1252","v":0},{"$f":"'[7]Function shifts'!P1252","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1252","v":0},{"$f":"'[7]Function shifts'!R1252","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1253","v":0},{"$f":"'[7]Function shifts'!I1253","v":0},{"$f":"'[7]Function shifts'!O1253","v":0},{"$f":"'[7]Function shifts'!P1253","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1253","v":0},{"$f":"'[7]Function shifts'!R1253","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1254","v":0},{"$f":"'[7]Function shifts'!I1254","v":0},{"$f":"'[7]Function shifts'!O1254","v":0},{"$f":"'[7]Function shifts'!P1254","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1254","v":0},{"$f":"'[7]Function shifts'!R1254","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1255","v":0},{"$f":"'[7]Function shifts'!I1255","v":0},{"$f":"'[7]Function shifts'!O1255","v":0},{"$f":"'[7]Function shifts'!P1255","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1255","v":0},{"$f":"'[7]Function shifts'!R1255","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1256","v":0},{"$f":"'[7]Function shifts'!I1256","v":0},{"$f":"'[7]Function shifts'!O1256","v":0},{"$f":"'[7]Function shifts'!P1256","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1256","v":0},{"$f":"'[7]Function shifts'!R1256","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1257","v":0},{"$f":"'[7]Function shifts'!I1257","v":0},{"$f":"'[7]Function shifts'!O1257","v":0},{"$f":"'[7]Function shifts'!P1257","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1257","v":0},{"$f":"'[7]Function shifts'!R1257","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1258","v":0},{"$f":"'[7]Function shifts'!I1258","v":0},{"$f":"'[7]Function shifts'!O1258","v":0},{"$f":"'[7]Function shifts'!P1258","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1258","v":0},{"$f":"'[7]Function shifts'!R1258","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1259","v":0},{"$f":"'[7]Function shifts'!I1259","v":0},{"$f":"'[7]Function shifts'!O1259","v":0},{"$f":"'[7]Function shifts'!P1259","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1259","v":0},{"$f":"'[7]Function shifts'!R1259","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1260","v":0},{"$f":"'[7]Function shifts'!I1260","v":0},{"$f":"'[7]Function shifts'!O1260","v":0},{"$f":"'[7]Function shifts'!P1260","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1260","v":0},{"$f":"'[7]Function shifts'!R1260","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1261","v":0},{"$f":"'[7]Function shifts'!I1261","v":0},{"$f":"'[7]Function shifts'!O1261","v":0},{"$f":"'[7]Function shifts'!P1261","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1261","v":0},{"$f":"'[7]Function shifts'!R1261","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1262","v":0},{"$f":"'[7]Function shifts'!I1262","v":0},{"$f":"'[7]Function shifts'!O1262","v":0},{"$f":"'[7]Function shifts'!P1262","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1262","v":0},{"$f":"'[7]Function shifts'!R1262","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1263","v":0},{"$f":"'[7]Function shifts'!I1263","v":0},{"$f":"'[7]Function shifts'!O1263","v":0},{"$f":"'[7]Function shifts'!P1263","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1263","v":0},{"$f":"'[7]Function shifts'!R1263","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1264","v":0},{"$f":"'[7]Function shifts'!I1264","v":0},{"$f":"'[7]Function shifts'!O1264","v":0},{"$f":"'[7]Function shifts'!P1264","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1264","v":0},{"$f":"'[7]Function shifts'!R1264","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1265","v":0},{"$f":"'[7]Function shifts'!I1265","v":0},{"$f":"'[7]Function shifts'!O1265","v":0},{"$f":"'[7]Function shifts'!P1265","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1265","v":0},{"$f":"'[7]Function shifts'!R1265","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1266","v":0},{"$f":"'[7]Function shifts'!I1266","v":0},{"$f":"'[7]Function shifts'!O1266","v":0},{"$f":"'[7]Function shifts'!P1266","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1266","v":0},{"$f":"'[7]Function shifts'!R1266","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1267","v":0},{"$f":"'[7]Function shifts'!I1267","v":0},{"$f":"'[7]Function shifts'!O1267","v":0},{"$f":"'[7]Function shifts'!P1267","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1267","v":0},{"$f":"'[7]Function shifts'!R1267","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1269:G1270)","v":0},{"$f":"SUM(H1269:H1270)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1269","v":0},{"$f":"'[7]Function shifts'!I1269","v":0},{"$f":"'[7]Function shifts'!O1269","v":0},{"$f":"'[7]Function shifts'!P1269","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1269","v":0},{"$f":"'[7]Function shifts'!R1269","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1270","v":0},{"$f":"'[7]Function shifts'!I1270","v":0},{"$f":"'[7]Function shifts'!O1270","v":0},{"$f":"'[7]Function shifts'!P1270","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1270","v":0},{"$f":"'[7]Function shifts'!R1270","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1272,G1279,G1282:G1284,G1291:G1292)","v":0},{"$f":"SUM(H1272,H1279,H1282:H1284,H1291:H1292)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1272,P1279,P1282:P1284,P1291:P1292)","v":0},{"$f":"SUM(Q1272,Q1279,Q1282:Q1284,Q1291:Q1292)","v":0},{"$f":"SUM(R1272,R1279,R1282:R1284,R1291:R1292)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1273+G1276","v":0},{"$f":"+H1273+H1276","v":0},0,0,0,0,0,0,0,{"$f":"+P1273+P1276","v":0},{"$f":"+Q1273+Q1276","v":0},{"$f":"+R1273+R1276","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1274:G1275)","v":0},{"$f":"SUM(H1274:H1275)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1274:P1275)","v":0},{"$f":"SUM(Q1274:Q1275)","v":0},{"$f":"SUM(R1274:R1275)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1274","v":0},{"$f":"'[7]Function shifts'!I1274","v":0},{"$f":"'[7]Function shifts'!O1274","v":0},{"$f":"'[7]Function shifts'!P1274","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1274","v":0},{"$f":"'[7]Function shifts'!R1274","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1275","v":0},{"$f":"'[7]Function shifts'!I1275","v":0},{"$f":"'[7]Function shifts'!O1275","v":0},{"$f":"'[7]Function shifts'!P1275","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1275","v":0},{"$f":"'[7]Function shifts'!R1275","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1277:G1278)","v":0},{"$f":"SUM(H1277:H1278)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1277:P1278)","v":0},{"$f":"SUM(Q1277:Q1278)","v":0},{"$f":"SUM(R1277:R1278)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1277","v":0},{"$f":"'[7]Function shifts'!I1277","v":0},{"$f":"'[7]Function shifts'!O1277","v":0},{"$f":"'[7]Function shifts'!P1277","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1277","v":0},{"$f":"'[7]Function shifts'!R1277","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1278","v":0},{"$f":"'[7]Function shifts'!I1278","v":0},{"$f":"'[7]Function shifts'!O1278","v":0},{"$f":"'[7]Function shifts'!P1278","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1278","v":0},{"$f":"'[7]Function shifts'!R1278","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1280:G1281)","v":0},{"$f":"SUM(H1280:H1281)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1280:P1281)","v":0},{"$f":"SUM(Q1280:Q1281)","v":0},{"$f":"SUM(R1280:R1281)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1280","v":0},{"$f":"'[7]Function shifts'!I1280","v":0},{"$f":"'[7]Function shifts'!O1280","v":0},{"$f":"'[7]Function shifts'!P1280","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1280","v":0},{"$f":"'[7]Function shifts'!R1280","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1281","v":0},{"$f":"'[7]Function shifts'!I1281","v":0},{"$f":"'[7]Function shifts'!O1281","v":0},{"$f":"'[7]Function shifts'!P1281","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1281","v":0},{"$f":"'[7]Function shifts'!R1281","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1282","v":0},{"$f":"'[7]Function shifts'!I1282","v":0},{"$f":"'[7]Function shifts'!O1282","v":0},{"$f":"'[7]Function shifts'!P1282","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1282","v":0},{"$f":"'[7]Function shifts'!R1282","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1283","v":0},{"$f":"'[7]Function shifts'!I1283","v":0},{"$f":"'[7]Function shifts'!O1283","v":0},{"$f":"'[7]Function shifts'!P1283","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1283","v":0},{"$f":"'[7]Function shifts'!R1283","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1285+G1288","v":0},{"$f":"+H1285+H1288","v":0},0,0,0,0,0,0,{"$f":"SUM(J1284:N1284)","v":0},{"$f":"+P1285+P1288","v":0},{"$f":"+Q1285+Q1288","v":0},{"$f":"+R1285+R1288","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1286:G1287)","v":0},{"$f":"SUM(H1286:H1287)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1285:N1285)","v":0},{"$f":"SUM(P1286:P1287)","v":0},{"$f":"SUM(Q1286:Q1287)","v":0},{"$f":"SUM(R1286:R1287)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1286","v":0},{"$f":"'[7]Function shifts'!I1286","v":0},{"$f":"'[7]Function shifts'!O1286","v":0},{"$f":"'[7]Function shifts'!P1286","v":0},null,null,null,null,{"$f":"SUM(J1286:N1286)","v":0},{"$f":"'[7]Function shifts'!Q1286","v":0},{"$f":"'[7]Function shifts'!R1286","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1287","v":0},{"$f":"'[7]Function shifts'!I1287","v":0},{"$f":"'[7]Function shifts'!O1287","v":0},{"$f":"'[7]Function shifts'!P1287","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1287","v":0},{"$f":"'[7]Function shifts'!R1287","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1289:G1290)","v":0},{"$f":"SUM(H1289:H1290)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1289:P1290)","v":0},{"$f":"SUM(Q1289:Q1290)","v":0},{"$f":"SUM(R1289:R1290)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1289","v":0},{"$f":"'[7]Function shifts'!I1289","v":0},{"$f":"'[7]Function shifts'!O1289","v":0},{"$f":"'[7]Function shifts'!P1289","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1289","v":0},{"$f":"'[7]Function shifts'!R1289","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1290","v":0},{"$f":"'[7]Function shifts'!I1290","v":0},{"$f":"'[7]Function shifts'!O1290","v":0},{"$f":"'[7]Function shifts'!P1290","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1290","v":0},{"$f":"'[7]Function shifts'!R1290","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1291","v":0},{"$f":"'[7]Function shifts'!I1291","v":0},{"$f":"'[7]Function shifts'!O1291","v":0},{"$f":"'[7]Function shifts'!P1291","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1291","v":0},{"$f":"'[7]Function shifts'!R1291","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1293:G1294)","v":0},{"$f":"SUM(H1293:H1294)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1293:P1294)","v":0},{"$f":"SUM(Q1293:Q1294)","v":0},{"$f":"SUM(R1293:R1294)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1293","v":0},{"$f":"'[7]Function shifts'!I1293","v":0},{"$f":"'[7]Function shifts'!O1293","v":0},{"$f":"'[7]Function shifts'!P1293","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1293","v":0},{"$f":"'[7]Function shifts'!R1293","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1294","v":0},{"$f":"'[7]Function shifts'!I1294","v":0},{"$f":"'[7]Function shifts'!O1294","v":0},{"$f":"'[7]Function shifts'!P1294","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1294","v":0},{"$f":"'[7]Function shifts'!R1294","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1296,G1299,G1302:G1306)","v":0},{"$f":"SUM(H1296,H1299,H1302:H1306)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1296,P1299,P1302:P1306)","v":0},{"$f":"SUM(Q1296,Q1299,Q1302:Q1306)","v":0},{"$f":"SUM(R1296,R1299,R1302:R1306)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1297:G1298)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1297:P1298)","v":0},{"$f":"SUM(Q1297:Q1298)","v":0},{"$f":"SUM(R1297:R1298)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1297","v":0},{"$f":"'[7]Function shifts'!I1297","v":0},{"$f":"'[7]Function shifts'!O1297","v":0},{"$f":"'[7]Function shifts'!P1297","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1297","v":0},{"$f":"'[7]Function shifts'!R1297","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1298","v":0},{"$f":"'[7]Function shifts'!I1298","v":0},{"$f":"'[7]Function shifts'!O1298","v":0},{"$f":"'[7]Function shifts'!P1298","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1298","v":0},{"$f":"'[7]Function shifts'!R1298","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1300:G1301)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1300:P1301)","v":0},{"$f":"SUM(Q1300:Q1301)","v":0},{"$f":"SUM(R1300:R1301)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1300","v":0},{"$f":"'[7]Function shifts'!I1300","v":0},{"$f":"'[7]Function shifts'!O1300","v":0},{"$f":"'[7]Function shifts'!P1300","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1300","v":0},{"$f":"'[7]Function shifts'!R1300","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1301","v":0},{"$f":"'[7]Function shifts'!I1301","v":0},{"$f":"'[7]Function shifts'!O1301","v":0},{"$f":"'[7]Function shifts'!P1301","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1301","v":0},{"$f":"'[7]Function shifts'!R1301","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1302","v":0},{"$f":"'[7]Function shifts'!I1302","v":0},{"$f":"'[7]Function shifts'!O1302","v":0},{"$f":"'[7]Function shifts'!P1302","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1302","v":0},{"$f":"'[7]Function shifts'!R1302","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1303","v":0},{"$f":"'[7]Function shifts'!I1303","v":0},{"$f":"'[7]Function shifts'!O1303","v":0},{"$f":"'[7]Function shifts'!P1303","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1303","v":0},{"$f":"'[7]Function shifts'!R1303","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1304","v":0},{"$f":"'[7]Function shifts'!I1304","v":0},{"$f":"'[7]Function shifts'!O1304","v":0},{"$f":"'[7]Function shifts'!P1304","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1304","v":0},{"$f":"'[7]Function shifts'!R1304","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1305","v":0},{"$f":"'[7]Function shifts'!I1305","v":0},{"$f":"'[7]Function shifts'!O1305","v":0},{"$f":"'[7]Function shifts'!P1305","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1305","v":0},{"$f":"'[7]Function shifts'!R1305","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1306","v":0},{"$f":"'[7]Function shifts'!I1306","v":0},{"$f":"'[7]Function shifts'!O1306","v":0},{"$f":"'[7]Function shifts'!P1306","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1306","v":0},{"$f":"'[7]Function shifts'!R1306","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1307","v":0},{"$f":"'[7]Function shifts'!I1307","v":0},{"$f":"'[7]Function shifts'!O1307","v":0},{"$f":"'[7]Function shifts'!P1307","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1307","v":0},{"$f":"'[7]Function shifts'!R1307","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1225,G1271,G1295,G1307)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225,P1271,P1295,P1307)","v":0},{"$f":"SUM(Q1225,Q1271,Q1295,Q1307)","v":0},{"$f":"SUM(R1225,R1271,R1295,R1307)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1321","v":0}]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1323","v":0},{"$f":"G1415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1325","v":0},{"$f":"'[7]Function shifts'!G1325","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1327","v":0},{"$f":"'[7]Function shifts'!G1327","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1332,G1335,G1374)","v":0},{"$f":"SUM(H1332,H1335,H1374)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1331:N1331)","v":0},{"$f":"SUM(P1332,P1335,P1374)","v":0},{"$f":"SUM(Q1332,Q1335,Q1374)","v":0},{"$f":"SUM(R1332,R1335,R1374)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1333:G1334)","v":0},{"$f":"SUM(H1333:H1334)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1333:P1334)","v":0},{"$f":"SUM(Q1333:Q1334)","v":0},{"$f":"SUM(R1333:R1334)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1333","v":0},{"$f":"'[7]Function shifts'!I1333","v":0},{"$f":"'[7]Function shifts'!O1333","v":0},{"$f":"'[7]Function shifts'!P1333","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1333","v":0},{"$f":"'[7]Function shifts'!R1333","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1334","v":0},{"$f":"'[7]Function shifts'!I1334","v":0},{"$f":"'[7]Function shifts'!O1334","v":0},{"$f":"'[7]Function shifts'!P1334","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1334","v":0},{"$f":"'[7]Function shifts'!R1334","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1336:G1373)","v":0},{"$f":"SUM(H1336:H1373)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1336:P1373)","v":0},{"$f":"SUM(Q1336:Q1373)","v":0},{"$f":"SUM(R1336:R1373)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1336","v":0},{"$f":"'[7]Function shifts'!I1336","v":0},{"$f":"'[7]Function shifts'!O1336","v":0},{"$f":"'[7]Function shifts'!P1336","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1336","v":0},{"$f":"'[7]Function shifts'!R1336","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1337","v":0},{"$f":"'[7]Function shifts'!I1337","v":0},{"$f":"'[7]Function shifts'!O1337","v":0},{"$f":"'[7]Function shifts'!P1337","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1337","v":0},{"$f":"'[7]Function shifts'!R1337","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1338","v":0},{"$f":"'[7]Function shifts'!I1338","v":0},{"$f":"'[7]Function shifts'!O1338","v":0},{"$f":"'[7]Function shifts'!P1338","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1338","v":0},{"$f":"'[7]Function shifts'!R1338","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1339","v":0},{"$f":"'[7]Function shifts'!I1339","v":0},{"$f":"'[7]Function shifts'!O1339","v":0},{"$f":"'[7]Function shifts'!P1339","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1339","v":0},{"$f":"'[7]Function shifts'!R1339","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1340","v":0},{"$f":"'[7]Function shifts'!I1340","v":0},{"$f":"'[7]Function shifts'!O1340","v":0},{"$f":"'[7]Function shifts'!P1340","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1340","v":0},{"$f":"'[7]Function shifts'!R1340","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1341","v":0},{"$f":"'[7]Function shifts'!I1341","v":0},{"$f":"'[7]Function shifts'!O1341","v":0},{"$f":"'[7]Function shifts'!P1341","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1341","v":0},{"$f":"'[7]Function shifts'!R1341","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1342","v":0},{"$f":"'[7]Function shifts'!I1342","v":0},{"$f":"'[7]Function shifts'!O1342","v":0},{"$f":"'[7]Function shifts'!P1342","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1342","v":0},{"$f":"'[7]Function shifts'!R1342","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1343","v":0},{"$f":"'[7]Function shifts'!I1343","v":0},{"$f":"'[7]Function shifts'!O1343","v":0},{"$f":"'[7]Function shifts'!P1343","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1343","v":0},{"$f":"'[7]Function shifts'!R1343","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1344","v":0},{"$f":"'[7]Function shifts'!I1344","v":0},{"$f":"'[7]Function shifts'!O1344","v":0},{"$f":"'[7]Function shifts'!P1344","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1344","v":0},{"$f":"'[7]Function shifts'!R1344","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1345","v":0},{"$f":"'[7]Function shifts'!I1345","v":0},{"$f":"'[7]Function shifts'!O1345","v":0},{"$f":"'[7]Function shifts'!P1345","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1345","v":0},{"$f":"'[7]Function shifts'!R1345","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1346","v":0},{"$f":"'[7]Function shifts'!I1346","v":0},{"$f":"'[7]Function shifts'!O1346","v":0},{"$f":"'[7]Function shifts'!P1346","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1346","v":0},{"$f":"'[7]Function shifts'!R1346","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1347","v":0},{"$f":"'[7]Function shifts'!I1347","v":0},{"$f":"'[7]Function shifts'!O1347","v":0},{"$f":"'[7]Function shifts'!P1347","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1347","v":0},{"$f":"'[7]Function shifts'!R1347","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1348","v":0},{"$f":"'[7]Function shifts'!I1348","v":0},{"$f":"'[7]Function shifts'!O1348","v":0},{"$f":"'[7]Function shifts'!P1348","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1348","v":0},{"$f":"'[7]Function shifts'!R1348","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1349","v":0},{"$f":"'[7]Function shifts'!I1349","v":0},{"$f":"'[7]Function shifts'!O1349","v":0},{"$f":"'[7]Function shifts'!P1349","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1349","v":0},{"$f":"'[7]Function shifts'!R1349","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1350","v":0},{"$f":"'[7]Function shifts'!I1350","v":0},{"$f":"'[7]Function shifts'!O1350","v":0},{"$f":"'[7]Function shifts'!P1350","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1350","v":0},{"$f":"'[7]Function shifts'!R1350","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1351","v":0},{"$f":"'[7]Function shifts'!I1351","v":0},{"$f":"'[7]Function shifts'!O1351","v":0},{"$f":"'[7]Function shifts'!P1351","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1351","v":0},{"$f":"'[7]Function shifts'!R1351","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1352","v":0},{"$f":"'[7]Function shifts'!I1352","v":0},{"$f":"'[7]Function shifts'!O1352","v":0},{"$f":"'[7]Function shifts'!P1352","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1352","v":0},{"$f":"'[7]Function shifts'!R1352","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1353","v":0},{"$f":"'[7]Function shifts'!I1353","v":0},{"$f":"'[7]Function shifts'!O1353","v":0},{"$f":"'[7]Function shifts'!P1353","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1353","v":0},{"$f":"'[7]Function shifts'!R1353","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1354","v":0},{"$f":"'[7]Function shifts'!I1354","v":0},{"$f":"'[7]Function shifts'!O1354","v":0},{"$f":"'[7]Function shifts'!P1354","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1354","v":0},{"$f":"'[7]Function shifts'!R1354","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1355","v":0},{"$f":"'[7]Function shifts'!I1355","v":0},{"$f":"'[7]Function shifts'!O1355","v":0},{"$f":"'[7]Function shifts'!P1355","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1355","v":0},{"$f":"'[7]Function shifts'!R1355","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1356","v":0},{"$f":"'[7]Function shifts'!I1356","v":0},{"$f":"'[7]Function shifts'!O1356","v":0},{"$f":"'[7]Function shifts'!P1356","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1356","v":0},{"$f":"'[7]Function shifts'!R1356","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1357","v":0},{"$f":"'[7]Function shifts'!I1357","v":0},{"$f":"'[7]Function shifts'!O1357","v":0},{"$f":"'[7]Function shifts'!P1357","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1357","v":0},{"$f":"'[7]Function shifts'!R1357","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1358","v":0},{"$f":"'[7]Function shifts'!I1358","v":0},{"$f":"'[7]Function shifts'!O1358","v":0},{"$f":"'[7]Function shifts'!P1358","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1358","v":0},{"$f":"'[7]Function shifts'!R1358","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1359","v":0},{"$f":"'[7]Function shifts'!I1359","v":0},{"$f":"'[7]Function shifts'!O1359","v":0},{"$f":"'[7]Function shifts'!P1359","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1359","v":0},{"$f":"'[7]Function shifts'!R1359","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1360","v":0},{"$f":"'[7]Function shifts'!I1360","v":0},{"$f":"'[7]Function shifts'!O1360","v":0},{"$f":"'[7]Function shifts'!P1360","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1360","v":0},{"$f":"'[7]Function shifts'!R1360","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1361","v":0},{"$f":"'[7]Function shifts'!I1361","v":0},{"$f":"'[7]Function shifts'!O1361","v":0},{"$f":"'[7]Function shifts'!P1361","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1361","v":0},{"$f":"'[7]Function shifts'!R1361","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1362","v":0},{"$f":"'[7]Function shifts'!I1362","v":0},{"$f":"'[7]Function shifts'!O1362","v":0},{"$f":"'[7]Function shifts'!P1362","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1362","v":0},{"$f":"'[7]Function shifts'!R1362","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1363","v":0},{"$f":"'[7]Function shifts'!I1363","v":0},{"$f":"'[7]Function shifts'!O1363","v":0},{"$f":"'[7]Function shifts'!P1363","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1363","v":0},{"$f":"'[7]Function shifts'!R1363","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1364","v":0},{"$f":"'[7]Function shifts'!I1364","v":0},{"$f":"'[7]Function shifts'!O1364","v":0},{"$f":"'[7]Function shifts'!P1364","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1364","v":0},{"$f":"'[7]Function shifts'!R1364","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1365","v":0},{"$f":"'[7]Function shifts'!I1365","v":0},{"$f":"'[7]Function shifts'!O1365","v":0},{"$f":"'[7]Function shifts'!P1365","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1365","v":0},{"$f":"'[7]Function shifts'!R1365","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1366","v":0},{"$f":"'[7]Function shifts'!I1366","v":0},{"$f":"'[7]Function shifts'!O1366","v":0},{"$f":"'[7]Function shifts'!P1366","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1366","v":0},{"$f":"'[7]Function shifts'!R1366","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1367","v":0},{"$f":"'[7]Function shifts'!I1367","v":0},{"$f":"'[7]Function shifts'!O1367","v":0},{"$f":"'[7]Function shifts'!P1367","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1367","v":0},{"$f":"'[7]Function shifts'!R1367","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1368","v":0},{"$f":"'[7]Function shifts'!I1368","v":0},{"$f":"'[7]Function shifts'!O1368","v":0},{"$f":"'[7]Function shifts'!P1368","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1368","v":0},{"$f":"'[7]Function shifts'!R1368","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1369","v":0},{"$f":"'[7]Function shifts'!I1369","v":0},{"$f":"'[7]Function shifts'!O1369","v":0},{"$f":"'[7]Function shifts'!P1369","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1369","v":0},{"$f":"'[7]Function shifts'!R1369","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1370","v":0},{"$f":"'[7]Function shifts'!I1370","v":0},{"$f":"'[7]Function shifts'!O1370","v":0},{"$f":"'[7]Function shifts'!P1370","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1370","v":0},{"$f":"'[7]Function shifts'!R1370","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1371","v":0},{"$f":"'[7]Function shifts'!I1371","v":0},{"$f":"'[7]Function shifts'!O1371","v":0},{"$f":"'[7]Function shifts'!P1371","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1371","v":0},{"$f":"'[7]Function shifts'!R1371","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1372","v":0},{"$f":"'[7]Function shifts'!I1372","v":0},{"$f":"'[7]Function shifts'!O1372","v":0},{"$f":"'[7]Function shifts'!P1372","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1372","v":0},{"$f":"'[7]Function shifts'!R1372","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1373","v":0},{"$f":"'[7]Function shifts'!I1373","v":0},{"$f":"'[7]Function shifts'!O1373","v":0},{"$f":"'[7]Function shifts'!P1373","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1373","v":0},{"$f":"'[7]Function shifts'!R1373","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1375:G1376)","v":0},{"$f":"SUM(H1375:H1376)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1375:P1376)","v":0},{"$f":"SUM(Q1375:Q1376)","v":0},{"$f":"SUM(R1375:R1376)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1375","v":0},{"$f":"'[7]Function shifts'!I1375","v":0},{"$f":"'[7]Function shifts'!O1375","v":0},{"$f":"'[7]Function shifts'!P1375","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1375","v":0},{"$f":"'[7]Function shifts'!R1375","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1376","v":0},{"$f":"'[7]Function shifts'!I1376","v":0},{"$f":"'[7]Function shifts'!O1376","v":0},{"$f":"'[7]Function shifts'!P1376","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1376","v":0},{"$f":"'[7]Function shifts'!R1376","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1378,G1385,G1388:G1390,G1397:G1398)","v":0},{"$f":"SUM(H1378,H1385,H1388:H1390,H1397:H1398)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1378,P1385,P1388:P1390,P1397:P1398)","v":0},{"$f":"SUM(Q1378,Q1385,Q1388:Q1390,Q1397:Q1398)","v":0},{"$f":"SUM(R1378,R1385,R1388:R1390,R1397:R1398)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1379+G1382","v":0},{"$f":"+H1379+H1382","v":0},0,0,0,0,0,0,0,{"$f":"+P1379+P1382","v":0},{"$f":"+Q1379+Q1382","v":0},{"$f":"+R1379+R1382","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1380:G1381)","v":0},{"$f":"SUM(H1380:H1381)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1380:P1381)","v":0},{"$f":"SUM(Q1380:Q1381)","v":0},{"$f":"SUM(R1380:R1381)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1380","v":0},{"$f":"'[7]Function shifts'!I1380","v":0},{"$f":"'[7]Function shifts'!O1380","v":0},{"$f":"'[7]Function shifts'!P1380","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1380","v":0},{"$f":"'[7]Function shifts'!R1380","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1381","v":0},{"$f":"'[7]Function shifts'!I1381","v":0},{"$f":"'[7]Function shifts'!O1381","v":0},{"$f":"'[7]Function shifts'!P1381","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1381","v":0},{"$f":"'[7]Function shifts'!R1381","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1383:G1384)","v":0},{"$f":"SUM(H1383:H1384)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1383:P1384)","v":0},{"$f":"SUM(Q1383:Q1384)","v":0},{"$f":"SUM(R1383:R1384)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1383","v":0},{"$f":"'[7]Function shifts'!I1383","v":0},{"$f":"'[7]Function shifts'!O1383","v":0},{"$f":"'[7]Function shifts'!P1383","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1383","v":0},{"$f":"'[7]Function shifts'!R1383","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1384","v":0},{"$f":"'[7]Function shifts'!I1384","v":0},{"$f":"'[7]Function shifts'!O1384","v":0},{"$f":"'[7]Function shifts'!P1384","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1384","v":0},{"$f":"'[7]Function shifts'!R1384","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1386:G1387)","v":0},{"$f":"SUM(H1386:H1387)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1386:P1387)","v":0},{"$f":"SUM(Q1386:Q1387)","v":0},{"$f":"SUM(R1386:R1387)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1386","v":0},{"$f":"'[7]Function shifts'!I1386","v":0},{"$f":"'[7]Function shifts'!O1386","v":0},{"$f":"'[7]Function shifts'!P1386","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1386","v":0},{"$f":"'[7]Function shifts'!R1386","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1387","v":0},{"$f":"'[7]Function shifts'!I1387","v":0},{"$f":"'[7]Function shifts'!O1387","v":0},{"$f":"'[7]Function shifts'!P1387","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1387","v":0},{"$f":"'[7]Function shifts'!R1387","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1388","v":0},{"$f":"'[7]Function shifts'!I1388","v":0},{"$f":"'[7]Function shifts'!O1388","v":0},{"$f":"'[7]Function shifts'!P1388","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1388","v":0},{"$f":"'[7]Function shifts'!R1388","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1389","v":0},{"$f":"'[7]Function shifts'!I1389","v":0},{"$f":"'[7]Function shifts'!O1389","v":0},{"$f":"'[7]Function shifts'!P1389","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1389","v":0},{"$f":"'[7]Function shifts'!R1389","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1391+G1394","v":0},{"$f":"+H1391+H1394","v":0},0,0,0,0,0,0,{"$f":"SUM(J1390:N1390)","v":0},{"$f":"+P1391+P1394","v":0},{"$f":"+Q1391+Q1394","v":0},{"$f":"+R1391+R1394","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1392:G1393)","v":0},{"$f":"SUM(H1392:H1393)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1391:N1391)","v":0},{"$f":"SUM(P1392:P1393)","v":0},{"$f":"SUM(Q1392:Q1393)","v":0},{"$f":"SUM(R1392:R1393)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1392","v":0},{"$f":"'[7]Function shifts'!I1392","v":0},{"$f":"'[7]Function shifts'!O1392","v":0},{"$f":"'[7]Function shifts'!P1392","v":0},null,null,null,null,{"$f":"SUM(J1392:N1392)","v":0},{"$f":"'[7]Function shifts'!Q1392","v":0},{"$f":"'[7]Function shifts'!R1392","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1393","v":0},{"$f":"'[7]Function shifts'!I1393","v":0},{"$f":"'[7]Function shifts'!O1393","v":0},{"$f":"'[7]Function shifts'!P1393","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1393","v":0},{"$f":"'[7]Function shifts'!R1393","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1395:G1396)","v":0},{"$f":"SUM(H1395:H1396)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1395:P1396)","v":0},{"$f":"SUM(Q1395:Q1396)","v":0},{"$f":"SUM(R1395:R1396)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1395","v":0},{"$f":"'[7]Function shifts'!I1395","v":0},{"$f":"'[7]Function shifts'!O1395","v":0},{"$f":"'[7]Function shifts'!P1395","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1395","v":0},{"$f":"'[7]Function shifts'!R1395","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1396","v":0},{"$f":"'[7]Function shifts'!I1396","v":0},{"$f":"'[7]Function shifts'!O1396","v":0},{"$f":"'[7]Function shifts'!P1396","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1396","v":0},{"$f":"'[7]Function shifts'!R1396","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1397","v":0},{"$f":"'[7]Function shifts'!I1397","v":0},{"$f":"'[7]Function shifts'!O1397","v":0},{"$f":"'[7]Function shifts'!P1397","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1397","v":0},{"$f":"'[7]Function shifts'!R1397","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1399:G1400)","v":0},{"$f":"SUM(H1399:H1400)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1399:P1400)","v":0},{"$f":"SUM(Q1399:Q1400)","v":0},{"$f":"SUM(R1399:R1400)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1399","v":0},{"$f":"'[7]Function shifts'!I1399","v":0},{"$f":"'[7]Function shifts'!O1399","v":0},{"$f":"'[7]Function shifts'!P1399","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1399","v":0},{"$f":"'[7]Function shifts'!R1399","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1400","v":0},{"$f":"'[7]Function shifts'!I1400","v":0},{"$f":"'[7]Function shifts'!O1400","v":0},{"$f":"'[7]Function shifts'!P1400","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1400","v":0},{"$f":"'[7]Function shifts'!R1400","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1402,G1405,G1408:G1412)","v":0},{"$f":"SUM(H1402,H1405,H1408:H1412)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1402,P1405,P1408:P1412)","v":0},{"$f":"SUM(Q1402,Q1405,Q1408:Q1412)","v":0},{"$f":"SUM(R1402,R1405,R1408:R1412)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1403:G1404)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1403:P1404)","v":0},{"$f":"SUM(Q1403:Q1404)","v":0},{"$f":"SUM(R1403:R1404)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1403","v":0},{"$f":"'[7]Function shifts'!I1403","v":0},{"$f":"'[7]Function shifts'!O1403","v":0},{"$f":"'[7]Function shifts'!P1403","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1403","v":0},{"$f":"'[7]Function shifts'!R1403","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1404","v":0},{"$f":"'[7]Function shifts'!I1404","v":0},{"$f":"'[7]Function shifts'!O1404","v":0},{"$f":"'[7]Function shifts'!P1404","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1404","v":0},{"$f":"'[7]Function shifts'!R1404","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1406:G1407)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1406:P1407)","v":0},{"$f":"SUM(Q1406:Q1407)","v":0},{"$f":"SUM(R1406:R1407)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1406","v":0},{"$f":"'[7]Function shifts'!I1406","v":0},{"$f":"'[7]Function shifts'!O1406","v":0},{"$f":"'[7]Function shifts'!P1406","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1406","v":0},{"$f":"'[7]Function shifts'!R1406","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1407","v":0},{"$f":"'[7]Function shifts'!I1407","v":0},{"$f":"'[7]Function shifts'!O1407","v":0},{"$f":"'[7]Function shifts'!P1407","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1407","v":0},{"$f":"'[7]Function shifts'!R1407","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1408","v":0},{"$f":"'[7]Function shifts'!I1408","v":0},{"$f":"'[7]Function shifts'!O1408","v":0},{"$f":"'[7]Function shifts'!P1408","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1408","v":0},{"$f":"'[7]Function shifts'!R1408","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1409","v":0},{"$f":"'[7]Function shifts'!I1409","v":0},{"$f":"'[7]Function shifts'!O1409","v":0},{"$f":"'[7]Function shifts'!P1409","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1409","v":0},{"$f":"'[7]Function shifts'!R1409","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1410","v":0},{"$f":"'[7]Function shifts'!I1410","v":0},{"$f":"'[7]Function shifts'!O1410","v":0},{"$f":"'[7]Function shifts'!P1410","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1410","v":0},{"$f":"'[7]Function shifts'!R1410","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1411","v":0},{"$f":"'[7]Function shifts'!I1411","v":0},{"$f":"'[7]Function shifts'!O1411","v":0},{"$f":"'[7]Function shifts'!P1411","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1411","v":0},{"$f":"'[7]Function shifts'!R1411","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1412","v":0},{"$f":"'[7]Function shifts'!I1412","v":0},{"$f":"'[7]Function shifts'!O1412","v":0},{"$f":"'[7]Function shifts'!P1412","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1412","v":0},{"$f":"'[7]Function shifts'!R1412","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1413","v":0},{"$f":"'[7]Function shifts'!I1413","v":0},{"$f":"'[7]Function shifts'!O1413","v":0},{"$f":"'[7]Function shifts'!P1413","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1413","v":0},{"$f":"'[7]Function shifts'!R1413","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1331,G1377,G1401,G1413)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1331,P1377,P1401,P1413)","v":0},{"$f":"SUM(Q1331,Q1377,Q1401,Q1413)","v":0},{"$f":"SUM(R1331,R1377,R1401,R1413)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1427","v":0}]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1429","v":0},{"$f":"G1521","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1431","v":0},{"$f":"'[7]Function shifts'!G1431","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1433","v":0},{"$f":"'[7]Function shifts'!G1433","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1438,G1441,G1480)","v":0},{"$f":"SUM(H1438,H1441,H1480)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1437:N1437)","v":0},{"$f":"SUM(P1438,P1441,P1480)","v":0},{"$f":"SUM(Q1438,Q1441,Q1480)","v":0},{"$f":"SUM(R1438,R1441,R1480)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1439:G1440)","v":0},{"$f":"SUM(H1439:H1440)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1439:P1440)","v":0},{"$f":"SUM(Q1439:Q1440)","v":0},{"$f":"SUM(R1439:R1440)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1439","v":0},{"$f":"'[7]Function shifts'!I1439","v":0},{"$f":"'[7]Function shifts'!O1439","v":0},{"$f":"'[7]Function shifts'!P1439","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1439","v":0},{"$f":"'[7]Function shifts'!R1439","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1440","v":0},{"$f":"'[7]Function shifts'!I1440","v":0},{"$f":"'[7]Function shifts'!O1440","v":0},{"$f":"'[7]Function shifts'!P1440","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1440","v":0},{"$f":"'[7]Function shifts'!R1440","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1442:G1479)","v":0},{"$f":"SUM(H1442:H1479)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1442:P1479)","v":0},{"$f":"SUM(Q1442:Q1479)","v":0},{"$f":"SUM(R1442:R1479)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1442","v":0},{"$f":"'[7]Function shifts'!I1442","v":0},{"$f":"'[7]Function shifts'!O1442","v":0},{"$f":"'[7]Function shifts'!P1442","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1442","v":0},{"$f":"'[7]Function shifts'!R1442","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1443","v":0},{"$f":"'[7]Function shifts'!I1443","v":0},{"$f":"'[7]Function shifts'!O1443","v":0},{"$f":"'[7]Function shifts'!P1443","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1443","v":0},{"$f":"'[7]Function shifts'!R1443","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1444","v":0},{"$f":"'[7]Function shifts'!I1444","v":0},{"$f":"'[7]Function shifts'!O1444","v":0},{"$f":"'[7]Function shifts'!P1444","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1444","v":0},{"$f":"'[7]Function shifts'!R1444","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1445","v":0},{"$f":"'[7]Function shifts'!I1445","v":0},{"$f":"'[7]Function shifts'!O1445","v":0},{"$f":"'[7]Function shifts'!P1445","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1445","v":0},{"$f":"'[7]Function shifts'!R1445","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1446","v":0},{"$f":"'[7]Function shifts'!I1446","v":0},{"$f":"'[7]Function shifts'!O1446","v":0},{"$f":"'[7]Function shifts'!P1446","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1446","v":0},{"$f":"'[7]Function shifts'!R1446","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1447","v":0},{"$f":"'[7]Function shifts'!I1447","v":0},{"$f":"'[7]Function shifts'!O1447","v":0},{"$f":"'[7]Function shifts'!P1447","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1447","v":0},{"$f":"'[7]Function shifts'!R1447","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1448","v":0},{"$f":"'[7]Function shifts'!I1448","v":0},{"$f":"'[7]Function shifts'!O1448","v":0},{"$f":"'[7]Function shifts'!P1448","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1448","v":0},{"$f":"'[7]Function shifts'!R1448","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1449","v":0},{"$f":"'[7]Function shifts'!I1449","v":0},{"$f":"'[7]Function shifts'!O1449","v":0},{"$f":"'[7]Function shifts'!P1449","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1449","v":0},{"$f":"'[7]Function shifts'!R1449","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1450","v":0},{"$f":"'[7]Function shifts'!I1450","v":0},{"$f":"'[7]Function shifts'!O1450","v":0},{"$f":"'[7]Function shifts'!P1450","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1450","v":0},{"$f":"'[7]Function shifts'!R1450","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1451","v":0},{"$f":"'[7]Function shifts'!I1451","v":0},{"$f":"'[7]Function shifts'!O1451","v":0},{"$f":"'[7]Function shifts'!P1451","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1451","v":0},{"$f":"'[7]Function shifts'!R1451","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1452","v":0},{"$f":"'[7]Function shifts'!I1452","v":0},{"$f":"'[7]Function shifts'!O1452","v":0},{"$f":"'[7]Function shifts'!P1452","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1452","v":0},{"$f":"'[7]Function shifts'!R1452","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1453","v":0},{"$f":"'[7]Function shifts'!I1453","v":0},{"$f":"'[7]Function shifts'!O1453","v":0},{"$f":"'[7]Function shifts'!P1453","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1453","v":0},{"$f":"'[7]Function shifts'!R1453","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1454","v":0},{"$f":"'[7]Function shifts'!I1454","v":0},{"$f":"'[7]Function shifts'!O1454","v":0},{"$f":"'[7]Function shifts'!P1454","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1454","v":0},{"$f":"'[7]Function shifts'!R1454","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1455","v":0},{"$f":"'[7]Function shifts'!I1455","v":0},{"$f":"'[7]Function shifts'!O1455","v":0},{"$f":"'[7]Function shifts'!P1455","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1455","v":0},{"$f":"'[7]Function shifts'!R1455","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1456","v":0},{"$f":"'[7]Function shifts'!I1456","v":0},{"$f":"'[7]Function shifts'!O1456","v":0},{"$f":"'[7]Function shifts'!P1456","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1456","v":0},{"$f":"'[7]Function shifts'!R1456","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1457","v":0},{"$f":"'[7]Function shifts'!I1457","v":0},{"$f":"'[7]Function shifts'!O1457","v":0},{"$f":"'[7]Function shifts'!P1457","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1457","v":0},{"$f":"'[7]Function shifts'!R1457","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1458","v":0},{"$f":"'[7]Function shifts'!I1458","v":0},{"$f":"'[7]Function shifts'!O1458","v":0},{"$f":"'[7]Function shifts'!P1458","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1458","v":0},{"$f":"'[7]Function shifts'!R1458","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1459","v":0},{"$f":"'[7]Function shifts'!I1459","v":0},{"$f":"'[7]Function shifts'!O1459","v":0},{"$f":"'[7]Function shifts'!P1459","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1459","v":0},{"$f":"'[7]Function shifts'!R1459","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1460","v":0},{"$f":"'[7]Function shifts'!I1460","v":0},{"$f":"'[7]Function shifts'!O1460","v":0},{"$f":"'[7]Function shifts'!P1460","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1460","v":0},{"$f":"'[7]Function shifts'!R1460","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1461","v":0},{"$f":"'[7]Function shifts'!I1461","v":0},{"$f":"'[7]Function shifts'!O1461","v":0},{"$f":"'[7]Function shifts'!P1461","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1461","v":0},{"$f":"'[7]Function shifts'!R1461","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1462","v":0},{"$f":"'[7]Function shifts'!I1462","v":0},{"$f":"'[7]Function shifts'!O1462","v":0},{"$f":"'[7]Function shifts'!P1462","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1462","v":0},{"$f":"'[7]Function shifts'!R1462","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1463","v":0},{"$f":"'[7]Function shifts'!I1463","v":0},{"$f":"'[7]Function shifts'!O1463","v":0},{"$f":"'[7]Function shifts'!P1463","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1463","v":0},{"$f":"'[7]Function shifts'!R1463","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1464","v":0},{"$f":"'[7]Function shifts'!I1464","v":0},{"$f":"'[7]Function shifts'!O1464","v":0},{"$f":"'[7]Function shifts'!P1464","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1464","v":0},{"$f":"'[7]Function shifts'!R1464","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1465","v":0},{"$f":"'[7]Function shifts'!I1465","v":0},{"$f":"'[7]Function shifts'!O1465","v":0},{"$f":"'[7]Function shifts'!P1465","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1465","v":0},{"$f":"'[7]Function shifts'!R1465","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1466","v":0},{"$f":"'[7]Function shifts'!I1466","v":0},{"$f":"'[7]Function shifts'!O1466","v":0},{"$f":"'[7]Function shifts'!P1466","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1466","v":0},{"$f":"'[7]Function shifts'!R1466","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1467","v":0},{"$f":"'[7]Function shifts'!I1467","v":0},{"$f":"'[7]Function shifts'!O1467","v":0},{"$f":"'[7]Function shifts'!P1467","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1467","v":0},{"$f":"'[7]Function shifts'!R1467","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1468","v":0},{"$f":"'[7]Function shifts'!I1468","v":0},{"$f":"'[7]Function shifts'!O1468","v":0},{"$f":"'[7]Function shifts'!P1468","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1468","v":0},{"$f":"'[7]Function shifts'!R1468","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1469","v":0},{"$f":"'[7]Function shifts'!I1469","v":0},{"$f":"'[7]Function shifts'!O1469","v":0},{"$f":"'[7]Function shifts'!P1469","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1469","v":0},{"$f":"'[7]Function shifts'!R1469","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1470","v":0},{"$f":"'[7]Function shifts'!I1470","v":0},{"$f":"'[7]Function shifts'!O1470","v":0},{"$f":"'[7]Function shifts'!P1470","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1470","v":0},{"$f":"'[7]Function shifts'!R1470","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1471","v":0},{"$f":"'[7]Function shifts'!I1471","v":0},{"$f":"'[7]Function shifts'!O1471","v":0},{"$f":"'[7]Function shifts'!P1471","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1471","v":0},{"$f":"'[7]Function shifts'!R1471","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1472","v":0},{"$f":"'[7]Function shifts'!I1472","v":0},{"$f":"'[7]Function shifts'!O1472","v":0},{"$f":"'[7]Function shifts'!P1472","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1472","v":0},{"$f":"'[7]Function shifts'!R1472","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1473","v":0},{"$f":"'[7]Function shifts'!I1473","v":0},{"$f":"'[7]Function shifts'!O1473","v":0},{"$f":"'[7]Function shifts'!P1473","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1473","v":0},{"$f":"'[7]Function shifts'!R1473","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1474","v":0},{"$f":"'[7]Function shifts'!I1474","v":0},{"$f":"'[7]Function shifts'!O1474","v":0},{"$f":"'[7]Function shifts'!P1474","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1474","v":0},{"$f":"'[7]Function shifts'!R1474","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1475","v":0},{"$f":"'[7]Function shifts'!I1475","v":0},{"$f":"'[7]Function shifts'!O1475","v":0},{"$f":"'[7]Function shifts'!P1475","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1475","v":0},{"$f":"'[7]Function shifts'!R1475","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1476","v":0},{"$f":"'[7]Function shifts'!I1476","v":0},{"$f":"'[7]Function shifts'!O1476","v":0},{"$f":"'[7]Function shifts'!P1476","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1476","v":0},{"$f":"'[7]Function shifts'!R1476","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1477","v":0},{"$f":"'[7]Function shifts'!I1477","v":0},{"$f":"'[7]Function shifts'!O1477","v":0},{"$f":"'[7]Function shifts'!P1477","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1477","v":0},{"$f":"'[7]Function shifts'!R1477","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1478","v":0},{"$f":"'[7]Function shifts'!I1478","v":0},{"$f":"'[7]Function shifts'!O1478","v":0},{"$f":"'[7]Function shifts'!P1478","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1478","v":0},{"$f":"'[7]Function shifts'!R1478","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1479","v":0},{"$f":"'[7]Function shifts'!I1479","v":0},{"$f":"'[7]Function shifts'!O1479","v":0},{"$f":"'[7]Function shifts'!P1479","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1479","v":0},{"$f":"'[7]Function shifts'!R1479","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1481:G1482)","v":0},{"$f":"SUM(H1481:H1482)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1481:P1482)","v":0},{"$f":"SUM(Q1481:Q1482)","v":0},{"$f":"SUM(R1481:R1482)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1481","v":0},{"$f":"'[7]Function shifts'!I1481","v":0},{"$f":"'[7]Function shifts'!O1481","v":0},{"$f":"'[7]Function shifts'!P1481","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1481","v":0},{"$f":"'[7]Function shifts'!R1481","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1482","v":0},{"$f":"'[7]Function shifts'!I1482","v":0},{"$f":"'[7]Function shifts'!O1482","v":0},{"$f":"'[7]Function shifts'!P1482","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1482","v":0},{"$f":"'[7]Function shifts'!R1482","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1484,G1491,G1494:G1496,G1503:G1504)","v":0},{"$f":"SUM(H1484,H1491,H1494:H1496,H1503:H1504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1484,P1491,P1494:P1496,P1503:P1504)","v":0},{"$f":"SUM(Q1484,Q1491,Q1494:Q1496,Q1503:Q1504)","v":0},{"$f":"SUM(R1484,R1491,R1494:R1496,R1503:R1504)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1485+G1488","v":0},{"$f":"+H1485+H1488","v":0},0,0,0,0,0,0,0,{"$f":"+P1485+P1488","v":0},{"$f":"+Q1485+Q1488","v":0},{"$f":"+R1485+R1488","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1486:G1487)","v":0},{"$f":"SUM(H1486:H1487)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1486:P1487)","v":0},{"$f":"SUM(Q1486:Q1487)","v":0},{"$f":"SUM(R1486:R1487)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1486","v":0},{"$f":"'[7]Function shifts'!I1486","v":0},{"$f":"'[7]Function shifts'!O1486","v":0},{"$f":"'[7]Function shifts'!P1486","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1486","v":0},{"$f":"'[7]Function shifts'!R1486","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1487","v":0},{"$f":"'[7]Function shifts'!I1487","v":0},{"$f":"'[7]Function shifts'!O1487","v":0},{"$f":"'[7]Function shifts'!P1487","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1487","v":0},{"$f":"'[7]Function shifts'!R1487","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1489:G1490)","v":0},{"$f":"SUM(H1489:H1490)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1489:P1490)","v":0},{"$f":"SUM(Q1489:Q1490)","v":0},{"$f":"SUM(R1489:R1490)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1489","v":0},{"$f":"'[7]Function shifts'!I1489","v":0},{"$f":"'[7]Function shifts'!O1489","v":0},{"$f":"'[7]Function shifts'!P1489","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1489","v":0},{"$f":"'[7]Function shifts'!R1489","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1490","v":0},{"$f":"'[7]Function shifts'!I1490","v":0},{"$f":"'[7]Function shifts'!O1490","v":0},{"$f":"'[7]Function shifts'!P1490","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1490","v":0},{"$f":"'[7]Function shifts'!R1490","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1492:G1493)","v":0},{"$f":"SUM(H1492:H1493)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1492:P1493)","v":0},{"$f":"SUM(Q1492:Q1493)","v":0},{"$f":"SUM(R1492:R1493)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1492","v":0},{"$f":"'[7]Function shifts'!I1492","v":0},{"$f":"'[7]Function shifts'!O1492","v":0},{"$f":"'[7]Function shifts'!P1492","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1492","v":0},{"$f":"'[7]Function shifts'!R1492","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1493","v":0},{"$f":"'[7]Function shifts'!I1493","v":0},{"$f":"'[7]Function shifts'!O1493","v":0},{"$f":"'[7]Function shifts'!P1493","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1493","v":0},{"$f":"'[7]Function shifts'!R1493","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1494","v":0},{"$f":"'[7]Function shifts'!I1494","v":0},{"$f":"'[7]Function shifts'!O1494","v":0},{"$f":"'[7]Function shifts'!P1494","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1494","v":0},{"$f":"'[7]Function shifts'!R1494","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1495","v":0},{"$f":"'[7]Function shifts'!I1495","v":0},{"$f":"'[7]Function shifts'!O1495","v":0},{"$f":"'[7]Function shifts'!P1495","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1495","v":0},{"$f":"'[7]Function shifts'!R1495","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1497+G1500","v":0},{"$f":"+H1497+H1500","v":0},0,0,0,0,0,0,{"$f":"SUM(J1496:N1496)","v":0},{"$f":"+P1497+P1500","v":0},{"$f":"+Q1497+Q1500","v":0},{"$f":"+R1497+R1500","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1498:G1499)","v":0},{"$f":"SUM(H1498:H1499)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1497:N1497)","v":0},{"$f":"SUM(P1498:P1499)","v":0},{"$f":"SUM(Q1498:Q1499)","v":0},{"$f":"SUM(R1498:R1499)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1498","v":0},{"$f":"'[7]Function shifts'!I1498","v":0},{"$f":"'[7]Function shifts'!O1498","v":0},{"$f":"'[7]Function shifts'!P1498","v":0},null,null,null,null,{"$f":"SUM(J1498:N1498)","v":0},{"$f":"'[7]Function shifts'!Q1498","v":0},{"$f":"'[7]Function shifts'!R1498","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1499","v":0},{"$f":"'[7]Function shifts'!I1499","v":0},{"$f":"'[7]Function shifts'!O1499","v":0},{"$f":"'[7]Function shifts'!P1499","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1499","v":0},{"$f":"'[7]Function shifts'!R1499","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1501:G1502)","v":0},{"$f":"SUM(H1501:H1502)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1501:P1502)","v":0},{"$f":"SUM(Q1501:Q1502)","v":0},{"$f":"SUM(R1501:R1502)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1501","v":0},{"$f":"'[7]Function shifts'!I1501","v":0},{"$f":"'[7]Function shifts'!O1501","v":0},{"$f":"'[7]Function shifts'!P1501","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1501","v":0},{"$f":"'[7]Function shifts'!R1501","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1502","v":0},{"$f":"'[7]Function shifts'!I1502","v":0},{"$f":"'[7]Function shifts'!O1502","v":0},{"$f":"'[7]Function shifts'!P1502","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1502","v":0},{"$f":"'[7]Function shifts'!R1502","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1503","v":0},{"$f":"'[7]Function shifts'!I1503","v":0},{"$f":"'[7]Function shifts'!O1503","v":0},{"$f":"'[7]Function shifts'!P1503","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1503","v":0},{"$f":"'[7]Function shifts'!R1503","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1505:G1506)","v":0},{"$f":"SUM(H1505:H1506)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1505","v":0},{"$f":"'[7]Function shifts'!I1505","v":0},{"$f":"'[7]Function shifts'!O1505","v":0},{"$f":"'[7]Function shifts'!P1505","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1505","v":0},{"$f":"'[7]Function shifts'!R1505","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1506","v":0},{"$f":"'[7]Function shifts'!I1506","v":0},{"$f":"'[7]Function shifts'!O1506","v":0},{"$f":"'[7]Function shifts'!P1506","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1506","v":0},{"$f":"'[7]Function shifts'!R1506","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1508,G1511,G1514:G1518)","v":0},{"$f":"SUM(H1508,H1511,H1514:H1518)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1518)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1518)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1518)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1509","v":0},{"$f":"'[7]Function shifts'!I1509","v":0},{"$f":"'[7]Function shifts'!O1509","v":0},{"$f":"'[7]Function shifts'!P1509","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1509","v":0},{"$f":"'[7]Function shifts'!R1509","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1510","v":0},{"$f":"'[7]Function shifts'!I1510","v":0},{"$f":"'[7]Function shifts'!O1510","v":0},{"$f":"'[7]Function shifts'!P1510","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1510","v":0},{"$f":"'[7]Function shifts'!R1510","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1512","v":0},{"$f":"'[7]Function shifts'!I1512","v":0},{"$f":"'[7]Function shifts'!O1512","v":0},{"$f":"'[7]Function shifts'!P1512","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1512","v":0},{"$f":"'[7]Function shifts'!R1512","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1513","v":0},{"$f":"'[7]Function shifts'!I1513","v":0},{"$f":"'[7]Function shifts'!O1513","v":0},{"$f":"'[7]Function shifts'!P1513","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1513","v":0},{"$f":"'[7]Function shifts'!R1513","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1514","v":0},{"$f":"'[7]Function shifts'!I1514","v":0},{"$f":"'[7]Function shifts'!O1514","v":0},{"$f":"'[7]Function shifts'!P1514","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1514","v":0},{"$f":"'[7]Function shifts'!R1514","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1515","v":0},{"$f":"'[7]Function shifts'!I1515","v":0},{"$f":"'[7]Function shifts'!O1515","v":0},{"$f":"'[7]Function shifts'!P1515","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1515","v":0},{"$f":"'[7]Function shifts'!R1515","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1516","v":0},{"$f":"'[7]Function shifts'!I1516","v":0},{"$f":"'[7]Function shifts'!O1516","v":0},{"$f":"'[7]Function shifts'!P1516","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1516","v":0},{"$f":"'[7]Function shifts'!R1516","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1517","v":0},{"$f":"'[7]Function shifts'!I1517","v":0},{"$f":"'[7]Function shifts'!O1517","v":0},{"$f":"'[7]Function shifts'!P1517","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1517","v":0},{"$f":"'[7]Function shifts'!R1517","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1518","v":0},{"$f":"'[7]Function shifts'!I1518","v":0},{"$f":"'[7]Function shifts'!O1518","v":0},{"$f":"'[7]Function shifts'!P1518","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1518","v":0},{"$f":"'[7]Function shifts'!R1518","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1519","v":0},{"$f":"'[7]Function shifts'!I1519","v":0},{"$f":"'[7]Function shifts'!O1519","v":0},{"$f":"'[7]Function shifts'!P1519","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1519","v":0},{"$f":"'[7]Function shifts'!R1519","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1437,G1483,G1507,G1519)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1437,P1483,P1507,P1519)","v":0},{"$f":"SUM(Q1437,Q1483,Q1507,Q1519)","v":0},{"$f":"SUM(R1437,R1483,R1507,R1519)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1533","v":0}]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1535","v":0},{"$f":"G1627","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1537","v":0},{"$f":"'[7]Function shifts'!G1537","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1539","v":0},{"$f":"'[7]Function shifts'!G1539","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1544,G1547,G1586)","v":0},{"$f":"SUM(H1544,H1547,H1586)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1543:N1543)","v":0},{"$f":"SUM(P1544,P1547,P1586)","v":0},{"$f":"SUM(Q1544,Q1547,Q1586)","v":0},{"$f":"SUM(R1544,R1547,R1586)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1545:G1546)","v":0},{"$f":"SUM(H1545:H1546)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1545:P1546)","v":0},{"$f":"SUM(Q1545:Q1546)","v":0},{"$f":"SUM(R1545:R1546)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1545","v":0},{"$f":"'[7]Function shifts'!I1545","v":0},{"$f":"'[7]Function shifts'!O1545","v":0},{"$f":"'[7]Function shifts'!P1545","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1545","v":0},{"$f":"'[7]Function shifts'!R1545","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1546","v":0},{"$f":"'[7]Function shifts'!I1546","v":0},{"$f":"'[7]Function shifts'!O1546","v":0},{"$f":"'[7]Function shifts'!P1546","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1546","v":0},{"$f":"'[7]Function shifts'!R1546","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1548:G1585)","v":0},{"$f":"SUM(H1548:H1585)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1548:P1585)","v":0},{"$f":"SUM(Q1548:Q1585)","v":0},{"$f":"SUM(R1548:R1585)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1548","v":0},{"$f":"'[7]Function shifts'!I1548","v":0},{"$f":"'[7]Function shifts'!O1548","v":0},{"$f":"'[7]Function shifts'!P1548","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1548","v":0},{"$f":"'[7]Function shifts'!R1548","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1549","v":0},{"$f":"'[7]Function shifts'!I1549","v":0},{"$f":"'[7]Function shifts'!O1549","v":0},{"$f":"'[7]Function shifts'!P1549","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1549","v":0},{"$f":"'[7]Function shifts'!R1549","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1550","v":0},{"$f":"'[7]Function shifts'!I1550","v":0},{"$f":"'[7]Function shifts'!O1550","v":0},{"$f":"'[7]Function shifts'!P1550","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1550","v":0},{"$f":"'[7]Function shifts'!R1550","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1551","v":0},{"$f":"'[7]Function shifts'!I1551","v":0},{"$f":"'[7]Function shifts'!O1551","v":0},{"$f":"'[7]Function shifts'!P1551","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1551","v":0},{"$f":"'[7]Function shifts'!R1551","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1552","v":0},{"$f":"'[7]Function shifts'!I1552","v":0},{"$f":"'[7]Function shifts'!O1552","v":0},{"$f":"'[7]Function shifts'!P1552","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1552","v":0},{"$f":"'[7]Function shifts'!R1552","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1553","v":0},{"$f":"'[7]Function shifts'!I1553","v":0},{"$f":"'[7]Function shifts'!O1553","v":0},{"$f":"'[7]Function shifts'!P1553","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1553","v":0},{"$f":"'[7]Function shifts'!R1553","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1554","v":0},{"$f":"'[7]Function shifts'!I1554","v":0},{"$f":"'[7]Function shifts'!O1554","v":0},{"$f":"'[7]Function shifts'!P1554","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1554","v":0},{"$f":"'[7]Function shifts'!R1554","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1555","v":0},{"$f":"'[7]Function shifts'!I1555","v":0},{"$f":"'[7]Function shifts'!O1555","v":0},{"$f":"'[7]Function shifts'!P1555","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1555","v":0},{"$f":"'[7]Function shifts'!R1555","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1556","v":0},{"$f":"'[7]Function shifts'!I1556","v":0},{"$f":"'[7]Function shifts'!O1556","v":0},{"$f":"'[7]Function shifts'!P1556","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1556","v":0},{"$f":"'[7]Function shifts'!R1556","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1557","v":0},{"$f":"'[7]Function shifts'!I1557","v":0},{"$f":"'[7]Function shifts'!O1557","v":0},{"$f":"'[7]Function shifts'!P1557","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1557","v":0},{"$f":"'[7]Function shifts'!R1557","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1558","v":0},{"$f":"'[7]Function shifts'!I1558","v":0},{"$f":"'[7]Function shifts'!O1558","v":0},{"$f":"'[7]Function shifts'!P1558","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1558","v":0},{"$f":"'[7]Function shifts'!R1558","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1559","v":0},{"$f":"'[7]Function shifts'!I1559","v":0},{"$f":"'[7]Function shifts'!O1559","v":0},{"$f":"'[7]Function shifts'!P1559","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1559","v":0},{"$f":"'[7]Function shifts'!R1559","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1560","v":0},{"$f":"'[7]Function shifts'!I1560","v":0},{"$f":"'[7]Function shifts'!O1560","v":0},{"$f":"'[7]Function shifts'!P1560","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1560","v":0},{"$f":"'[7]Function shifts'!R1560","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1561","v":0},{"$f":"'[7]Function shifts'!I1561","v":0},{"$f":"'[7]Function shifts'!O1561","v":0},{"$f":"'[7]Function shifts'!P1561","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1561","v":0},{"$f":"'[7]Function shifts'!R1561","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1562","v":0},{"$f":"'[7]Function shifts'!I1562","v":0},{"$f":"'[7]Function shifts'!O1562","v":0},{"$f":"'[7]Function shifts'!P1562","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1562","v":0},{"$f":"'[7]Function shifts'!R1562","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1563","v":0},{"$f":"'[7]Function shifts'!I1563","v":0},{"$f":"'[7]Function shifts'!O1563","v":0},{"$f":"'[7]Function shifts'!P1563","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1563","v":0},{"$f":"'[7]Function shifts'!R1563","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1564","v":0},{"$f":"'[7]Function shifts'!I1564","v":0},{"$f":"'[7]Function shifts'!O1564","v":0},{"$f":"'[7]Function shifts'!P1564","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1564","v":0},{"$f":"'[7]Function shifts'!R1564","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1565","v":0},{"$f":"'[7]Function shifts'!I1565","v":0},{"$f":"'[7]Function shifts'!O1565","v":0},{"$f":"'[7]Function shifts'!P1565","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1565","v":0},{"$f":"'[7]Function shifts'!R1565","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1566","v":0},{"$f":"'[7]Function shifts'!I1566","v":0},{"$f":"'[7]Function shifts'!O1566","v":0},{"$f":"'[7]Function shifts'!P1566","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1566","v":0},{"$f":"'[7]Function shifts'!R1566","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1567","v":0},{"$f":"'[7]Function shifts'!I1567","v":0},{"$f":"'[7]Function shifts'!O1567","v":0},{"$f":"'[7]Function shifts'!P1567","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1567","v":0},{"$f":"'[7]Function shifts'!R1567","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1568","v":0},{"$f":"'[7]Function shifts'!I1568","v":0},{"$f":"'[7]Function shifts'!O1568","v":0},{"$f":"'[7]Function shifts'!P1568","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1568","v":0},{"$f":"'[7]Function shifts'!R1568","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1569","v":0},{"$f":"'[7]Function shifts'!I1569","v":0},{"$f":"'[7]Function shifts'!O1569","v":0},{"$f":"'[7]Function shifts'!P1569","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1569","v":0},{"$f":"'[7]Function shifts'!R1569","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1570","v":0},{"$f":"'[7]Function shifts'!I1570","v":0},{"$f":"'[7]Function shifts'!O1570","v":0},{"$f":"'[7]Function shifts'!P1570","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1570","v":0},{"$f":"'[7]Function shifts'!R1570","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1571","v":0},{"$f":"'[7]Function shifts'!I1571","v":0},{"$f":"'[7]Function shifts'!O1571","v":0},{"$f":"'[7]Function shifts'!P1571","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1571","v":0},{"$f":"'[7]Function shifts'!R1571","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1572","v":0},{"$f":"'[7]Function shifts'!I1572","v":0},{"$f":"'[7]Function shifts'!O1572","v":0},{"$f":"'[7]Function shifts'!P1572","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1572","v":0},{"$f":"'[7]Function shifts'!R1572","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1573","v":0},{"$f":"'[7]Function shifts'!I1573","v":0},{"$f":"'[7]Function shifts'!O1573","v":0},{"$f":"'[7]Function shifts'!P1573","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1573","v":0},{"$f":"'[7]Function shifts'!R1573","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1574","v":0},{"$f":"'[7]Function shifts'!I1574","v":0},{"$f":"'[7]Function shifts'!O1574","v":0},{"$f":"'[7]Function shifts'!P1574","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1574","v":0},{"$f":"'[7]Function shifts'!R1574","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1575","v":0},{"$f":"'[7]Function shifts'!I1575","v":0},{"$f":"'[7]Function shifts'!O1575","v":0},{"$f":"'[7]Function shifts'!P1575","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1575","v":0},{"$f":"'[7]Function shifts'!R1575","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1576","v":0},{"$f":"'[7]Function shifts'!I1576","v":0},{"$f":"'[7]Function shifts'!O1576","v":0},{"$f":"'[7]Function shifts'!P1576","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1576","v":0},{"$f":"'[7]Function shifts'!R1576","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1577","v":0},{"$f":"'[7]Function shifts'!I1577","v":0},{"$f":"'[7]Function shifts'!O1577","v":0},{"$f":"'[7]Function shifts'!P1577","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1577","v":0},{"$f":"'[7]Function shifts'!R1577","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1578","v":0},{"$f":"'[7]Function shifts'!I1578","v":0},{"$f":"'[7]Function shifts'!O1578","v":0},{"$f":"'[7]Function shifts'!P1578","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1578","v":0},{"$f":"'[7]Function shifts'!R1578","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1579","v":0},{"$f":"'[7]Function shifts'!I1579","v":0},{"$f":"'[7]Function shifts'!O1579","v":0},{"$f":"'[7]Function shifts'!P1579","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1579","v":0},{"$f":"'[7]Function shifts'!R1579","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1580","v":0},{"$f":"'[7]Function shifts'!I1580","v":0},{"$f":"'[7]Function shifts'!O1580","v":0},{"$f":"'[7]Function shifts'!P1580","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1580","v":0},{"$f":"'[7]Function shifts'!R1580","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1581","v":0},{"$f":"'[7]Function shifts'!I1581","v":0},{"$f":"'[7]Function shifts'!O1581","v":0},{"$f":"'[7]Function shifts'!P1581","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1581","v":0},{"$f":"'[7]Function shifts'!R1581","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1582","v":0},{"$f":"'[7]Function shifts'!I1582","v":0},{"$f":"'[7]Function shifts'!O1582","v":0},{"$f":"'[7]Function shifts'!P1582","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1582","v":0},{"$f":"'[7]Function shifts'!R1582","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1583","v":0},{"$f":"'[7]Function shifts'!I1583","v":0},{"$f":"'[7]Function shifts'!O1583","v":0},{"$f":"'[7]Function shifts'!P1583","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1583","v":0},{"$f":"'[7]Function shifts'!R1583","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1584","v":0},{"$f":"'[7]Function shifts'!I1584","v":0},{"$f":"'[7]Function shifts'!O1584","v":0},{"$f":"'[7]Function shifts'!P1584","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1584","v":0},{"$f":"'[7]Function shifts'!R1584","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1585","v":0},{"$f":"'[7]Function shifts'!I1585","v":0},{"$f":"'[7]Function shifts'!O1585","v":0},{"$f":"'[7]Function shifts'!P1585","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1585","v":0},{"$f":"'[7]Function shifts'!R1585","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1587:G1588)","v":0},{"$f":"SUM(H1587:H1588)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1587:P1588)","v":0},{"$f":"SUM(Q1587:Q1588)","v":0},{"$f":"SUM(R1587:R1588)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1587","v":0},{"$f":"'[7]Function shifts'!I1587","v":0},{"$f":"'[7]Function shifts'!O1587","v":0},{"$f":"'[7]Function shifts'!P1587","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1587","v":0},{"$f":"'[7]Function shifts'!R1587","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1588","v":0},{"$f":"'[7]Function shifts'!I1588","v":0},{"$f":"'[7]Function shifts'!O1588","v":0},{"$f":"'[7]Function shifts'!P1588","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1588","v":0},{"$f":"'[7]Function shifts'!R1588","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1590,G1597,G1600:G1602,G1609:G1610)","v":0},{"$f":"SUM(H1590,H1597,H1600:H1602,H1609:H1610)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1590,P1597,P1600:P1602,P1609:P1610)","v":0},{"$f":"SUM(Q1590,Q1597,Q1600:Q1602,Q1609:Q1610)","v":0},{"$f":"SUM(R1590,R1597,R1600:R1602,R1609:R1610)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1591+G1594","v":0},{"$f":"+H1591+H1594","v":0},0,0,0,0,0,0,0,{"$f":"+P1591+P1594","v":0},{"$f":"+Q1591+Q1594","v":0},{"$f":"+R1591+R1594","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1592:G1593)","v":0},{"$f":"SUM(H1592:H1593)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1592:P1593)","v":0},{"$f":"SUM(Q1592:Q1593)","v":0},{"$f":"SUM(R1592:R1593)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1592","v":0},{"$f":"'[7]Function shifts'!I1592","v":0},{"$f":"'[7]Function shifts'!O1592","v":0},{"$f":"'[7]Function shifts'!P1592","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1592","v":0},{"$f":"'[7]Function shifts'!R1592","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1593","v":0},{"$f":"'[7]Function shifts'!I1593","v":0},{"$f":"'[7]Function shifts'!O1593","v":0},{"$f":"'[7]Function shifts'!P1593","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1593","v":0},{"$f":"'[7]Function shifts'!R1593","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1595:G1596)","v":0},{"$f":"SUM(H1595:H1596)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1595:P1596)","v":0},{"$f":"SUM(Q1595:Q1596)","v":0},{"$f":"SUM(R1595:R1596)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1595","v":0},{"$f":"'[7]Function shifts'!I1595","v":0},{"$f":"'[7]Function shifts'!O1595","v":0},{"$f":"'[7]Function shifts'!P1595","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1595","v":0},{"$f":"'[7]Function shifts'!R1595","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1596","v":0},{"$f":"'[7]Function shifts'!I1596","v":0},{"$f":"'[7]Function shifts'!O1596","v":0},{"$f":"'[7]Function shifts'!P1596","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1596","v":0},{"$f":"'[7]Function shifts'!R1596","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1598:G1599)","v":0},{"$f":"SUM(H1598:H1599)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1598:P1599)","v":0},{"$f":"SUM(Q1598:Q1599)","v":0},{"$f":"SUM(R1598:R1599)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1598","v":0},{"$f":"'[7]Function shifts'!I1598","v":0},{"$f":"'[7]Function shifts'!O1598","v":0},{"$f":"'[7]Function shifts'!P1598","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1598","v":0},{"$f":"'[7]Function shifts'!R1598","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1599","v":0},{"$f":"'[7]Function shifts'!I1599","v":0},{"$f":"'[7]Function shifts'!O1599","v":0},{"$f":"'[7]Function shifts'!P1599","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1599","v":0},{"$f":"'[7]Function shifts'!R1599","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1600","v":0},{"$f":"'[7]Function shifts'!I1600","v":0},{"$f":"'[7]Function shifts'!O1600","v":0},{"$f":"'[7]Function shifts'!P1600","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1600","v":0},{"$f":"'[7]Function shifts'!R1600","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1601","v":0},{"$f":"'[7]Function shifts'!I1601","v":0},{"$f":"'[7]Function shifts'!O1601","v":0},{"$f":"'[7]Function shifts'!P1601","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1601","v":0},{"$f":"'[7]Function shifts'!R1601","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1603+G1606","v":0},{"$f":"+H1603+H1606","v":0},0,0,0,0,0,0,{"$f":"SUM(J1602:N1602)","v":0},{"$f":"+P1603+P1606","v":0},{"$f":"+Q1603+Q1606","v":0},{"$f":"+R1603+R1606","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1604:G1605)","v":0},{"$f":"SUM(H1604:H1605)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1603:N1603)","v":0},{"$f":"SUM(P1604:P1605)","v":0},{"$f":"SUM(Q1604:Q1605)","v":0},{"$f":"SUM(R1604:R1605)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1604","v":0},{"$f":"'[7]Function shifts'!I1604","v":0},{"$f":"'[7]Function shifts'!O1604","v":0},{"$f":"'[7]Function shifts'!P1604","v":0},null,null,null,null,{"$f":"SUM(J1604:N1604)","v":0},{"$f":"'[7]Function shifts'!Q1604","v":0},{"$f":"'[7]Function shifts'!R1604","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1605","v":0},{"$f":"'[7]Function shifts'!I1605","v":0},{"$f":"'[7]Function shifts'!O1605","v":0},{"$f":"'[7]Function shifts'!P1605","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1605","v":0},{"$f":"'[7]Function shifts'!R1605","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1607:G1608)","v":0},{"$f":"SUM(H1607:H1608)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1607:P1608)","v":0},{"$f":"SUM(Q1607:Q1608)","v":0},{"$f":"SUM(R1607:R1608)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1607","v":0},{"$f":"'[7]Function shifts'!I1607","v":0},{"$f":"'[7]Function shifts'!O1607","v":0},{"$f":"'[7]Function shifts'!P1607","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1607","v":0},{"$f":"'[7]Function shifts'!R1607","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1608","v":0},{"$f":"'[7]Function shifts'!I1608","v":0},{"$f":"'[7]Function shifts'!O1608","v":0},{"$f":"'[7]Function shifts'!P1608","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1608","v":0},{"$f":"'[7]Function shifts'!R1608","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1609","v":0},{"$f":"'[7]Function shifts'!I1609","v":0},{"$f":"'[7]Function shifts'!O1609","v":0},{"$f":"'[7]Function shifts'!P1609","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1609","v":0},{"$f":"'[7]Function shifts'!R1609","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1611:G1612)","v":0},{"$f":"SUM(H1611:H1612)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1611:P1612)","v":0},{"$f":"SUM(Q1611:Q1612)","v":0},{"$f":"SUM(R1611:R1612)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1611","v":0},{"$f":"'[7]Function shifts'!I1611","v":0},{"$f":"'[7]Function shifts'!O1611","v":0},{"$f":"'[7]Function shifts'!P1611","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1611","v":0},{"$f":"'[7]Function shifts'!R1611","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1612","v":0},{"$f":"'[7]Function shifts'!I1612","v":0},{"$f":"'[7]Function shifts'!O1612","v":0},{"$f":"'[7]Function shifts'!P1612","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1612","v":0},{"$f":"'[7]Function shifts'!R1612","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1614,G1617,G1620:G1624)","v":0},{"$f":"SUM(H1614,H1617,H1620:H1624)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1614,P1617,P1620:P1624)","v":0},{"$f":"SUM(Q1614,Q1617,Q1620:Q1624)","v":0},{"$f":"SUM(R1614,R1617,R1620:R1624)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1615:G1616)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1615:P1616)","v":0},{"$f":"SUM(Q1615:Q1616)","v":0},{"$f":"SUM(R1615:R1616)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1615","v":0},{"$f":"'[7]Function shifts'!I1615","v":0},{"$f":"'[7]Function shifts'!O1615","v":0},{"$f":"'[7]Function shifts'!P1615","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1615","v":0},{"$f":"'[7]Function shifts'!R1615","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1616","v":0},{"$f":"'[7]Function shifts'!I1616","v":0},{"$f":"'[7]Function shifts'!O1616","v":0},{"$f":"'[7]Function shifts'!P1616","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1616","v":0},{"$f":"'[7]Function shifts'!R1616","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1618:G1619)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1618:P1619)","v":0},{"$f":"SUM(Q1618:Q1619)","v":0},{"$f":"SUM(R1618:R1619)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1618","v":0},{"$f":"'[7]Function shifts'!I1618","v":0},{"$f":"'[7]Function shifts'!O1618","v":0},{"$f":"'[7]Function shifts'!P1618","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1618","v":0},{"$f":"'[7]Function shifts'!R1618","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1619","v":0},{"$f":"'[7]Function shifts'!I1619","v":0},{"$f":"'[7]Function shifts'!O1619","v":0},{"$f":"'[7]Function shifts'!P1619","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1619","v":0},{"$f":"'[7]Function shifts'!R1619","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1620","v":0},{"$f":"'[7]Function shifts'!I1620","v":0},{"$f":"'[7]Function shifts'!O1620","v":0},{"$f":"'[7]Function shifts'!P1620","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1620","v":0},{"$f":"'[7]Function shifts'!R1620","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1621","v":0},{"$f":"'[7]Function shifts'!I1621","v":0},{"$f":"'[7]Function shifts'!O1621","v":0},{"$f":"'[7]Function shifts'!P1621","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1621","v":0},{"$f":"'[7]Function shifts'!R1621","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1622","v":0},{"$f":"'[7]Function shifts'!I1622","v":0},{"$f":"'[7]Function shifts'!O1622","v":0},{"$f":"'[7]Function shifts'!P1622","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1622","v":0},{"$f":"'[7]Function shifts'!R1622","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1623","v":0},{"$f":"'[7]Function shifts'!I1623","v":0},{"$f":"'[7]Function shifts'!O1623","v":0},{"$f":"'[7]Function shifts'!P1623","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1623","v":0},{"$f":"'[7]Function shifts'!R1623","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1624","v":0},{"$f":"'[7]Function shifts'!I1624","v":0},{"$f":"'[7]Function shifts'!O1624","v":0},{"$f":"'[7]Function shifts'!P1624","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1624","v":0},{"$f":"'[7]Function shifts'!R1624","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1625","v":0},{"$f":"'[7]Function shifts'!I1625","v":0},{"$f":"'[7]Function shifts'!O1625","v":0},{"$f":"'[7]Function shifts'!P1625","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1625","v":0},{"$f":"'[7]Function shifts'!R1625","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1543,G1589,G1613,G1625)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1543,P1589,P1613,P1625)","v":0},{"$f":"SUM(Q1543,Q1589,Q1613,Q1625)","v":0},{"$f":"SUM(R1543,R1589,R1613,R1625)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1639","v":0}]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1641","v":0},{"$f":"G1733","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1643","v":0},{"$f":"'[7]Function shifts'!G1643","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1645","v":0},{"$f":"'[7]Function shifts'!G1645","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1650,G1653,G1692)","v":0},{"$f":"SUM(H1650,H1653,H1692)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1649:N1649)","v":0},{"$f":"SUM(P1650,P1653,P1692)","v":0},{"$f":"SUM(Q1650,Q1653,Q1692)","v":0},{"$f":"SUM(R1650,R1653,R1692)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1651:G1652)","v":0},{"$f":"SUM(H1651:H1652)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1651:P1652)","v":0},{"$f":"SUM(Q1651:Q1652)","v":0},{"$f":"SUM(R1651:R1652)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1651","v":0},{"$f":"'[7]Function shifts'!I1651","v":0},{"$f":"'[7]Function shifts'!O1651","v":0},{"$f":"'[7]Function shifts'!P1651","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1651","v":0},{"$f":"'[7]Function shifts'!R1651","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1652","v":0},{"$f":"'[7]Function shifts'!I1652","v":0},{"$f":"'[7]Function shifts'!O1652","v":0},{"$f":"'[7]Function shifts'!P1652","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1652","v":0},{"$f":"'[7]Function shifts'!R1652","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1654:G1691)","v":0},{"$f":"SUM(H1654:H1691)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1654:P1691)","v":0},{"$f":"SUM(Q1654:Q1691)","v":0},{"$f":"SUM(R1654:R1691)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1654","v":0},{"$f":"'[7]Function shifts'!I1654","v":0},{"$f":"'[7]Function shifts'!O1654","v":0},{"$f":"'[7]Function shifts'!P1654","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1654","v":0},{"$f":"'[7]Function shifts'!R1654","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1655","v":0},{"$f":"'[7]Function shifts'!I1655","v":0},{"$f":"'[7]Function shifts'!O1655","v":0},{"$f":"'[7]Function shifts'!P1655","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1655","v":0},{"$f":"'[7]Function shifts'!R1655","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1656","v":0},{"$f":"'[7]Function shifts'!I1656","v":0},{"$f":"'[7]Function shifts'!O1656","v":0},{"$f":"'[7]Function shifts'!P1656","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1656","v":0},{"$f":"'[7]Function shifts'!R1656","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1657","v":0},{"$f":"'[7]Function shifts'!I1657","v":0},{"$f":"'[7]Function shifts'!O1657","v":0},{"$f":"'[7]Function shifts'!P1657","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1657","v":0},{"$f":"'[7]Function shifts'!R1657","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1658","v":0},{"$f":"'[7]Function shifts'!I1658","v":0},{"$f":"'[7]Function shifts'!O1658","v":0},{"$f":"'[7]Function shifts'!P1658","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1658","v":0},{"$f":"'[7]Function shifts'!R1658","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1659","v":0},{"$f":"'[7]Function shifts'!I1659","v":0},{"$f":"'[7]Function shifts'!O1659","v":0},{"$f":"'[7]Function shifts'!P1659","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1659","v":0},{"$f":"'[7]Function shifts'!R1659","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1660","v":0},{"$f":"'[7]Function shifts'!I1660","v":0},{"$f":"'[7]Function shifts'!O1660","v":0},{"$f":"'[7]Function shifts'!P1660","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1660","v":0},{"$f":"'[7]Function shifts'!R1660","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1661","v":0},{"$f":"'[7]Function shifts'!I1661","v":0},{"$f":"'[7]Function shifts'!O1661","v":0},{"$f":"'[7]Function shifts'!P1661","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1661","v":0},{"$f":"'[7]Function shifts'!R1661","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1662","v":0},{"$f":"'[7]Function shifts'!I1662","v":0},{"$f":"'[7]Function shifts'!O1662","v":0},{"$f":"'[7]Function shifts'!P1662","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1662","v":0},{"$f":"'[7]Function shifts'!R1662","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1663","v":0},{"$f":"'[7]Function shifts'!I1663","v":0},{"$f":"'[7]Function shifts'!O1663","v":0},{"$f":"'[7]Function shifts'!P1663","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1663","v":0},{"$f":"'[7]Function shifts'!R1663","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1664","v":0},{"$f":"'[7]Function shifts'!I1664","v":0},{"$f":"'[7]Function shifts'!O1664","v":0},{"$f":"'[7]Function shifts'!P1664","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1664","v":0},{"$f":"'[7]Function shifts'!R1664","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1665","v":0},{"$f":"'[7]Function shifts'!I1665","v":0},{"$f":"'[7]Function shifts'!O1665","v":0},{"$f":"'[7]Function shifts'!P1665","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1665","v":0},{"$f":"'[7]Function shifts'!R1665","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1666","v":0},{"$f":"'[7]Function shifts'!I1666","v":0},{"$f":"'[7]Function shifts'!O1666","v":0},{"$f":"'[7]Function shifts'!P1666","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1666","v":0},{"$f":"'[7]Function shifts'!R1666","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1667","v":0},{"$f":"'[7]Function shifts'!I1667","v":0},{"$f":"'[7]Function shifts'!O1667","v":0},{"$f":"'[7]Function shifts'!P1667","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1667","v":0},{"$f":"'[7]Function shifts'!R1667","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1668","v":0},{"$f":"'[7]Function shifts'!I1668","v":0},{"$f":"'[7]Function shifts'!O1668","v":0},{"$f":"'[7]Function shifts'!P1668","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1668","v":0},{"$f":"'[7]Function shifts'!R1668","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1669","v":0},{"$f":"'[7]Function shifts'!I1669","v":0},{"$f":"'[7]Function shifts'!O1669","v":0},{"$f":"'[7]Function shifts'!P1669","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1669","v":0},{"$f":"'[7]Function shifts'!R1669","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1670","v":0},{"$f":"'[7]Function shifts'!I1670","v":0},{"$f":"'[7]Function shifts'!O1670","v":0},{"$f":"'[7]Function shifts'!P1670","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1670","v":0},{"$f":"'[7]Function shifts'!R1670","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1671","v":0},{"$f":"'[7]Function shifts'!I1671","v":0},{"$f":"'[7]Function shifts'!O1671","v":0},{"$f":"'[7]Function shifts'!P1671","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1671","v":0},{"$f":"'[7]Function shifts'!R1671","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1672","v":0},{"$f":"'[7]Function shifts'!I1672","v":0},{"$f":"'[7]Function shifts'!O1672","v":0},{"$f":"'[7]Function shifts'!P1672","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1672","v":0},{"$f":"'[7]Function shifts'!R1672","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1673","v":0},{"$f":"'[7]Function shifts'!I1673","v":0},{"$f":"'[7]Function shifts'!O1673","v":0},{"$f":"'[7]Function shifts'!P1673","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1673","v":0},{"$f":"'[7]Function shifts'!R1673","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1674","v":0},{"$f":"'[7]Function shifts'!I1674","v":0},{"$f":"'[7]Function shifts'!O1674","v":0},{"$f":"'[7]Function shifts'!P1674","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1674","v":0},{"$f":"'[7]Function shifts'!R1674","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1675","v":0},{"$f":"'[7]Function shifts'!I1675","v":0},{"$f":"'[7]Function shifts'!O1675","v":0},{"$f":"'[7]Function shifts'!P1675","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1675","v":0},{"$f":"'[7]Function shifts'!R1675","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1676","v":0},{"$f":"'[7]Function shifts'!I1676","v":0},{"$f":"'[7]Function shifts'!O1676","v":0},{"$f":"'[7]Function shifts'!P1676","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1676","v":0},{"$f":"'[7]Function shifts'!R1676","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1677","v":0},{"$f":"'[7]Function shifts'!I1677","v":0},{"$f":"'[7]Function shifts'!O1677","v":0},{"$f":"'[7]Function shifts'!P1677","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1677","v":0},{"$f":"'[7]Function shifts'!R1677","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1678","v":0},{"$f":"'[7]Function shifts'!I1678","v":0},{"$f":"'[7]Function shifts'!O1678","v":0},{"$f":"'[7]Function shifts'!P1678","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1678","v":0},{"$f":"'[7]Function shifts'!R1678","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1679","v":0},{"$f":"'[7]Function shifts'!I1679","v":0},{"$f":"'[7]Function shifts'!O1679","v":0},{"$f":"'[7]Function shifts'!P1679","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1679","v":0},{"$f":"'[7]Function shifts'!R1679","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1680","v":0},{"$f":"'[7]Function shifts'!I1680","v":0},{"$f":"'[7]Function shifts'!O1680","v":0},{"$f":"'[7]Function shifts'!P1680","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1680","v":0},{"$f":"'[7]Function shifts'!R1680","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1681","v":0},{"$f":"'[7]Function shifts'!I1681","v":0},{"$f":"'[7]Function shifts'!O1681","v":0},{"$f":"'[7]Function shifts'!P1681","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1681","v":0},{"$f":"'[7]Function shifts'!R1681","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1682","v":0},{"$f":"'[7]Function shifts'!I1682","v":0},{"$f":"'[7]Function shifts'!O1682","v":0},{"$f":"'[7]Function shifts'!P1682","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1682","v":0},{"$f":"'[7]Function shifts'!R1682","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1683","v":0},{"$f":"'[7]Function shifts'!I1683","v":0},{"$f":"'[7]Function shifts'!O1683","v":0},{"$f":"'[7]Function shifts'!P1683","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1683","v":0},{"$f":"'[7]Function shifts'!R1683","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1684","v":0},{"$f":"'[7]Function shifts'!I1684","v":0},{"$f":"'[7]Function shifts'!O1684","v":0},{"$f":"'[7]Function shifts'!P1684","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1684","v":0},{"$f":"'[7]Function shifts'!R1684","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1685","v":0},{"$f":"'[7]Function shifts'!I1685","v":0},{"$f":"'[7]Function shifts'!O1685","v":0},{"$f":"'[7]Function shifts'!P1685","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1685","v":0},{"$f":"'[7]Function shifts'!R1685","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1686","v":0},{"$f":"'[7]Function shifts'!I1686","v":0},{"$f":"'[7]Function shifts'!O1686","v":0},{"$f":"'[7]Function shifts'!P1686","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1686","v":0},{"$f":"'[7]Function shifts'!R1686","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1687","v":0},{"$f":"'[7]Function shifts'!I1687","v":0},{"$f":"'[7]Function shifts'!O1687","v":0},{"$f":"'[7]Function shifts'!P1687","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1687","v":0},{"$f":"'[7]Function shifts'!R1687","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1688","v":0},{"$f":"'[7]Function shifts'!I1688","v":0},{"$f":"'[7]Function shifts'!O1688","v":0},{"$f":"'[7]Function shifts'!P1688","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1688","v":0},{"$f":"'[7]Function shifts'!R1688","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1689","v":0},{"$f":"'[7]Function shifts'!I1689","v":0},{"$f":"'[7]Function shifts'!O1689","v":0},{"$f":"'[7]Function shifts'!P1689","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1689","v":0},{"$f":"'[7]Function shifts'!R1689","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1690","v":0},{"$f":"'[7]Function shifts'!I1690","v":0},{"$f":"'[7]Function shifts'!O1690","v":0},{"$f":"'[7]Function shifts'!P1690","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1690","v":0},{"$f":"'[7]Function shifts'!R1690","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1691","v":0},{"$f":"'[7]Function shifts'!I1691","v":0},{"$f":"'[7]Function shifts'!O1691","v":0},{"$f":"'[7]Function shifts'!P1691","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1691","v":0},{"$f":"'[7]Function shifts'!R1691","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1693:G1694)","v":0},{"$f":"SUM(H1693:H1694)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1693:P1694)","v":0},{"$f":"SUM(Q1693:Q1694)","v":0},{"$f":"SUM(R1693:R1694)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1693","v":0},{"$f":"'[7]Function shifts'!I1693","v":0},{"$f":"'[7]Function shifts'!O1693","v":0},{"$f":"'[7]Function shifts'!P1693","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1693","v":0},{"$f":"'[7]Function shifts'!R1693","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1694","v":0},{"$f":"'[7]Function shifts'!I1694","v":0},{"$f":"'[7]Function shifts'!O1694","v":0},{"$f":"'[7]Function shifts'!P1694","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1694","v":0},{"$f":"'[7]Function shifts'!R1694","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1696,G1703,G1706:G1708,G1715:G1716)","v":0},{"$f":"SUM(H1696,H1703,H1706:H1708,H1715:H1716)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1696,P1703,P1706:P1708,P1715:P1716)","v":0},{"$f":"SUM(Q1696,Q1703,Q1706:Q1708,Q1715:Q1716)","v":0},{"$f":"SUM(R1696,R1703,R1706:R1708,R1715:R1716)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1697+G1700","v":0},{"$f":"+H1697+H1700","v":0},0,0,0,0,0,0,0,{"$f":"+P1697+P1700","v":0},{"$f":"+Q1697+Q1700","v":0},{"$f":"+R1697+R1700","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1698:G1699)","v":0},{"$f":"SUM(H1698:H1699)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1698:P1699)","v":0},{"$f":"SUM(Q1698:Q1699)","v":0},{"$f":"SUM(R1698:R1699)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1698","v":0},{"$f":"'[7]Function shifts'!I1698","v":0},{"$f":"'[7]Function shifts'!O1698","v":0},{"$f":"'[7]Function shifts'!P1698","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1698","v":0},{"$f":"'[7]Function shifts'!R1698","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1699","v":0},{"$f":"'[7]Function shifts'!I1699","v":0},{"$f":"'[7]Function shifts'!O1699","v":0},{"$f":"'[7]Function shifts'!P1699","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1699","v":0},{"$f":"'[7]Function shifts'!R1699","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1701:G1702)","v":0},{"$f":"SUM(H1701:H1702)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1701:P1702)","v":0},{"$f":"SUM(Q1701:Q1702)","v":0},{"$f":"SUM(R1701:R1702)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1701","v":0},{"$f":"'[7]Function shifts'!I1701","v":0},{"$f":"'[7]Function shifts'!O1701","v":0},{"$f":"'[7]Function shifts'!P1701","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1701","v":0},{"$f":"'[7]Function shifts'!R1701","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1702","v":0},{"$f":"'[7]Function shifts'!I1702","v":0},{"$f":"'[7]Function shifts'!O1702","v":0},{"$f":"'[7]Function shifts'!P1702","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1702","v":0},{"$f":"'[7]Function shifts'!R1702","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1704:G1705)","v":0},{"$f":"SUM(H1704:H1705)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1704:P1705)","v":0},{"$f":"SUM(Q1704:Q1705)","v":0},{"$f":"SUM(R1704:R1705)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1704","v":0},{"$f":"'[7]Function shifts'!I1704","v":0},{"$f":"'[7]Function shifts'!O1704","v":0},{"$f":"'[7]Function shifts'!P1704","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1704","v":0},{"$f":"'[7]Function shifts'!R1704","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1705","v":0},{"$f":"'[7]Function shifts'!I1705","v":0},{"$f":"'[7]Function shifts'!O1705","v":0},{"$f":"'[7]Function shifts'!P1705","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1705","v":0},{"$f":"'[7]Function shifts'!R1705","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1706","v":0},{"$f":"'[7]Function shifts'!I1706","v":0},{"$f":"'[7]Function shifts'!O1706","v":0},{"$f":"'[7]Function shifts'!P1706","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1706","v":0},{"$f":"'[7]Function shifts'!R1706","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1707","v":0},{"$f":"'[7]Function shifts'!I1707","v":0},{"$f":"'[7]Function shifts'!O1707","v":0},{"$f":"'[7]Function shifts'!P1707","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1707","v":0},{"$f":"'[7]Function shifts'!R1707","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1709+G1712","v":0},{"$f":"+H1709+H1712","v":0},0,0,0,0,0,0,{"$f":"SUM(J1708:N1708)","v":0},{"$f":"+P1709+P1712","v":0},{"$f":"+Q1709+Q1712","v":0},{"$f":"+R1709+R1712","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1710:G1711)","v":0},{"$f":"SUM(H1710:H1711)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1709:N1709)","v":0},{"$f":"SUM(P1710:P1711)","v":0},{"$f":"SUM(Q1710:Q1711)","v":0},{"$f":"SUM(R1710:R1711)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1710","v":0},{"$f":"'[7]Function shifts'!I1710","v":0},{"$f":"'[7]Function shifts'!O1710","v":0},{"$f":"'[7]Function shifts'!P1710","v":0},null,null,null,null,{"$f":"SUM(J1710:N1710)","v":0},{"$f":"'[7]Function shifts'!Q1710","v":0},{"$f":"'[7]Function shifts'!R1710","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1711","v":0},{"$f":"'[7]Function shifts'!I1711","v":0},{"$f":"'[7]Function shifts'!O1711","v":0},{"$f":"'[7]Function shifts'!P1711","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1711","v":0},{"$f":"'[7]Function shifts'!R1711","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1713:G1714)","v":0},{"$f":"SUM(H1713:H1714)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1713:P1714)","v":0},{"$f":"SUM(Q1713:Q1714)","v":0},{"$f":"SUM(R1713:R1714)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1713","v":0},{"$f":"'[7]Function shifts'!I1713","v":0},{"$f":"'[7]Function shifts'!O1713","v":0},{"$f":"'[7]Function shifts'!P1713","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1713","v":0},{"$f":"'[7]Function shifts'!R1713","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1714","v":0},{"$f":"'[7]Function shifts'!I1714","v":0},{"$f":"'[7]Function shifts'!O1714","v":0},{"$f":"'[7]Function shifts'!P1714","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1714","v":0},{"$f":"'[7]Function shifts'!R1714","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1715","v":0},{"$f":"'[7]Function shifts'!I1715","v":0},{"$f":"'[7]Function shifts'!O1715","v":0},{"$f":"'[7]Function shifts'!P1715","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1715","v":0},{"$f":"'[7]Function shifts'!R1715","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1717:G1718)","v":0},{"$f":"SUM(H1717:H1718)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1717:P1718)","v":0},{"$f":"SUM(Q1717:Q1718)","v":0},{"$f":"SUM(R1717:R1718)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1717","v":0},{"$f":"'[7]Function shifts'!I1717","v":0},{"$f":"'[7]Function shifts'!O1717","v":0},{"$f":"'[7]Function shifts'!P1717","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1717","v":0},{"$f":"'[7]Function shifts'!R1717","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1718","v":0},{"$f":"'[7]Function shifts'!I1718","v":0},{"$f":"'[7]Function shifts'!O1718","v":0},{"$f":"'[7]Function shifts'!P1718","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1718","v":0},{"$f":"'[7]Function shifts'!R1718","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1720,G1723,G1726:G1730)","v":0},{"$f":"SUM(H1720,H1723,H1726:H1730)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1720,P1723,P1726:P1730)","v":0},{"$f":"SUM(Q1720,Q1723,Q1726:Q1730)","v":0},{"$f":"SUM(R1720,R1723,R1726:R1730)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1721:G1722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1721:P1722)","v":0},{"$f":"SUM(Q1721:Q1722)","v":0},{"$f":"SUM(R1721:R1722)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1721","v":0},{"$f":"'[7]Function shifts'!I1721","v":0},{"$f":"'[7]Function shifts'!O1721","v":0},{"$f":"'[7]Function shifts'!P1721","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1721","v":0},{"$f":"'[7]Function shifts'!R1721","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1722","v":0},{"$f":"'[7]Function shifts'!I1722","v":0},{"$f":"'[7]Function shifts'!O1722","v":0},{"$f":"'[7]Function shifts'!P1722","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1722","v":0},{"$f":"'[7]Function shifts'!R1722","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1724:G1725)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1724:P1725)","v":0},{"$f":"SUM(Q1724:Q1725)","v":0},{"$f":"SUM(R1724:R1725)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1724","v":0},{"$f":"'[7]Function shifts'!I1724","v":0},{"$f":"'[7]Function shifts'!O1724","v":0},{"$f":"'[7]Function shifts'!P1724","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1724","v":0},{"$f":"'[7]Function shifts'!R1724","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1725","v":0},{"$f":"'[7]Function shifts'!I1725","v":0},{"$f":"'[7]Function shifts'!O1725","v":0},{"$f":"'[7]Function shifts'!P1725","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1725","v":0},{"$f":"'[7]Function shifts'!R1725","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1726","v":0},{"$f":"'[7]Function shifts'!I1726","v":0},{"$f":"'[7]Function shifts'!O1726","v":0},{"$f":"'[7]Function shifts'!P1726","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1726","v":0},{"$f":"'[7]Function shifts'!R1726","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1727","v":0},{"$f":"'[7]Function shifts'!I1727","v":0},{"$f":"'[7]Function shifts'!O1727","v":0},{"$f":"'[7]Function shifts'!P1727","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1727","v":0},{"$f":"'[7]Function shifts'!R1727","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1728","v":0},{"$f":"'[7]Function shifts'!I1728","v":0},{"$f":"'[7]Function shifts'!O1728","v":0},{"$f":"'[7]Function shifts'!P1728","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1728","v":0},{"$f":"'[7]Function shifts'!R1728","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1729","v":0},{"$f":"'[7]Function shifts'!I1729","v":0},{"$f":"'[7]Function shifts'!O1729","v":0},{"$f":"'[7]Function shifts'!P1729","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1729","v":0},{"$f":"'[7]Function shifts'!R1729","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1730","v":0},{"$f":"'[7]Function shifts'!I1730","v":0},{"$f":"'[7]Function shifts'!O1730","v":0},{"$f":"'[7]Function shifts'!P1730","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1730","v":0},{"$f":"'[7]Function shifts'!R1730","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1731","v":0},{"$f":"'[7]Function shifts'!I1731","v":0},{"$f":"'[7]Function shifts'!O1731","v":0},{"$f":"'[7]Function shifts'!P1731","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1731","v":0},{"$f":"'[7]Function shifts'!R1731","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1649,G1695,G1719,G1731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1649,P1695,P1719,P1731)","v":0},{"$f":"SUM(Q1649,Q1695,Q1719,Q1731)","v":0},{"$f":"SUM(R1649,R1695,R1719,R1731)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1745","v":0}]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1747","v":0},{"$f":"G1839","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1749","v":0},{"$f":"'[7]Function shifts'!G1749","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1751","v":0},{"$f":"'[7]Function shifts'!G1751","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1756,G1759,G1798)","v":0},{"$f":"SUM(H1756,H1759,H1798)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1755:N1755)","v":0},{"$f":"SUM(P1756,P1759,P1798)","v":0},{"$f":"SUM(Q1756,Q1759,Q1798)","v":0},{"$f":"SUM(R1756,R1759,R1798)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1757:G1758)","v":0},{"$f":"SUM(H1757:H1758)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1757","v":0},{"$f":"'[7]Function shifts'!I1757","v":0},{"$f":"'[7]Function shifts'!O1757","v":0},{"$f":"'[7]Function shifts'!P1757","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1757","v":0},{"$f":"'[7]Function shifts'!R1757","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1758","v":0},{"$f":"'[7]Function shifts'!I1758","v":0},{"$f":"'[7]Function shifts'!O1758","v":0},{"$f":"'[7]Function shifts'!P1758","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1758","v":0},{"$f":"'[7]Function shifts'!R1758","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1760:G1797)","v":0},{"$f":"SUM(H1760:H1797)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1760:P1797)","v":0},{"$f":"SUM(Q1760:Q1797)","v":0},{"$f":"SUM(R1760:R1797)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1760","v":0},{"$f":"'[7]Function shifts'!I1760","v":0},{"$f":"'[7]Function shifts'!O1760","v":0},{"$f":"'[7]Function shifts'!P1760","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1760","v":0},{"$f":"'[7]Function shifts'!R1760","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1761","v":0},{"$f":"'[7]Function shifts'!I1761","v":0},{"$f":"'[7]Function shifts'!O1761","v":0},{"$f":"'[7]Function shifts'!P1761","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1761","v":0},{"$f":"'[7]Function shifts'!R1761","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1762","v":0},{"$f":"'[7]Function shifts'!I1762","v":0},{"$f":"'[7]Function shifts'!O1762","v":0},{"$f":"'[7]Function shifts'!P1762","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1762","v":0},{"$f":"'[7]Function shifts'!R1762","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1763","v":0},{"$f":"'[7]Function shifts'!I1763","v":0},{"$f":"'[7]Function shifts'!O1763","v":0},{"$f":"'[7]Function shifts'!P1763","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1763","v":0},{"$f":"'[7]Function shifts'!R1763","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1764","v":0},{"$f":"'[7]Function shifts'!I1764","v":0},{"$f":"'[7]Function shifts'!O1764","v":0},{"$f":"'[7]Function shifts'!P1764","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1764","v":0},{"$f":"'[7]Function shifts'!R1764","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1765","v":0},{"$f":"'[7]Function shifts'!I1765","v":0},{"$f":"'[7]Function shifts'!O1765","v":0},{"$f":"'[7]Function shifts'!P1765","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1765","v":0},{"$f":"'[7]Function shifts'!R1765","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1766","v":0},{"$f":"'[7]Function shifts'!I1766","v":0},{"$f":"'[7]Function shifts'!O1766","v":0},{"$f":"'[7]Function shifts'!P1766","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1766","v":0},{"$f":"'[7]Function shifts'!R1766","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1767","v":0},{"$f":"'[7]Function shifts'!I1767","v":0},{"$f":"'[7]Function shifts'!O1767","v":0},{"$f":"'[7]Function shifts'!P1767","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1767","v":0},{"$f":"'[7]Function shifts'!R1767","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1768","v":0},{"$f":"'[7]Function shifts'!I1768","v":0},{"$f":"'[7]Function shifts'!O1768","v":0},{"$f":"'[7]Function shifts'!P1768","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1768","v":0},{"$f":"'[7]Function shifts'!R1768","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1769","v":0},{"$f":"'[7]Function shifts'!I1769","v":0},{"$f":"'[7]Function shifts'!O1769","v":0},{"$f":"'[7]Function shifts'!P1769","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1769","v":0},{"$f":"'[7]Function shifts'!R1769","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1770","v":0},{"$f":"'[7]Function shifts'!I1770","v":0},{"$f":"'[7]Function shifts'!O1770","v":0},{"$f":"'[7]Function shifts'!P1770","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1770","v":0},{"$f":"'[7]Function shifts'!R1770","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1771","v":0},{"$f":"'[7]Function shifts'!I1771","v":0},{"$f":"'[7]Function shifts'!O1771","v":0},{"$f":"'[7]Function shifts'!P1771","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1771","v":0},{"$f":"'[7]Function shifts'!R1771","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1772","v":0},{"$f":"'[7]Function shifts'!I1772","v":0},{"$f":"'[7]Function shifts'!O1772","v":0},{"$f":"'[7]Function shifts'!P1772","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1772","v":0},{"$f":"'[7]Function shifts'!R1772","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1773","v":0},{"$f":"'[7]Function shifts'!I1773","v":0},{"$f":"'[7]Function shifts'!O1773","v":0},{"$f":"'[7]Function shifts'!P1773","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1773","v":0},{"$f":"'[7]Function shifts'!R1773","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1774","v":0},{"$f":"'[7]Function shifts'!I1774","v":0},{"$f":"'[7]Function shifts'!O1774","v":0},{"$f":"'[7]Function shifts'!P1774","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1774","v":0},{"$f":"'[7]Function shifts'!R1774","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1775","v":0},{"$f":"'[7]Function shifts'!I1775","v":0},{"$f":"'[7]Function shifts'!O1775","v":0},{"$f":"'[7]Function shifts'!P1775","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1775","v":0},{"$f":"'[7]Function shifts'!R1775","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1776","v":0},{"$f":"'[7]Function shifts'!I1776","v":0},{"$f":"'[7]Function shifts'!O1776","v":0},{"$f":"'[7]Function shifts'!P1776","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1776","v":0},{"$f":"'[7]Function shifts'!R1776","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1777","v":0},{"$f":"'[7]Function shifts'!I1777","v":0},{"$f":"'[7]Function shifts'!O1777","v":0},{"$f":"'[7]Function shifts'!P1777","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1777","v":0},{"$f":"'[7]Function shifts'!R1777","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1778","v":0},{"$f":"'[7]Function shifts'!I1778","v":0},{"$f":"'[7]Function shifts'!O1778","v":0},{"$f":"'[7]Function shifts'!P1778","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1778","v":0},{"$f":"'[7]Function shifts'!R1778","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1779","v":0},{"$f":"'[7]Function shifts'!I1779","v":0},{"$f":"'[7]Function shifts'!O1779","v":0},{"$f":"'[7]Function shifts'!P1779","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1779","v":0},{"$f":"'[7]Function shifts'!R1779","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1780","v":0},{"$f":"'[7]Function shifts'!I1780","v":0},{"$f":"'[7]Function shifts'!O1780","v":0},{"$f":"'[7]Function shifts'!P1780","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1780","v":0},{"$f":"'[7]Function shifts'!R1780","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1781","v":0},{"$f":"'[7]Function shifts'!I1781","v":0},{"$f":"'[7]Function shifts'!O1781","v":0},{"$f":"'[7]Function shifts'!P1781","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1781","v":0},{"$f":"'[7]Function shifts'!R1781","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1782","v":0},{"$f":"'[7]Function shifts'!I1782","v":0},{"$f":"'[7]Function shifts'!O1782","v":0},{"$f":"'[7]Function shifts'!P1782","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1782","v":0},{"$f":"'[7]Function shifts'!R1782","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1783","v":0},{"$f":"'[7]Function shifts'!I1783","v":0},{"$f":"'[7]Function shifts'!O1783","v":0},{"$f":"'[7]Function shifts'!P1783","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1783","v":0},{"$f":"'[7]Function shifts'!R1783","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1784","v":0},{"$f":"'[7]Function shifts'!I1784","v":0},{"$f":"'[7]Function shifts'!O1784","v":0},{"$f":"'[7]Function shifts'!P1784","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1784","v":0},{"$f":"'[7]Function shifts'!R1784","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1785","v":0},{"$f":"'[7]Function shifts'!I1785","v":0},{"$f":"'[7]Function shifts'!O1785","v":0},{"$f":"'[7]Function shifts'!P1785","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1785","v":0},{"$f":"'[7]Function shifts'!R1785","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1786","v":0},{"$f":"'[7]Function shifts'!I1786","v":0},{"$f":"'[7]Function shifts'!O1786","v":0},{"$f":"'[7]Function shifts'!P1786","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1786","v":0},{"$f":"'[7]Function shifts'!R1786","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1787","v":0},{"$f":"'[7]Function shifts'!I1787","v":0},{"$f":"'[7]Function shifts'!O1787","v":0},{"$f":"'[7]Function shifts'!P1787","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1787","v":0},{"$f":"'[7]Function shifts'!R1787","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1788","v":0},{"$f":"'[7]Function shifts'!I1788","v":0},{"$f":"'[7]Function shifts'!O1788","v":0},{"$f":"'[7]Function shifts'!P1788","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1788","v":0},{"$f":"'[7]Function shifts'!R1788","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1789","v":0},{"$f":"'[7]Function shifts'!I1789","v":0},{"$f":"'[7]Function shifts'!O1789","v":0},{"$f":"'[7]Function shifts'!P1789","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1789","v":0},{"$f":"'[7]Function shifts'!R1789","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1790","v":0},{"$f":"'[7]Function shifts'!I1790","v":0},{"$f":"'[7]Function shifts'!O1790","v":0},{"$f":"'[7]Function shifts'!P1790","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1790","v":0},{"$f":"'[7]Function shifts'!R1790","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1791","v":0},{"$f":"'[7]Function shifts'!I1791","v":0},{"$f":"'[7]Function shifts'!O1791","v":0},{"$f":"'[7]Function shifts'!P1791","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1791","v":0},{"$f":"'[7]Function shifts'!R1791","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1792","v":0},{"$f":"'[7]Function shifts'!I1792","v":0},{"$f":"'[7]Function shifts'!O1792","v":0},{"$f":"'[7]Function shifts'!P1792","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1792","v":0},{"$f":"'[7]Function shifts'!R1792","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1793","v":0},{"$f":"'[7]Function shifts'!I1793","v":0},{"$f":"'[7]Function shifts'!O1793","v":0},{"$f":"'[7]Function shifts'!P1793","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1793","v":0},{"$f":"'[7]Function shifts'!R1793","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1794","v":0},{"$f":"'[7]Function shifts'!I1794","v":0},{"$f":"'[7]Function shifts'!O1794","v":0},{"$f":"'[7]Function shifts'!P1794","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1794","v":0},{"$f":"'[7]Function shifts'!R1794","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1795","v":0},{"$f":"'[7]Function shifts'!I1795","v":0},{"$f":"'[7]Function shifts'!O1795","v":0},{"$f":"'[7]Function shifts'!P1795","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1795","v":0},{"$f":"'[7]Function shifts'!R1795","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1796","v":0},{"$f":"'[7]Function shifts'!I1796","v":0},{"$f":"'[7]Function shifts'!O1796","v":0},{"$f":"'[7]Function shifts'!P1796","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1796","v":0},{"$f":"'[7]Function shifts'!R1796","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1797","v":0},{"$f":"'[7]Function shifts'!I1797","v":0},{"$f":"'[7]Function shifts'!O1797","v":0},{"$f":"'[7]Function shifts'!P1797","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1797","v":0},{"$f":"'[7]Function shifts'!R1797","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1799:G1800)","v":0},{"$f":"SUM(H1799:H1800)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1799:P1800)","v":0},{"$f":"SUM(Q1799:Q1800)","v":0},{"$f":"SUM(R1799:R1800)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1799","v":0},{"$f":"'[7]Function shifts'!I1799","v":0},{"$f":"'[7]Function shifts'!O1799","v":0},{"$f":"'[7]Function shifts'!P1799","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1799","v":0},{"$f":"'[7]Function shifts'!R1799","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1800","v":0},{"$f":"'[7]Function shifts'!I1800","v":0},{"$f":"'[7]Function shifts'!O1800","v":0},{"$f":"'[7]Function shifts'!P1800","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1800","v":0},{"$f":"'[7]Function shifts'!R1800","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1802,G1809,G1812:G1814,G1821:G1822)","v":0},{"$f":"SUM(H1802,H1809,H1812:H1814,H1821:H1822)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1802,P1809,P1812:P1814,P1821:P1822)","v":0},{"$f":"SUM(Q1802,Q1809,Q1812:Q1814,Q1821:Q1822)","v":0},{"$f":"SUM(R1802,R1809,R1812:R1814,R1821:R1822)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1803+G1806","v":0},{"$f":"+H1803+H1806","v":0},0,0,0,0,0,0,0,{"$f":"+P1803+P1806","v":0},{"$f":"+Q1803+Q1806","v":0},{"$f":"+R1803+R1806","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1804:G1805)","v":0},{"$f":"SUM(H1804:H1805)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1804:P1805)","v":0},{"$f":"SUM(Q1804:Q1805)","v":0},{"$f":"SUM(R1804:R1805)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1804","v":0},{"$f":"'[7]Function shifts'!I1804","v":0},{"$f":"'[7]Function shifts'!O1804","v":0},{"$f":"'[7]Function shifts'!P1804","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1804","v":0},{"$f":"'[7]Function shifts'!R1804","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1805","v":0},{"$f":"'[7]Function shifts'!I1805","v":0},{"$f":"'[7]Function shifts'!O1805","v":0},{"$f":"'[7]Function shifts'!P1805","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1805","v":0},{"$f":"'[7]Function shifts'!R1805","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1807:G1808)","v":0},{"$f":"SUM(H1807:H1808)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1807:P1808)","v":0},{"$f":"SUM(Q1807:Q1808)","v":0},{"$f":"SUM(R1807:R1808)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1807","v":0},{"$f":"'[7]Function shifts'!I1807","v":0},{"$f":"'[7]Function shifts'!O1807","v":0},{"$f":"'[7]Function shifts'!P1807","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1807","v":0},{"$f":"'[7]Function shifts'!R1807","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1808","v":0},{"$f":"'[7]Function shifts'!I1808","v":0},{"$f":"'[7]Function shifts'!O1808","v":0},{"$f":"'[7]Function shifts'!P1808","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1808","v":0},{"$f":"'[7]Function shifts'!R1808","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1810:G1811)","v":0},{"$f":"SUM(H1810:H1811)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1810:P1811)","v":0},{"$f":"SUM(Q1810:Q1811)","v":0},{"$f":"SUM(R1810:R1811)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1810","v":0},{"$f":"'[7]Function shifts'!I1810","v":0},{"$f":"'[7]Function shifts'!O1810","v":0},{"$f":"'[7]Function shifts'!P1810","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1810","v":0},{"$f":"'[7]Function shifts'!R1810","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1811","v":0},{"$f":"'[7]Function shifts'!I1811","v":0},{"$f":"'[7]Function shifts'!O1811","v":0},{"$f":"'[7]Function shifts'!P1811","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1811","v":0},{"$f":"'[7]Function shifts'!R1811","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1812","v":0},{"$f":"'[7]Function shifts'!I1812","v":0},{"$f":"'[7]Function shifts'!O1812","v":0},{"$f":"'[7]Function shifts'!P1812","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1812","v":0},{"$f":"'[7]Function shifts'!R1812","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1813","v":0},{"$f":"'[7]Function shifts'!I1813","v":0},{"$f":"'[7]Function shifts'!O1813","v":0},{"$f":"'[7]Function shifts'!P1813","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1813","v":0},{"$f":"'[7]Function shifts'!R1813","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1815+G1818","v":0},{"$f":"+H1815+H1818","v":0},0,0,0,0,0,0,{"$f":"SUM(J1814:N1814)","v":0},{"$f":"+P1815+P1818","v":0},{"$f":"+Q1815+Q1818","v":0},{"$f":"+R1815+R1818","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1816:G1817)","v":0},{"$f":"SUM(H1816:H1817)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1815:N1815)","v":0},{"$f":"SUM(P1816:P1817)","v":0},{"$f":"SUM(Q1816:Q1817)","v":0},{"$f":"SUM(R1816:R1817)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1816","v":0},{"$f":"'[7]Function shifts'!I1816","v":0},{"$f":"'[7]Function shifts'!O1816","v":0},{"$f":"'[7]Function shifts'!P1816","v":0},null,null,null,null,{"$f":"SUM(J1816:N1816)","v":0},{"$f":"'[7]Function shifts'!Q1816","v":0},{"$f":"'[7]Function shifts'!R1816","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1817","v":0},{"$f":"'[7]Function shifts'!I1817","v":0},{"$f":"'[7]Function shifts'!O1817","v":0},{"$f":"'[7]Function shifts'!P1817","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1817","v":0},{"$f":"'[7]Function shifts'!R1817","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1819:G1820)","v":0},{"$f":"SUM(H1819:H1820)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1819:P1820)","v":0},{"$f":"SUM(Q1819:Q1820)","v":0},{"$f":"SUM(R1819:R1820)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1819","v":0},{"$f":"'[7]Function shifts'!I1819","v":0},{"$f":"'[7]Function shifts'!O1819","v":0},{"$f":"'[7]Function shifts'!P1819","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1819","v":0},{"$f":"'[7]Function shifts'!R1819","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1820","v":0},{"$f":"'[7]Function shifts'!I1820","v":0},{"$f":"'[7]Function shifts'!O1820","v":0},{"$f":"'[7]Function shifts'!P1820","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1820","v":0},{"$f":"'[7]Function shifts'!R1820","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1821","v":0},{"$f":"'[7]Function shifts'!I1821","v":0},{"$f":"'[7]Function shifts'!O1821","v":0},{"$f":"'[7]Function shifts'!P1821","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1821","v":0},{"$f":"'[7]Function shifts'!R1821","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1823:G1824)","v":0},{"$f":"SUM(H1823:H1824)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1823:P1824)","v":0},{"$f":"SUM(Q1823:Q1824)","v":0},{"$f":"SUM(R1823:R1824)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1823","v":0},{"$f":"'[7]Function shifts'!I1823","v":0},{"$f":"'[7]Function shifts'!O1823","v":0},{"$f":"'[7]Function shifts'!P1823","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1823","v":0},{"$f":"'[7]Function shifts'!R1823","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1824","v":0},{"$f":"'[7]Function shifts'!I1824","v":0},{"$f":"'[7]Function shifts'!O1824","v":0},{"$f":"'[7]Function shifts'!P1824","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1824","v":0},{"$f":"'[7]Function shifts'!R1824","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1826,G1829,G1832:G1836)","v":0},{"$f":"SUM(H1826,H1829,H1832:H1836)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1826,P1829,P1832:P1836)","v":0},{"$f":"SUM(Q1826,Q1829,Q1832:Q1836)","v":0},{"$f":"SUM(R1826,R1829,R1832:R1836)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1827:G1828)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1827:P1828)","v":0},{"$f":"SUM(Q1827:Q1828)","v":0},{"$f":"SUM(R1827:R1828)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1827","v":0},{"$f":"'[7]Function shifts'!I1827","v":0},{"$f":"'[7]Function shifts'!O1827","v":0},{"$f":"'[7]Function shifts'!P1827","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1827","v":0},{"$f":"'[7]Function shifts'!R1827","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1828","v":0},{"$f":"'[7]Function shifts'!I1828","v":0},{"$f":"'[7]Function shifts'!O1828","v":0},{"$f":"'[7]Function shifts'!P1828","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1828","v":0},{"$f":"'[7]Function shifts'!R1828","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1830:G1831)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1830:P1831)","v":0},{"$f":"SUM(Q1830:Q1831)","v":0},{"$f":"SUM(R1830:R1831)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1830","v":0},{"$f":"'[7]Function shifts'!I1830","v":0},{"$f":"'[7]Function shifts'!O1830","v":0},{"$f":"'[7]Function shifts'!P1830","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1830","v":0},{"$f":"'[7]Function shifts'!R1830","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1831","v":0},{"$f":"'[7]Function shifts'!I1831","v":0},{"$f":"'[7]Function shifts'!O1831","v":0},{"$f":"'[7]Function shifts'!P1831","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1831","v":0},{"$f":"'[7]Function shifts'!R1831","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1832","v":0},{"$f":"'[7]Function shifts'!I1832","v":0},{"$f":"'[7]Function shifts'!O1832","v":0},{"$f":"'[7]Function shifts'!P1832","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1832","v":0},{"$f":"'[7]Function shifts'!R1832","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1833","v":0},{"$f":"'[7]Function shifts'!I1833","v":0},{"$f":"'[7]Function shifts'!O1833","v":0},{"$f":"'[7]Function shifts'!P1833","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1833","v":0},{"$f":"'[7]Function shifts'!R1833","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1834","v":0},{"$f":"'[7]Function shifts'!I1834","v":0},{"$f":"'[7]Function shifts'!O1834","v":0},{"$f":"'[7]Function shifts'!P1834","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1834","v":0},{"$f":"'[7]Function shifts'!R1834","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1835","v":0},{"$f":"'[7]Function shifts'!I1835","v":0},{"$f":"'[7]Function shifts'!O1835","v":0},{"$f":"'[7]Function shifts'!P1835","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1835","v":0},{"$f":"'[7]Function shifts'!R1835","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1836","v":0},{"$f":"'[7]Function shifts'!I1836","v":0},{"$f":"'[7]Function shifts'!O1836","v":0},{"$f":"'[7]Function shifts'!P1836","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1836","v":0},{"$f":"'[7]Function shifts'!R1836","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1837","v":0},{"$f":"'[7]Function shifts'!I1837","v":0},{"$f":"'[7]Function shifts'!O1837","v":0},{"$f":"'[7]Function shifts'!P1837","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1837","v":0},{"$f":"'[7]Function shifts'!R1837","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1755,G1801,G1825,G1837)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1755,P1801,P1825,P1837)","v":0},{"$f":"SUM(Q1755,Q1801,Q1825,Q1837)","v":0},{"$f":"SUM(R1755,R1801,R1825,R1837)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1851","v":0}]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1853","v":0},{"$f":"G1945","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1855","v":0},{"$f":"'[7]Function shifts'!G1855","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1857","v":0},{"$f":"'[7]Function shifts'!G1857","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1862,G1865,G1904)","v":0},{"$f":"SUM(H1862,H1865,H1904)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1861:N1861)","v":0},{"$f":"SUM(P1862,P1865,P1904)","v":0},{"$f":"SUM(Q1862,Q1865,Q1904)","v":0},{"$f":"SUM(R1862,R1865,R1904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1863:G1864)","v":0},{"$f":"SUM(H1863:H1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1863:P1864)","v":0},{"$f":"SUM(Q1863:Q1864)","v":0},{"$f":"SUM(R1863:R1864)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1863","v":0},{"$f":"'[7]Function shifts'!I1863","v":0},{"$f":"'[7]Function shifts'!O1863","v":0},{"$f":"'[7]Function shifts'!P1863","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1863","v":0},{"$f":"'[7]Function shifts'!R1863","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1864","v":0},{"$f":"'[7]Function shifts'!I1864","v":0},{"$f":"'[7]Function shifts'!O1864","v":0},{"$f":"'[7]Function shifts'!P1864","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1864","v":0},{"$f":"'[7]Function shifts'!R1864","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1866:G1903)","v":0},{"$f":"SUM(H1866:H1903)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1866:P1903)","v":0},{"$f":"SUM(Q1866:Q1903)","v":0},{"$f":"SUM(R1866:R1903)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1866","v":0},{"$f":"'[7]Function shifts'!I1866","v":0},{"$f":"'[7]Function shifts'!O1866","v":0},{"$f":"'[7]Function shifts'!P1866","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1866","v":0},{"$f":"'[7]Function shifts'!R1866","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1867","v":0},{"$f":"'[7]Function shifts'!I1867","v":0},{"$f":"'[7]Function shifts'!O1867","v":0},{"$f":"'[7]Function shifts'!P1867","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1867","v":0},{"$f":"'[7]Function shifts'!R1867","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1868","v":0},{"$f":"'[7]Function shifts'!I1868","v":0},{"$f":"'[7]Function shifts'!O1868","v":0},{"$f":"'[7]Function shifts'!P1868","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1868","v":0},{"$f":"'[7]Function shifts'!R1868","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1869","v":0},{"$f":"'[7]Function shifts'!I1869","v":0},{"$f":"'[7]Function shifts'!O1869","v":0},{"$f":"'[7]Function shifts'!P1869","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1869","v":0},{"$f":"'[7]Function shifts'!R1869","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1870","v":0},{"$f":"'[7]Function shifts'!I1870","v":0},{"$f":"'[7]Function shifts'!O1870","v":0},{"$f":"'[7]Function shifts'!P1870","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1870","v":0},{"$f":"'[7]Function shifts'!R1870","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1871","v":0},{"$f":"'[7]Function shifts'!I1871","v":0},{"$f":"'[7]Function shifts'!O1871","v":0},{"$f":"'[7]Function shifts'!P1871","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1871","v":0},{"$f":"'[7]Function shifts'!R1871","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1872","v":0},{"$f":"'[7]Function shifts'!I1872","v":0},{"$f":"'[7]Function shifts'!O1872","v":0},{"$f":"'[7]Function shifts'!P1872","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1872","v":0},{"$f":"'[7]Function shifts'!R1872","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1873","v":0},{"$f":"'[7]Function shifts'!I1873","v":0},{"$f":"'[7]Function shifts'!O1873","v":0},{"$f":"'[7]Function shifts'!P1873","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1873","v":0},{"$f":"'[7]Function shifts'!R1873","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1874","v":0},{"$f":"'[7]Function shifts'!I1874","v":0},{"$f":"'[7]Function shifts'!O1874","v":0},{"$f":"'[7]Function shifts'!P1874","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1874","v":0},{"$f":"'[7]Function shifts'!R1874","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1875","v":0},{"$f":"'[7]Function shifts'!I1875","v":0},{"$f":"'[7]Function shifts'!O1875","v":0},{"$f":"'[7]Function shifts'!P1875","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1875","v":0},{"$f":"'[7]Function shifts'!R1875","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1876","v":0},{"$f":"'[7]Function shifts'!I1876","v":0},{"$f":"'[7]Function shifts'!O1876","v":0},{"$f":"'[7]Function shifts'!P1876","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1876","v":0},{"$f":"'[7]Function shifts'!R1876","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1877","v":0},{"$f":"'[7]Function shifts'!I1877","v":0},{"$f":"'[7]Function shifts'!O1877","v":0},{"$f":"'[7]Function shifts'!P1877","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1877","v":0},{"$f":"'[7]Function shifts'!R1877","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1878","v":0},{"$f":"'[7]Function shifts'!I1878","v":0},{"$f":"'[7]Function shifts'!O1878","v":0},{"$f":"'[7]Function shifts'!P1878","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1878","v":0},{"$f":"'[7]Function shifts'!R1878","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1879","v":0},{"$f":"'[7]Function shifts'!I1879","v":0},{"$f":"'[7]Function shifts'!O1879","v":0},{"$f":"'[7]Function shifts'!P1879","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1879","v":0},{"$f":"'[7]Function shifts'!R1879","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1880","v":0},{"$f":"'[7]Function shifts'!I1880","v":0},{"$f":"'[7]Function shifts'!O1880","v":0},{"$f":"'[7]Function shifts'!P1880","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1880","v":0},{"$f":"'[7]Function shifts'!R1880","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1881","v":0},{"$f":"'[7]Function shifts'!I1881","v":0},{"$f":"'[7]Function shifts'!O1881","v":0},{"$f":"'[7]Function shifts'!P1881","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1881","v":0},{"$f":"'[7]Function shifts'!R1881","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1882","v":0},{"$f":"'[7]Function shifts'!I1882","v":0},{"$f":"'[7]Function shifts'!O1882","v":0},{"$f":"'[7]Function shifts'!P1882","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1882","v":0},{"$f":"'[7]Function shifts'!R1882","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1883","v":0},{"$f":"'[7]Function shifts'!I1883","v":0},{"$f":"'[7]Function shifts'!O1883","v":0},{"$f":"'[7]Function shifts'!P1883","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1883","v":0},{"$f":"'[7]Function shifts'!R1883","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1884","v":0},{"$f":"'[7]Function shifts'!I1884","v":0},{"$f":"'[7]Function shifts'!O1884","v":0},{"$f":"'[7]Function shifts'!P1884","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1884","v":0},{"$f":"'[7]Function shifts'!R1884","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1885","v":0},{"$f":"'[7]Function shifts'!I1885","v":0},{"$f":"'[7]Function shifts'!O1885","v":0},{"$f":"'[7]Function shifts'!P1885","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1885","v":0},{"$f":"'[7]Function shifts'!R1885","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1886","v":0},{"$f":"'[7]Function shifts'!I1886","v":0},{"$f":"'[7]Function shifts'!O1886","v":0},{"$f":"'[7]Function shifts'!P1886","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1886","v":0},{"$f":"'[7]Function shifts'!R1886","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1887","v":0},{"$f":"'[7]Function shifts'!I1887","v":0},{"$f":"'[7]Function shifts'!O1887","v":0},{"$f":"'[7]Function shifts'!P1887","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1887","v":0},{"$f":"'[7]Function shifts'!R1887","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1888","v":0},{"$f":"'[7]Function shifts'!I1888","v":0},{"$f":"'[7]Function shifts'!O1888","v":0},{"$f":"'[7]Function shifts'!P1888","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1888","v":0},{"$f":"'[7]Function shifts'!R1888","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1889","v":0},{"$f":"'[7]Function shifts'!I1889","v":0},{"$f":"'[7]Function shifts'!O1889","v":0},{"$f":"'[7]Function shifts'!P1889","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1889","v":0},{"$f":"'[7]Function shifts'!R1889","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1890","v":0},{"$f":"'[7]Function shifts'!I1890","v":0},{"$f":"'[7]Function shifts'!O1890","v":0},{"$f":"'[7]Function shifts'!P1890","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1890","v":0},{"$f":"'[7]Function shifts'!R1890","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1891","v":0},{"$f":"'[7]Function shifts'!I1891","v":0},{"$f":"'[7]Function shifts'!O1891","v":0},{"$f":"'[7]Function shifts'!P1891","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1891","v":0},{"$f":"'[7]Function shifts'!R1891","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1892","v":0},{"$f":"'[7]Function shifts'!I1892","v":0},{"$f":"'[7]Function shifts'!O1892","v":0},{"$f":"'[7]Function shifts'!P1892","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1892","v":0},{"$f":"'[7]Function shifts'!R1892","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1893","v":0},{"$f":"'[7]Function shifts'!I1893","v":0},{"$f":"'[7]Function shifts'!O1893","v":0},{"$f":"'[7]Function shifts'!P1893","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1893","v":0},{"$f":"'[7]Function shifts'!R1893","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H1894","v":0},{"$f":"'[7]Function shifts'!I1894","v":0},{"$f":"'[7]Function shifts'!O1894","v":0},{"$f":"'[7]Function shifts'!P1894","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1894","v":0},{"$f":"'[7]Function shifts'!R1894","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H1895","v":0},{"$f":"'[7]Function shifts'!I1895","v":0},{"$f":"'[7]Function shifts'!O1895","v":0},{"$f":"'[7]Function shifts'!P1895","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1895","v":0},{"$f":"'[7]Function shifts'!R1895","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H1896","v":0},{"$f":"'[7]Function shifts'!I1896","v":0},{"$f":"'[7]Function shifts'!O1896","v":0},{"$f":"'[7]Function shifts'!P1896","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1896","v":0},{"$f":"'[7]Function shifts'!R1896","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H1897","v":0},{"$f":"'[7]Function shifts'!I1897","v":0},{"$f":"'[7]Function shifts'!O1897","v":0},{"$f":"'[7]Function shifts'!P1897","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1897","v":0},{"$f":"'[7]Function shifts'!R1897","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H1898","v":0},{"$f":"'[7]Function shifts'!I1898","v":0},{"$f":"'[7]Function shifts'!O1898","v":0},{"$f":"'[7]Function shifts'!P1898","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1898","v":0},{"$f":"'[7]Function shifts'!R1898","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H1899","v":0},{"$f":"'[7]Function shifts'!I1899","v":0},{"$f":"'[7]Function shifts'!O1899","v":0},{"$f":"'[7]Function shifts'!P1899","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1899","v":0},{"$f":"'[7]Function shifts'!R1899","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H1900","v":0},{"$f":"'[7]Function shifts'!I1900","v":0},{"$f":"'[7]Function shifts'!O1900","v":0},{"$f":"'[7]Function shifts'!P1900","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1900","v":0},{"$f":"'[7]Function shifts'!R1900","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H1901","v":0},{"$f":"'[7]Function shifts'!I1901","v":0},{"$f":"'[7]Function shifts'!O1901","v":0},{"$f":"'[7]Function shifts'!P1901","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1901","v":0},{"$f":"'[7]Function shifts'!R1901","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H1902","v":0},{"$f":"'[7]Function shifts'!I1902","v":0},{"$f":"'[7]Function shifts'!O1902","v":0},{"$f":"'[7]Function shifts'!P1902","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1902","v":0},{"$f":"'[7]Function shifts'!R1902","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H1903","v":0},{"$f":"'[7]Function shifts'!I1903","v":0},{"$f":"'[7]Function shifts'!O1903","v":0},{"$f":"'[7]Function shifts'!P1903","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1903","v":0},{"$f":"'[7]Function shifts'!R1903","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1905:G1906)","v":0},{"$f":"SUM(H1905:H1906)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1905:P1906)","v":0},{"$f":"SUM(Q1905:Q1906)","v":0},{"$f":"SUM(R1905:R1906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H1905","v":0},{"$f":"'[7]Function shifts'!I1905","v":0},{"$f":"'[7]Function shifts'!O1905","v":0},{"$f":"'[7]Function shifts'!P1905","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1905","v":0},{"$f":"'[7]Function shifts'!R1905","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H1906","v":0},{"$f":"'[7]Function shifts'!I1906","v":0},{"$f":"'[7]Function shifts'!O1906","v":0},{"$f":"'[7]Function shifts'!P1906","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1906","v":0},{"$f":"'[7]Function shifts'!R1906","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1908,G1915,G1918:G1920,G1927:G1928)","v":0},{"$f":"SUM(H1908,H1915,H1918:H1920,H1927:H1928)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1908,P1915,P1918:P1920,P1927:P1928)","v":0},{"$f":"SUM(Q1908,Q1915,Q1918:Q1920,Q1927:Q1928)","v":0},{"$f":"SUM(R1908,R1915,R1918:R1920,R1927:R1928)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1909+G1912","v":0},{"$f":"+H1909+H1912","v":0},0,0,0,0,0,0,0,{"$f":"+P1909+P1912","v":0},{"$f":"+Q1909+Q1912","v":0},{"$f":"+R1909+R1912","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1910:G1911)","v":0},{"$f":"SUM(H1910:H1911)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1910:P1911)","v":0},{"$f":"SUM(Q1910:Q1911)","v":0},{"$f":"SUM(R1910:R1911)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H1910","v":0},{"$f":"'[7]Function shifts'!I1910","v":0},{"$f":"'[7]Function shifts'!O1910","v":0},{"$f":"'[7]Function shifts'!P1910","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1910","v":0},{"$f":"'[7]Function shifts'!R1910","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H1911","v":0},{"$f":"'[7]Function shifts'!I1911","v":0},{"$f":"'[7]Function shifts'!O1911","v":0},{"$f":"'[7]Function shifts'!P1911","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1911","v":0},{"$f":"'[7]Function shifts'!R1911","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1913:G1914)","v":0},{"$f":"SUM(H1913:H1914)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1913:P1914)","v":0},{"$f":"SUM(Q1913:Q1914)","v":0},{"$f":"SUM(R1913:R1914)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H1913","v":0},{"$f":"'[7]Function shifts'!I1913","v":0},{"$f":"'[7]Function shifts'!O1913","v":0},{"$f":"'[7]Function shifts'!P1913","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1913","v":0},{"$f":"'[7]Function shifts'!R1913","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H1914","v":0},{"$f":"'[7]Function shifts'!I1914","v":0},{"$f":"'[7]Function shifts'!O1914","v":0},{"$f":"'[7]Function shifts'!P1914","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1914","v":0},{"$f":"'[7]Function shifts'!R1914","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1916:G1917)","v":0},{"$f":"SUM(H1916:H1917)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1916:P1917)","v":0},{"$f":"SUM(Q1916:Q1917)","v":0},{"$f":"SUM(R1916:R1917)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H1916","v":0},{"$f":"'[7]Function shifts'!I1916","v":0},{"$f":"'[7]Function shifts'!O1916","v":0},{"$f":"'[7]Function shifts'!P1916","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1916","v":0},{"$f":"'[7]Function shifts'!R1916","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H1917","v":0},{"$f":"'[7]Function shifts'!I1917","v":0},{"$f":"'[7]Function shifts'!O1917","v":0},{"$f":"'[7]Function shifts'!P1917","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1917","v":0},{"$f":"'[7]Function shifts'!R1917","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H1918","v":0},{"$f":"'[7]Function shifts'!I1918","v":0},{"$f":"'[7]Function shifts'!O1918","v":0},{"$f":"'[7]Function shifts'!P1918","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1918","v":0},{"$f":"'[7]Function shifts'!R1918","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H1919","v":0},{"$f":"'[7]Function shifts'!I1919","v":0},{"$f":"'[7]Function shifts'!O1919","v":0},{"$f":"'[7]Function shifts'!P1919","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1919","v":0},{"$f":"'[7]Function shifts'!R1919","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1921+G1924","v":0},{"$f":"+H1921+H1924","v":0},0,0,0,0,0,0,{"$f":"SUM(J1920:N1920)","v":0},{"$f":"+P1921+P1924","v":0},{"$f":"+Q1921+Q1924","v":0},{"$f":"+R1921+R1924","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1922:G1923)","v":0},{"$f":"SUM(H1922:H1923)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1921:N1921)","v":0},{"$f":"SUM(P1922:P1923)","v":0},{"$f":"SUM(Q1922:Q1923)","v":0},{"$f":"SUM(R1922:R1923)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H1922","v":0},{"$f":"'[7]Function shifts'!I1922","v":0},{"$f":"'[7]Function shifts'!O1922","v":0},{"$f":"'[7]Function shifts'!P1922","v":0},null,null,null,null,{"$f":"SUM(J1922:N1922)","v":0},{"$f":"'[7]Function shifts'!Q1922","v":0},{"$f":"'[7]Function shifts'!R1922","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H1923","v":0},{"$f":"'[7]Function shifts'!I1923","v":0},{"$f":"'[7]Function shifts'!O1923","v":0},{"$f":"'[7]Function shifts'!P1923","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1923","v":0},{"$f":"'[7]Function shifts'!R1923","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1925:G1926)","v":0},{"$f":"SUM(H1925:H1926)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1925:P1926)","v":0},{"$f":"SUM(Q1925:Q1926)","v":0},{"$f":"SUM(R1925:R1926)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H1925","v":0},{"$f":"'[7]Function shifts'!I1925","v":0},{"$f":"'[7]Function shifts'!O1925","v":0},{"$f":"'[7]Function shifts'!P1925","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1925","v":0},{"$f":"'[7]Function shifts'!R1925","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H1926","v":0},{"$f":"'[7]Function shifts'!I1926","v":0},{"$f":"'[7]Function shifts'!O1926","v":0},{"$f":"'[7]Function shifts'!P1926","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1926","v":0},{"$f":"'[7]Function shifts'!R1926","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H1927","v":0},{"$f":"'[7]Function shifts'!I1927","v":0},{"$f":"'[7]Function shifts'!O1927","v":0},{"$f":"'[7]Function shifts'!P1927","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1927","v":0},{"$f":"'[7]Function shifts'!R1927","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1929:G1930)","v":0},{"$f":"SUM(H1929:H1930)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1929:P1930)","v":0},{"$f":"SUM(Q1929:Q1930)","v":0},{"$f":"SUM(R1929:R1930)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H1929","v":0},{"$f":"'[7]Function shifts'!I1929","v":0},{"$f":"'[7]Function shifts'!O1929","v":0},{"$f":"'[7]Function shifts'!P1929","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1929","v":0},{"$f":"'[7]Function shifts'!R1929","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H1930","v":0},{"$f":"'[7]Function shifts'!I1930","v":0},{"$f":"'[7]Function shifts'!O1930","v":0},{"$f":"'[7]Function shifts'!P1930","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1930","v":0},{"$f":"'[7]Function shifts'!R1930","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1932,G1935,G1938:G1942)","v":0},{"$f":"SUM(H1932,H1935,H1938:H1942)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1932,P1935,P1938:P1942)","v":0},{"$f":"SUM(Q1932,Q1935,Q1938:Q1942)","v":0},{"$f":"SUM(R1932,R1935,R1938:R1942)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1933:G1934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1933:P1934)","v":0},{"$f":"SUM(Q1933:Q1934)","v":0},{"$f":"SUM(R1933:R1934)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H1933","v":0},{"$f":"'[7]Function shifts'!I1933","v":0},{"$f":"'[7]Function shifts'!O1933","v":0},{"$f":"'[7]Function shifts'!P1933","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1933","v":0},{"$f":"'[7]Function shifts'!R1933","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H1934","v":0},{"$f":"'[7]Function shifts'!I1934","v":0},{"$f":"'[7]Function shifts'!O1934","v":0},{"$f":"'[7]Function shifts'!P1934","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1934","v":0},{"$f":"'[7]Function shifts'!R1934","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1936:G1937)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1936:P1937)","v":0},{"$f":"SUM(Q1936:Q1937)","v":0},{"$f":"SUM(R1936:R1937)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H1936","v":0},{"$f":"'[7]Function shifts'!I1936","v":0},{"$f":"'[7]Function shifts'!O1936","v":0},{"$f":"'[7]Function shifts'!P1936","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1936","v":0},{"$f":"'[7]Function shifts'!R1936","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H1937","v":0},{"$f":"'[7]Function shifts'!I1937","v":0},{"$f":"'[7]Function shifts'!O1937","v":0},{"$f":"'[7]Function shifts'!P1937","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1937","v":0},{"$f":"'[7]Function shifts'!R1937","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H1938","v":0},{"$f":"'[7]Function shifts'!I1938","v":0},{"$f":"'[7]Function shifts'!O1938","v":0},{"$f":"'[7]Function shifts'!P1938","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1938","v":0},{"$f":"'[7]Function shifts'!R1938","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H1939","v":0},{"$f":"'[7]Function shifts'!I1939","v":0},{"$f":"'[7]Function shifts'!O1939","v":0},{"$f":"'[7]Function shifts'!P1939","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1939","v":0},{"$f":"'[7]Function shifts'!R1939","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H1940","v":0},{"$f":"'[7]Function shifts'!I1940","v":0},{"$f":"'[7]Function shifts'!O1940","v":0},{"$f":"'[7]Function shifts'!P1940","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1940","v":0},{"$f":"'[7]Function shifts'!R1940","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H1941","v":0},{"$f":"'[7]Function shifts'!I1941","v":0},{"$f":"'[7]Function shifts'!O1941","v":0},{"$f":"'[7]Function shifts'!P1941","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1941","v":0},{"$f":"'[7]Function shifts'!R1941","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H1942","v":0},{"$f":"'[7]Function shifts'!I1942","v":0},{"$f":"'[7]Function shifts'!O1942","v":0},{"$f":"'[7]Function shifts'!P1942","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1942","v":0},{"$f":"'[7]Function shifts'!R1942","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H1943","v":0},{"$f":"'[7]Function shifts'!I1943","v":0},{"$f":"'[7]Function shifts'!O1943","v":0},{"$f":"'[7]Function shifts'!P1943","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1943","v":0},{"$f":"'[7]Function shifts'!R1943","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1861,G1907,G1931,G1943)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861,P1907,P1931,P1943)","v":0},{"$f":"SUM(Q1861,Q1907,Q1931,Q1943)","v":0},{"$f":"SUM(R1861,R1907,R1931,R1943)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F1957","v":0}]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1959","v":0},{"$f":"G2051","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1961","v":0},{"$f":"'[7]Function shifts'!G1961","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F1963","v":0},{"$f":"'[7]Function shifts'!G1963","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1968,G1971,G2010)","v":0},{"$f":"SUM(H1968,H1971,H2010)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1967:N1967)","v":0},{"$f":"SUM(P1968,P1971,P2010)","v":0},{"$f":"SUM(Q1968,Q1971,Q2010)","v":0},{"$f":"SUM(R1968,R1971,R2010)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1969:G1970)","v":0},{"$f":"SUM(H1969:H1970)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1969:P1970)","v":0},{"$f":"SUM(Q1969:Q1970)","v":0},{"$f":"SUM(R1969:R1970)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H1969","v":0},{"$f":"'[7]Function shifts'!I1969","v":0},{"$f":"'[7]Function shifts'!O1969","v":0},{"$f":"'[7]Function shifts'!P1969","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1969","v":0},{"$f":"'[7]Function shifts'!R1969","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H1970","v":0},{"$f":"'[7]Function shifts'!I1970","v":0},{"$f":"'[7]Function shifts'!O1970","v":0},{"$f":"'[7]Function shifts'!P1970","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1970","v":0},{"$f":"'[7]Function shifts'!R1970","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1972:G2009)","v":0},{"$f":"SUM(H1972:H2009)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1972:P2009)","v":0},{"$f":"SUM(Q1972:Q2009)","v":0},{"$f":"SUM(R1972:R2009)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H1972","v":0},{"$f":"'[7]Function shifts'!I1972","v":0},{"$f":"'[7]Function shifts'!O1972","v":0},{"$f":"'[7]Function shifts'!P1972","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1972","v":0},{"$f":"'[7]Function shifts'!R1972","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H1973","v":0},{"$f":"'[7]Function shifts'!I1973","v":0},{"$f":"'[7]Function shifts'!O1973","v":0},{"$f":"'[7]Function shifts'!P1973","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1973","v":0},{"$f":"'[7]Function shifts'!R1973","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H1974","v":0},{"$f":"'[7]Function shifts'!I1974","v":0},{"$f":"'[7]Function shifts'!O1974","v":0},{"$f":"'[7]Function shifts'!P1974","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1974","v":0},{"$f":"'[7]Function shifts'!R1974","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H1975","v":0},{"$f":"'[7]Function shifts'!I1975","v":0},{"$f":"'[7]Function shifts'!O1975","v":0},{"$f":"'[7]Function shifts'!P1975","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1975","v":0},{"$f":"'[7]Function shifts'!R1975","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H1976","v":0},{"$f":"'[7]Function shifts'!I1976","v":0},{"$f":"'[7]Function shifts'!O1976","v":0},{"$f":"'[7]Function shifts'!P1976","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1976","v":0},{"$f":"'[7]Function shifts'!R1976","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H1977","v":0},{"$f":"'[7]Function shifts'!I1977","v":0},{"$f":"'[7]Function shifts'!O1977","v":0},{"$f":"'[7]Function shifts'!P1977","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1977","v":0},{"$f":"'[7]Function shifts'!R1977","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H1978","v":0},{"$f":"'[7]Function shifts'!I1978","v":0},{"$f":"'[7]Function shifts'!O1978","v":0},{"$f":"'[7]Function shifts'!P1978","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1978","v":0},{"$f":"'[7]Function shifts'!R1978","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H1979","v":0},{"$f":"'[7]Function shifts'!I1979","v":0},{"$f":"'[7]Function shifts'!O1979","v":0},{"$f":"'[7]Function shifts'!P1979","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1979","v":0},{"$f":"'[7]Function shifts'!R1979","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H1980","v":0},{"$f":"'[7]Function shifts'!I1980","v":0},{"$f":"'[7]Function shifts'!O1980","v":0},{"$f":"'[7]Function shifts'!P1980","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1980","v":0},{"$f":"'[7]Function shifts'!R1980","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H1981","v":0},{"$f":"'[7]Function shifts'!I1981","v":0},{"$f":"'[7]Function shifts'!O1981","v":0},{"$f":"'[7]Function shifts'!P1981","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1981","v":0},{"$f":"'[7]Function shifts'!R1981","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H1982","v":0},{"$f":"'[7]Function shifts'!I1982","v":0},{"$f":"'[7]Function shifts'!O1982","v":0},{"$f":"'[7]Function shifts'!P1982","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1982","v":0},{"$f":"'[7]Function shifts'!R1982","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H1983","v":0},{"$f":"'[7]Function shifts'!I1983","v":0},{"$f":"'[7]Function shifts'!O1983","v":0},{"$f":"'[7]Function shifts'!P1983","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1983","v":0},{"$f":"'[7]Function shifts'!R1983","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H1984","v":0},{"$f":"'[7]Function shifts'!I1984","v":0},{"$f":"'[7]Function shifts'!O1984","v":0},{"$f":"'[7]Function shifts'!P1984","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1984","v":0},{"$f":"'[7]Function shifts'!R1984","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H1985","v":0},{"$f":"'[7]Function shifts'!I1985","v":0},{"$f":"'[7]Function shifts'!O1985","v":0},{"$f":"'[7]Function shifts'!P1985","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1985","v":0},{"$f":"'[7]Function shifts'!R1985","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H1986","v":0},{"$f":"'[7]Function shifts'!I1986","v":0},{"$f":"'[7]Function shifts'!O1986","v":0},{"$f":"'[7]Function shifts'!P1986","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1986","v":0},{"$f":"'[7]Function shifts'!R1986","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H1987","v":0},{"$f":"'[7]Function shifts'!I1987","v":0},{"$f":"'[7]Function shifts'!O1987","v":0},{"$f":"'[7]Function shifts'!P1987","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1987","v":0},{"$f":"'[7]Function shifts'!R1987","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H1988","v":0},{"$f":"'[7]Function shifts'!I1988","v":0},{"$f":"'[7]Function shifts'!O1988","v":0},{"$f":"'[7]Function shifts'!P1988","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1988","v":0},{"$f":"'[7]Function shifts'!R1988","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H1989","v":0},{"$f":"'[7]Function shifts'!I1989","v":0},{"$f":"'[7]Function shifts'!O1989","v":0},{"$f":"'[7]Function shifts'!P1989","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1989","v":0},{"$f":"'[7]Function shifts'!R1989","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H1990","v":0},{"$f":"'[7]Function shifts'!I1990","v":0},{"$f":"'[7]Function shifts'!O1990","v":0},{"$f":"'[7]Function shifts'!P1990","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1990","v":0},{"$f":"'[7]Function shifts'!R1990","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H1991","v":0},{"$f":"'[7]Function shifts'!I1991","v":0},{"$f":"'[7]Function shifts'!O1991","v":0},{"$f":"'[7]Function shifts'!P1991","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1991","v":0},{"$f":"'[7]Function shifts'!R1991","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H1992","v":0},{"$f":"'[7]Function shifts'!I1992","v":0},{"$f":"'[7]Function shifts'!O1992","v":0},{"$f":"'[7]Function shifts'!P1992","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1992","v":0},{"$f":"'[7]Function shifts'!R1992","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H1993","v":0},{"$f":"'[7]Function shifts'!I1993","v":0},{"$f":"'[7]Function shifts'!O1993","v":0},{"$f":"'[7]Function shifts'!P1993","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1993","v":0},{"$f":"'[7]Function shifts'!R1993","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H1994","v":0},{"$f":"'[7]Function shifts'!I1994","v":0},{"$f":"'[7]Function shifts'!O1994","v":0},{"$f":"'[7]Function shifts'!P1994","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1994","v":0},{"$f":"'[7]Function shifts'!R1994","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H1995","v":0},{"$f":"'[7]Function shifts'!I1995","v":0},{"$f":"'[7]Function shifts'!O1995","v":0},{"$f":"'[7]Function shifts'!P1995","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1995","v":0},{"$f":"'[7]Function shifts'!R1995","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H1996","v":0},{"$f":"'[7]Function shifts'!I1996","v":0},{"$f":"'[7]Function shifts'!O1996","v":0},{"$f":"'[7]Function shifts'!P1996","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1996","v":0},{"$f":"'[7]Function shifts'!R1996","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H1997","v":0},{"$f":"'[7]Function shifts'!I1997","v":0},{"$f":"'[7]Function shifts'!O1997","v":0},{"$f":"'[7]Function shifts'!P1997","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1997","v":0},{"$f":"'[7]Function shifts'!R1997","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H1998","v":0},{"$f":"'[7]Function shifts'!I1998","v":0},{"$f":"'[7]Function shifts'!O1998","v":0},{"$f":"'[7]Function shifts'!P1998","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1998","v":0},{"$f":"'[7]Function shifts'!R1998","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H1999","v":0},{"$f":"'[7]Function shifts'!I1999","v":0},{"$f":"'[7]Function shifts'!O1999","v":0},{"$f":"'[7]Function shifts'!P1999","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q1999","v":0},{"$f":"'[7]Function shifts'!R1999","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2000","v":0},{"$f":"'[7]Function shifts'!I2000","v":0},{"$f":"'[7]Function shifts'!O2000","v":0},{"$f":"'[7]Function shifts'!P2000","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2000","v":0},{"$f":"'[7]Function shifts'!R2000","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2001","v":0},{"$f":"'[7]Function shifts'!I2001","v":0},{"$f":"'[7]Function shifts'!O2001","v":0},{"$f":"'[7]Function shifts'!P2001","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2001","v":0},{"$f":"'[7]Function shifts'!R2001","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2002","v":0},{"$f":"'[7]Function shifts'!I2002","v":0},{"$f":"'[7]Function shifts'!O2002","v":0},{"$f":"'[7]Function shifts'!P2002","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2002","v":0},{"$f":"'[7]Function shifts'!R2002","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2003","v":0},{"$f":"'[7]Function shifts'!I2003","v":0},{"$f":"'[7]Function shifts'!O2003","v":0},{"$f":"'[7]Function shifts'!P2003","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2003","v":0},{"$f":"'[7]Function shifts'!R2003","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2004","v":0},{"$f":"'[7]Function shifts'!I2004","v":0},{"$f":"'[7]Function shifts'!O2004","v":0},{"$f":"'[7]Function shifts'!P2004","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2004","v":0},{"$f":"'[7]Function shifts'!R2004","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2005","v":0},{"$f":"'[7]Function shifts'!I2005","v":0},{"$f":"'[7]Function shifts'!O2005","v":0},{"$f":"'[7]Function shifts'!P2005","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2005","v":0},{"$f":"'[7]Function shifts'!R2005","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2006","v":0},{"$f":"'[7]Function shifts'!I2006","v":0},{"$f":"'[7]Function shifts'!O2006","v":0},{"$f":"'[7]Function shifts'!P2006","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2006","v":0},{"$f":"'[7]Function shifts'!R2006","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2007","v":0},{"$f":"'[7]Function shifts'!I2007","v":0},{"$f":"'[7]Function shifts'!O2007","v":0},{"$f":"'[7]Function shifts'!P2007","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2007","v":0},{"$f":"'[7]Function shifts'!R2007","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2008","v":0},{"$f":"'[7]Function shifts'!I2008","v":0},{"$f":"'[7]Function shifts'!O2008","v":0},{"$f":"'[7]Function shifts'!P2008","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2008","v":0},{"$f":"'[7]Function shifts'!R2008","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2009","v":0},{"$f":"'[7]Function shifts'!I2009","v":0},{"$f":"'[7]Function shifts'!O2009","v":0},{"$f":"'[7]Function shifts'!P2009","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2009","v":0},{"$f":"'[7]Function shifts'!R2009","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2011:G2012)","v":0},{"$f":"SUM(H2011:H2012)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2011:P2012)","v":0},{"$f":"SUM(Q2011:Q2012)","v":0},{"$f":"SUM(R2011:R2012)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2011","v":0},{"$f":"'[7]Function shifts'!I2011","v":0},{"$f":"'[7]Function shifts'!O2011","v":0},{"$f":"'[7]Function shifts'!P2011","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2011","v":0},{"$f":"'[7]Function shifts'!R2011","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2012","v":0},{"$f":"'[7]Function shifts'!I2012","v":0},{"$f":"'[7]Function shifts'!O2012","v":0},{"$f":"'[7]Function shifts'!P2012","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2012","v":0},{"$f":"'[7]Function shifts'!R2012","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2014,G2021,G2024:G2026,G2033:G2034)","v":0},{"$f":"SUM(H2014,H2021,H2024:H2026,H2033:H2034)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2014,P2021,P2024:P2026,P2033:P2034)","v":0},{"$f":"SUM(Q2014,Q2021,Q2024:Q2026,Q2033:Q2034)","v":0},{"$f":"SUM(R2014,R2021,R2024:R2026,R2033:R2034)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2015+G2018","v":0},{"$f":"+H2015+H2018","v":0},0,0,0,0,0,0,0,{"$f":"+P2015+P2018","v":0},{"$f":"+Q2015+Q2018","v":0},{"$f":"+R2015+R2018","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2016:G2017)","v":0},{"$f":"SUM(H2016:H2017)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2016:P2017)","v":0},{"$f":"SUM(Q2016:Q2017)","v":0},{"$f":"SUM(R2016:R2017)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2016","v":0},{"$f":"'[7]Function shifts'!I2016","v":0},{"$f":"'[7]Function shifts'!O2016","v":0},{"$f":"'[7]Function shifts'!P2016","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2016","v":0},{"$f":"'[7]Function shifts'!R2016","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2017","v":0},{"$f":"'[7]Function shifts'!I2017","v":0},{"$f":"'[7]Function shifts'!O2017","v":0},{"$f":"'[7]Function shifts'!P2017","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2017","v":0},{"$f":"'[7]Function shifts'!R2017","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2019:G2020)","v":0},{"$f":"SUM(H2019:H2020)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2019:P2020)","v":0},{"$f":"SUM(Q2019:Q2020)","v":0},{"$f":"SUM(R2019:R2020)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2019","v":0},{"$f":"'[7]Function shifts'!I2019","v":0},{"$f":"'[7]Function shifts'!O2019","v":0},{"$f":"'[7]Function shifts'!P2019","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2019","v":0},{"$f":"'[7]Function shifts'!R2019","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2020","v":0},{"$f":"'[7]Function shifts'!I2020","v":0},{"$f":"'[7]Function shifts'!O2020","v":0},{"$f":"'[7]Function shifts'!P2020","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2020","v":0},{"$f":"'[7]Function shifts'!R2020","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2022:G2023)","v":0},{"$f":"SUM(H2022:H2023)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2022:P2023)","v":0},{"$f":"SUM(Q2022:Q2023)","v":0},{"$f":"SUM(R2022:R2023)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2022","v":0},{"$f":"'[7]Function shifts'!I2022","v":0},{"$f":"'[7]Function shifts'!O2022","v":0},{"$f":"'[7]Function shifts'!P2022","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2022","v":0},{"$f":"'[7]Function shifts'!R2022","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2023","v":0},{"$f":"'[7]Function shifts'!I2023","v":0},{"$f":"'[7]Function shifts'!O2023","v":0},{"$f":"'[7]Function shifts'!P2023","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2023","v":0},{"$f":"'[7]Function shifts'!R2023","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2024","v":0},{"$f":"'[7]Function shifts'!I2024","v":0},{"$f":"'[7]Function shifts'!O2024","v":0},{"$f":"'[7]Function shifts'!P2024","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2024","v":0},{"$f":"'[7]Function shifts'!R2024","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2025","v":0},{"$f":"'[7]Function shifts'!I2025","v":0},{"$f":"'[7]Function shifts'!O2025","v":0},{"$f":"'[7]Function shifts'!P2025","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2025","v":0},{"$f":"'[7]Function shifts'!R2025","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2027+G2030","v":0},{"$f":"+H2027+H2030","v":0},0,0,0,0,0,0,{"$f":"SUM(J2026:N2026)","v":0},{"$f":"+P2027+P2030","v":0},{"$f":"+Q2027+Q2030","v":0},{"$f":"+R2027+R2030","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2028:G2029)","v":0},{"$f":"SUM(H2028:H2029)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2027:N2027)","v":0},{"$f":"SUM(P2028:P2029)","v":0},{"$f":"SUM(Q2028:Q2029)","v":0},{"$f":"SUM(R2028:R2029)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2028","v":0},{"$f":"'[7]Function shifts'!I2028","v":0},{"$f":"'[7]Function shifts'!O2028","v":0},{"$f":"'[7]Function shifts'!P2028","v":0},null,null,null,null,{"$f":"SUM(J2028:N2028)","v":0},{"$f":"'[7]Function shifts'!Q2028","v":0},{"$f":"'[7]Function shifts'!R2028","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2029","v":0},{"$f":"'[7]Function shifts'!I2029","v":0},{"$f":"'[7]Function shifts'!O2029","v":0},{"$f":"'[7]Function shifts'!P2029","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2029","v":0},{"$f":"'[7]Function shifts'!R2029","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2031:G2032)","v":0},{"$f":"SUM(H2031:H2032)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2031:P2032)","v":0},{"$f":"SUM(Q2031:Q2032)","v":0},{"$f":"SUM(R2031:R2032)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2031","v":0},{"$f":"'[7]Function shifts'!I2031","v":0},{"$f":"'[7]Function shifts'!O2031","v":0},{"$f":"'[7]Function shifts'!P2031","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2031","v":0},{"$f":"'[7]Function shifts'!R2031","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2032","v":0},{"$f":"'[7]Function shifts'!I2032","v":0},{"$f":"'[7]Function shifts'!O2032","v":0},{"$f":"'[7]Function shifts'!P2032","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2032","v":0},{"$f":"'[7]Function shifts'!R2032","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2033","v":0},{"$f":"'[7]Function shifts'!I2033","v":0},{"$f":"'[7]Function shifts'!O2033","v":0},{"$f":"'[7]Function shifts'!P2033","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2033","v":0},{"$f":"'[7]Function shifts'!R2033","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2035:G2036)","v":0},{"$f":"SUM(H2035:H2036)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2035:P2036)","v":0},{"$f":"SUM(Q2035:Q2036)","v":0},{"$f":"SUM(R2035:R2036)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2035","v":0},{"$f":"'[7]Function shifts'!I2035","v":0},{"$f":"'[7]Function shifts'!O2035","v":0},{"$f":"'[7]Function shifts'!P2035","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2035","v":0},{"$f":"'[7]Function shifts'!R2035","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2036","v":0},{"$f":"'[7]Function shifts'!I2036","v":0},{"$f":"'[7]Function shifts'!O2036","v":0},{"$f":"'[7]Function shifts'!P2036","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2036","v":0},{"$f":"'[7]Function shifts'!R2036","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2038,G2041,G2044:G2048)","v":0},{"$f":"SUM(H2038,H2041,H2044:H2048)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2038,P2041,P2044:P2048)","v":0},{"$f":"SUM(Q2038,Q2041,Q2044:Q2048)","v":0},{"$f":"SUM(R2038,R2041,R2044:R2048)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2039:G2040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2039:P2040)","v":0},{"$f":"SUM(Q2039:Q2040)","v":0},{"$f":"SUM(R2039:R2040)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2039","v":0},{"$f":"'[7]Function shifts'!I2039","v":0},{"$f":"'[7]Function shifts'!O2039","v":0},{"$f":"'[7]Function shifts'!P2039","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2039","v":0},{"$f":"'[7]Function shifts'!R2039","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2040","v":0},{"$f":"'[7]Function shifts'!I2040","v":0},{"$f":"'[7]Function shifts'!O2040","v":0},{"$f":"'[7]Function shifts'!P2040","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2040","v":0},{"$f":"'[7]Function shifts'!R2040","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2042:G2043)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2042:P2043)","v":0},{"$f":"SUM(Q2042:Q2043)","v":0},{"$f":"SUM(R2042:R2043)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2042","v":0},{"$f":"'[7]Function shifts'!I2042","v":0},{"$f":"'[7]Function shifts'!O2042","v":0},{"$f":"'[7]Function shifts'!P2042","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2042","v":0},{"$f":"'[7]Function shifts'!R2042","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2043","v":0},{"$f":"'[7]Function shifts'!I2043","v":0},{"$f":"'[7]Function shifts'!O2043","v":0},{"$f":"'[7]Function shifts'!P2043","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2043","v":0},{"$f":"'[7]Function shifts'!R2043","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2044","v":0},{"$f":"'[7]Function shifts'!I2044","v":0},{"$f":"'[7]Function shifts'!O2044","v":0},{"$f":"'[7]Function shifts'!P2044","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2044","v":0},{"$f":"'[7]Function shifts'!R2044","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2045","v":0},{"$f":"'[7]Function shifts'!I2045","v":0},{"$f":"'[7]Function shifts'!O2045","v":0},{"$f":"'[7]Function shifts'!P2045","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2045","v":0},{"$f":"'[7]Function shifts'!R2045","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2046","v":0},{"$f":"'[7]Function shifts'!I2046","v":0},{"$f":"'[7]Function shifts'!O2046","v":0},{"$f":"'[7]Function shifts'!P2046","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2046","v":0},{"$f":"'[7]Function shifts'!R2046","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2047","v":0},{"$f":"'[7]Function shifts'!I2047","v":0},{"$f":"'[7]Function shifts'!O2047","v":0},{"$f":"'[7]Function shifts'!P2047","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2047","v":0},{"$f":"'[7]Function shifts'!R2047","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2048","v":0},{"$f":"'[7]Function shifts'!I2048","v":0},{"$f":"'[7]Function shifts'!O2048","v":0},{"$f":"'[7]Function shifts'!P2048","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2048","v":0},{"$f":"'[7]Function shifts'!R2048","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2049","v":0},{"$f":"'[7]Function shifts'!I2049","v":0},{"$f":"'[7]Function shifts'!O2049","v":0},{"$f":"'[7]Function shifts'!P2049","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2049","v":0},{"$f":"'[7]Function shifts'!R2049","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1967,G2013,G2037,G2049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1967,P2013,P2037,P2049)","v":0},{"$f":"SUM(Q1967,Q2013,Q2037,Q2049)","v":0},{"$f":"SUM(R1967,R2013,R2037,R2049)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2063","v":0}]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2065","v":0},{"$f":"G2157","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2067","v":0},{"$f":"'[7]Function shifts'!G2067","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2069","v":0},{"$f":"'[7]Function shifts'!G2069","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2074,G2077,G2116)","v":0},{"$f":"SUM(H2074,H2077,H2116)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2073:N2073)","v":0},{"$f":"SUM(P2074,P2077,P2116)","v":0},{"$f":"SUM(Q2074,Q2077,Q2116)","v":0},{"$f":"SUM(R2074,R2077,R2116)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2075:G2076)","v":0},{"$f":"SUM(H2075:H2076)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2075:P2076)","v":0},{"$f":"SUM(Q2075:Q2076)","v":0},{"$f":"SUM(R2075:R2076)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2075","v":0},{"$f":"'[7]Function shifts'!I2075","v":0},{"$f":"'[7]Function shifts'!O2075","v":0},{"$f":"'[7]Function shifts'!P2075","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2075","v":0},{"$f":"'[7]Function shifts'!R2075","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2076","v":0},{"$f":"'[7]Function shifts'!I2076","v":0},{"$f":"'[7]Function shifts'!O2076","v":0},{"$f":"'[7]Function shifts'!P2076","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2076","v":0},{"$f":"'[7]Function shifts'!R2076","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2078:G2115)","v":0},{"$f":"SUM(H2078:H2115)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2078:P2115)","v":0},{"$f":"SUM(Q2078:Q2115)","v":0},{"$f":"SUM(R2078:R2115)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2078","v":0},{"$f":"'[7]Function shifts'!I2078","v":0},{"$f":"'[7]Function shifts'!O2078","v":0},{"$f":"'[7]Function shifts'!P2078","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2078","v":0},{"$f":"'[7]Function shifts'!R2078","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2079","v":0},{"$f":"'[7]Function shifts'!I2079","v":0},{"$f":"'[7]Function shifts'!O2079","v":0},{"$f":"'[7]Function shifts'!P2079","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2079","v":0},{"$f":"'[7]Function shifts'!R2079","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2080","v":0},{"$f":"'[7]Function shifts'!I2080","v":0},{"$f":"'[7]Function shifts'!O2080","v":0},{"$f":"'[7]Function shifts'!P2080","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2080","v":0},{"$f":"'[7]Function shifts'!R2080","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2081","v":0},{"$f":"'[7]Function shifts'!I2081","v":0},{"$f":"'[7]Function shifts'!O2081","v":0},{"$f":"'[7]Function shifts'!P2081","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2081","v":0},{"$f":"'[7]Function shifts'!R2081","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2082","v":0},{"$f":"'[7]Function shifts'!I2082","v":0},{"$f":"'[7]Function shifts'!O2082","v":0},{"$f":"'[7]Function shifts'!P2082","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2082","v":0},{"$f":"'[7]Function shifts'!R2082","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2083","v":0},{"$f":"'[7]Function shifts'!I2083","v":0},{"$f":"'[7]Function shifts'!O2083","v":0},{"$f":"'[7]Function shifts'!P2083","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2083","v":0},{"$f":"'[7]Function shifts'!R2083","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2084","v":0},{"$f":"'[7]Function shifts'!I2084","v":0},{"$f":"'[7]Function shifts'!O2084","v":0},{"$f":"'[7]Function shifts'!P2084","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2084","v":0},{"$f":"'[7]Function shifts'!R2084","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2085","v":0},{"$f":"'[7]Function shifts'!I2085","v":0},{"$f":"'[7]Function shifts'!O2085","v":0},{"$f":"'[7]Function shifts'!P2085","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2085","v":0},{"$f":"'[7]Function shifts'!R2085","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2086","v":0},{"$f":"'[7]Function shifts'!I2086","v":0},{"$f":"'[7]Function shifts'!O2086","v":0},{"$f":"'[7]Function shifts'!P2086","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2086","v":0},{"$f":"'[7]Function shifts'!R2086","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2087","v":0},{"$f":"'[7]Function shifts'!I2087","v":0},{"$f":"'[7]Function shifts'!O2087","v":0},{"$f":"'[7]Function shifts'!P2087","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2087","v":0},{"$f":"'[7]Function shifts'!R2087","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2088","v":0},{"$f":"'[7]Function shifts'!I2088","v":0},{"$f":"'[7]Function shifts'!O2088","v":0},{"$f":"'[7]Function shifts'!P2088","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2088","v":0},{"$f":"'[7]Function shifts'!R2088","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2089","v":0},{"$f":"'[7]Function shifts'!I2089","v":0},{"$f":"'[7]Function shifts'!O2089","v":0},{"$f":"'[7]Function shifts'!P2089","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2089","v":0},{"$f":"'[7]Function shifts'!R2089","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2090","v":0},{"$f":"'[7]Function shifts'!I2090","v":0},{"$f":"'[7]Function shifts'!O2090","v":0},{"$f":"'[7]Function shifts'!P2090","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2090","v":0},{"$f":"'[7]Function shifts'!R2090","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2091","v":0},{"$f":"'[7]Function shifts'!I2091","v":0},{"$f":"'[7]Function shifts'!O2091","v":0},{"$f":"'[7]Function shifts'!P2091","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2091","v":0},{"$f":"'[7]Function shifts'!R2091","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2092","v":0},{"$f":"'[7]Function shifts'!I2092","v":0},{"$f":"'[7]Function shifts'!O2092","v":0},{"$f":"'[7]Function shifts'!P2092","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2092","v":0},{"$f":"'[7]Function shifts'!R2092","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2093","v":0},{"$f":"'[7]Function shifts'!I2093","v":0},{"$f":"'[7]Function shifts'!O2093","v":0},{"$f":"'[7]Function shifts'!P2093","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2093","v":0},{"$f":"'[7]Function shifts'!R2093","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2094","v":0},{"$f":"'[7]Function shifts'!I2094","v":0},{"$f":"'[7]Function shifts'!O2094","v":0},{"$f":"'[7]Function shifts'!P2094","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2094","v":0},{"$f":"'[7]Function shifts'!R2094","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2095","v":0},{"$f":"'[7]Function shifts'!I2095","v":0},{"$f":"'[7]Function shifts'!O2095","v":0},{"$f":"'[7]Function shifts'!P2095","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2095","v":0},{"$f":"'[7]Function shifts'!R2095","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2096","v":0},{"$f":"'[7]Function shifts'!I2096","v":0},{"$f":"'[7]Function shifts'!O2096","v":0},{"$f":"'[7]Function shifts'!P2096","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2096","v":0},{"$f":"'[7]Function shifts'!R2096","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2097","v":0},{"$f":"'[7]Function shifts'!I2097","v":0},{"$f":"'[7]Function shifts'!O2097","v":0},{"$f":"'[7]Function shifts'!P2097","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2097","v":0},{"$f":"'[7]Function shifts'!R2097","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2098","v":0},{"$f":"'[7]Function shifts'!I2098","v":0},{"$f":"'[7]Function shifts'!O2098","v":0},{"$f":"'[7]Function shifts'!P2098","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2098","v":0},{"$f":"'[7]Function shifts'!R2098","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2099","v":0},{"$f":"'[7]Function shifts'!I2099","v":0},{"$f":"'[7]Function shifts'!O2099","v":0},{"$f":"'[7]Function shifts'!P2099","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2099","v":0},{"$f":"'[7]Function shifts'!R2099","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2100","v":0},{"$f":"'[7]Function shifts'!I2100","v":0},{"$f":"'[7]Function shifts'!O2100","v":0},{"$f":"'[7]Function shifts'!P2100","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2100","v":0},{"$f":"'[7]Function shifts'!R2100","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2101","v":0},{"$f":"'[7]Function shifts'!I2101","v":0},{"$f":"'[7]Function shifts'!O2101","v":0},{"$f":"'[7]Function shifts'!P2101","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2101","v":0},{"$f":"'[7]Function shifts'!R2101","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2102","v":0},{"$f":"'[7]Function shifts'!I2102","v":0},{"$f":"'[7]Function shifts'!O2102","v":0},{"$f":"'[7]Function shifts'!P2102","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2102","v":0},{"$f":"'[7]Function shifts'!R2102","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2103","v":0},{"$f":"'[7]Function shifts'!I2103","v":0},{"$f":"'[7]Function shifts'!O2103","v":0},{"$f":"'[7]Function shifts'!P2103","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2103","v":0},{"$f":"'[7]Function shifts'!R2103","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2104","v":0},{"$f":"'[7]Function shifts'!I2104","v":0},{"$f":"'[7]Function shifts'!O2104","v":0},{"$f":"'[7]Function shifts'!P2104","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2104","v":0},{"$f":"'[7]Function shifts'!R2104","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2105","v":0},{"$f":"'[7]Function shifts'!I2105","v":0},{"$f":"'[7]Function shifts'!O2105","v":0},{"$f":"'[7]Function shifts'!P2105","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2105","v":0},{"$f":"'[7]Function shifts'!R2105","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2106","v":0},{"$f":"'[7]Function shifts'!I2106","v":0},{"$f":"'[7]Function shifts'!O2106","v":0},{"$f":"'[7]Function shifts'!P2106","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2106","v":0},{"$f":"'[7]Function shifts'!R2106","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2107","v":0},{"$f":"'[7]Function shifts'!I2107","v":0},{"$f":"'[7]Function shifts'!O2107","v":0},{"$f":"'[7]Function shifts'!P2107","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2107","v":0},{"$f":"'[7]Function shifts'!R2107","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2108","v":0},{"$f":"'[7]Function shifts'!I2108","v":0},{"$f":"'[7]Function shifts'!O2108","v":0},{"$f":"'[7]Function shifts'!P2108","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2108","v":0},{"$f":"'[7]Function shifts'!R2108","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2109","v":0},{"$f":"'[7]Function shifts'!I2109","v":0},{"$f":"'[7]Function shifts'!O2109","v":0},{"$f":"'[7]Function shifts'!P2109","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2109","v":0},{"$f":"'[7]Function shifts'!R2109","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2110","v":0},{"$f":"'[7]Function shifts'!I2110","v":0},{"$f":"'[7]Function shifts'!O2110","v":0},{"$f":"'[7]Function shifts'!P2110","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2110","v":0},{"$f":"'[7]Function shifts'!R2110","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2111","v":0},{"$f":"'[7]Function shifts'!I2111","v":0},{"$f":"'[7]Function shifts'!O2111","v":0},{"$f":"'[7]Function shifts'!P2111","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2111","v":0},{"$f":"'[7]Function shifts'!R2111","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2112","v":0},{"$f":"'[7]Function shifts'!I2112","v":0},{"$f":"'[7]Function shifts'!O2112","v":0},{"$f":"'[7]Function shifts'!P2112","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2112","v":0},{"$f":"'[7]Function shifts'!R2112","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2113","v":0},{"$f":"'[7]Function shifts'!I2113","v":0},{"$f":"'[7]Function shifts'!O2113","v":0},{"$f":"'[7]Function shifts'!P2113","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2113","v":0},{"$f":"'[7]Function shifts'!R2113","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2114","v":0},{"$f":"'[7]Function shifts'!I2114","v":0},{"$f":"'[7]Function shifts'!O2114","v":0},{"$f":"'[7]Function shifts'!P2114","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2114","v":0},{"$f":"'[7]Function shifts'!R2114","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2115","v":0},{"$f":"'[7]Function shifts'!I2115","v":0},{"$f":"'[7]Function shifts'!O2115","v":0},{"$f":"'[7]Function shifts'!P2115","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2115","v":0},{"$f":"'[7]Function shifts'!R2115","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2117:G2118)","v":0},{"$f":"SUM(H2117:H2118)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2117:P2118)","v":0},{"$f":"SUM(Q2117:Q2118)","v":0},{"$f":"SUM(R2117:R2118)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2117","v":0},{"$f":"'[7]Function shifts'!I2117","v":0},{"$f":"'[7]Function shifts'!O2117","v":0},{"$f":"'[7]Function shifts'!P2117","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2117","v":0},{"$f":"'[7]Function shifts'!R2117","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2118","v":0},{"$f":"'[7]Function shifts'!I2118","v":0},{"$f":"'[7]Function shifts'!O2118","v":0},{"$f":"'[7]Function shifts'!P2118","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2118","v":0},{"$f":"'[7]Function shifts'!R2118","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2120,G2127,G2130:G2132,G2139:G2140)","v":0},{"$f":"SUM(H2120,H2127,H2130:H2132,H2139:H2140)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2120,P2127,P2130:P2132,P2139:P2140)","v":0},{"$f":"SUM(Q2120,Q2127,Q2130:Q2132,Q2139:Q2140)","v":0},{"$f":"SUM(R2120,R2127,R2130:R2132,R2139:R2140)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2121+G2124","v":0},{"$f":"+H2121+H2124","v":0},0,0,0,0,0,0,0,{"$f":"+P2121+P2124","v":0},{"$f":"+Q2121+Q2124","v":0},{"$f":"+R2121+R2124","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2122:G2123)","v":0},{"$f":"SUM(H2122:H2123)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2122:P2123)","v":0},{"$f":"SUM(Q2122:Q2123)","v":0},{"$f":"SUM(R2122:R2123)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2122","v":0},{"$f":"'[7]Function shifts'!I2122","v":0},{"$f":"'[7]Function shifts'!O2122","v":0},{"$f":"'[7]Function shifts'!P2122","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2122","v":0},{"$f":"'[7]Function shifts'!R2122","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2123","v":0},{"$f":"'[7]Function shifts'!I2123","v":0},{"$f":"'[7]Function shifts'!O2123","v":0},{"$f":"'[7]Function shifts'!P2123","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2123","v":0},{"$f":"'[7]Function shifts'!R2123","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2125:G2126)","v":0},{"$f":"SUM(H2125:H2126)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2125:P2126)","v":0},{"$f":"SUM(Q2125:Q2126)","v":0},{"$f":"SUM(R2125:R2126)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2125","v":0},{"$f":"'[7]Function shifts'!I2125","v":0},{"$f":"'[7]Function shifts'!O2125","v":0},{"$f":"'[7]Function shifts'!P2125","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2125","v":0},{"$f":"'[7]Function shifts'!R2125","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2126","v":0},{"$f":"'[7]Function shifts'!I2126","v":0},{"$f":"'[7]Function shifts'!O2126","v":0},{"$f":"'[7]Function shifts'!P2126","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2126","v":0},{"$f":"'[7]Function shifts'!R2126","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2128:G2129)","v":0},{"$f":"SUM(H2128:H2129)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2128:P2129)","v":0},{"$f":"SUM(Q2128:Q2129)","v":0},{"$f":"SUM(R2128:R2129)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2128","v":0},{"$f":"'[7]Function shifts'!I2128","v":0},{"$f":"'[7]Function shifts'!O2128","v":0},{"$f":"'[7]Function shifts'!P2128","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2128","v":0},{"$f":"'[7]Function shifts'!R2128","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2129","v":0},{"$f":"'[7]Function shifts'!I2129","v":0},{"$f":"'[7]Function shifts'!O2129","v":0},{"$f":"'[7]Function shifts'!P2129","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2129","v":0},{"$f":"'[7]Function shifts'!R2129","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2130","v":0},{"$f":"'[7]Function shifts'!I2130","v":0},{"$f":"'[7]Function shifts'!O2130","v":0},{"$f":"'[7]Function shifts'!P2130","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2130","v":0},{"$f":"'[7]Function shifts'!R2130","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2131","v":0},{"$f":"'[7]Function shifts'!I2131","v":0},{"$f":"'[7]Function shifts'!O2131","v":0},{"$f":"'[7]Function shifts'!P2131","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2131","v":0},{"$f":"'[7]Function shifts'!R2131","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2133+G2136","v":0},{"$f":"+H2133+H2136","v":0},0,0,0,0,0,0,{"$f":"SUM(J2132:N2132)","v":0},{"$f":"+P2133+P2136","v":0},{"$f":"+Q2133+Q2136","v":0},{"$f":"+R2133+R2136","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2134:G2135)","v":0},{"$f":"SUM(H2134:H2135)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2133:N2133)","v":0},{"$f":"SUM(P2134:P2135)","v":0},{"$f":"SUM(Q2134:Q2135)","v":0},{"$f":"SUM(R2134:R2135)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2134","v":0},{"$f":"'[7]Function shifts'!I2134","v":0},{"$f":"'[7]Function shifts'!O2134","v":0},{"$f":"'[7]Function shifts'!P2134","v":0},null,null,null,null,{"$f":"SUM(J2134:N2134)","v":0},{"$f":"'[7]Function shifts'!Q2134","v":0},{"$f":"'[7]Function shifts'!R2134","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2135","v":0},{"$f":"'[7]Function shifts'!I2135","v":0},{"$f":"'[7]Function shifts'!O2135","v":0},{"$f":"'[7]Function shifts'!P2135","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2135","v":0},{"$f":"'[7]Function shifts'!R2135","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2137:G2138)","v":0},{"$f":"SUM(H2137:H2138)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2137:P2138)","v":0},{"$f":"SUM(Q2137:Q2138)","v":0},{"$f":"SUM(R2137:R2138)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2137","v":0},{"$f":"'[7]Function shifts'!I2137","v":0},{"$f":"'[7]Function shifts'!O2137","v":0},{"$f":"'[7]Function shifts'!P2137","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2137","v":0},{"$f":"'[7]Function shifts'!R2137","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2138","v":0},{"$f":"'[7]Function shifts'!I2138","v":0},{"$f":"'[7]Function shifts'!O2138","v":0},{"$f":"'[7]Function shifts'!P2138","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2138","v":0},{"$f":"'[7]Function shifts'!R2138","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2139","v":0},{"$f":"'[7]Function shifts'!I2139","v":0},{"$f":"'[7]Function shifts'!O2139","v":0},{"$f":"'[7]Function shifts'!P2139","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2139","v":0},{"$f":"'[7]Function shifts'!R2139","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2141:G2142)","v":0},{"$f":"SUM(H2141:H2142)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2141:P2142)","v":0},{"$f":"SUM(Q2141:Q2142)","v":0},{"$f":"SUM(R2141:R2142)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2141","v":0},{"$f":"'[7]Function shifts'!I2141","v":0},{"$f":"'[7]Function shifts'!O2141","v":0},{"$f":"'[7]Function shifts'!P2141","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2141","v":0},{"$f":"'[7]Function shifts'!R2141","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2142","v":0},{"$f":"'[7]Function shifts'!I2142","v":0},{"$f":"'[7]Function shifts'!O2142","v":0},{"$f":"'[7]Function shifts'!P2142","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2142","v":0},{"$f":"'[7]Function shifts'!R2142","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2144,G2147,G2150:G2154)","v":0},{"$f":"SUM(H2144,H2147,H2150:H2154)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2144,P2147,P2150:P2154)","v":0},{"$f":"SUM(Q2144,Q2147,Q2150:Q2154)","v":0},{"$f":"SUM(R2144,R2147,R2150:R2154)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2145:G2146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2145:P2146)","v":0},{"$f":"SUM(Q2145:Q2146)","v":0},{"$f":"SUM(R2145:R2146)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2145","v":0},{"$f":"'[7]Function shifts'!I2145","v":0},{"$f":"'[7]Function shifts'!O2145","v":0},{"$f":"'[7]Function shifts'!P2145","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2145","v":0},{"$f":"'[7]Function shifts'!R2145","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2146","v":0},{"$f":"'[7]Function shifts'!I2146","v":0},{"$f":"'[7]Function shifts'!O2146","v":0},{"$f":"'[7]Function shifts'!P2146","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2146","v":0},{"$f":"'[7]Function shifts'!R2146","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2148:G2149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2148:P2149)","v":0},{"$f":"SUM(Q2148:Q2149)","v":0},{"$f":"SUM(R2148:R2149)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2148","v":0},{"$f":"'[7]Function shifts'!I2148","v":0},{"$f":"'[7]Function shifts'!O2148","v":0},{"$f":"'[7]Function shifts'!P2148","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2148","v":0},{"$f":"'[7]Function shifts'!R2148","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2149","v":0},{"$f":"'[7]Function shifts'!I2149","v":0},{"$f":"'[7]Function shifts'!O2149","v":0},{"$f":"'[7]Function shifts'!P2149","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2149","v":0},{"$f":"'[7]Function shifts'!R2149","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2150","v":0},{"$f":"'[7]Function shifts'!I2150","v":0},{"$f":"'[7]Function shifts'!O2150","v":0},{"$f":"'[7]Function shifts'!P2150","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2150","v":0},{"$f":"'[7]Function shifts'!R2150","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2151","v":0},{"$f":"'[7]Function shifts'!I2151","v":0},{"$f":"'[7]Function shifts'!O2151","v":0},{"$f":"'[7]Function shifts'!P2151","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2151","v":0},{"$f":"'[7]Function shifts'!R2151","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2152","v":0},{"$f":"'[7]Function shifts'!I2152","v":0},{"$f":"'[7]Function shifts'!O2152","v":0},{"$f":"'[7]Function shifts'!P2152","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2152","v":0},{"$f":"'[7]Function shifts'!R2152","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2153","v":0},{"$f":"'[7]Function shifts'!I2153","v":0},{"$f":"'[7]Function shifts'!O2153","v":0},{"$f":"'[7]Function shifts'!P2153","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2153","v":0},{"$f":"'[7]Function shifts'!R2153","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2154","v":0},{"$f":"'[7]Function shifts'!I2154","v":0},{"$f":"'[7]Function shifts'!O2154","v":0},{"$f":"'[7]Function shifts'!P2154","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2154","v":0},{"$f":"'[7]Function shifts'!R2154","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2155","v":0},{"$f":"'[7]Function shifts'!I2155","v":0},{"$f":"'[7]Function shifts'!O2155","v":0},{"$f":"'[7]Function shifts'!P2155","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2155","v":0},{"$f":"'[7]Function shifts'!R2155","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2073,G2119,G2143,G2155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2073,P2119,P2143,P2155)","v":0},{"$f":"SUM(Q2073,Q2119,Q2143,Q2155)","v":0},{"$f":"SUM(R2073,R2119,R2143,R2155)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2169","v":0}]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2171","v":0},{"$f":"G2263","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2173","v":0},{"$f":"'[7]Function shifts'!G2173","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2175","v":0},{"$f":"'[7]Function shifts'!G2175","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2180,G2183,G2222)","v":0},{"$f":"SUM(H2180,H2183,H2222)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2179:N2179)","v":0},{"$f":"SUM(P2180,P2183,P2222)","v":0},{"$f":"SUM(Q2180,Q2183,Q2222)","v":0},{"$f":"SUM(R2180,R2183,R2222)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2181:G2182)","v":0},{"$f":"SUM(H2181:H2182)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2181:P2182)","v":0},{"$f":"SUM(Q2181:Q2182)","v":0},{"$f":"SUM(R2181:R2182)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2181","v":0},{"$f":"'[7]Function shifts'!I2181","v":0},{"$f":"'[7]Function shifts'!O2181","v":0},{"$f":"'[7]Function shifts'!P2181","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2181","v":0},{"$f":"'[7]Function shifts'!R2181","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2182","v":0},{"$f":"'[7]Function shifts'!I2182","v":0},{"$f":"'[7]Function shifts'!O2182","v":0},{"$f":"'[7]Function shifts'!P2182","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2182","v":0},{"$f":"'[7]Function shifts'!R2182","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2184:G2221)","v":0},{"$f":"SUM(H2184:H2221)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2184:P2221)","v":0},{"$f":"SUM(Q2184:Q2221)","v":0},{"$f":"SUM(R2184:R2221)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2184","v":0},{"$f":"'[7]Function shifts'!I2184","v":0},{"$f":"'[7]Function shifts'!O2184","v":0},{"$f":"'[7]Function shifts'!P2184","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2184","v":0},{"$f":"'[7]Function shifts'!R2184","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2185","v":0},{"$f":"'[7]Function shifts'!I2185","v":0},{"$f":"'[7]Function shifts'!O2185","v":0},{"$f":"'[7]Function shifts'!P2185","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2185","v":0},{"$f":"'[7]Function shifts'!R2185","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2186","v":0},{"$f":"'[7]Function shifts'!I2186","v":0},{"$f":"'[7]Function shifts'!O2186","v":0},{"$f":"'[7]Function shifts'!P2186","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2186","v":0},{"$f":"'[7]Function shifts'!R2186","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2187","v":0},{"$f":"'[7]Function shifts'!I2187","v":0},{"$f":"'[7]Function shifts'!O2187","v":0},{"$f":"'[7]Function shifts'!P2187","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2187","v":0},{"$f":"'[7]Function shifts'!R2187","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2188","v":0},{"$f":"'[7]Function shifts'!I2188","v":0},{"$f":"'[7]Function shifts'!O2188","v":0},{"$f":"'[7]Function shifts'!P2188","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2188","v":0},{"$f":"'[7]Function shifts'!R2188","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2189","v":0},{"$f":"'[7]Function shifts'!I2189","v":0},{"$f":"'[7]Function shifts'!O2189","v":0},{"$f":"'[7]Function shifts'!P2189","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2189","v":0},{"$f":"'[7]Function shifts'!R2189","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2190","v":0},{"$f":"'[7]Function shifts'!I2190","v":0},{"$f":"'[7]Function shifts'!O2190","v":0},{"$f":"'[7]Function shifts'!P2190","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2190","v":0},{"$f":"'[7]Function shifts'!R2190","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2191","v":0},{"$f":"'[7]Function shifts'!I2191","v":0},{"$f":"'[7]Function shifts'!O2191","v":0},{"$f":"'[7]Function shifts'!P2191","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2191","v":0},{"$f":"'[7]Function shifts'!R2191","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2192","v":0},{"$f":"'[7]Function shifts'!I2192","v":0},{"$f":"'[7]Function shifts'!O2192","v":0},{"$f":"'[7]Function shifts'!P2192","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2192","v":0},{"$f":"'[7]Function shifts'!R2192","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2193","v":0},{"$f":"'[7]Function shifts'!I2193","v":0},{"$f":"'[7]Function shifts'!O2193","v":0},{"$f":"'[7]Function shifts'!P2193","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2193","v":0},{"$f":"'[7]Function shifts'!R2193","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2194","v":0},{"$f":"'[7]Function shifts'!I2194","v":0},{"$f":"'[7]Function shifts'!O2194","v":0},{"$f":"'[7]Function shifts'!P2194","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2194","v":0},{"$f":"'[7]Function shifts'!R2194","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2195","v":0},{"$f":"'[7]Function shifts'!I2195","v":0},{"$f":"'[7]Function shifts'!O2195","v":0},{"$f":"'[7]Function shifts'!P2195","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2195","v":0},{"$f":"'[7]Function shifts'!R2195","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2196","v":0},{"$f":"'[7]Function shifts'!I2196","v":0},{"$f":"'[7]Function shifts'!O2196","v":0},{"$f":"'[7]Function shifts'!P2196","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2196","v":0},{"$f":"'[7]Function shifts'!R2196","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2197","v":0},{"$f":"'[7]Function shifts'!I2197","v":0},{"$f":"'[7]Function shifts'!O2197","v":0},{"$f":"'[7]Function shifts'!P2197","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2197","v":0},{"$f":"'[7]Function shifts'!R2197","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2198","v":0},{"$f":"'[7]Function shifts'!I2198","v":0},{"$f":"'[7]Function shifts'!O2198","v":0},{"$f":"'[7]Function shifts'!P2198","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2198","v":0},{"$f":"'[7]Function shifts'!R2198","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2199","v":0},{"$f":"'[7]Function shifts'!I2199","v":0},{"$f":"'[7]Function shifts'!O2199","v":0},{"$f":"'[7]Function shifts'!P2199","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2199","v":0},{"$f":"'[7]Function shifts'!R2199","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2200","v":0},{"$f":"'[7]Function shifts'!I2200","v":0},{"$f":"'[7]Function shifts'!O2200","v":0},{"$f":"'[7]Function shifts'!P2200","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2200","v":0},{"$f":"'[7]Function shifts'!R2200","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2201","v":0},{"$f":"'[7]Function shifts'!I2201","v":0},{"$f":"'[7]Function shifts'!O2201","v":0},{"$f":"'[7]Function shifts'!P2201","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2201","v":0},{"$f":"'[7]Function shifts'!R2201","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2202","v":0},{"$f":"'[7]Function shifts'!I2202","v":0},{"$f":"'[7]Function shifts'!O2202","v":0},{"$f":"'[7]Function shifts'!P2202","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2202","v":0},{"$f":"'[7]Function shifts'!R2202","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2203","v":0},{"$f":"'[7]Function shifts'!I2203","v":0},{"$f":"'[7]Function shifts'!O2203","v":0},{"$f":"'[7]Function shifts'!P2203","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2203","v":0},{"$f":"'[7]Function shifts'!R2203","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2204","v":0},{"$f":"'[7]Function shifts'!I2204","v":0},{"$f":"'[7]Function shifts'!O2204","v":0},{"$f":"'[7]Function shifts'!P2204","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2204","v":0},{"$f":"'[7]Function shifts'!R2204","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2205","v":0},{"$f":"'[7]Function shifts'!I2205","v":0},{"$f":"'[7]Function shifts'!O2205","v":0},{"$f":"'[7]Function shifts'!P2205","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2205","v":0},{"$f":"'[7]Function shifts'!R2205","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2206","v":0},{"$f":"'[7]Function shifts'!I2206","v":0},{"$f":"'[7]Function shifts'!O2206","v":0},{"$f":"'[7]Function shifts'!P2206","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2206","v":0},{"$f":"'[7]Function shifts'!R2206","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2207","v":0},{"$f":"'[7]Function shifts'!I2207","v":0},{"$f":"'[7]Function shifts'!O2207","v":0},{"$f":"'[7]Function shifts'!P2207","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2207","v":0},{"$f":"'[7]Function shifts'!R2207","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2208","v":0},{"$f":"'[7]Function shifts'!I2208","v":0},{"$f":"'[7]Function shifts'!O2208","v":0},{"$f":"'[7]Function shifts'!P2208","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2208","v":0},{"$f":"'[7]Function shifts'!R2208","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2209","v":0},{"$f":"'[7]Function shifts'!I2209","v":0},{"$f":"'[7]Function shifts'!O2209","v":0},{"$f":"'[7]Function shifts'!P2209","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2209","v":0},{"$f":"'[7]Function shifts'!R2209","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2210","v":0},{"$f":"'[7]Function shifts'!I2210","v":0},{"$f":"'[7]Function shifts'!O2210","v":0},{"$f":"'[7]Function shifts'!P2210","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2210","v":0},{"$f":"'[7]Function shifts'!R2210","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2211","v":0},{"$f":"'[7]Function shifts'!I2211","v":0},{"$f":"'[7]Function shifts'!O2211","v":0},{"$f":"'[7]Function shifts'!P2211","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2211","v":0},{"$f":"'[7]Function shifts'!R2211","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2212","v":0},{"$f":"'[7]Function shifts'!I2212","v":0},{"$f":"'[7]Function shifts'!O2212","v":0},{"$f":"'[7]Function shifts'!P2212","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2212","v":0},{"$f":"'[7]Function shifts'!R2212","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2213","v":0},{"$f":"'[7]Function shifts'!I2213","v":0},{"$f":"'[7]Function shifts'!O2213","v":0},{"$f":"'[7]Function shifts'!P2213","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2213","v":0},{"$f":"'[7]Function shifts'!R2213","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2214","v":0},{"$f":"'[7]Function shifts'!I2214","v":0},{"$f":"'[7]Function shifts'!O2214","v":0},{"$f":"'[7]Function shifts'!P2214","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2214","v":0},{"$f":"'[7]Function shifts'!R2214","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2215","v":0},{"$f":"'[7]Function shifts'!I2215","v":0},{"$f":"'[7]Function shifts'!O2215","v":0},{"$f":"'[7]Function shifts'!P2215","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2215","v":0},{"$f":"'[7]Function shifts'!R2215","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2216","v":0},{"$f":"'[7]Function shifts'!I2216","v":0},{"$f":"'[7]Function shifts'!O2216","v":0},{"$f":"'[7]Function shifts'!P2216","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2216","v":0},{"$f":"'[7]Function shifts'!R2216","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2217","v":0},{"$f":"'[7]Function shifts'!I2217","v":0},{"$f":"'[7]Function shifts'!O2217","v":0},{"$f":"'[7]Function shifts'!P2217","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2217","v":0},{"$f":"'[7]Function shifts'!R2217","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2218","v":0},{"$f":"'[7]Function shifts'!I2218","v":0},{"$f":"'[7]Function shifts'!O2218","v":0},{"$f":"'[7]Function shifts'!P2218","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2218","v":0},{"$f":"'[7]Function shifts'!R2218","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2219","v":0},{"$f":"'[7]Function shifts'!I2219","v":0},{"$f":"'[7]Function shifts'!O2219","v":0},{"$f":"'[7]Function shifts'!P2219","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2219","v":0},{"$f":"'[7]Function shifts'!R2219","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2220","v":0},{"$f":"'[7]Function shifts'!I2220","v":0},{"$f":"'[7]Function shifts'!O2220","v":0},{"$f":"'[7]Function shifts'!P2220","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2220","v":0},{"$f":"'[7]Function shifts'!R2220","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2221","v":0},{"$f":"'[7]Function shifts'!I2221","v":0},{"$f":"'[7]Function shifts'!O2221","v":0},{"$f":"'[7]Function shifts'!P2221","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2221","v":0},{"$f":"'[7]Function shifts'!R2221","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2223:G2224)","v":0},{"$f":"SUM(H2223:H2224)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2223:P2224)","v":0},{"$f":"SUM(Q2223:Q2224)","v":0},{"$f":"SUM(R2223:R2224)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2223","v":0},{"$f":"'[7]Function shifts'!I2223","v":0},{"$f":"'[7]Function shifts'!O2223","v":0},{"$f":"'[7]Function shifts'!P2223","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2223","v":0},{"$f":"'[7]Function shifts'!R2223","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2224","v":0},{"$f":"'[7]Function shifts'!I2224","v":0},{"$f":"'[7]Function shifts'!O2224","v":0},{"$f":"'[7]Function shifts'!P2224","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2224","v":0},{"$f":"'[7]Function shifts'!R2224","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2226,G2233,G2236:G2238,G2245:G2246)","v":0},{"$f":"SUM(H2226,H2233,H2236:H2238,H2245:H2246)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2226,P2233,P2236:P2238,P2245:P2246)","v":0},{"$f":"SUM(Q2226,Q2233,Q2236:Q2238,Q2245:Q2246)","v":0},{"$f":"SUM(R2226,R2233,R2236:R2238,R2245:R2246)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2227+G2230","v":0},{"$f":"+H2227+H2230","v":0},0,0,0,0,0,0,0,{"$f":"+P2227+P2230","v":0},{"$f":"+Q2227+Q2230","v":0},{"$f":"+R2227+R2230","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2228:G2229)","v":0},{"$f":"SUM(H2228:H2229)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2228:P2229)","v":0},{"$f":"SUM(Q2228:Q2229)","v":0},{"$f":"SUM(R2228:R2229)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2228","v":0},{"$f":"'[7]Function shifts'!I2228","v":0},{"$f":"'[7]Function shifts'!O2228","v":0},{"$f":"'[7]Function shifts'!P2228","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2228","v":0},{"$f":"'[7]Function shifts'!R2228","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2229","v":0},{"$f":"'[7]Function shifts'!I2229","v":0},{"$f":"'[7]Function shifts'!O2229","v":0},{"$f":"'[7]Function shifts'!P2229","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2229","v":0},{"$f":"'[7]Function shifts'!R2229","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2231:G2232)","v":0},{"$f":"SUM(H2231:H2232)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2231:P2232)","v":0},{"$f":"SUM(Q2231:Q2232)","v":0},{"$f":"SUM(R2231:R2232)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2231","v":0},{"$f":"'[7]Function shifts'!I2231","v":0},{"$f":"'[7]Function shifts'!O2231","v":0},{"$f":"'[7]Function shifts'!P2231","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2231","v":0},{"$f":"'[7]Function shifts'!R2231","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2232","v":0},{"$f":"'[7]Function shifts'!I2232","v":0},{"$f":"'[7]Function shifts'!O2232","v":0},{"$f":"'[7]Function shifts'!P2232","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2232","v":0},{"$f":"'[7]Function shifts'!R2232","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2234:G2235)","v":0},{"$f":"SUM(H2234:H2235)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2234:P2235)","v":0},{"$f":"SUM(Q2234:Q2235)","v":0},{"$f":"SUM(R2234:R2235)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2234","v":0},{"$f":"'[7]Function shifts'!I2234","v":0},{"$f":"'[7]Function shifts'!O2234","v":0},{"$f":"'[7]Function shifts'!P2234","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2234","v":0},{"$f":"'[7]Function shifts'!R2234","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2235","v":0},{"$f":"'[7]Function shifts'!I2235","v":0},{"$f":"'[7]Function shifts'!O2235","v":0},{"$f":"'[7]Function shifts'!P2235","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2235","v":0},{"$f":"'[7]Function shifts'!R2235","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2236","v":0},{"$f":"'[7]Function shifts'!I2236","v":0},{"$f":"'[7]Function shifts'!O2236","v":0},{"$f":"'[7]Function shifts'!P2236","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2236","v":0},{"$f":"'[7]Function shifts'!R2236","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2237","v":0},{"$f":"'[7]Function shifts'!I2237","v":0},{"$f":"'[7]Function shifts'!O2237","v":0},{"$f":"'[7]Function shifts'!P2237","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2237","v":0},{"$f":"'[7]Function shifts'!R2237","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2239+G2242","v":0},{"$f":"+H2239+H2242","v":0},0,0,0,0,0,0,{"$f":"SUM(J2238:N2238)","v":0},{"$f":"+P2239+P2242","v":0},{"$f":"+Q2239+Q2242","v":0},{"$f":"+R2239+R2242","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2240:G2241)","v":0},{"$f":"SUM(H2240:H2241)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2239:N2239)","v":0},{"$f":"SUM(P2240:P2241)","v":0},{"$f":"SUM(Q2240:Q2241)","v":0},{"$f":"SUM(R2240:R2241)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2240","v":0},{"$f":"'[7]Function shifts'!I2240","v":0},{"$f":"'[7]Function shifts'!O2240","v":0},{"$f":"'[7]Function shifts'!P2240","v":0},null,null,null,null,{"$f":"SUM(J2240:N2240)","v":0},{"$f":"'[7]Function shifts'!Q2240","v":0},{"$f":"'[7]Function shifts'!R2240","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2241","v":0},{"$f":"'[7]Function shifts'!I2241","v":0},{"$f":"'[7]Function shifts'!O2241","v":0},{"$f":"'[7]Function shifts'!P2241","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2241","v":0},{"$f":"'[7]Function shifts'!R2241","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2243:G2244)","v":0},{"$f":"SUM(H2243:H2244)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2243:P2244)","v":0},{"$f":"SUM(Q2243:Q2244)","v":0},{"$f":"SUM(R2243:R2244)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2243","v":0},{"$f":"'[7]Function shifts'!I2243","v":0},{"$f":"'[7]Function shifts'!O2243","v":0},{"$f":"'[7]Function shifts'!P2243","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2243","v":0},{"$f":"'[7]Function shifts'!R2243","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2244","v":0},{"$f":"'[7]Function shifts'!I2244","v":0},{"$f":"'[7]Function shifts'!O2244","v":0},{"$f":"'[7]Function shifts'!P2244","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2244","v":0},{"$f":"'[7]Function shifts'!R2244","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2245","v":0},{"$f":"'[7]Function shifts'!I2245","v":0},{"$f":"'[7]Function shifts'!O2245","v":0},{"$f":"'[7]Function shifts'!P2245","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2245","v":0},{"$f":"'[7]Function shifts'!R2245","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2247:G2248)","v":0},{"$f":"SUM(H2247:H2248)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2247:P2248)","v":0},{"$f":"SUM(Q2247:Q2248)","v":0},{"$f":"SUM(R2247:R2248)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2247","v":0},{"$f":"'[7]Function shifts'!I2247","v":0},{"$f":"'[7]Function shifts'!O2247","v":0},{"$f":"'[7]Function shifts'!P2247","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2247","v":0},{"$f":"'[7]Function shifts'!R2247","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2248","v":0},{"$f":"'[7]Function shifts'!I2248","v":0},{"$f":"'[7]Function shifts'!O2248","v":0},{"$f":"'[7]Function shifts'!P2248","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2248","v":0},{"$f":"'[7]Function shifts'!R2248","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2250,G2253,G2256:G2260)","v":0},{"$f":"SUM(H2250,H2253,H2256:H2260)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2250,P2253,P2256:P2260)","v":0},{"$f":"SUM(Q2250,Q2253,Q2256:Q2260)","v":0},{"$f":"SUM(R2250,R2253,R2256:R2260)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2251:G2252)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2251:P2252)","v":0},{"$f":"SUM(Q2251:Q2252)","v":0},{"$f":"SUM(R2251:R2252)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2251","v":0},{"$f":"'[7]Function shifts'!I2251","v":0},{"$f":"'[7]Function shifts'!O2251","v":0},{"$f":"'[7]Function shifts'!P2251","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2251","v":0},{"$f":"'[7]Function shifts'!R2251","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2252","v":0},{"$f":"'[7]Function shifts'!I2252","v":0},{"$f":"'[7]Function shifts'!O2252","v":0},{"$f":"'[7]Function shifts'!P2252","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2252","v":0},{"$f":"'[7]Function shifts'!R2252","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2254:G2255)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2254:P2255)","v":0},{"$f":"SUM(Q2254:Q2255)","v":0},{"$f":"SUM(R2254:R2255)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2254","v":0},{"$f":"'[7]Function shifts'!I2254","v":0},{"$f":"'[7]Function shifts'!O2254","v":0},{"$f":"'[7]Function shifts'!P2254","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2254","v":0},{"$f":"'[7]Function shifts'!R2254","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2255","v":0},{"$f":"'[7]Function shifts'!I2255","v":0},{"$f":"'[7]Function shifts'!O2255","v":0},{"$f":"'[7]Function shifts'!P2255","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2255","v":0},{"$f":"'[7]Function shifts'!R2255","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2256","v":0},{"$f":"'[7]Function shifts'!I2256","v":0},{"$f":"'[7]Function shifts'!O2256","v":0},{"$f":"'[7]Function shifts'!P2256","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2256","v":0},{"$f":"'[7]Function shifts'!R2256","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2257","v":0},{"$f":"'[7]Function shifts'!I2257","v":0},{"$f":"'[7]Function shifts'!O2257","v":0},{"$f":"'[7]Function shifts'!P2257","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2257","v":0},{"$f":"'[7]Function shifts'!R2257","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2258","v":0},{"$f":"'[7]Function shifts'!I2258","v":0},{"$f":"'[7]Function shifts'!O2258","v":0},{"$f":"'[7]Function shifts'!P2258","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2258","v":0},{"$f":"'[7]Function shifts'!R2258","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2259","v":0},{"$f":"'[7]Function shifts'!I2259","v":0},{"$f":"'[7]Function shifts'!O2259","v":0},{"$f":"'[7]Function shifts'!P2259","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2259","v":0},{"$f":"'[7]Function shifts'!R2259","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2260","v":0},{"$f":"'[7]Function shifts'!I2260","v":0},{"$f":"'[7]Function shifts'!O2260","v":0},{"$f":"'[7]Function shifts'!P2260","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2260","v":0},{"$f":"'[7]Function shifts'!R2260","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2261","v":0},{"$f":"'[7]Function shifts'!I2261","v":0},{"$f":"'[7]Function shifts'!O2261","v":0},{"$f":"'[7]Function shifts'!P2261","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2261","v":0},{"$f":"'[7]Function shifts'!R2261","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2179,G2225,G2249,G2261)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2179,P2225,P2249,P2261)","v":0},{"$f":"SUM(Q2179,Q2225,Q2249,Q2261)","v":0},{"$f":"SUM(R2179,R2225,R2249,R2261)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2275","v":0}]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2277","v":0},{"$f":"G2369","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2279","v":0},{"$f":"'[7]Function shifts'!G2279","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2281","v":0},{"$f":"'[7]Function shifts'!G2281","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2286,G2289,G2328)","v":0},{"$f":"SUM(H2286,H2289,H2328)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2285:N2285)","v":0},{"$f":"SUM(P2286,P2289,P2328)","v":0},{"$f":"SUM(Q2286,Q2289,Q2328)","v":0},{"$f":"SUM(R2286,R2289,R2328)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2287:G2288)","v":0},{"$f":"SUM(H2287:H2288)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2287:P2288)","v":0},{"$f":"SUM(Q2287:Q2288)","v":0},{"$f":"SUM(R2287:R2288)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2287","v":0},{"$f":"'[7]Function shifts'!I2287","v":0},{"$f":"'[7]Function shifts'!O2287","v":0},{"$f":"'[7]Function shifts'!P2287","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2287","v":0},{"$f":"'[7]Function shifts'!R2287","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2288","v":0},{"$f":"'[7]Function shifts'!I2288","v":0},{"$f":"'[7]Function shifts'!O2288","v":0},{"$f":"'[7]Function shifts'!P2288","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2288","v":0},{"$f":"'[7]Function shifts'!R2288","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2290:G2327)","v":0},{"$f":"SUM(H2290:H2327)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2290:P2327)","v":0},{"$f":"SUM(Q2290:Q2327)","v":0},{"$f":"SUM(R2290:R2327)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2290","v":0},{"$f":"'[7]Function shifts'!I2290","v":0},{"$f":"'[7]Function shifts'!O2290","v":0},{"$f":"'[7]Function shifts'!P2290","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2290","v":0},{"$f":"'[7]Function shifts'!R2290","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2291","v":0},{"$f":"'[7]Function shifts'!I2291","v":0},{"$f":"'[7]Function shifts'!O2291","v":0},{"$f":"'[7]Function shifts'!P2291","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2291","v":0},{"$f":"'[7]Function shifts'!R2291","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2292","v":0},{"$f":"'[7]Function shifts'!I2292","v":0},{"$f":"'[7]Function shifts'!O2292","v":0},{"$f":"'[7]Function shifts'!P2292","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2292","v":0},{"$f":"'[7]Function shifts'!R2292","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2293","v":0},{"$f":"'[7]Function shifts'!I2293","v":0},{"$f":"'[7]Function shifts'!O2293","v":0},{"$f":"'[7]Function shifts'!P2293","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2293","v":0},{"$f":"'[7]Function shifts'!R2293","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2294","v":0},{"$f":"'[7]Function shifts'!I2294","v":0},{"$f":"'[7]Function shifts'!O2294","v":0},{"$f":"'[7]Function shifts'!P2294","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2294","v":0},{"$f":"'[7]Function shifts'!R2294","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2295","v":0},{"$f":"'[7]Function shifts'!I2295","v":0},{"$f":"'[7]Function shifts'!O2295","v":0},{"$f":"'[7]Function shifts'!P2295","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2295","v":0},{"$f":"'[7]Function shifts'!R2295","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2296","v":0},{"$f":"'[7]Function shifts'!I2296","v":0},{"$f":"'[7]Function shifts'!O2296","v":0},{"$f":"'[7]Function shifts'!P2296","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2296","v":0},{"$f":"'[7]Function shifts'!R2296","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2297","v":0},{"$f":"'[7]Function shifts'!I2297","v":0},{"$f":"'[7]Function shifts'!O2297","v":0},{"$f":"'[7]Function shifts'!P2297","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2297","v":0},{"$f":"'[7]Function shifts'!R2297","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2298","v":0},{"$f":"'[7]Function shifts'!I2298","v":0},{"$f":"'[7]Function shifts'!O2298","v":0},{"$f":"'[7]Function shifts'!P2298","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2298","v":0},{"$f":"'[7]Function shifts'!R2298","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2299","v":0},{"$f":"'[7]Function shifts'!I2299","v":0},{"$f":"'[7]Function shifts'!O2299","v":0},{"$f":"'[7]Function shifts'!P2299","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2299","v":0},{"$f":"'[7]Function shifts'!R2299","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2300","v":0},{"$f":"'[7]Function shifts'!I2300","v":0},{"$f":"'[7]Function shifts'!O2300","v":0},{"$f":"'[7]Function shifts'!P2300","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2300","v":0},{"$f":"'[7]Function shifts'!R2300","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2301","v":0},{"$f":"'[7]Function shifts'!I2301","v":0},{"$f":"'[7]Function shifts'!O2301","v":0},{"$f":"'[7]Function shifts'!P2301","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2301","v":0},{"$f":"'[7]Function shifts'!R2301","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2302","v":0},{"$f":"'[7]Function shifts'!I2302","v":0},{"$f":"'[7]Function shifts'!O2302","v":0},{"$f":"'[7]Function shifts'!P2302","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2302","v":0},{"$f":"'[7]Function shifts'!R2302","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2303","v":0},{"$f":"'[7]Function shifts'!I2303","v":0},{"$f":"'[7]Function shifts'!O2303","v":0},{"$f":"'[7]Function shifts'!P2303","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2303","v":0},{"$f":"'[7]Function shifts'!R2303","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2304","v":0},{"$f":"'[7]Function shifts'!I2304","v":0},{"$f":"'[7]Function shifts'!O2304","v":0},{"$f":"'[7]Function shifts'!P2304","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2304","v":0},{"$f":"'[7]Function shifts'!R2304","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2305","v":0},{"$f":"'[7]Function shifts'!I2305","v":0},{"$f":"'[7]Function shifts'!O2305","v":0},{"$f":"'[7]Function shifts'!P2305","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2305","v":0},{"$f":"'[7]Function shifts'!R2305","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2306","v":0},{"$f":"'[7]Function shifts'!I2306","v":0},{"$f":"'[7]Function shifts'!O2306","v":0},{"$f":"'[7]Function shifts'!P2306","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2306","v":0},{"$f":"'[7]Function shifts'!R2306","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2307","v":0},{"$f":"'[7]Function shifts'!I2307","v":0},{"$f":"'[7]Function shifts'!O2307","v":0},{"$f":"'[7]Function shifts'!P2307","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2307","v":0},{"$f":"'[7]Function shifts'!R2307","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2308","v":0},{"$f":"'[7]Function shifts'!I2308","v":0},{"$f":"'[7]Function shifts'!O2308","v":0},{"$f":"'[7]Function shifts'!P2308","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2308","v":0},{"$f":"'[7]Function shifts'!R2308","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2309","v":0},{"$f":"'[7]Function shifts'!I2309","v":0},{"$f":"'[7]Function shifts'!O2309","v":0},{"$f":"'[7]Function shifts'!P2309","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2309","v":0},{"$f":"'[7]Function shifts'!R2309","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2310","v":0},{"$f":"'[7]Function shifts'!I2310","v":0},{"$f":"'[7]Function shifts'!O2310","v":0},{"$f":"'[7]Function shifts'!P2310","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2310","v":0},{"$f":"'[7]Function shifts'!R2310","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2311","v":0},{"$f":"'[7]Function shifts'!I2311","v":0},{"$f":"'[7]Function shifts'!O2311","v":0},{"$f":"'[7]Function shifts'!P2311","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2311","v":0},{"$f":"'[7]Function shifts'!R2311","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2312","v":0},{"$f":"'[7]Function shifts'!I2312","v":0},{"$f":"'[7]Function shifts'!O2312","v":0},{"$f":"'[7]Function shifts'!P2312","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2312","v":0},{"$f":"'[7]Function shifts'!R2312","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2313","v":0},{"$f":"'[7]Function shifts'!I2313","v":0},{"$f":"'[7]Function shifts'!O2313","v":0},{"$f":"'[7]Function shifts'!P2313","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2313","v":0},{"$f":"'[7]Function shifts'!R2313","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2314","v":0},{"$f":"'[7]Function shifts'!I2314","v":0},{"$f":"'[7]Function shifts'!O2314","v":0},{"$f":"'[7]Function shifts'!P2314","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2314","v":0},{"$f":"'[7]Function shifts'!R2314","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2315","v":0},{"$f":"'[7]Function shifts'!I2315","v":0},{"$f":"'[7]Function shifts'!O2315","v":0},{"$f":"'[7]Function shifts'!P2315","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2315","v":0},{"$f":"'[7]Function shifts'!R2315","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2316","v":0},{"$f":"'[7]Function shifts'!I2316","v":0},{"$f":"'[7]Function shifts'!O2316","v":0},{"$f":"'[7]Function shifts'!P2316","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2316","v":0},{"$f":"'[7]Function shifts'!R2316","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2317","v":0},{"$f":"'[7]Function shifts'!I2317","v":0},{"$f":"'[7]Function shifts'!O2317","v":0},{"$f":"'[7]Function shifts'!P2317","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2317","v":0},{"$f":"'[7]Function shifts'!R2317","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2318","v":0},{"$f":"'[7]Function shifts'!I2318","v":0},{"$f":"'[7]Function shifts'!O2318","v":0},{"$f":"'[7]Function shifts'!P2318","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2318","v":0},{"$f":"'[7]Function shifts'!R2318","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2319","v":0},{"$f":"'[7]Function shifts'!I2319","v":0},{"$f":"'[7]Function shifts'!O2319","v":0},{"$f":"'[7]Function shifts'!P2319","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2319","v":0},{"$f":"'[7]Function shifts'!R2319","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2320","v":0},{"$f":"'[7]Function shifts'!I2320","v":0},{"$f":"'[7]Function shifts'!O2320","v":0},{"$f":"'[7]Function shifts'!P2320","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2320","v":0},{"$f":"'[7]Function shifts'!R2320","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2321","v":0},{"$f":"'[7]Function shifts'!I2321","v":0},{"$f":"'[7]Function shifts'!O2321","v":0},{"$f":"'[7]Function shifts'!P2321","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2321","v":0},{"$f":"'[7]Function shifts'!R2321","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2322","v":0},{"$f":"'[7]Function shifts'!I2322","v":0},{"$f":"'[7]Function shifts'!O2322","v":0},{"$f":"'[7]Function shifts'!P2322","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2322","v":0},{"$f":"'[7]Function shifts'!R2322","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2323","v":0},{"$f":"'[7]Function shifts'!I2323","v":0},{"$f":"'[7]Function shifts'!O2323","v":0},{"$f":"'[7]Function shifts'!P2323","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2323","v":0},{"$f":"'[7]Function shifts'!R2323","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2324","v":0},{"$f":"'[7]Function shifts'!I2324","v":0},{"$f":"'[7]Function shifts'!O2324","v":0},{"$f":"'[7]Function shifts'!P2324","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2324","v":0},{"$f":"'[7]Function shifts'!R2324","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2325","v":0},{"$f":"'[7]Function shifts'!I2325","v":0},{"$f":"'[7]Function shifts'!O2325","v":0},{"$f":"'[7]Function shifts'!P2325","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2325","v":0},{"$f":"'[7]Function shifts'!R2325","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2326","v":0},{"$f":"'[7]Function shifts'!I2326","v":0},{"$f":"'[7]Function shifts'!O2326","v":0},{"$f":"'[7]Function shifts'!P2326","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2326","v":0},{"$f":"'[7]Function shifts'!R2326","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2327","v":0},{"$f":"'[7]Function shifts'!I2327","v":0},{"$f":"'[7]Function shifts'!O2327","v":0},{"$f":"'[7]Function shifts'!P2327","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2327","v":0},{"$f":"'[7]Function shifts'!R2327","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2329:G2330)","v":0},{"$f":"SUM(H2329:H2330)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2329:P2330)","v":0},{"$f":"SUM(Q2329:Q2330)","v":0},{"$f":"SUM(R2329:R2330)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2329","v":0},{"$f":"'[7]Function shifts'!I2329","v":0},{"$f":"'[7]Function shifts'!O2329","v":0},{"$f":"'[7]Function shifts'!P2329","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2329","v":0},{"$f":"'[7]Function shifts'!R2329","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2330","v":0},{"$f":"'[7]Function shifts'!I2330","v":0},{"$f":"'[7]Function shifts'!O2330","v":0},{"$f":"'[7]Function shifts'!P2330","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2330","v":0},{"$f":"'[7]Function shifts'!R2330","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2332,G2339,G2342:G2344,G2351:G2352)","v":0},{"$f":"SUM(H2332,H2339,H2342:H2344,H2351:H2352)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2332,P2339,P2342:P2344,P2351:P2352)","v":0},{"$f":"SUM(Q2332,Q2339,Q2342:Q2344,Q2351:Q2352)","v":0},{"$f":"SUM(R2332,R2339,R2342:R2344,R2351:R2352)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2333+G2336","v":0},{"$f":"+H2333+H2336","v":0},0,0,0,0,0,0,0,{"$f":"+P2333+P2336","v":0},{"$f":"+Q2333+Q2336","v":0},{"$f":"+R2333+R2336","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2334:G2335)","v":0},{"$f":"SUM(H2334:H2335)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2334:P2335)","v":0},{"$f":"SUM(Q2334:Q2335)","v":0},{"$f":"SUM(R2334:R2335)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2334","v":0},{"$f":"'[7]Function shifts'!I2334","v":0},{"$f":"'[7]Function shifts'!O2334","v":0},{"$f":"'[7]Function shifts'!P2334","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2334","v":0},{"$f":"'[7]Function shifts'!R2334","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2335","v":0},{"$f":"'[7]Function shifts'!I2335","v":0},{"$f":"'[7]Function shifts'!O2335","v":0},{"$f":"'[7]Function shifts'!P2335","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2335","v":0},{"$f":"'[7]Function shifts'!R2335","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2337:G2338)","v":0},{"$f":"SUM(H2337:H2338)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2337:P2338)","v":0},{"$f":"SUM(Q2337:Q2338)","v":0},{"$f":"SUM(R2337:R2338)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2337","v":0},{"$f":"'[7]Function shifts'!I2337","v":0},{"$f":"'[7]Function shifts'!O2337","v":0},{"$f":"'[7]Function shifts'!P2337","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2337","v":0},{"$f":"'[7]Function shifts'!R2337","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2338","v":0},{"$f":"'[7]Function shifts'!I2338","v":0},{"$f":"'[7]Function shifts'!O2338","v":0},{"$f":"'[7]Function shifts'!P2338","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2338","v":0},{"$f":"'[7]Function shifts'!R2338","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2340:G2341)","v":0},{"$f":"SUM(H2340:H2341)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2340:P2341)","v":0},{"$f":"SUM(Q2340:Q2341)","v":0},{"$f":"SUM(R2340:R2341)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2340","v":0},{"$f":"'[7]Function shifts'!I2340","v":0},{"$f":"'[7]Function shifts'!O2340","v":0},{"$f":"'[7]Function shifts'!P2340","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2340","v":0},{"$f":"'[7]Function shifts'!R2340","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2341","v":0},{"$f":"'[7]Function shifts'!I2341","v":0},{"$f":"'[7]Function shifts'!O2341","v":0},{"$f":"'[7]Function shifts'!P2341","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2341","v":0},{"$f":"'[7]Function shifts'!R2341","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2342","v":0},{"$f":"'[7]Function shifts'!I2342","v":0},{"$f":"'[7]Function shifts'!O2342","v":0},{"$f":"'[7]Function shifts'!P2342","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2342","v":0},{"$f":"'[7]Function shifts'!R2342","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2343","v":0},{"$f":"'[7]Function shifts'!I2343","v":0},{"$f":"'[7]Function shifts'!O2343","v":0},{"$f":"'[7]Function shifts'!P2343","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2343","v":0},{"$f":"'[7]Function shifts'!R2343","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2345+G2348","v":0},{"$f":"+H2345+H2348","v":0},0,0,0,0,0,0,{"$f":"SUM(J2344:N2344)","v":0},{"$f":"+P2345+P2348","v":0},{"$f":"+Q2345+Q2348","v":0},{"$f":"+R2345+R2348","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2346:G2347)","v":0},{"$f":"SUM(H2346:H2347)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2345:N2345)","v":0},{"$f":"SUM(P2346:P2347)","v":0},{"$f":"SUM(Q2346:Q2347)","v":0},{"$f":"SUM(R2346:R2347)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2346","v":0},{"$f":"'[7]Function shifts'!I2346","v":0},{"$f":"'[7]Function shifts'!O2346","v":0},{"$f":"'[7]Function shifts'!P2346","v":0},null,null,null,null,{"$f":"SUM(J2346:N2346)","v":0},{"$f":"'[7]Function shifts'!Q2346","v":0},{"$f":"'[7]Function shifts'!R2346","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2347","v":0},{"$f":"'[7]Function shifts'!I2347","v":0},{"$f":"'[7]Function shifts'!O2347","v":0},{"$f":"'[7]Function shifts'!P2347","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2347","v":0},{"$f":"'[7]Function shifts'!R2347","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2349:G2350)","v":0},{"$f":"SUM(H2349:H2350)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2349:P2350)","v":0},{"$f":"SUM(Q2349:Q2350)","v":0},{"$f":"SUM(R2349:R2350)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2349","v":0},{"$f":"'[7]Function shifts'!I2349","v":0},{"$f":"'[7]Function shifts'!O2349","v":0},{"$f":"'[7]Function shifts'!P2349","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2349","v":0},{"$f":"'[7]Function shifts'!R2349","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2350","v":0},{"$f":"'[7]Function shifts'!I2350","v":0},{"$f":"'[7]Function shifts'!O2350","v":0},{"$f":"'[7]Function shifts'!P2350","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2350","v":0},{"$f":"'[7]Function shifts'!R2350","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2351","v":0},{"$f":"'[7]Function shifts'!I2351","v":0},{"$f":"'[7]Function shifts'!O2351","v":0},{"$f":"'[7]Function shifts'!P2351","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2351","v":0},{"$f":"'[7]Function shifts'!R2351","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2353:G2354)","v":0},{"$f":"SUM(H2353:H2354)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2353:P2354)","v":0},{"$f":"SUM(Q2353:Q2354)","v":0},{"$f":"SUM(R2353:R2354)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2353","v":0},{"$f":"'[7]Function shifts'!I2353","v":0},{"$f":"'[7]Function shifts'!O2353","v":0},{"$f":"'[7]Function shifts'!P2353","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2353","v":0},{"$f":"'[7]Function shifts'!R2353","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2354","v":0},{"$f":"'[7]Function shifts'!I2354","v":0},{"$f":"'[7]Function shifts'!O2354","v":0},{"$f":"'[7]Function shifts'!P2354","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2354","v":0},{"$f":"'[7]Function shifts'!R2354","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2356,G2359,G2362:G2366)","v":0},{"$f":"SUM(H2356,H2359,H2362:H2366)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2356,P2359,P2362:P2366)","v":0},{"$f":"SUM(Q2356,Q2359,Q2362:Q2366)","v":0},{"$f":"SUM(R2356,R2359,R2362:R2366)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2357:G2358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2357:P2358)","v":0},{"$f":"SUM(Q2357:Q2358)","v":0},{"$f":"SUM(R2357:R2358)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2357","v":0},{"$f":"'[7]Function shifts'!I2357","v":0},{"$f":"'[7]Function shifts'!O2357","v":0},{"$f":"'[7]Function shifts'!P2357","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2357","v":0},{"$f":"'[7]Function shifts'!R2357","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2358","v":0},{"$f":"'[7]Function shifts'!I2358","v":0},{"$f":"'[7]Function shifts'!O2358","v":0},{"$f":"'[7]Function shifts'!P2358","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2358","v":0},{"$f":"'[7]Function shifts'!R2358","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2360:G2361)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2360:P2361)","v":0},{"$f":"SUM(Q2360:Q2361)","v":0},{"$f":"SUM(R2360:R2361)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2360","v":0},{"$f":"'[7]Function shifts'!I2360","v":0},{"$f":"'[7]Function shifts'!O2360","v":0},{"$f":"'[7]Function shifts'!P2360","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2360","v":0},{"$f":"'[7]Function shifts'!R2360","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2361","v":0},{"$f":"'[7]Function shifts'!I2361","v":0},{"$f":"'[7]Function shifts'!O2361","v":0},{"$f":"'[7]Function shifts'!P2361","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2361","v":0},{"$f":"'[7]Function shifts'!R2361","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2362","v":0},{"$f":"'[7]Function shifts'!I2362","v":0},{"$f":"'[7]Function shifts'!O2362","v":0},{"$f":"'[7]Function shifts'!P2362","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2362","v":0},{"$f":"'[7]Function shifts'!R2362","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2363","v":0},{"$f":"'[7]Function shifts'!I2363","v":0},{"$f":"'[7]Function shifts'!O2363","v":0},{"$f":"'[7]Function shifts'!P2363","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2363","v":0},{"$f":"'[7]Function shifts'!R2363","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2364","v":0},{"$f":"'[7]Function shifts'!I2364","v":0},{"$f":"'[7]Function shifts'!O2364","v":0},{"$f":"'[7]Function shifts'!P2364","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2364","v":0},{"$f":"'[7]Function shifts'!R2364","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2365","v":0},{"$f":"'[7]Function shifts'!I2365","v":0},{"$f":"'[7]Function shifts'!O2365","v":0},{"$f":"'[7]Function shifts'!P2365","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2365","v":0},{"$f":"'[7]Function shifts'!R2365","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2366","v":0},{"$f":"'[7]Function shifts'!I2366","v":0},{"$f":"'[7]Function shifts'!O2366","v":0},{"$f":"'[7]Function shifts'!P2366","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2366","v":0},{"$f":"'[7]Function shifts'!R2366","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2367","v":0},{"$f":"'[7]Function shifts'!I2367","v":0},{"$f":"'[7]Function shifts'!O2367","v":0},{"$f":"'[7]Function shifts'!P2367","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2367","v":0},{"$f":"'[7]Function shifts'!R2367","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2285,G2331,G2355,G2367)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2285,P2331,P2355,P2367)","v":0},{"$f":"SUM(Q2285,Q2331,Q2355,Q2367)","v":0},{"$f":"SUM(R2285,R2331,R2355,R2367)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2381","v":0}]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2383","v":0},{"$f":"G2475","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2385","v":0},{"$f":"'[7]Function shifts'!G2385","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2387","v":0},{"$f":"'[7]Function shifts'!G2387","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2392,G2395,G2434)","v":0},{"$f":"SUM(H2392,H2395,H2434)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2391:N2391)","v":0},{"$f":"SUM(P2392,P2395,P2434)","v":0},{"$f":"SUM(Q2392,Q2395,Q2434)","v":0},{"$f":"SUM(R2392,R2395,R2434)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2393:G2394)","v":0},{"$f":"SUM(H2393:H2394)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2393:P2394)","v":0},{"$f":"SUM(Q2393:Q2394)","v":0},{"$f":"SUM(R2393:R2394)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2393","v":0},{"$f":"'[7]Function shifts'!I2393","v":0},{"$f":"'[7]Function shifts'!O2393","v":0},{"$f":"'[7]Function shifts'!P2393","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2393","v":0},{"$f":"'[7]Function shifts'!R2393","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2394","v":0},{"$f":"'[7]Function shifts'!I2394","v":0},{"$f":"'[7]Function shifts'!O2394","v":0},{"$f":"'[7]Function shifts'!P2394","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2394","v":0},{"$f":"'[7]Function shifts'!R2394","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2396:G2433)","v":0},{"$f":"SUM(H2396:H2433)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2396:P2433)","v":0},{"$f":"SUM(Q2396:Q2433)","v":0},{"$f":"SUM(R2396:R2433)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2396","v":0},{"$f":"'[7]Function shifts'!I2396","v":0},{"$f":"'[7]Function shifts'!O2396","v":0},{"$f":"'[7]Function shifts'!P2396","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2396","v":0},{"$f":"'[7]Function shifts'!R2396","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2397","v":0},{"$f":"'[7]Function shifts'!I2397","v":0},{"$f":"'[7]Function shifts'!O2397","v":0},{"$f":"'[7]Function shifts'!P2397","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2397","v":0},{"$f":"'[7]Function shifts'!R2397","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2398","v":0},{"$f":"'[7]Function shifts'!I2398","v":0},{"$f":"'[7]Function shifts'!O2398","v":0},{"$f":"'[7]Function shifts'!P2398","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2398","v":0},{"$f":"'[7]Function shifts'!R2398","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2399","v":0},{"$f":"'[7]Function shifts'!I2399","v":0},{"$f":"'[7]Function shifts'!O2399","v":0},{"$f":"'[7]Function shifts'!P2399","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2399","v":0},{"$f":"'[7]Function shifts'!R2399","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2400","v":0},{"$f":"'[7]Function shifts'!I2400","v":0},{"$f":"'[7]Function shifts'!O2400","v":0},{"$f":"'[7]Function shifts'!P2400","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2400","v":0},{"$f":"'[7]Function shifts'!R2400","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2401","v":0},{"$f":"'[7]Function shifts'!I2401","v":0},{"$f":"'[7]Function shifts'!O2401","v":0},{"$f":"'[7]Function shifts'!P2401","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2401","v":0},{"$f":"'[7]Function shifts'!R2401","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2402","v":0},{"$f":"'[7]Function shifts'!I2402","v":0},{"$f":"'[7]Function shifts'!O2402","v":0},{"$f":"'[7]Function shifts'!P2402","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2402","v":0},{"$f":"'[7]Function shifts'!R2402","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2403","v":0},{"$f":"'[7]Function shifts'!I2403","v":0},{"$f":"'[7]Function shifts'!O2403","v":0},{"$f":"'[7]Function shifts'!P2403","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2403","v":0},{"$f":"'[7]Function shifts'!R2403","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2404","v":0},{"$f":"'[7]Function shifts'!I2404","v":0},{"$f":"'[7]Function shifts'!O2404","v":0},{"$f":"'[7]Function shifts'!P2404","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2404","v":0},{"$f":"'[7]Function shifts'!R2404","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2405","v":0},{"$f":"'[7]Function shifts'!I2405","v":0},{"$f":"'[7]Function shifts'!O2405","v":0},{"$f":"'[7]Function shifts'!P2405","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2405","v":0},{"$f":"'[7]Function shifts'!R2405","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2406","v":0},{"$f":"'[7]Function shifts'!I2406","v":0},{"$f":"'[7]Function shifts'!O2406","v":0},{"$f":"'[7]Function shifts'!P2406","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2406","v":0},{"$f":"'[7]Function shifts'!R2406","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2407","v":0},{"$f":"'[7]Function shifts'!I2407","v":0},{"$f":"'[7]Function shifts'!O2407","v":0},{"$f":"'[7]Function shifts'!P2407","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2407","v":0},{"$f":"'[7]Function shifts'!R2407","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2408","v":0},{"$f":"'[7]Function shifts'!I2408","v":0},{"$f":"'[7]Function shifts'!O2408","v":0},{"$f":"'[7]Function shifts'!P2408","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2408","v":0},{"$f":"'[7]Function shifts'!R2408","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2409","v":0},{"$f":"'[7]Function shifts'!I2409","v":0},{"$f":"'[7]Function shifts'!O2409","v":0},{"$f":"'[7]Function shifts'!P2409","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2409","v":0},{"$f":"'[7]Function shifts'!R2409","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2410","v":0},{"$f":"'[7]Function shifts'!I2410","v":0},{"$f":"'[7]Function shifts'!O2410","v":0},{"$f":"'[7]Function shifts'!P2410","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2410","v":0},{"$f":"'[7]Function shifts'!R2410","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2411","v":0},{"$f":"'[7]Function shifts'!I2411","v":0},{"$f":"'[7]Function shifts'!O2411","v":0},{"$f":"'[7]Function shifts'!P2411","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2411","v":0},{"$f":"'[7]Function shifts'!R2411","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2412","v":0},{"$f":"'[7]Function shifts'!I2412","v":0},{"$f":"'[7]Function shifts'!O2412","v":0},{"$f":"'[7]Function shifts'!P2412","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2412","v":0},{"$f":"'[7]Function shifts'!R2412","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2413","v":0},{"$f":"'[7]Function shifts'!I2413","v":0},{"$f":"'[7]Function shifts'!O2413","v":0},{"$f":"'[7]Function shifts'!P2413","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2413","v":0},{"$f":"'[7]Function shifts'!R2413","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2414","v":0},{"$f":"'[7]Function shifts'!I2414","v":0},{"$f":"'[7]Function shifts'!O2414","v":0},{"$f":"'[7]Function shifts'!P2414","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2414","v":0},{"$f":"'[7]Function shifts'!R2414","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2415","v":0},{"$f":"'[7]Function shifts'!I2415","v":0},{"$f":"'[7]Function shifts'!O2415","v":0},{"$f":"'[7]Function shifts'!P2415","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2415","v":0},{"$f":"'[7]Function shifts'!R2415","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2416","v":0},{"$f":"'[7]Function shifts'!I2416","v":0},{"$f":"'[7]Function shifts'!O2416","v":0},{"$f":"'[7]Function shifts'!P2416","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2416","v":0},{"$f":"'[7]Function shifts'!R2416","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2417","v":0},{"$f":"'[7]Function shifts'!I2417","v":0},{"$f":"'[7]Function shifts'!O2417","v":0},{"$f":"'[7]Function shifts'!P2417","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2417","v":0},{"$f":"'[7]Function shifts'!R2417","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2418","v":0},{"$f":"'[7]Function shifts'!I2418","v":0},{"$f":"'[7]Function shifts'!O2418","v":0},{"$f":"'[7]Function shifts'!P2418","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2418","v":0},{"$f":"'[7]Function shifts'!R2418","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2419","v":0},{"$f":"'[7]Function shifts'!I2419","v":0},{"$f":"'[7]Function shifts'!O2419","v":0},{"$f":"'[7]Function shifts'!P2419","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2419","v":0},{"$f":"'[7]Function shifts'!R2419","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2420","v":0},{"$f":"'[7]Function shifts'!I2420","v":0},{"$f":"'[7]Function shifts'!O2420","v":0},{"$f":"'[7]Function shifts'!P2420","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2420","v":0},{"$f":"'[7]Function shifts'!R2420","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2421","v":0},{"$f":"'[7]Function shifts'!I2421","v":0},{"$f":"'[7]Function shifts'!O2421","v":0},{"$f":"'[7]Function shifts'!P2421","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2421","v":0},{"$f":"'[7]Function shifts'!R2421","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2422","v":0},{"$f":"'[7]Function shifts'!I2422","v":0},{"$f":"'[7]Function shifts'!O2422","v":0},{"$f":"'[7]Function shifts'!P2422","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2422","v":0},{"$f":"'[7]Function shifts'!R2422","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2423","v":0},{"$f":"'[7]Function shifts'!I2423","v":0},{"$f":"'[7]Function shifts'!O2423","v":0},{"$f":"'[7]Function shifts'!P2423","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2423","v":0},{"$f":"'[7]Function shifts'!R2423","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2424","v":0},{"$f":"'[7]Function shifts'!I2424","v":0},{"$f":"'[7]Function shifts'!O2424","v":0},{"$f":"'[7]Function shifts'!P2424","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2424","v":0},{"$f":"'[7]Function shifts'!R2424","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2425","v":0},{"$f":"'[7]Function shifts'!I2425","v":0},{"$f":"'[7]Function shifts'!O2425","v":0},{"$f":"'[7]Function shifts'!P2425","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2425","v":0},{"$f":"'[7]Function shifts'!R2425","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2426","v":0},{"$f":"'[7]Function shifts'!I2426","v":0},{"$f":"'[7]Function shifts'!O2426","v":0},{"$f":"'[7]Function shifts'!P2426","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2426","v":0},{"$f":"'[7]Function shifts'!R2426","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2427","v":0},{"$f":"'[7]Function shifts'!I2427","v":0},{"$f":"'[7]Function shifts'!O2427","v":0},{"$f":"'[7]Function shifts'!P2427","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2427","v":0},{"$f":"'[7]Function shifts'!R2427","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2428","v":0},{"$f":"'[7]Function shifts'!I2428","v":0},{"$f":"'[7]Function shifts'!O2428","v":0},{"$f":"'[7]Function shifts'!P2428","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2428","v":0},{"$f":"'[7]Function shifts'!R2428","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2429","v":0},{"$f":"'[7]Function shifts'!I2429","v":0},{"$f":"'[7]Function shifts'!O2429","v":0},{"$f":"'[7]Function shifts'!P2429","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2429","v":0},{"$f":"'[7]Function shifts'!R2429","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2430","v":0},{"$f":"'[7]Function shifts'!I2430","v":0},{"$f":"'[7]Function shifts'!O2430","v":0},{"$f":"'[7]Function shifts'!P2430","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2430","v":0},{"$f":"'[7]Function shifts'!R2430","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2431","v":0},{"$f":"'[7]Function shifts'!I2431","v":0},{"$f":"'[7]Function shifts'!O2431","v":0},{"$f":"'[7]Function shifts'!P2431","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2431","v":0},{"$f":"'[7]Function shifts'!R2431","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2432","v":0},{"$f":"'[7]Function shifts'!I2432","v":0},{"$f":"'[7]Function shifts'!O2432","v":0},{"$f":"'[7]Function shifts'!P2432","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2432","v":0},{"$f":"'[7]Function shifts'!R2432","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2433","v":0},{"$f":"'[7]Function shifts'!I2433","v":0},{"$f":"'[7]Function shifts'!O2433","v":0},{"$f":"'[7]Function shifts'!P2433","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2433","v":0},{"$f":"'[7]Function shifts'!R2433","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2435:G2436)","v":0},{"$f":"SUM(H2435:H2436)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2435:P2436)","v":0},{"$f":"SUM(Q2435:Q2436)","v":0},{"$f":"SUM(R2435:R2436)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2435","v":0},{"$f":"'[7]Function shifts'!I2435","v":0},{"$f":"'[7]Function shifts'!O2435","v":0},{"$f":"'[7]Function shifts'!P2435","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2435","v":0},{"$f":"'[7]Function shifts'!R2435","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2436","v":0},{"$f":"'[7]Function shifts'!I2436","v":0},{"$f":"'[7]Function shifts'!O2436","v":0},{"$f":"'[7]Function shifts'!P2436","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2436","v":0},{"$f":"'[7]Function shifts'!R2436","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2438,G2445,G2448:G2450,G2457:G2458)","v":0},{"$f":"SUM(H2438,H2445,H2448:H2450,H2457:H2458)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2438,P2445,P2448:P2450,P2457:P2458)","v":0},{"$f":"SUM(Q2438,Q2445,Q2448:Q2450,Q2457:Q2458)","v":0},{"$f":"SUM(R2438,R2445,R2448:R2450,R2457:R2458)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2439+G2442","v":0},{"$f":"+H2439+H2442","v":0},0,0,0,0,0,0,0,{"$f":"+P2439+P2442","v":0},{"$f":"+Q2439+Q2442","v":0},{"$f":"+R2439+R2442","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2440:G2441)","v":0},{"$f":"SUM(H2440:H2441)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2440:P2441)","v":0},{"$f":"SUM(Q2440:Q2441)","v":0},{"$f":"SUM(R2440:R2441)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2440","v":0},{"$f":"'[7]Function shifts'!I2440","v":0},{"$f":"'[7]Function shifts'!O2440","v":0},{"$f":"'[7]Function shifts'!P2440","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2440","v":0},{"$f":"'[7]Function shifts'!R2440","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2441","v":0},{"$f":"'[7]Function shifts'!I2441","v":0},{"$f":"'[7]Function shifts'!O2441","v":0},{"$f":"'[7]Function shifts'!P2441","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2441","v":0},{"$f":"'[7]Function shifts'!R2441","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2443:G2444)","v":0},{"$f":"SUM(H2443:H2444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2443:P2444)","v":0},{"$f":"SUM(Q2443:Q2444)","v":0},{"$f":"SUM(R2443:R2444)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2443","v":0},{"$f":"'[7]Function shifts'!I2443","v":0},{"$f":"'[7]Function shifts'!O2443","v":0},{"$f":"'[7]Function shifts'!P2443","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2443","v":0},{"$f":"'[7]Function shifts'!R2443","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2444","v":0},{"$f":"'[7]Function shifts'!I2444","v":0},{"$f":"'[7]Function shifts'!O2444","v":0},{"$f":"'[7]Function shifts'!P2444","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2444","v":0},{"$f":"'[7]Function shifts'!R2444","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2446:G2447)","v":0},{"$f":"SUM(H2446:H2447)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2446:P2447)","v":0},{"$f":"SUM(Q2446:Q2447)","v":0},{"$f":"SUM(R2446:R2447)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2446","v":0},{"$f":"'[7]Function shifts'!I2446","v":0},{"$f":"'[7]Function shifts'!O2446","v":0},{"$f":"'[7]Function shifts'!P2446","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2446","v":0},{"$f":"'[7]Function shifts'!R2446","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2447","v":0},{"$f":"'[7]Function shifts'!I2447","v":0},{"$f":"'[7]Function shifts'!O2447","v":0},{"$f":"'[7]Function shifts'!P2447","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2447","v":0},{"$f":"'[7]Function shifts'!R2447","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2448","v":0},{"$f":"'[7]Function shifts'!I2448","v":0},{"$f":"'[7]Function shifts'!O2448","v":0},{"$f":"'[7]Function shifts'!P2448","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2448","v":0},{"$f":"'[7]Function shifts'!R2448","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2449","v":0},{"$f":"'[7]Function shifts'!I2449","v":0},{"$f":"'[7]Function shifts'!O2449","v":0},{"$f":"'[7]Function shifts'!P2449","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2449","v":0},{"$f":"'[7]Function shifts'!R2449","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2451+G2454","v":0},{"$f":"+H2451+H2454","v":0},0,0,0,0,0,0,{"$f":"SUM(J2450:N2450)","v":0},{"$f":"+P2451+P2454","v":0},{"$f":"+Q2451+Q2454","v":0},{"$f":"+R2451+R2454","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2452:G2453)","v":0},{"$f":"SUM(H2452:H2453)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2451:N2451)","v":0},{"$f":"SUM(P2452:P2453)","v":0},{"$f":"SUM(Q2452:Q2453)","v":0},{"$f":"SUM(R2452:R2453)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2452","v":0},{"$f":"'[7]Function shifts'!I2452","v":0},{"$f":"'[7]Function shifts'!O2452","v":0},{"$f":"'[7]Function shifts'!P2452","v":0},null,null,null,null,{"$f":"SUM(J2452:N2452)","v":0},{"$f":"'[7]Function shifts'!Q2452","v":0},{"$f":"'[7]Function shifts'!R2452","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2453","v":0},{"$f":"'[7]Function shifts'!I2453","v":0},{"$f":"'[7]Function shifts'!O2453","v":0},{"$f":"'[7]Function shifts'!P2453","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2453","v":0},{"$f":"'[7]Function shifts'!R2453","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2455:G2456)","v":0},{"$f":"SUM(H2455:H2456)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2455:P2456)","v":0},{"$f":"SUM(Q2455:Q2456)","v":0},{"$f":"SUM(R2455:R2456)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2455","v":0},{"$f":"'[7]Function shifts'!I2455","v":0},{"$f":"'[7]Function shifts'!O2455","v":0},{"$f":"'[7]Function shifts'!P2455","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2455","v":0},{"$f":"'[7]Function shifts'!R2455","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2456","v":0},{"$f":"'[7]Function shifts'!I2456","v":0},{"$f":"'[7]Function shifts'!O2456","v":0},{"$f":"'[7]Function shifts'!P2456","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2456","v":0},{"$f":"'[7]Function shifts'!R2456","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2457","v":0},{"$f":"'[7]Function shifts'!I2457","v":0},{"$f":"'[7]Function shifts'!O2457","v":0},{"$f":"'[7]Function shifts'!P2457","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2457","v":0},{"$f":"'[7]Function shifts'!R2457","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2459:G2460)","v":0},{"$f":"SUM(H2459:H2460)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2459:P2460)","v":0},{"$f":"SUM(Q2459:Q2460)","v":0},{"$f":"SUM(R2459:R2460)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2459","v":0},{"$f":"'[7]Function shifts'!I2459","v":0},{"$f":"'[7]Function shifts'!O2459","v":0},{"$f":"'[7]Function shifts'!P2459","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2459","v":0},{"$f":"'[7]Function shifts'!R2459","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2460","v":0},{"$f":"'[7]Function shifts'!I2460","v":0},{"$f":"'[7]Function shifts'!O2460","v":0},{"$f":"'[7]Function shifts'!P2460","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2460","v":0},{"$f":"'[7]Function shifts'!R2460","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2462,G2465,G2468:G2472)","v":0},{"$f":"SUM(H2462,H2465,H2468:H2472)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2462,P2465,P2468:P2472)","v":0},{"$f":"SUM(Q2462,Q2465,Q2468:Q2472)","v":0},{"$f":"SUM(R2462,R2465,R2468:R2472)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2463:G2464)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2463:P2464)","v":0},{"$f":"SUM(Q2463:Q2464)","v":0},{"$f":"SUM(R2463:R2464)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2463","v":0},{"$f":"'[7]Function shifts'!I2463","v":0},{"$f":"'[7]Function shifts'!O2463","v":0},{"$f":"'[7]Function shifts'!P2463","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2463","v":0},{"$f":"'[7]Function shifts'!R2463","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2464","v":0},{"$f":"'[7]Function shifts'!I2464","v":0},{"$f":"'[7]Function shifts'!O2464","v":0},{"$f":"'[7]Function shifts'!P2464","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2464","v":0},{"$f":"'[7]Function shifts'!R2464","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2466:G2467)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2466:P2467)","v":0},{"$f":"SUM(Q2466:Q2467)","v":0},{"$f":"SUM(R2466:R2467)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2466","v":0},{"$f":"'[7]Function shifts'!I2466","v":0},{"$f":"'[7]Function shifts'!O2466","v":0},{"$f":"'[7]Function shifts'!P2466","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2466","v":0},{"$f":"'[7]Function shifts'!R2466","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2467","v":0},{"$f":"'[7]Function shifts'!I2467","v":0},{"$f":"'[7]Function shifts'!O2467","v":0},{"$f":"'[7]Function shifts'!P2467","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2467","v":0},{"$f":"'[7]Function shifts'!R2467","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2468","v":0},{"$f":"'[7]Function shifts'!I2468","v":0},{"$f":"'[7]Function shifts'!O2468","v":0},{"$f":"'[7]Function shifts'!P2468","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2468","v":0},{"$f":"'[7]Function shifts'!R2468","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2469","v":0},{"$f":"'[7]Function shifts'!I2469","v":0},{"$f":"'[7]Function shifts'!O2469","v":0},{"$f":"'[7]Function shifts'!P2469","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2469","v":0},{"$f":"'[7]Function shifts'!R2469","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2470","v":0},{"$f":"'[7]Function shifts'!I2470","v":0},{"$f":"'[7]Function shifts'!O2470","v":0},{"$f":"'[7]Function shifts'!P2470","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2470","v":0},{"$f":"'[7]Function shifts'!R2470","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2471","v":0},{"$f":"'[7]Function shifts'!I2471","v":0},{"$f":"'[7]Function shifts'!O2471","v":0},{"$f":"'[7]Function shifts'!P2471","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2471","v":0},{"$f":"'[7]Function shifts'!R2471","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2472","v":0},{"$f":"'[7]Function shifts'!I2472","v":0},{"$f":"'[7]Function shifts'!O2472","v":0},{"$f":"'[7]Function shifts'!P2472","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2472","v":0},{"$f":"'[7]Function shifts'!R2472","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2473","v":0},{"$f":"'[7]Function shifts'!I2473","v":0},{"$f":"'[7]Function shifts'!O2473","v":0},{"$f":"'[7]Function shifts'!P2473","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2473","v":0},{"$f":"'[7]Function shifts'!R2473","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2391,G2437,G2461,G2473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2391,P2437,P2461,P2473)","v":0},{"$f":"SUM(Q2391,Q2437,Q2461,Q2473)","v":0},{"$f":"SUM(R2391,R2437,R2461,R2473)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2487","v":0}]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2489","v":0},{"$f":"G2581","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2491","v":0},{"$f":"'[7]Function shifts'!G2491","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2493","v":0},{"$f":"'[7]Function shifts'!G2493","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2498,G2501,G2540)","v":0},{"$f":"SUM(H2498,H2501,H2540)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2497:N2497)","v":0},{"$f":"SUM(P2498,P2501,P2540)","v":0},{"$f":"SUM(Q2498,Q2501,Q2540)","v":0},{"$f":"SUM(R2498,R2501,R2540)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2499:G2500)","v":0},{"$f":"SUM(H2499:H2500)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2499:P2500)","v":0},{"$f":"SUM(Q2499:Q2500)","v":0},{"$f":"SUM(R2499:R2500)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2499","v":0},{"$f":"'[7]Function shifts'!I2499","v":0},{"$f":"'[7]Function shifts'!O2499","v":0},{"$f":"'[7]Function shifts'!P2499","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2499","v":0},{"$f":"'[7]Function shifts'!R2499","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2500","v":0},{"$f":"'[7]Function shifts'!I2500","v":0},{"$f":"'[7]Function shifts'!O2500","v":0},{"$f":"'[7]Function shifts'!P2500","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2500","v":0},{"$f":"'[7]Function shifts'!R2500","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2502:G2539)","v":0},{"$f":"SUM(H2502:H2539)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2502:P2539)","v":0},{"$f":"SUM(Q2502:Q2539)","v":0},{"$f":"SUM(R2502:R2539)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2502","v":0},{"$f":"'[7]Function shifts'!I2502","v":0},{"$f":"'[7]Function shifts'!O2502","v":0},{"$f":"'[7]Function shifts'!P2502","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2502","v":0},{"$f":"'[7]Function shifts'!R2502","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2503","v":0},{"$f":"'[7]Function shifts'!I2503","v":0},{"$f":"'[7]Function shifts'!O2503","v":0},{"$f":"'[7]Function shifts'!P2503","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2503","v":0},{"$f":"'[7]Function shifts'!R2503","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2504","v":0},{"$f":"'[7]Function shifts'!I2504","v":0},{"$f":"'[7]Function shifts'!O2504","v":0},{"$f":"'[7]Function shifts'!P2504","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2504","v":0},{"$f":"'[7]Function shifts'!R2504","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2505","v":0},{"$f":"'[7]Function shifts'!I2505","v":0},{"$f":"'[7]Function shifts'!O2505","v":0},{"$f":"'[7]Function shifts'!P2505","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2505","v":0},{"$f":"'[7]Function shifts'!R2505","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2506","v":0},{"$f":"'[7]Function shifts'!I2506","v":0},{"$f":"'[7]Function shifts'!O2506","v":0},{"$f":"'[7]Function shifts'!P2506","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2506","v":0},{"$f":"'[7]Function shifts'!R2506","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2507","v":0},{"$f":"'[7]Function shifts'!I2507","v":0},{"$f":"'[7]Function shifts'!O2507","v":0},{"$f":"'[7]Function shifts'!P2507","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2507","v":0},{"$f":"'[7]Function shifts'!R2507","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2508","v":0},{"$f":"'[7]Function shifts'!I2508","v":0},{"$f":"'[7]Function shifts'!O2508","v":0},{"$f":"'[7]Function shifts'!P2508","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2508","v":0},{"$f":"'[7]Function shifts'!R2508","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2509","v":0},{"$f":"'[7]Function shifts'!I2509","v":0},{"$f":"'[7]Function shifts'!O2509","v":0},{"$f":"'[7]Function shifts'!P2509","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2509","v":0},{"$f":"'[7]Function shifts'!R2509","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2510","v":0},{"$f":"'[7]Function shifts'!I2510","v":0},{"$f":"'[7]Function shifts'!O2510","v":0},{"$f":"'[7]Function shifts'!P2510","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2510","v":0},{"$f":"'[7]Function shifts'!R2510","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2511","v":0},{"$f":"'[7]Function shifts'!I2511","v":0},{"$f":"'[7]Function shifts'!O2511","v":0},{"$f":"'[7]Function shifts'!P2511","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2511","v":0},{"$f":"'[7]Function shifts'!R2511","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2512","v":0},{"$f":"'[7]Function shifts'!I2512","v":0},{"$f":"'[7]Function shifts'!O2512","v":0},{"$f":"'[7]Function shifts'!P2512","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2512","v":0},{"$f":"'[7]Function shifts'!R2512","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2513","v":0},{"$f":"'[7]Function shifts'!I2513","v":0},{"$f":"'[7]Function shifts'!O2513","v":0},{"$f":"'[7]Function shifts'!P2513","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2513","v":0},{"$f":"'[7]Function shifts'!R2513","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2514","v":0},{"$f":"'[7]Function shifts'!I2514","v":0},{"$f":"'[7]Function shifts'!O2514","v":0},{"$f":"'[7]Function shifts'!P2514","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2514","v":0},{"$f":"'[7]Function shifts'!R2514","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2515","v":0},{"$f":"'[7]Function shifts'!I2515","v":0},{"$f":"'[7]Function shifts'!O2515","v":0},{"$f":"'[7]Function shifts'!P2515","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2515","v":0},{"$f":"'[7]Function shifts'!R2515","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2516","v":0},{"$f":"'[7]Function shifts'!I2516","v":0},{"$f":"'[7]Function shifts'!O2516","v":0},{"$f":"'[7]Function shifts'!P2516","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2516","v":0},{"$f":"'[7]Function shifts'!R2516","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2517","v":0},{"$f":"'[7]Function shifts'!I2517","v":0},{"$f":"'[7]Function shifts'!O2517","v":0},{"$f":"'[7]Function shifts'!P2517","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2517","v":0},{"$f":"'[7]Function shifts'!R2517","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2518","v":0},{"$f":"'[7]Function shifts'!I2518","v":0},{"$f":"'[7]Function shifts'!O2518","v":0},{"$f":"'[7]Function shifts'!P2518","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2518","v":0},{"$f":"'[7]Function shifts'!R2518","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2519","v":0},{"$f":"'[7]Function shifts'!I2519","v":0},{"$f":"'[7]Function shifts'!O2519","v":0},{"$f":"'[7]Function shifts'!P2519","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2519","v":0},{"$f":"'[7]Function shifts'!R2519","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2520","v":0},{"$f":"'[7]Function shifts'!I2520","v":0},{"$f":"'[7]Function shifts'!O2520","v":0},{"$f":"'[7]Function shifts'!P2520","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2520","v":0},{"$f":"'[7]Function shifts'!R2520","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2521","v":0},{"$f":"'[7]Function shifts'!I2521","v":0},{"$f":"'[7]Function shifts'!O2521","v":0},{"$f":"'[7]Function shifts'!P2521","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2521","v":0},{"$f":"'[7]Function shifts'!R2521","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2522","v":0},{"$f":"'[7]Function shifts'!I2522","v":0},{"$f":"'[7]Function shifts'!O2522","v":0},{"$f":"'[7]Function shifts'!P2522","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2522","v":0},{"$f":"'[7]Function shifts'!R2522","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2523","v":0},{"$f":"'[7]Function shifts'!I2523","v":0},{"$f":"'[7]Function shifts'!O2523","v":0},{"$f":"'[7]Function shifts'!P2523","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2523","v":0},{"$f":"'[7]Function shifts'!R2523","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2524","v":0},{"$f":"'[7]Function shifts'!I2524","v":0},{"$f":"'[7]Function shifts'!O2524","v":0},{"$f":"'[7]Function shifts'!P2524","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2524","v":0},{"$f":"'[7]Function shifts'!R2524","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2525","v":0},{"$f":"'[7]Function shifts'!I2525","v":0},{"$f":"'[7]Function shifts'!O2525","v":0},{"$f":"'[7]Function shifts'!P2525","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2525","v":0},{"$f":"'[7]Function shifts'!R2525","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2526","v":0},{"$f":"'[7]Function shifts'!I2526","v":0},{"$f":"'[7]Function shifts'!O2526","v":0},{"$f":"'[7]Function shifts'!P2526","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2526","v":0},{"$f":"'[7]Function shifts'!R2526","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2527","v":0},{"$f":"'[7]Function shifts'!I2527","v":0},{"$f":"'[7]Function shifts'!O2527","v":0},{"$f":"'[7]Function shifts'!P2527","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2527","v":0},{"$f":"'[7]Function shifts'!R2527","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2528","v":0},{"$f":"'[7]Function shifts'!I2528","v":0},{"$f":"'[7]Function shifts'!O2528","v":0},{"$f":"'[7]Function shifts'!P2528","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2528","v":0},{"$f":"'[7]Function shifts'!R2528","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2529","v":0},{"$f":"'[7]Function shifts'!I2529","v":0},{"$f":"'[7]Function shifts'!O2529","v":0},{"$f":"'[7]Function shifts'!P2529","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2529","v":0},{"$f":"'[7]Function shifts'!R2529","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2530","v":0},{"$f":"'[7]Function shifts'!I2530","v":0},{"$f":"'[7]Function shifts'!O2530","v":0},{"$f":"'[7]Function shifts'!P2530","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2530","v":0},{"$f":"'[7]Function shifts'!R2530","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2531","v":0},{"$f":"'[7]Function shifts'!I2531","v":0},{"$f":"'[7]Function shifts'!O2531","v":0},{"$f":"'[7]Function shifts'!P2531","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2531","v":0},{"$f":"'[7]Function shifts'!R2531","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2532","v":0},{"$f":"'[7]Function shifts'!I2532","v":0},{"$f":"'[7]Function shifts'!O2532","v":0},{"$f":"'[7]Function shifts'!P2532","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2532","v":0},{"$f":"'[7]Function shifts'!R2532","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2533","v":0},{"$f":"'[7]Function shifts'!I2533","v":0},{"$f":"'[7]Function shifts'!O2533","v":0},{"$f":"'[7]Function shifts'!P2533","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2533","v":0},{"$f":"'[7]Function shifts'!R2533","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2534","v":0},{"$f":"'[7]Function shifts'!I2534","v":0},{"$f":"'[7]Function shifts'!O2534","v":0},{"$f":"'[7]Function shifts'!P2534","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2534","v":0},{"$f":"'[7]Function shifts'!R2534","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2535","v":0},{"$f":"'[7]Function shifts'!I2535","v":0},{"$f":"'[7]Function shifts'!O2535","v":0},{"$f":"'[7]Function shifts'!P2535","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2535","v":0},{"$f":"'[7]Function shifts'!R2535","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2536","v":0},{"$f":"'[7]Function shifts'!I2536","v":0},{"$f":"'[7]Function shifts'!O2536","v":0},{"$f":"'[7]Function shifts'!P2536","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2536","v":0},{"$f":"'[7]Function shifts'!R2536","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2537","v":0},{"$f":"'[7]Function shifts'!I2537","v":0},{"$f":"'[7]Function shifts'!O2537","v":0},{"$f":"'[7]Function shifts'!P2537","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2537","v":0},{"$f":"'[7]Function shifts'!R2537","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2538","v":0},{"$f":"'[7]Function shifts'!I2538","v":0},{"$f":"'[7]Function shifts'!O2538","v":0},{"$f":"'[7]Function shifts'!P2538","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2538","v":0},{"$f":"'[7]Function shifts'!R2538","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2539","v":0},{"$f":"'[7]Function shifts'!I2539","v":0},{"$f":"'[7]Function shifts'!O2539","v":0},{"$f":"'[7]Function shifts'!P2539","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2539","v":0},{"$f":"'[7]Function shifts'!R2539","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2541:G2542)","v":0},{"$f":"SUM(H2541:H2542)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2541:P2542)","v":0},{"$f":"SUM(Q2541:Q2542)","v":0},{"$f":"SUM(R2541:R2542)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2541","v":0},{"$f":"'[7]Function shifts'!I2541","v":0},{"$f":"'[7]Function shifts'!O2541","v":0},{"$f":"'[7]Function shifts'!P2541","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2541","v":0},{"$f":"'[7]Function shifts'!R2541","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2542","v":0},{"$f":"'[7]Function shifts'!I2542","v":0},{"$f":"'[7]Function shifts'!O2542","v":0},{"$f":"'[7]Function shifts'!P2542","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2542","v":0},{"$f":"'[7]Function shifts'!R2542","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2544,G2551,G2554:G2556,G2563:G2564)","v":0},{"$f":"SUM(H2544,H2551,H2554:H2556,H2563:H2564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2544,P2551,P2554:P2556,P2563:P2564)","v":0},{"$f":"SUM(Q2544,Q2551,Q2554:Q2556,Q2563:Q2564)","v":0},{"$f":"SUM(R2544,R2551,R2554:R2556,R2563:R2564)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2545+G2548","v":0},{"$f":"+H2545+H2548","v":0},0,0,0,0,0,0,0,{"$f":"+P2545+P2548","v":0},{"$f":"+Q2545+Q2548","v":0},{"$f":"+R2545+R2548","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2546:G2547)","v":0},{"$f":"SUM(H2546:H2547)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2546:P2547)","v":0},{"$f":"SUM(Q2546:Q2547)","v":0},{"$f":"SUM(R2546:R2547)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2546","v":0},{"$f":"'[7]Function shifts'!I2546","v":0},{"$f":"'[7]Function shifts'!O2546","v":0},{"$f":"'[7]Function shifts'!P2546","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2546","v":0},{"$f":"'[7]Function shifts'!R2546","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2547","v":0},{"$f":"'[7]Function shifts'!I2547","v":0},{"$f":"'[7]Function shifts'!O2547","v":0},{"$f":"'[7]Function shifts'!P2547","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2547","v":0},{"$f":"'[7]Function shifts'!R2547","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2549:G2550)","v":0},{"$f":"SUM(H2549:H2550)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2549:P2550)","v":0},{"$f":"SUM(Q2549:Q2550)","v":0},{"$f":"SUM(R2549:R2550)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2549","v":0},{"$f":"'[7]Function shifts'!I2549","v":0},{"$f":"'[7]Function shifts'!O2549","v":0},{"$f":"'[7]Function shifts'!P2549","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2549","v":0},{"$f":"'[7]Function shifts'!R2549","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2550","v":0},{"$f":"'[7]Function shifts'!I2550","v":0},{"$f":"'[7]Function shifts'!O2550","v":0},{"$f":"'[7]Function shifts'!P2550","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2550","v":0},{"$f":"'[7]Function shifts'!R2550","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2552:G2553)","v":0},{"$f":"SUM(H2552:H2553)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2552:P2553)","v":0},{"$f":"SUM(Q2552:Q2553)","v":0},{"$f":"SUM(R2552:R2553)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2552","v":0},{"$f":"'[7]Function shifts'!I2552","v":0},{"$f":"'[7]Function shifts'!O2552","v":0},{"$f":"'[7]Function shifts'!P2552","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2552","v":0},{"$f":"'[7]Function shifts'!R2552","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2553","v":0},{"$f":"'[7]Function shifts'!I2553","v":0},{"$f":"'[7]Function shifts'!O2553","v":0},{"$f":"'[7]Function shifts'!P2553","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2553","v":0},{"$f":"'[7]Function shifts'!R2553","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2554","v":0},{"$f":"'[7]Function shifts'!I2554","v":0},{"$f":"'[7]Function shifts'!O2554","v":0},{"$f":"'[7]Function shifts'!P2554","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2554","v":0},{"$f":"'[7]Function shifts'!R2554","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2555","v":0},{"$f":"'[7]Function shifts'!I2555","v":0},{"$f":"'[7]Function shifts'!O2555","v":0},{"$f":"'[7]Function shifts'!P2555","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2555","v":0},{"$f":"'[7]Function shifts'!R2555","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2557+G2560","v":0},{"$f":"+H2557+H2560","v":0},0,0,0,0,0,0,{"$f":"SUM(J2556:N2556)","v":0},{"$f":"+P2557+P2560","v":0},{"$f":"+Q2557+Q2560","v":0},{"$f":"+R2557+R2560","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2558:G2559)","v":0},{"$f":"SUM(H2558:H2559)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2557:N2557)","v":0},{"$f":"SUM(P2558:P2559)","v":0},{"$f":"SUM(Q2558:Q2559)","v":0},{"$f":"SUM(R2558:R2559)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2558","v":0},{"$f":"'[7]Function shifts'!I2558","v":0},{"$f":"'[7]Function shifts'!O2558","v":0},{"$f":"'[7]Function shifts'!P2558","v":0},null,null,null,null,{"$f":"SUM(J2558:N2558)","v":0},{"$f":"'[7]Function shifts'!Q2558","v":0},{"$f":"'[7]Function shifts'!R2558","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2559","v":0},{"$f":"'[7]Function shifts'!I2559","v":0},{"$f":"'[7]Function shifts'!O2559","v":0},{"$f":"'[7]Function shifts'!P2559","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2559","v":0},{"$f":"'[7]Function shifts'!R2559","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2561:G2562)","v":0},{"$f":"SUM(H2561:H2562)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2561:P2562)","v":0},{"$f":"SUM(Q2561:Q2562)","v":0},{"$f":"SUM(R2561:R2562)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2561","v":0},{"$f":"'[7]Function shifts'!I2561","v":0},{"$f":"'[7]Function shifts'!O2561","v":0},{"$f":"'[7]Function shifts'!P2561","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2561","v":0},{"$f":"'[7]Function shifts'!R2561","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2562","v":0},{"$f":"'[7]Function shifts'!I2562","v":0},{"$f":"'[7]Function shifts'!O2562","v":0},{"$f":"'[7]Function shifts'!P2562","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2562","v":0},{"$f":"'[7]Function shifts'!R2562","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2563","v":0},{"$f":"'[7]Function shifts'!I2563","v":0},{"$f":"'[7]Function shifts'!O2563","v":0},{"$f":"'[7]Function shifts'!P2563","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2563","v":0},{"$f":"'[7]Function shifts'!R2563","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2565:G2566)","v":0},{"$f":"SUM(H2565:H2566)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2565:P2566)","v":0},{"$f":"SUM(Q2565:Q2566)","v":0},{"$f":"SUM(R2565:R2566)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2565","v":0},{"$f":"'[7]Function shifts'!I2565","v":0},{"$f":"'[7]Function shifts'!O2565","v":0},{"$f":"'[7]Function shifts'!P2565","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2565","v":0},{"$f":"'[7]Function shifts'!R2565","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2566","v":0},{"$f":"'[7]Function shifts'!I2566","v":0},{"$f":"'[7]Function shifts'!O2566","v":0},{"$f":"'[7]Function shifts'!P2566","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2566","v":0},{"$f":"'[7]Function shifts'!R2566","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2568,G2571,G2574:G2578)","v":0},{"$f":"SUM(H2568,H2571,H2574:H2578)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2568,P2571,P2574:P2578)","v":0},{"$f":"SUM(Q2568,Q2571,Q2574:Q2578)","v":0},{"$f":"SUM(R2568,R2571,R2574:R2578)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2569:G2570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2569:P2570)","v":0},{"$f":"SUM(Q2569:Q2570)","v":0},{"$f":"SUM(R2569:R2570)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2569","v":0},{"$f":"'[7]Function shifts'!I2569","v":0},{"$f":"'[7]Function shifts'!O2569","v":0},{"$f":"'[7]Function shifts'!P2569","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2569","v":0},{"$f":"'[7]Function shifts'!R2569","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2570","v":0},{"$f":"'[7]Function shifts'!I2570","v":0},{"$f":"'[7]Function shifts'!O2570","v":0},{"$f":"'[7]Function shifts'!P2570","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2570","v":0},{"$f":"'[7]Function shifts'!R2570","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2572:G2573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2572:P2573)","v":0},{"$f":"SUM(Q2572:Q2573)","v":0},{"$f":"SUM(R2572:R2573)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2572","v":0},{"$f":"'[7]Function shifts'!I2572","v":0},{"$f":"'[7]Function shifts'!O2572","v":0},{"$f":"'[7]Function shifts'!P2572","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2572","v":0},{"$f":"'[7]Function shifts'!R2572","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2573","v":0},{"$f":"'[7]Function shifts'!I2573","v":0},{"$f":"'[7]Function shifts'!O2573","v":0},{"$f":"'[7]Function shifts'!P2573","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2573","v":0},{"$f":"'[7]Function shifts'!R2573","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2574","v":0},{"$f":"'[7]Function shifts'!I2574","v":0},{"$f":"'[7]Function shifts'!O2574","v":0},{"$f":"'[7]Function shifts'!P2574","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2574","v":0},{"$f":"'[7]Function shifts'!R2574","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2575","v":0},{"$f":"'[7]Function shifts'!I2575","v":0},{"$f":"'[7]Function shifts'!O2575","v":0},{"$f":"'[7]Function shifts'!P2575","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2575","v":0},{"$f":"'[7]Function shifts'!R2575","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2576","v":0},{"$f":"'[7]Function shifts'!I2576","v":0},{"$f":"'[7]Function shifts'!O2576","v":0},{"$f":"'[7]Function shifts'!P2576","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2576","v":0},{"$f":"'[7]Function shifts'!R2576","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2577","v":0},{"$f":"'[7]Function shifts'!I2577","v":0},{"$f":"'[7]Function shifts'!O2577","v":0},{"$f":"'[7]Function shifts'!P2577","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2577","v":0},{"$f":"'[7]Function shifts'!R2577","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2578","v":0},{"$f":"'[7]Function shifts'!I2578","v":0},{"$f":"'[7]Function shifts'!O2578","v":0},{"$f":"'[7]Function shifts'!P2578","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2578","v":0},{"$f":"'[7]Function shifts'!R2578","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2579","v":0},{"$f":"'[7]Function shifts'!I2579","v":0},{"$f":"'[7]Function shifts'!O2579","v":0},{"$f":"'[7]Function shifts'!P2579","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2579","v":0},{"$f":"'[7]Function shifts'!R2579","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2497,G2543,G2567,G2579)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2497,P2543,P2567,P2579)","v":0},{"$f":"SUM(Q2497,Q2543,Q2567,Q2579)","v":0},{"$f":"SUM(R2497,R2543,R2567,R2579)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2593","v":0}]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2595","v":0},{"$f":"G2687","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2597","v":0},{"$f":"'[7]Function shifts'!G2597","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2599","v":0},{"$f":"'[7]Function shifts'!G2599","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2604,G2607,G2646)","v":0},{"$f":"SUM(H2604,H2607,H2646)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2603:N2603)","v":0},{"$f":"SUM(P2604,P2607,P2646)","v":0},{"$f":"SUM(Q2604,Q2607,Q2646)","v":0},{"$f":"SUM(R2604,R2607,R2646)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2605:G2606)","v":0},{"$f":"SUM(H2605:H2606)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2605:P2606)","v":0},{"$f":"SUM(Q2605:Q2606)","v":0},{"$f":"SUM(R2605:R2606)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2605","v":0},{"$f":"'[7]Function shifts'!I2605","v":0},{"$f":"'[7]Function shifts'!O2605","v":0},{"$f":"'[7]Function shifts'!P2605","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2605","v":0},{"$f":"'[7]Function shifts'!R2605","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2606","v":0},{"$f":"'[7]Function shifts'!I2606","v":0},{"$f":"'[7]Function shifts'!O2606","v":0},{"$f":"'[7]Function shifts'!P2606","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2606","v":0},{"$f":"'[7]Function shifts'!R2606","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2608:G2645)","v":0},{"$f":"SUM(H2608:H2645)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2608:P2645)","v":0},{"$f":"SUM(Q2608:Q2645)","v":0},{"$f":"SUM(R2608:R2645)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2608","v":0},{"$f":"'[7]Function shifts'!I2608","v":0},{"$f":"'[7]Function shifts'!O2608","v":0},{"$f":"'[7]Function shifts'!P2608","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2608","v":0},{"$f":"'[7]Function shifts'!R2608","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2609","v":0},{"$f":"'[7]Function shifts'!I2609","v":0},{"$f":"'[7]Function shifts'!O2609","v":0},{"$f":"'[7]Function shifts'!P2609","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2609","v":0},{"$f":"'[7]Function shifts'!R2609","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2610","v":0},{"$f":"'[7]Function shifts'!I2610","v":0},{"$f":"'[7]Function shifts'!O2610","v":0},{"$f":"'[7]Function shifts'!P2610","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2610","v":0},{"$f":"'[7]Function shifts'!R2610","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2611","v":0},{"$f":"'[7]Function shifts'!I2611","v":0},{"$f":"'[7]Function shifts'!O2611","v":0},{"$f":"'[7]Function shifts'!P2611","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2611","v":0},{"$f":"'[7]Function shifts'!R2611","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2612","v":0},{"$f":"'[7]Function shifts'!I2612","v":0},{"$f":"'[7]Function shifts'!O2612","v":0},{"$f":"'[7]Function shifts'!P2612","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2612","v":0},{"$f":"'[7]Function shifts'!R2612","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2613","v":0},{"$f":"'[7]Function shifts'!I2613","v":0},{"$f":"'[7]Function shifts'!O2613","v":0},{"$f":"'[7]Function shifts'!P2613","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2613","v":0},{"$f":"'[7]Function shifts'!R2613","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2614","v":0},{"$f":"'[7]Function shifts'!I2614","v":0},{"$f":"'[7]Function shifts'!O2614","v":0},{"$f":"'[7]Function shifts'!P2614","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2614","v":0},{"$f":"'[7]Function shifts'!R2614","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2615","v":0},{"$f":"'[7]Function shifts'!I2615","v":0},{"$f":"'[7]Function shifts'!O2615","v":0},{"$f":"'[7]Function shifts'!P2615","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2615","v":0},{"$f":"'[7]Function shifts'!R2615","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2616","v":0},{"$f":"'[7]Function shifts'!I2616","v":0},{"$f":"'[7]Function shifts'!O2616","v":0},{"$f":"'[7]Function shifts'!P2616","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2616","v":0},{"$f":"'[7]Function shifts'!R2616","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2617","v":0},{"$f":"'[7]Function shifts'!I2617","v":0},{"$f":"'[7]Function shifts'!O2617","v":0},{"$f":"'[7]Function shifts'!P2617","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2617","v":0},{"$f":"'[7]Function shifts'!R2617","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2618","v":0},{"$f":"'[7]Function shifts'!I2618","v":0},{"$f":"'[7]Function shifts'!O2618","v":0},{"$f":"'[7]Function shifts'!P2618","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2618","v":0},{"$f":"'[7]Function shifts'!R2618","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2619","v":0},{"$f":"'[7]Function shifts'!I2619","v":0},{"$f":"'[7]Function shifts'!O2619","v":0},{"$f":"'[7]Function shifts'!P2619","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2619","v":0},{"$f":"'[7]Function shifts'!R2619","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2620","v":0},{"$f":"'[7]Function shifts'!I2620","v":0},{"$f":"'[7]Function shifts'!O2620","v":0},{"$f":"'[7]Function shifts'!P2620","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2620","v":0},{"$f":"'[7]Function shifts'!R2620","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2621","v":0},{"$f":"'[7]Function shifts'!I2621","v":0},{"$f":"'[7]Function shifts'!O2621","v":0},{"$f":"'[7]Function shifts'!P2621","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2621","v":0},{"$f":"'[7]Function shifts'!R2621","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2622","v":0},{"$f":"'[7]Function shifts'!I2622","v":0},{"$f":"'[7]Function shifts'!O2622","v":0},{"$f":"'[7]Function shifts'!P2622","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2622","v":0},{"$f":"'[7]Function shifts'!R2622","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2623","v":0},{"$f":"'[7]Function shifts'!I2623","v":0},{"$f":"'[7]Function shifts'!O2623","v":0},{"$f":"'[7]Function shifts'!P2623","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2623","v":0},{"$f":"'[7]Function shifts'!R2623","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2624","v":0},{"$f":"'[7]Function shifts'!I2624","v":0},{"$f":"'[7]Function shifts'!O2624","v":0},{"$f":"'[7]Function shifts'!P2624","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2624","v":0},{"$f":"'[7]Function shifts'!R2624","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2625","v":0},{"$f":"'[7]Function shifts'!I2625","v":0},{"$f":"'[7]Function shifts'!O2625","v":0},{"$f":"'[7]Function shifts'!P2625","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2625","v":0},{"$f":"'[7]Function shifts'!R2625","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2626","v":0},{"$f":"'[7]Function shifts'!I2626","v":0},{"$f":"'[7]Function shifts'!O2626","v":0},{"$f":"'[7]Function shifts'!P2626","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2626","v":0},{"$f":"'[7]Function shifts'!R2626","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2627","v":0},{"$f":"'[7]Function shifts'!I2627","v":0},{"$f":"'[7]Function shifts'!O2627","v":0},{"$f":"'[7]Function shifts'!P2627","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2627","v":0},{"$f":"'[7]Function shifts'!R2627","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2628","v":0},{"$f":"'[7]Function shifts'!I2628","v":0},{"$f":"'[7]Function shifts'!O2628","v":0},{"$f":"'[7]Function shifts'!P2628","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2628","v":0},{"$f":"'[7]Function shifts'!R2628","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2629","v":0},{"$f":"'[7]Function shifts'!I2629","v":0},{"$f":"'[7]Function shifts'!O2629","v":0},{"$f":"'[7]Function shifts'!P2629","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2629","v":0},{"$f":"'[7]Function shifts'!R2629","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2630","v":0},{"$f":"'[7]Function shifts'!I2630","v":0},{"$f":"'[7]Function shifts'!O2630","v":0},{"$f":"'[7]Function shifts'!P2630","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2630","v":0},{"$f":"'[7]Function shifts'!R2630","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2631","v":0},{"$f":"'[7]Function shifts'!I2631","v":0},{"$f":"'[7]Function shifts'!O2631","v":0},{"$f":"'[7]Function shifts'!P2631","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2631","v":0},{"$f":"'[7]Function shifts'!R2631","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2632","v":0},{"$f":"'[7]Function shifts'!I2632","v":0},{"$f":"'[7]Function shifts'!O2632","v":0},{"$f":"'[7]Function shifts'!P2632","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2632","v":0},{"$f":"'[7]Function shifts'!R2632","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2633","v":0},{"$f":"'[7]Function shifts'!I2633","v":0},{"$f":"'[7]Function shifts'!O2633","v":0},{"$f":"'[7]Function shifts'!P2633","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2633","v":0},{"$f":"'[7]Function shifts'!R2633","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2634","v":0},{"$f":"'[7]Function shifts'!I2634","v":0},{"$f":"'[7]Function shifts'!O2634","v":0},{"$f":"'[7]Function shifts'!P2634","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2634","v":0},{"$f":"'[7]Function shifts'!R2634","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2635","v":0},{"$f":"'[7]Function shifts'!I2635","v":0},{"$f":"'[7]Function shifts'!O2635","v":0},{"$f":"'[7]Function shifts'!P2635","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2635","v":0},{"$f":"'[7]Function shifts'!R2635","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2636","v":0},{"$f":"'[7]Function shifts'!I2636","v":0},{"$f":"'[7]Function shifts'!O2636","v":0},{"$f":"'[7]Function shifts'!P2636","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2636","v":0},{"$f":"'[7]Function shifts'!R2636","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2637","v":0},{"$f":"'[7]Function shifts'!I2637","v":0},{"$f":"'[7]Function shifts'!O2637","v":0},{"$f":"'[7]Function shifts'!P2637","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2637","v":0},{"$f":"'[7]Function shifts'!R2637","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2638","v":0},{"$f":"'[7]Function shifts'!I2638","v":0},{"$f":"'[7]Function shifts'!O2638","v":0},{"$f":"'[7]Function shifts'!P2638","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2638","v":0},{"$f":"'[7]Function shifts'!R2638","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2639","v":0},{"$f":"'[7]Function shifts'!I2639","v":0},{"$f":"'[7]Function shifts'!O2639","v":0},{"$f":"'[7]Function shifts'!P2639","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2639","v":0},{"$f":"'[7]Function shifts'!R2639","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2640","v":0},{"$f":"'[7]Function shifts'!I2640","v":0},{"$f":"'[7]Function shifts'!O2640","v":0},{"$f":"'[7]Function shifts'!P2640","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2640","v":0},{"$f":"'[7]Function shifts'!R2640","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2641","v":0},{"$f":"'[7]Function shifts'!I2641","v":0},{"$f":"'[7]Function shifts'!O2641","v":0},{"$f":"'[7]Function shifts'!P2641","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2641","v":0},{"$f":"'[7]Function shifts'!R2641","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2642","v":0},{"$f":"'[7]Function shifts'!I2642","v":0},{"$f":"'[7]Function shifts'!O2642","v":0},{"$f":"'[7]Function shifts'!P2642","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2642","v":0},{"$f":"'[7]Function shifts'!R2642","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2643","v":0},{"$f":"'[7]Function shifts'!I2643","v":0},{"$f":"'[7]Function shifts'!O2643","v":0},{"$f":"'[7]Function shifts'!P2643","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2643","v":0},{"$f":"'[7]Function shifts'!R2643","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2644","v":0},{"$f":"'[7]Function shifts'!I2644","v":0},{"$f":"'[7]Function shifts'!O2644","v":0},{"$f":"'[7]Function shifts'!P2644","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2644","v":0},{"$f":"'[7]Function shifts'!R2644","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2645","v":0},{"$f":"'[7]Function shifts'!I2645","v":0},{"$f":"'[7]Function shifts'!O2645","v":0},{"$f":"'[7]Function shifts'!P2645","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2645","v":0},{"$f":"'[7]Function shifts'!R2645","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2647:G2648)","v":0},{"$f":"SUM(H2647:H2648)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2647:P2648)","v":0},{"$f":"SUM(Q2647:Q2648)","v":0},{"$f":"SUM(R2647:R2648)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2647","v":0},{"$f":"'[7]Function shifts'!I2647","v":0},{"$f":"'[7]Function shifts'!O2647","v":0},{"$f":"'[7]Function shifts'!P2647","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2647","v":0},{"$f":"'[7]Function shifts'!R2647","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2648","v":0},{"$f":"'[7]Function shifts'!I2648","v":0},{"$f":"'[7]Function shifts'!O2648","v":0},{"$f":"'[7]Function shifts'!P2648","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2648","v":0},{"$f":"'[7]Function shifts'!R2648","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2650,G2657,G2660:G2662,G2669:G2670)","v":0},{"$f":"SUM(H2650,H2657,H2660:H2662,H2669:H2670)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2650,P2657,P2660:P2662,P2669:P2670)","v":0},{"$f":"SUM(Q2650,Q2657,Q2660:Q2662,Q2669:Q2670)","v":0},{"$f":"SUM(R2650,R2657,R2660:R2662,R2669:R2670)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2651+G2654","v":0},{"$f":"+H2651+H2654","v":0},0,0,0,0,0,0,0,{"$f":"+P2651+P2654","v":0},{"$f":"+Q2651+Q2654","v":0},{"$f":"+R2651+R2654","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2652:G2653)","v":0},{"$f":"SUM(H2652:H2653)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2652:P2653)","v":0},{"$f":"SUM(Q2652:Q2653)","v":0},{"$f":"SUM(R2652:R2653)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2652","v":0},{"$f":"'[7]Function shifts'!I2652","v":0},{"$f":"'[7]Function shifts'!O2652","v":0},{"$f":"'[7]Function shifts'!P2652","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2652","v":0},{"$f":"'[7]Function shifts'!R2652","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2653","v":0},{"$f":"'[7]Function shifts'!I2653","v":0},{"$f":"'[7]Function shifts'!O2653","v":0},{"$f":"'[7]Function shifts'!P2653","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2653","v":0},{"$f":"'[7]Function shifts'!R2653","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2655:G2656)","v":0},{"$f":"SUM(H2655:H2656)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2655:P2656)","v":0},{"$f":"SUM(Q2655:Q2656)","v":0},{"$f":"SUM(R2655:R2656)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2655","v":0},{"$f":"'[7]Function shifts'!I2655","v":0},{"$f":"'[7]Function shifts'!O2655","v":0},{"$f":"'[7]Function shifts'!P2655","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2655","v":0},{"$f":"'[7]Function shifts'!R2655","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2656","v":0},{"$f":"'[7]Function shifts'!I2656","v":0},{"$f":"'[7]Function shifts'!O2656","v":0},{"$f":"'[7]Function shifts'!P2656","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2656","v":0},{"$f":"'[7]Function shifts'!R2656","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2658:G2659)","v":0},{"$f":"SUM(H2658:H2659)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2658:P2659)","v":0},{"$f":"SUM(Q2658:Q2659)","v":0},{"$f":"SUM(R2658:R2659)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2658","v":0},{"$f":"'[7]Function shifts'!I2658","v":0},{"$f":"'[7]Function shifts'!O2658","v":0},{"$f":"'[7]Function shifts'!P2658","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2658","v":0},{"$f":"'[7]Function shifts'!R2658","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2659","v":0},{"$f":"'[7]Function shifts'!I2659","v":0},{"$f":"'[7]Function shifts'!O2659","v":0},{"$f":"'[7]Function shifts'!P2659","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2659","v":0},{"$f":"'[7]Function shifts'!R2659","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2660","v":0},{"$f":"'[7]Function shifts'!I2660","v":0},{"$f":"'[7]Function shifts'!O2660","v":0},{"$f":"'[7]Function shifts'!P2660","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2660","v":0},{"$f":"'[7]Function shifts'!R2660","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2661","v":0},{"$f":"'[7]Function shifts'!I2661","v":0},{"$f":"'[7]Function shifts'!O2661","v":0},{"$f":"'[7]Function shifts'!P2661","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2661","v":0},{"$f":"'[7]Function shifts'!R2661","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2663+G2666","v":0},{"$f":"+H2663+H2666","v":0},0,0,0,0,0,0,{"$f":"SUM(J2662:N2662)","v":0},{"$f":"+P2663+P2666","v":0},{"$f":"+Q2663+Q2666","v":0},{"$f":"+R2663+R2666","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2664:G2665)","v":0},{"$f":"SUM(H2664:H2665)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2663:N2663)","v":0},{"$f":"SUM(P2664:P2665)","v":0},{"$f":"SUM(Q2664:Q2665)","v":0},{"$f":"SUM(R2664:R2665)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2664","v":0},{"$f":"'[7]Function shifts'!I2664","v":0},{"$f":"'[7]Function shifts'!O2664","v":0},{"$f":"'[7]Function shifts'!P2664","v":0},null,null,null,null,{"$f":"SUM(J2664:N2664)","v":0},{"$f":"'[7]Function shifts'!Q2664","v":0},{"$f":"'[7]Function shifts'!R2664","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2665","v":0},{"$f":"'[7]Function shifts'!I2665","v":0},{"$f":"'[7]Function shifts'!O2665","v":0},{"$f":"'[7]Function shifts'!P2665","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2665","v":0},{"$f":"'[7]Function shifts'!R2665","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2667:G2668)","v":0},{"$f":"SUM(H2667:H2668)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2667:P2668)","v":0},{"$f":"SUM(Q2667:Q2668)","v":0},{"$f":"SUM(R2667:R2668)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2667","v":0},{"$f":"'[7]Function shifts'!I2667","v":0},{"$f":"'[7]Function shifts'!O2667","v":0},{"$f":"'[7]Function shifts'!P2667","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2667","v":0},{"$f":"'[7]Function shifts'!R2667","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2668","v":0},{"$f":"'[7]Function shifts'!I2668","v":0},{"$f":"'[7]Function shifts'!O2668","v":0},{"$f":"'[7]Function shifts'!P2668","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2668","v":0},{"$f":"'[7]Function shifts'!R2668","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2669","v":0},{"$f":"'[7]Function shifts'!I2669","v":0},{"$f":"'[7]Function shifts'!O2669","v":0},{"$f":"'[7]Function shifts'!P2669","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2669","v":0},{"$f":"'[7]Function shifts'!R2669","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2671:G2672)","v":0},{"$f":"SUM(H2671:H2672)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2671:P2672)","v":0},{"$f":"SUM(Q2671:Q2672)","v":0},{"$f":"SUM(R2671:R2672)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2671","v":0},{"$f":"'[7]Function shifts'!I2671","v":0},{"$f":"'[7]Function shifts'!O2671","v":0},{"$f":"'[7]Function shifts'!P2671","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2671","v":0},{"$f":"'[7]Function shifts'!R2671","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2672","v":0},{"$f":"'[7]Function shifts'!I2672","v":0},{"$f":"'[7]Function shifts'!O2672","v":0},{"$f":"'[7]Function shifts'!P2672","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2672","v":0},{"$f":"'[7]Function shifts'!R2672","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2674,G2677,G2680:G2684)","v":0},{"$f":"SUM(H2674,H2677,H2680:H2684)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2674,P2677,P2680:P2684)","v":0},{"$f":"SUM(Q2674,Q2677,Q2680:Q2684)","v":0},{"$f":"SUM(R2674,R2677,R2680:R2684)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2675:G2676)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2675:P2676)","v":0},{"$f":"SUM(Q2675:Q2676)","v":0},{"$f":"SUM(R2675:R2676)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2675","v":0},{"$f":"'[7]Function shifts'!I2675","v":0},{"$f":"'[7]Function shifts'!O2675","v":0},{"$f":"'[7]Function shifts'!P2675","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2675","v":0},{"$f":"'[7]Function shifts'!R2675","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2676","v":0},{"$f":"'[7]Function shifts'!I2676","v":0},{"$f":"'[7]Function shifts'!O2676","v":0},{"$f":"'[7]Function shifts'!P2676","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2676","v":0},{"$f":"'[7]Function shifts'!R2676","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2678:G2679)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2678:P2679)","v":0},{"$f":"SUM(Q2678:Q2679)","v":0},{"$f":"SUM(R2678:R2679)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2678","v":0},{"$f":"'[7]Function shifts'!I2678","v":0},{"$f":"'[7]Function shifts'!O2678","v":0},{"$f":"'[7]Function shifts'!P2678","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2678","v":0},{"$f":"'[7]Function shifts'!R2678","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2679","v":0},{"$f":"'[7]Function shifts'!I2679","v":0},{"$f":"'[7]Function shifts'!O2679","v":0},{"$f":"'[7]Function shifts'!P2679","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2679","v":0},{"$f":"'[7]Function shifts'!R2679","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2680","v":0},{"$f":"'[7]Function shifts'!I2680","v":0},{"$f":"'[7]Function shifts'!O2680","v":0},{"$f":"'[7]Function shifts'!P2680","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2680","v":0},{"$f":"'[7]Function shifts'!R2680","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2681","v":0},{"$f":"'[7]Function shifts'!I2681","v":0},{"$f":"'[7]Function shifts'!O2681","v":0},{"$f":"'[7]Function shifts'!P2681","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2681","v":0},{"$f":"'[7]Function shifts'!R2681","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2682","v":0},{"$f":"'[7]Function shifts'!I2682","v":0},{"$f":"'[7]Function shifts'!O2682","v":0},{"$f":"'[7]Function shifts'!P2682","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2682","v":0},{"$f":"'[7]Function shifts'!R2682","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2683","v":0},{"$f":"'[7]Function shifts'!I2683","v":0},{"$f":"'[7]Function shifts'!O2683","v":0},{"$f":"'[7]Function shifts'!P2683","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2683","v":0},{"$f":"'[7]Function shifts'!R2683","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2684","v":0},{"$f":"'[7]Function shifts'!I2684","v":0},{"$f":"'[7]Function shifts'!O2684","v":0},{"$f":"'[7]Function shifts'!P2684","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2684","v":0},{"$f":"'[7]Function shifts'!R2684","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2685","v":0},{"$f":"'[7]Function shifts'!I2685","v":0},{"$f":"'[7]Function shifts'!O2685","v":0},{"$f":"'[7]Function shifts'!P2685","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2685","v":0},{"$f":"'[7]Function shifts'!R2685","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2603,G2649,G2673,G2685)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2603,P2649,P2673,P2685)","v":0},{"$f":"SUM(Q2603,Q2649,Q2673,Q2685)","v":0},{"$f":"SUM(R2603,R2649,R2673,R2685)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,{"$f":"'[7]Function shifts'!F2699","v":0}]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2701","v":0},{"$f":"G2793","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2703","v":0},{"$f":"'[7]Function shifts'!G2703","v":0}]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,{"$f":"'[7]Function shifts'!F2705","v":0},{"$f":"'[7]Function shifts'!G2705","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2710,G2713,G2752)","v":0},{"$f":"SUM(H2710,H2713,H2752)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2709:N2709)","v":0},{"$f":"SUM(P2710,P2713,P2752)","v":0},{"$f":"SUM(Q2710,Q2713,Q2752)","v":0},{"$f":"SUM(R2710,R2713,R2752)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2711:G2712)","v":0},{"$f":"SUM(H2711:H2712)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2711:P2712)","v":0},{"$f":"SUM(Q2711:Q2712)","v":0},{"$f":"SUM(R2711:R2712)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Function shifts'!H2711","v":0},{"$f":"'[7]Function shifts'!I2711","v":0},{"$f":"'[7]Function shifts'!O2711","v":0},{"$f":"'[7]Function shifts'!P2711","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2711","v":0},{"$f":"'[7]Function shifts'!R2711","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Function shifts'!H2712","v":0},{"$f":"'[7]Function shifts'!I2712","v":0},{"$f":"'[7]Function shifts'!O2712","v":0},{"$f":"'[7]Function shifts'!P2712","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2712","v":0},{"$f":"'[7]Function shifts'!R2712","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2714:G2751)","v":0},{"$f":"SUM(H2714:H2751)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2714:P2751)","v":0},{"$f":"SUM(Q2714:Q2751)","v":0},{"$f":"SUM(R2714:R2751)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Function shifts'!H2714","v":0},{"$f":"'[7]Function shifts'!I2714","v":0},{"$f":"'[7]Function shifts'!O2714","v":0},{"$f":"'[7]Function shifts'!P2714","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2714","v":0},{"$f":"'[7]Function shifts'!R2714","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Function shifts'!H2715","v":0},{"$f":"'[7]Function shifts'!I2715","v":0},{"$f":"'[7]Function shifts'!O2715","v":0},{"$f":"'[7]Function shifts'!P2715","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2715","v":0},{"$f":"'[7]Function shifts'!R2715","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Function shifts'!H2716","v":0},{"$f":"'[7]Function shifts'!I2716","v":0},{"$f":"'[7]Function shifts'!O2716","v":0},{"$f":"'[7]Function shifts'!P2716","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2716","v":0},{"$f":"'[7]Function shifts'!R2716","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Function shifts'!H2717","v":0},{"$f":"'[7]Function shifts'!I2717","v":0},{"$f":"'[7]Function shifts'!O2717","v":0},{"$f":"'[7]Function shifts'!P2717","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2717","v":0},{"$f":"'[7]Function shifts'!R2717","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Function shifts'!H2718","v":0},{"$f":"'[7]Function shifts'!I2718","v":0},{"$f":"'[7]Function shifts'!O2718","v":0},{"$f":"'[7]Function shifts'!P2718","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2718","v":0},{"$f":"'[7]Function shifts'!R2718","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Function shifts'!H2719","v":0},{"$f":"'[7]Function shifts'!I2719","v":0},{"$f":"'[7]Function shifts'!O2719","v":0},{"$f":"'[7]Function shifts'!P2719","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2719","v":0},{"$f":"'[7]Function shifts'!R2719","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Function shifts'!H2720","v":0},{"$f":"'[7]Function shifts'!I2720","v":0},{"$f":"'[7]Function shifts'!O2720","v":0},{"$f":"'[7]Function shifts'!P2720","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2720","v":0},{"$f":"'[7]Function shifts'!R2720","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Function shifts'!H2721","v":0},{"$f":"'[7]Function shifts'!I2721","v":0},{"$f":"'[7]Function shifts'!O2721","v":0},{"$f":"'[7]Function shifts'!P2721","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2721","v":0},{"$f":"'[7]Function shifts'!R2721","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Function shifts'!H2722","v":0},{"$f":"'[7]Function shifts'!I2722","v":0},{"$f":"'[7]Function shifts'!O2722","v":0},{"$f":"'[7]Function shifts'!P2722","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2722","v":0},{"$f":"'[7]Function shifts'!R2722","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Function shifts'!H2723","v":0},{"$f":"'[7]Function shifts'!I2723","v":0},{"$f":"'[7]Function shifts'!O2723","v":0},{"$f":"'[7]Function shifts'!P2723","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2723","v":0},{"$f":"'[7]Function shifts'!R2723","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Function shifts'!H2724","v":0},{"$f":"'[7]Function shifts'!I2724","v":0},{"$f":"'[7]Function shifts'!O2724","v":0},{"$f":"'[7]Function shifts'!P2724","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2724","v":0},{"$f":"'[7]Function shifts'!R2724","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Function shifts'!H2725","v":0},{"$f":"'[7]Function shifts'!I2725","v":0},{"$f":"'[7]Function shifts'!O2725","v":0},{"$f":"'[7]Function shifts'!P2725","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2725","v":0},{"$f":"'[7]Function shifts'!R2725","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Function shifts'!H2726","v":0},{"$f":"'[7]Function shifts'!I2726","v":0},{"$f":"'[7]Function shifts'!O2726","v":0},{"$f":"'[7]Function shifts'!P2726","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2726","v":0},{"$f":"'[7]Function shifts'!R2726","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Function shifts'!H2727","v":0},{"$f":"'[7]Function shifts'!I2727","v":0},{"$f":"'[7]Function shifts'!O2727","v":0},{"$f":"'[7]Function shifts'!P2727","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2727","v":0},{"$f":"'[7]Function shifts'!R2727","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Function shifts'!H2728","v":0},{"$f":"'[7]Function shifts'!I2728","v":0},{"$f":"'[7]Function shifts'!O2728","v":0},{"$f":"'[7]Function shifts'!P2728","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2728","v":0},{"$f":"'[7]Function shifts'!R2728","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Function shifts'!H2729","v":0},{"$f":"'[7]Function shifts'!I2729","v":0},{"$f":"'[7]Function shifts'!O2729","v":0},{"$f":"'[7]Function shifts'!P2729","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2729","v":0},{"$f":"'[7]Function shifts'!R2729","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Function shifts'!H2730","v":0},{"$f":"'[7]Function shifts'!I2730","v":0},{"$f":"'[7]Function shifts'!O2730","v":0},{"$f":"'[7]Function shifts'!P2730","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2730","v":0},{"$f":"'[7]Function shifts'!R2730","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Function shifts'!H2731","v":0},{"$f":"'[7]Function shifts'!I2731","v":0},{"$f":"'[7]Function shifts'!O2731","v":0},{"$f":"'[7]Function shifts'!P2731","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2731","v":0},{"$f":"'[7]Function shifts'!R2731","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Function shifts'!H2732","v":0},{"$f":"'[7]Function shifts'!I2732","v":0},{"$f":"'[7]Function shifts'!O2732","v":0},{"$f":"'[7]Function shifts'!P2732","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2732","v":0},{"$f":"'[7]Function shifts'!R2732","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Function shifts'!H2733","v":0},{"$f":"'[7]Function shifts'!I2733","v":0},{"$f":"'[7]Function shifts'!O2733","v":0},{"$f":"'[7]Function shifts'!P2733","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2733","v":0},{"$f":"'[7]Function shifts'!R2733","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Function shifts'!H2734","v":0},{"$f":"'[7]Function shifts'!I2734","v":0},{"$f":"'[7]Function shifts'!O2734","v":0},{"$f":"'[7]Function shifts'!P2734","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2734","v":0},{"$f":"'[7]Function shifts'!R2734","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Function shifts'!H2735","v":0},{"$f":"'[7]Function shifts'!I2735","v":0},{"$f":"'[7]Function shifts'!O2735","v":0},{"$f":"'[7]Function shifts'!P2735","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2735","v":0},{"$f":"'[7]Function shifts'!R2735","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Function shifts'!H2736","v":0},{"$f":"'[7]Function shifts'!I2736","v":0},{"$f":"'[7]Function shifts'!O2736","v":0},{"$f":"'[7]Function shifts'!P2736","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2736","v":0},{"$f":"'[7]Function shifts'!R2736","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Function shifts'!H2737","v":0},{"$f":"'[7]Function shifts'!I2737","v":0},{"$f":"'[7]Function shifts'!O2737","v":0},{"$f":"'[7]Function shifts'!P2737","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2737","v":0},{"$f":"'[7]Function shifts'!R2737","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Function shifts'!H2738","v":0},{"$f":"'[7]Function shifts'!I2738","v":0},{"$f":"'[7]Function shifts'!O2738","v":0},{"$f":"'[7]Function shifts'!P2738","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2738","v":0},{"$f":"'[7]Function shifts'!R2738","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Function shifts'!H2739","v":0},{"$f":"'[7]Function shifts'!I2739","v":0},{"$f":"'[7]Function shifts'!O2739","v":0},{"$f":"'[7]Function shifts'!P2739","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2739","v":0},{"$f":"'[7]Function shifts'!R2739","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Function shifts'!H2740","v":0},{"$f":"'[7]Function shifts'!I2740","v":0},{"$f":"'[7]Function shifts'!O2740","v":0},{"$f":"'[7]Function shifts'!P2740","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2740","v":0},{"$f":"'[7]Function shifts'!R2740","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Function shifts'!H2741","v":0},{"$f":"'[7]Function shifts'!I2741","v":0},{"$f":"'[7]Function shifts'!O2741","v":0},{"$f":"'[7]Function shifts'!P2741","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2741","v":0},{"$f":"'[7]Function shifts'!R2741","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Function shifts'!H2742","v":0},{"$f":"'[7]Function shifts'!I2742","v":0},{"$f":"'[7]Function shifts'!O2742","v":0},{"$f":"'[7]Function shifts'!P2742","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2742","v":0},{"$f":"'[7]Function shifts'!R2742","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Function shifts'!H2743","v":0},{"$f":"'[7]Function shifts'!I2743","v":0},{"$f":"'[7]Function shifts'!O2743","v":0},{"$f":"'[7]Function shifts'!P2743","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2743","v":0},{"$f":"'[7]Function shifts'!R2743","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Function shifts'!H2744","v":0},{"$f":"'[7]Function shifts'!I2744","v":0},{"$f":"'[7]Function shifts'!O2744","v":0},{"$f":"'[7]Function shifts'!P2744","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2744","v":0},{"$f":"'[7]Function shifts'!R2744","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Function shifts'!H2745","v":0},{"$f":"'[7]Function shifts'!I2745","v":0},{"$f":"'[7]Function shifts'!O2745","v":0},{"$f":"'[7]Function shifts'!P2745","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2745","v":0},{"$f":"'[7]Function shifts'!R2745","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Function shifts'!H2746","v":0},{"$f":"'[7]Function shifts'!I2746","v":0},{"$f":"'[7]Function shifts'!O2746","v":0},{"$f":"'[7]Function shifts'!P2746","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2746","v":0},{"$f":"'[7]Function shifts'!R2746","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Function shifts'!H2747","v":0},{"$f":"'[7]Function shifts'!I2747","v":0},{"$f":"'[7]Function shifts'!O2747","v":0},{"$f":"'[7]Function shifts'!P2747","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2747","v":0},{"$f":"'[7]Function shifts'!R2747","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Function shifts'!H2748","v":0},{"$f":"'[7]Function shifts'!I2748","v":0},{"$f":"'[7]Function shifts'!O2748","v":0},{"$f":"'[7]Function shifts'!P2748","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2748","v":0},{"$f":"'[7]Function shifts'!R2748","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Function shifts'!H2749","v":0},{"$f":"'[7]Function shifts'!I2749","v":0},{"$f":"'[7]Function shifts'!O2749","v":0},{"$f":"'[7]Function shifts'!P2749","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2749","v":0},{"$f":"'[7]Function shifts'!R2749","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Function shifts'!H2750","v":0},{"$f":"'[7]Function shifts'!I2750","v":0},{"$f":"'[7]Function shifts'!O2750","v":0},{"$f":"'[7]Function shifts'!P2750","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2750","v":0},{"$f":"'[7]Function shifts'!R2750","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Function shifts'!H2751","v":0},{"$f":"'[7]Function shifts'!I2751","v":0},{"$f":"'[7]Function shifts'!O2751","v":0},{"$f":"'[7]Function shifts'!P2751","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2751","v":0},{"$f":"'[7]Function shifts'!R2751","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2753:G2754)","v":0},{"$f":"SUM(H2753:H2754)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2753:P2754)","v":0},{"$f":"SUM(Q2753:Q2754)","v":0},{"$f":"SUM(R2753:R2754)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Function shifts'!H2753","v":0},{"$f":"'[7]Function shifts'!I2753","v":0},{"$f":"'[7]Function shifts'!O2753","v":0},{"$f":"'[7]Function shifts'!P2753","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2753","v":0},{"$f":"'[7]Function shifts'!R2753","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Function shifts'!H2754","v":0},{"$f":"'[7]Function shifts'!I2754","v":0},{"$f":"'[7]Function shifts'!O2754","v":0},{"$f":"'[7]Function shifts'!P2754","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2754","v":0},{"$f":"'[7]Function shifts'!R2754","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2756,G2763,G2766:G2768,G2775:G2776)","v":0},{"$f":"SUM(H2756,H2763,H2766:H2768,H2775:H2776)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2756,P2763,P2766:P2768,P2775:P2776)","v":0},{"$f":"SUM(Q2756,Q2763,Q2766:Q2768,Q2775:Q2776)","v":0},{"$f":"SUM(R2756,R2763,R2766:R2768,R2775:R2776)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2757+G2760","v":0},{"$f":"+H2757+H2760","v":0},0,0,0,0,0,0,0,{"$f":"+P2757+P2760","v":0},{"$f":"+Q2757+Q2760","v":0},{"$f":"+R2757+R2760","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2758:G2759)","v":0},{"$f":"SUM(H2758:H2759)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2758:P2759)","v":0},{"$f":"SUM(Q2758:Q2759)","v":0},{"$f":"SUM(R2758:R2759)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Function shifts'!H2758","v":0},{"$f":"'[7]Function shifts'!I2758","v":0},{"$f":"'[7]Function shifts'!O2758","v":0},{"$f":"'[7]Function shifts'!P2758","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2758","v":0},{"$f":"'[7]Function shifts'!R2758","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Function shifts'!H2759","v":0},{"$f":"'[7]Function shifts'!I2759","v":0},{"$f":"'[7]Function shifts'!O2759","v":0},{"$f":"'[7]Function shifts'!P2759","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2759","v":0},{"$f":"'[7]Function shifts'!R2759","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2761:G2762)","v":0},{"$f":"SUM(H2761:H2762)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2761:P2762)","v":0},{"$f":"SUM(Q2761:Q2762)","v":0},{"$f":"SUM(R2761:R2762)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Function shifts'!H2761","v":0},{"$f":"'[7]Function shifts'!I2761","v":0},{"$f":"'[7]Function shifts'!O2761","v":0},{"$f":"'[7]Function shifts'!P2761","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2761","v":0},{"$f":"'[7]Function shifts'!R2761","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Function shifts'!H2762","v":0},{"$f":"'[7]Function shifts'!I2762","v":0},{"$f":"'[7]Function shifts'!O2762","v":0},{"$f":"'[7]Function shifts'!P2762","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2762","v":0},{"$f":"'[7]Function shifts'!R2762","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2764:G2765)","v":0},{"$f":"SUM(H2764:H2765)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2764:P2765)","v":0},{"$f":"SUM(Q2764:Q2765)","v":0},{"$f":"SUM(R2764:R2765)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Function shifts'!H2764","v":0},{"$f":"'[7]Function shifts'!I2764","v":0},{"$f":"'[7]Function shifts'!O2764","v":0},{"$f":"'[7]Function shifts'!P2764","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2764","v":0},{"$f":"'[7]Function shifts'!R2764","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Function shifts'!H2765","v":0},{"$f":"'[7]Function shifts'!I2765","v":0},{"$f":"'[7]Function shifts'!O2765","v":0},{"$f":"'[7]Function shifts'!P2765","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2765","v":0},{"$f":"'[7]Function shifts'!R2765","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Function shifts'!H2766","v":0},{"$f":"'[7]Function shifts'!I2766","v":0},{"$f":"'[7]Function shifts'!O2766","v":0},{"$f":"'[7]Function shifts'!P2766","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2766","v":0},{"$f":"'[7]Function shifts'!R2766","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Function shifts'!H2767","v":0},{"$f":"'[7]Function shifts'!I2767","v":0},{"$f":"'[7]Function shifts'!O2767","v":0},{"$f":"'[7]Function shifts'!P2767","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2767","v":0},{"$f":"'[7]Function shifts'!R2767","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2769+G2772","v":0},{"$f":"+H2769+H2772","v":0},0,0,0,0,0,0,{"$f":"SUM(J2768:N2768)","v":0},{"$f":"+P2769+P2772","v":0},{"$f":"+Q2769+Q2772","v":0},{"$f":"+R2769+R2772","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2770:G2771)","v":0},{"$f":"SUM(H2770:H2771)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2769:N2769)","v":0},{"$f":"SUM(P2770:P2771)","v":0},{"$f":"SUM(Q2770:Q2771)","v":0},{"$f":"SUM(R2770:R2771)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Function shifts'!H2770","v":0},{"$f":"'[7]Function shifts'!I2770","v":0},{"$f":"'[7]Function shifts'!O2770","v":0},{"$f":"'[7]Function shifts'!P2770","v":0},null,null,null,null,{"$f":"SUM(J2770:N2770)","v":0},{"$f":"'[7]Function shifts'!Q2770","v":0},{"$f":"'[7]Function shifts'!R2770","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Function shifts'!H2771","v":0},{"$f":"'[7]Function shifts'!I2771","v":0},{"$f":"'[7]Function shifts'!O2771","v":0},{"$f":"'[7]Function shifts'!P2771","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2771","v":0},{"$f":"'[7]Function shifts'!R2771","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2773:G2774)","v":0},{"$f":"SUM(H2773:H2774)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2773:P2774)","v":0},{"$f":"SUM(Q2773:Q2774)","v":0},{"$f":"SUM(R2773:R2774)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Function shifts'!H2773","v":0},{"$f":"'[7]Function shifts'!I2773","v":0},{"$f":"'[7]Function shifts'!O2773","v":0},{"$f":"'[7]Function shifts'!P2773","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2773","v":0},{"$f":"'[7]Function shifts'!R2773","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Function shifts'!H2774","v":0},{"$f":"'[7]Function shifts'!I2774","v":0},{"$f":"'[7]Function shifts'!O2774","v":0},{"$f":"'[7]Function shifts'!P2774","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2774","v":0},{"$f":"'[7]Function shifts'!R2774","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Function shifts'!H2775","v":0},{"$f":"'[7]Function shifts'!I2775","v":0},{"$f":"'[7]Function shifts'!O2775","v":0},{"$f":"'[7]Function shifts'!P2775","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2775","v":0},{"$f":"'[7]Function shifts'!R2775","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2777:G2778)","v":0},{"$f":"SUM(H2777:H2778)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2777:P2778)","v":0},{"$f":"SUM(Q2777:Q2778)","v":0},{"$f":"SUM(R2777:R2778)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Function shifts'!H2777","v":0},{"$f":"'[7]Function shifts'!I2777","v":0},{"$f":"'[7]Function shifts'!O2777","v":0},{"$f":"'[7]Function shifts'!P2777","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2777","v":0},{"$f":"'[7]Function shifts'!R2777","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Function shifts'!H2778","v":0},{"$f":"'[7]Function shifts'!I2778","v":0},{"$f":"'[7]Function shifts'!O2778","v":0},{"$f":"'[7]Function shifts'!P2778","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2778","v":0},{"$f":"'[7]Function shifts'!R2778","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2780,G2783,G2786:G2790)","v":0},{"$f":"SUM(H2780,H2783,H2786:H2790)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2780,P2783,P2786:P2790)","v":0},{"$f":"SUM(Q2780,Q2783,Q2786:Q2790)","v":0},{"$f":"SUM(R2780,R2783,R2786:R2790)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2781:G2782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2781:P2782)","v":0},{"$f":"SUM(Q2781:Q2782)","v":0},{"$f":"SUM(R2781:R2782)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Function shifts'!H2781","v":0},{"$f":"'[7]Function shifts'!I2781","v":0},{"$f":"'[7]Function shifts'!O2781","v":0},{"$f":"'[7]Function shifts'!P2781","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2781","v":0},{"$f":"'[7]Function shifts'!R2781","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Function shifts'!H2782","v":0},{"$f":"'[7]Function shifts'!I2782","v":0},{"$f":"'[7]Function shifts'!O2782","v":0},{"$f":"'[7]Function shifts'!P2782","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2782","v":0},{"$f":"'[7]Function shifts'!R2782","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2784:G2785)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2784:P2785)","v":0},{"$f":"SUM(Q2784:Q2785)","v":0},{"$f":"SUM(R2784:R2785)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Function shifts'!H2784","v":0},{"$f":"'[7]Function shifts'!I2784","v":0},{"$f":"'[7]Function shifts'!O2784","v":0},{"$f":"'[7]Function shifts'!P2784","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2784","v":0},{"$f":"'[7]Function shifts'!R2784","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Function shifts'!H2785","v":0},{"$f":"'[7]Function shifts'!I2785","v":0},{"$f":"'[7]Function shifts'!O2785","v":0},{"$f":"'[7]Function shifts'!P2785","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2785","v":0},{"$f":"'[7]Function shifts'!R2785","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Function shifts'!H2786","v":0},{"$f":"'[7]Function shifts'!I2786","v":0},{"$f":"'[7]Function shifts'!O2786","v":0},{"$f":"'[7]Function shifts'!P2786","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2786","v":0},{"$f":"'[7]Function shifts'!R2786","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Function shifts'!H2787","v":0},{"$f":"'[7]Function shifts'!I2787","v":0},{"$f":"'[7]Function shifts'!O2787","v":0},{"$f":"'[7]Function shifts'!P2787","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2787","v":0},{"$f":"'[7]Function shifts'!R2787","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Function shifts'!H2788","v":0},{"$f":"'[7]Function shifts'!I2788","v":0},{"$f":"'[7]Function shifts'!O2788","v":0},{"$f":"'[7]Function shifts'!P2788","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2788","v":0},{"$f":"'[7]Function shifts'!R2788","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Function shifts'!H2789","v":0},{"$f":"'[7]Function shifts'!I2789","v":0},{"$f":"'[7]Function shifts'!O2789","v":0},{"$f":"'[7]Function shifts'!P2789","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2789","v":0},{"$f":"'[7]Function shifts'!R2789","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Function shifts'!H2790","v":0},{"$f":"'[7]Function shifts'!I2790","v":0},{"$f":"'[7]Function shifts'!O2790","v":0},{"$f":"'[7]Function shifts'!P2790","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2790","v":0},{"$f":"'[7]Function shifts'!R2790","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Function shifts'!H2791","v":0},{"$f":"'[7]Function shifts'!I2791","v":0},{"$f":"'[7]Function shifts'!O2791","v":0},{"$f":"'[7]Function shifts'!P2791","v":0},null,null,null,null,0,{"$f":"'[7]Function shifts'!Q2791","v":0},{"$f":"'[7]Function shifts'!R2791","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2709,G2755,G2779,G2791)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2709,P2755,P2779,P2791)","v":0},{"$f":"SUM(Q2709,Q2755,Q2779,Q2791)","v":0},{"$f":"SUM(R2709,R2755,R2779,R2791)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]

{"sheet":"Indirect Grants","index":29,"n_rows":2213,"n_cols":41,"rows_kept":2213,"cut":false,"hidden":false,"merged":[[1602,9,1602,14],[1706,9,1706,14],[1810,9,1810,14],[1914,9,1914,14],[2018,9,2018,14],[1811,9,1812,9],[1811,10,1811,13],[1603,9,1604,9],[1603,10,1603,13],[1707,9,1708,9],[1707,10,1707,13],[978,9,978,14],[1082,9,1082,14],[1186,9,1186,14],[1290,9,1290,14],[1394,9,1394,14],[1187,9,1188,9],[1187,10,1187,13],[979,9,980,9],[979,10,979,13],[1083,9,1084,9],[1083,10,1083,13],[10,9,10,14],[146,9,146,14],[250,9,250,14],[562,9,562,14],[666,9,666,14],[563,9,564,9],[563,10,563,13],[459,9,460,9],[459,10,459,13],[251,9,252,9],[251,10,251,13],[355,9,356,9],[355,10,355,13],[11,6,12,8],[11,9,12,9],[11,10,11,13],[147,9,148,9],[147,10,147,13],[875,9,876,9],[875,10,875,13],[667,9,668,9],[667,10,667,13],[771,9,772,9],[771,10,771,13],[770,9,770,14],[874,9,874,14],[1499,9,1500,9],[1499,10,1499,13],[1291,9,1292,9],[1291,10,1291,13],[1395,9,1396,9],[1395,10,1395,13],[1498,9,1498,14],[2123,9,2124,9],[2123,10,2123,13],[1915,9,1916,9],[1915,10,1915,13],[2019,9,2020,9],[2019,10,2019,13],[2122,9,2122,14]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B454:B4810)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F15:F34)","v":20}]
["FS'Var",{"$f":"B4-B3","v":20}]
["Check",{"$f":"B4-MAX(B34:B88)","v":20},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Prog No.",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"Indirect Grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":3},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Water Resources Management"},{"$f":"Summary!$F33","v":"Water Services Management"},{"$f":"Summary!$F34","v":""},{"$f":"Summary!$F35","v":""},{"$f":"Summary!$F36","v":""},{"$f":"Summary!$F37","v":""},{"$f":"Summary!$F38","v":""},{"$f":"Summary!$F39","v":""},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Ministry"},{"$f":"'2'!$F47","v":"Water Resources Management Support"},{"$f":"'3'!$F47","v":"Water Services Management Support"},{"$f":"'4'!$F47","v":0},{"$f":"'5'!$F47","v":0},{"$f":"'6'!$F47","v":0},{"$f":"'7'!$F47","v":0},{"$f":"'8'!$F47","v":0},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!$F47","v":0},{"$f":"'12'!$F47","v":0},{"$f":"'13'!$F47","v":0},{"$f":"'14'!$F47","v":0},{"$f":"'15'!$F47","v":0},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G123:R123,\">=0.5\")+COUNTIF(G123:R123,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":""},"Audited outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Departmental Management"},{"$f":"'2'!$F48","v":"Integrated Water Resources Planning"},{"$f":"'3'!$F48","v":"Water Services and Local Management"},{"$f":"'4'!$F48","v":0},{"$f":"'5'!$F48","v":0},{"$f":"'6'!$F48","v":0},{"$f":"'7'!$F48","v":0},{"$f":"'8'!$F48","v":0},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!$F48","v":0},{"$f":"'12'!$F48","v":0},{"$f":"'13'!$F48","v":0},{"$f":"'14'!$F48","v":0},{"$f":"'15'!$F48","v":0},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Corporate Services"},{"$f":"'2'!$F49","v":"Water Ecosystems Management"},{"$f":"'3'!$F49","v":"Regional Bulk Infrastructure Grant"},{"$f":"'4'!$F49","v":0},{"$f":"'5'!$F49","v":0},{"$f":"'6'!$F49","v":0},{"$f":"'7'!$F49","v":0},{"$f":"'8'!$F49","v":0},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!$F49","v":0},{"$f":"'12'!$F49","v":0},{"$f":"'13'!$F49","v":0},{"$f":"'14'!$F49","v":0},{"$f":"'15'!$F49","v":0},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Financial Management"},{"$f":"'2'!$F50","v":"Water Resources Information and Management"},{"$f":"'3'!$F50","v":"Water Services Regulation"},{"$f":"'4'!$F50","v":0},{"$f":"'5'!$F50","v":0},{"$f":"'6'!$F50","v":0},{"$f":"'7'!$F50","v":0},{"$f":"'8'!$F50","v":0},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!$F50","v":0},{"$f":"'12'!$F50","v":0},{"$f":"'13'!$F50","v":0},{"$f":"'14'!$F50","v":0},{"$f":"'15'!$F50","v":0},{"$f":"Direct_charges!$F50","v":0}]
[{"$f":"IF(SUM(COUNTIF(G15:N15,\"<>0\")-COUNTBLANK(G15:N15))<>0,1,0)","v":1},{"$f":"+$F$142","v":"Regional bulk infrastructure grant"},null,null,null,{"$f":"IF($F$142=0,0,$F$142&\" (\"&H141&\")\")","v":"Regional bulk infrastructure grant (0)"},{"$f":"SUMIF($F$141:$F$2220,$B15,G$141:G$2220)","v":1761147},{"$f":"SUMIF($F$141:$F$2220,$B15,H$141:H$2220)","v":1724173},3857130,3455050,0,0,0,0,{"$f":"SUM(J15:N15)","v":3455050},{"$f":"SUMIF($F$141:$F$2220,$B15,P$141:P$2220)","v":3607327},3769330,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":0},{"$f":"'2'!$F54","v":"Water Resources Institutional Oversight"},{"$f":"'3'!$F54","v":0},{"$f":"'4'!$F54","v":0},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!$F54","v":0},{"$f":"'12'!$F54","v":0},{"$f":"'13'!$F54","v":0},{"$f":"'14'!$F54","v":0},{"$f":"'15'!$F54","v":0},{"$f":"Direct_charges!$F54","v":0}]
[1,{"$f":"+$F$246","v":"Water service infrastructure grant"},null,null,null,{"$f":"IF($F$246=0,0,$F$246&\" (\"&H245&\")\")","v":"Water service infrastructure grant (0)"},548285,304563,729692,771336,0,0,0,0,771336,805332,841499,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":0},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":0},{"$f":"'4'!$F55","v":0},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!$F55","v":0},{"$f":"'12'!$F55","v":0},{"$f":"'13'!$F55","v":0},{"$f":"'14'!$F55","v":0},{"$f":"'15'!$F55","v":0},{"$f":"Direct_charges!$F55","v":0}]
[0,{"$f":"+$F$350","v":0},null,null,null,{"$f":"IF($F$350=0,0,$F$350&\" (\"&$H$349&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":0},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":0},{"$f":"'4'!$F56","v":0},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!$F56","v":0},{"$f":"'12'!$F56","v":0},{"$f":"'13'!$F56","v":0},{"$f":"'14'!$F56","v":0},{"$f":"'15'!$F56","v":0},{"$f":"Direct_charges!$F56","v":0}]
[0,{"$f":"+$F$454","v":0},null,null,null,{"$f":"IF($F$454=0,0,$F$454&\" (\"&H453&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J18:N18)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":0},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":0},{"$f":"'4'!$F57","v":0},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!$F57","v":0},{"$f":"'12'!$F57","v":0},{"$f":"'13'!$F57","v":0},{"$f":"'14'!$F57","v":0},{"$f":"'15'!$F57","v":0},{"$f":"Direct_charges!$F57","v":0}]
[0,{"$f":"+$F$558","v":0},null,null,null,{"$f":"IF($F$558=0,0,$F$558&\" (\"&H557&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":0},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!$F58","v":0},{"$f":"'12'!$F58","v":0},{"$f":"'13'!$F58","v":0},{"$f":"'14'!$F58","v":0},{"$f":"'15'!$F58","v":0},{"$f":"Direct_charges!$F58","v":0}]
[0,{"$f":"+$F$662","v":0},null,null,null,{"$f":"IF($F$662=0,0,$F$662&\" (\"&H661&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":0},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!$F59","v":0},{"$f":"'12'!$F59","v":0},{"$f":"'13'!$F59","v":0},{"$f":"'14'!$F59","v":0},{"$f":"'15'!$F59","v":0},{"$f":"Direct_charges!$F59","v":0}]
[0,{"$f":"+$F$766","v":0},null,null,null,{"$f":"IF($F$766=0,0,$F$765&\" (\"&H557&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":0},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!$F60","v":0},{"$f":"'12'!$F60","v":0},{"$f":"'13'!$F60","v":0},{"$f":"'14'!$F60","v":0},{"$f":"'15'!$F60","v":0},{"$f":"Direct_charges!$F60","v":0}]
[0,{"$f":"$F$870","v":0},null,null,null,{"$f":"IF($F$870=0,0,$F$870&\" (\"&H869&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":0},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!$F61","v":0},{"$f":"'12'!$F61","v":0},{"$f":"'13'!$F61","v":0},{"$f":"'14'!$F61","v":0},{"$f":"'15'!$F61","v":0},{"$f":"Direct_charges!$F61","v":0}]
[0,{"$f":"$F$974","v":0},null,null,null,{"$f":"IF($F$974=0,0,$F$974&\" (\"&H973&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!$F62","v":0},{"$f":"'12'!$F62","v":0},{"$f":"'13'!$F62","v":0},{"$f":"'14'!$F62","v":0},{"$f":"'15'!$F62","v":0},{"$f":"Direct_charges!$F62","v":0}]
[0,{"$f":"$F$1078","v":0},null,null,null,{"$f":"IF($F$1078=0,0,$F$1078&\" (\"&H1077&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!$F63","v":0},{"$f":"'12'!$F63","v":0},{"$f":"'13'!$F63","v":0},{"$f":"'14'!$F63","v":0},{"$f":"'15'!$F63","v":0},{"$f":"Direct_charges!$F63","v":0}]
[0,{"$f":"$F$1182","v":0},null,null,null,{"$f":"IF($F$1182=0,0,$F$1182&\" (\"&H1181&\")\")","v":0},{"$f":"SUMIF($F$141:$F$2220,$B25,G$141:G$2220)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!$F64","v":0},{"$f":"'12'!$F64","v":0},{"$f":"'13'!$F64","v":0},{"$f":"'14'!$F64","v":0},{"$f":"'15'!$F64","v":0},{"$f":"Direct_charges!$F64","v":0}]
[0,{"$f":"$F$1286","v":0},null,null,null,{"$f":"IF($F$1286=0,0,$F$1286&\" (\"&H1285&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!$F65","v":0},{"$f":"'12'!$F65","v":0},{"$f":"'13'!$F65","v":0},{"$f":"'14'!$F65","v":0},{"$f":"'15'!$F65","v":0},{"$f":"Direct_charges!$F65","v":0}]
[0,{"$f":"$F$1390","v":0},null,null,null,{"$f":"IF($F$1390=0,0,$F$1390&\" (\"&H1389&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J27:N27)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!$F66","v":0},{"$f":"'12'!$F66","v":0},{"$f":"'13'!$F66","v":0},{"$f":"'14'!$F66","v":0},{"$f":"'15'!$F66","v":0},{"$f":"Direct_charges!$F66","v":0}]
[0,{"$f":"$F$1494","v":0},null,null,null,{"$f":"IF($F$1494=0,0,$F$1494&\" (\"&H1493&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J28:N28)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!$F67","v":0},{"$f":"'12'!$F67","v":0},{"$f":"'13'!$F67","v":0},{"$f":"'14'!$F67","v":0},{"$f":"'15'!$F67","v":0},{"$f":"Direct_charges!$F67","v":0}]
[0,{"$f":"$F$1598","v":0},null,null,null,{"$f":"IF($F$1598=0,0,$F$1598&\" (\"&H1597&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J29:N29)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!$F68","v":0},{"$f":"'12'!$F68","v":0},{"$f":"'13'!$F68","v":0},{"$f":"'14'!$F68","v":0},{"$f":"'15'!$F68","v":0},{"$f":"Direct_charges!$F68","v":0}]
[0,{"$f":"$F$1702","v":0},null,null,null,{"$f":"IF($F$1702=0,0,$F$1702&\" (\"&H1701&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!$F69","v":0},{"$f":"'12'!$F69","v":0},{"$f":"'13'!$F69","v":0},{"$f":"'14'!$F69","v":0},{"$f":"'15'!$F69","v":0},{"$f":"Direct_charges!$F69","v":0}]
[0,{"$f":"$F$1806","v":0},null,null,null,{"$f":"IF($F$1806=0,0,$F$1806&\" (\"&H1805&\")\")","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!$F70","v":0},{"$f":"'12'!$F70","v":0},{"$f":"'13'!$F70","v":0},{"$f":"'14'!$F70","v":0},{"$f":"'15'!$F70","v":0},{"$f":"Direct_charges!$F70","v":0}]
[0,{"$f":"$F$1910","v":0},null,null,null,{"$f":"IF($F$1910=0,0,$F$1910&\" (\"&H1909&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!$F71","v":0},{"$f":"'12'!$F71","v":0},{"$f":"'13'!$F71","v":0},{"$f":"'14'!$F71","v":0},{"$f":"'15'!$F71","v":0},{"$f":"Direct_charges!$F71","v":0}]
[0,{"$f":"$F$2014","v":0},null,null,null,{"$f":"IF($F$2014=0,0,$F$2014&\" (\"&H2013&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z32,\"<>0\")","v":4},5,4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"$F$2118","v":0},null,null,null,{"$f":"IF($F$2118=0,0,$F$2118&\" (\"&H2117&\")\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"+SUM(G15:G34)","v":2309432},2028736,4586822,4226386,0,0,0,0,4226386,4412659,4610829,0]
[{"$f":"IF(SUM(COUNTIF(G37:N37,\"<>0\")-COUNTBLANK(G37:N37))<>0,1,0)","v":1},null,null,null,null,"Current payments",{"$f":"SUM(G38,G41,G80)","v":0},0,582200,0,0,0,0,0,{"$f":"SUM(J37:N37)","v":0},{"$f":"SUM(P38,P41,P80)","v":0},{"$f":"SUM(Q38,Q41,Q80)","v":0},{"$f":"SUM(R38,R41,R80)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G38:N38,\"<>0\")-COUNTBLANK(G38:N38))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",{"$f":"SUM(G39:G40)","v":0},{"$f":"SUM(H39:H40)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P39:P40)","v":0},{"$f":"SUM(Q39:Q40)","v":0},{"$f":"SUM(R39:R40)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G39:N39,\"<>0\")-COUNTBLANK(G39:N39))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$141:$F$2220,$F39,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F39,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F39,P$141:P$2220)","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G40:N40,\"<>0\")-COUNTBLANK(G40:N40))<>0,1,0)","v":0},null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G41:N41,\"<>0\")-COUNTBLANK(G41:N41))<>0,1,0)","v":1},null,null,null,null,"Goods and services",0,0,582200,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Advertising",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Minor assets",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Audit costs: External",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Bursaries: Employees",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Catering: Departmental activities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Communication (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Computer services",0,{"$f":"SUMIF($F$141:$F$2220,$F49,H$141:H$2220)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consultants: Business and advisory services",0,0,582200,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Infrastructure and planning services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Laboratory services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Legal services (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Science and technological services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Contractors",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Agency and support/outsourced services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Entertainment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Housing",0,{"$f":"SUMIF($F$141:$F$2220,$F59,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F59,P$141:P$2220)","v":0},0,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Farming supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Food and food supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Materials and supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medical supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medicine",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Medsas inventory interface",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Other supplies",0,{"$f":"SUMIF($F$141:$F$2220,$F69,H$141:H$2220)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumable supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating leases",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rental and hiring",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Property payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Transport provided: Departmental activity",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Travel and subsistence",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Training and development",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Venues and facilities",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G80:N80,\"<>0\")-COUNTBLANK(G80:N80))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G81:G82)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P81:P82)","v":0},{"$f":"SUM(Q81:Q82)","v":0},{"$f":"SUM(R81:R82)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$141:$F$2220,$F81,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F81,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F81,P$141:P$2220)","v":0},0,0]
[0,null,null,null,null,"Rent on land",{"$f":"SUMIF($F$141:$F$2220,$F82,G$141:G$2220)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G84,G91,G94:G96,G103:G104)","v":0},{"$f":"SUM(H84,H91,H94:H96,H103:H104)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P84,P91,P94:P96,P103:P104)","v":0},{"$f":"SUM(Q84,Q91,Q94:Q96,Q103:Q104)","v":0},{"$f":"SUM(R84,R91,R94:R96,R103:R104)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"G85+G88","v":0},{"$f":"H85+H88","v":0},0,0,0,0,0,0,0,{"$f":"P85+P88","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$141:$F$2220,$F85,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F85,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F85,P$141:P$2220)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provincial agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G88:N88,\"<>0\")-COUNTBLANK(G88:N88))<>0,1,0)","v":0},null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G91:N91,\"<>0\")-COUNTBLANK(G91:N91))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G94:N94,\"<>0\")-COUNTBLANK(G94:N94))<>0,1,0)","v":0},null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G95:N95,\"<>0\")-COUNTBLANK(G95:N95))<>0,1,0)","v":0},null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G96:N96,\"<>0\")-COUNTBLANK(G96:N96))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"G97+G100","v":0},{"$f":"H97+H100","v":0},0,0,0,0,0,0,0,{"$f":"P97+P100","v":0},{"$f":"Q97+Q100","v":0},0]
[{"$f":"IF(SUM(COUNTIF(G97:N97,\"<>0\")-COUNTBLANK(G97:N97))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUMIF($F$141:$F$2220,$F97,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F97,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F97,P$141:P$2220)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other transfers to public corporations",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G100:N100,\"<>0\")-COUNTBLANK(G100:N100))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other transfers to private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G103:N103,\"<>0\")-COUNTBLANK(G103:N103))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G105:G106)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P105:P106)","v":0},{"$f":"SUM(Q105:Q106)","v":0},{"$f":"SUM(R105:R106)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$141:$F$2220,$F105,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F105,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F105,P$141:P$2220)","v":0},0,0]
[0,null,null,null,null,"Other transfers to households",{"$f":"SUMIF($F$141:$F$2220,$F106,G$141:G$2220)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G108,G111,G114:G118)","v":2309432},2028736,4004622,4226386,0,0,0,0,4226386,{"$f":"SUM(P108,P111,P114:P118)","v":4412659},{"$f":"SUM(Q108,Q111,Q114:Q118)","v":4610829},{"$f":"SUM(R108,R111,R114:R118)","v":0}]
[1,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G109:G110)","v":2309432},2028736,4004622,4226386,0,0,0,0,4226386,{"$f":"SUM(P109:P110)","v":4412659},{"$f":"SUM(Q109:Q110)","v":4610829},{"$f":"SUM(R109:R110)","v":0}]
[1,null,null,null,null,"Buildings",{"$f":"SUMIF($F$141:$F$2220,$F109,G$141:G$2220)","v":210424},{"$f":"SUMIF($F$141:$F$2220,$F109,H$141:H$2220)","v":38090},60286,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F109,P$141:P$2220)","v":0},0,0]
[1,null,null,null,null,"Other fixed structures",{"$f":"SUMIF($F$141:$F$2220,$F110,G$141:G$2220)","v":2099008},1990646,3944336,4226386,0,0,0,0,4226386,4412659,4610829,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G112:G113)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P112:P113)","v":0},{"$f":"SUM(Q112:Q113)","v":0},{"$f":"SUM(R112:R113)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$141:$F$2220,$F112,G$141:G$2220)","v":0},{"$f":"SUMIF($F$141:$F$2220,$F112,H$141:H$2220)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$141:$F$2220,$F112,P$141:P$2220)","v":0},0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G37,G83,G107,G119)","v":2309432},2028736,{"$f":"SUM(I37,I83,I107,I119)","v":4586822},4226386,0,0,0,0,4226386,4412659,4610829,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G123:O123,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":""},{"$f":"(G36-G121)","v":0},{"$f":"(H36-H121)","v":0},0,0,0,0,0,0,0,0,0,0]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[1,null,null,null,1,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H141","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F142","v":"Regional bulk infrastructure grant"},{"$f":"G234","v":1761147},{"$f":"H234","v":1724173},3857130,3455050,{"$f":"K234","v":0},0,0,0,3455050,3607327,3769330,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F144","v":"Water Services Management"}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F144,Z10:AO10)","v":16}]
[{"$f":"IF(SUM(COUNTIF(G147:N147,\"<>0\")-COUNTBLANK(G147:N147))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[1,null,null,null,null,"Current payments",{"$f":"SUM(G151,G154,G193)","v":0},{"$f":"SUM(H151,H154,H193)","v":0},582200,0,0,0,0,0,{"$f":"SUM(J150:N150)","v":0},{"$f":"SUM(P151,P154,P193)","v":0},{"$f":"SUM(Q151,Q154,Q193)","v":0},{"$f":"SUM(R151,R154,R193)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G152:G153)","v":0},{"$f":"SUM(H152:H153)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P152:P153)","v":0},{"$f":"SUM(Q152:Q153)","v":0},{"$f":"SUM(R152:R153)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H152","v":0},{"$f":"'[7]Indirect Grants'!I152","v":0},{"$f":"'[7]Indirect Grants'!O152","v":0},{"$f":"'[7]Indirect Grants'!P152","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q152","v":0},{"$f":"'[7]Indirect Grants'!R152","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H153","v":0},{"$f":"'[7]Indirect Grants'!I153","v":0},{"$f":"'[7]Indirect Grants'!O153","v":0},{"$f":"'[7]Indirect Grants'!P153","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q153","v":0},{"$f":"'[7]Indirect Grants'!R153","v":0}]
[1,null,null,null,null,"Goods and services",{"$f":"SUM(G155:G192)","v":0},{"$f":"SUM(H155:H192)","v":0},582200,0,0,0,0,0,0,{"$f":"SUM(P155:P192)","v":0},{"$f":"SUM(Q155:Q192)","v":0},{"$f":"SUM(R155:R192)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H155","v":0},{"$f":"'[7]Indirect Grants'!I155","v":0},{"$f":"'[7]Indirect Grants'!O155","v":0},{"$f":"'[7]Indirect Grants'!P155","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q155","v":0},{"$f":"'[7]Indirect Grants'!R155","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H156","v":0},{"$f":"'[7]Indirect Grants'!I156","v":0},{"$f":"'[7]Indirect Grants'!O156","v":0},{"$f":"'[7]Indirect Grants'!P156","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q156","v":0},{"$f":"'[7]Indirect Grants'!R156","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H157","v":0},{"$f":"'[7]Indirect Grants'!I157","v":0},{"$f":"'[7]Indirect Grants'!O157","v":0},{"$f":"'[7]Indirect Grants'!P157","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q157","v":0},{"$f":"'[7]Indirect Grants'!R157","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H158","v":0},{"$f":"'[7]Indirect Grants'!I158","v":0},{"$f":"'[7]Indirect Grants'!O158","v":0},{"$f":"'[7]Indirect Grants'!P158","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q158","v":0},{"$f":"'[7]Indirect Grants'!R158","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H159","v":0},{"$f":"'[7]Indirect Grants'!I159","v":0},{"$f":"'[7]Indirect Grants'!O159","v":0},{"$f":"'[7]Indirect Grants'!P159","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q159","v":0},{"$f":"'[7]Indirect Grants'!R159","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H160","v":0},{"$f":"'[7]Indirect Grants'!I160","v":0},{"$f":"'[7]Indirect Grants'!O160","v":0},{"$f":"'[7]Indirect Grants'!P160","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q160","v":0},{"$f":"'[7]Indirect Grants'!R160","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H161","v":0},{"$f":"'[7]Indirect Grants'!I161","v":0},{"$f":"'[7]Indirect Grants'!O161","v":0},{"$f":"'[7]Indirect Grants'!P161","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q161","v":0},{"$f":"'[7]Indirect Grants'!R161","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H162","v":0},{"$f":"'[7]Indirect Grants'!I162","v":0},{"$f":"'[7]Indirect Grants'!O162","v":0},{"$f":"'[7]Indirect Grants'!P162","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q162","v":0},{"$f":"'[7]Indirect Grants'!R162","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H163","v":0},{"$f":"'[7]Indirect Grants'!I163","v":0},{"$f":"'[7]Indirect Grants'!O163","v":582200},{"$f":"'[7]Indirect Grants'!P163","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q163","v":0},{"$f":"'[7]Indirect Grants'!R163","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H164","v":0},{"$f":"'[7]Indirect Grants'!I164","v":0},{"$f":"'[7]Indirect Grants'!O164","v":0},{"$f":"'[7]Indirect Grants'!P164","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q164","v":0},{"$f":"'[7]Indirect Grants'!R164","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H165","v":0},{"$f":"'[7]Indirect Grants'!I165","v":0},{"$f":"'[7]Indirect Grants'!O165","v":0},{"$f":"'[7]Indirect Grants'!P165","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q165","v":0},{"$f":"'[7]Indirect Grants'!R165","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H166","v":0},{"$f":"'[7]Indirect Grants'!I166","v":0},{"$f":"'[7]Indirect Grants'!O166","v":0},{"$f":"'[7]Indirect Grants'!P166","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q166","v":0},{"$f":"'[7]Indirect Grants'!R166","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H167","v":0},{"$f":"'[7]Indirect Grants'!I167","v":0},{"$f":"'[7]Indirect Grants'!O167","v":0},{"$f":"'[7]Indirect Grants'!P167","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q167","v":0},{"$f":"'[7]Indirect Grants'!R167","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H168","v":0},{"$f":"'[7]Indirect Grants'!I168","v":0},{"$f":"'[7]Indirect Grants'!O168","v":0},{"$f":"'[7]Indirect Grants'!P168","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q168","v":0},{"$f":"'[7]Indirect Grants'!R168","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H169","v":0},{"$f":"'[7]Indirect Grants'!I169","v":0},{"$f":"'[7]Indirect Grants'!O169","v":0},{"$f":"'[7]Indirect Grants'!P169","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q169","v":0},{"$f":"'[7]Indirect Grants'!R169","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H170","v":0},{"$f":"'[7]Indirect Grants'!I170","v":0},{"$f":"'[7]Indirect Grants'!O170","v":0},{"$f":"'[7]Indirect Grants'!P170","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q170","v":0},{"$f":"'[7]Indirect Grants'!R170","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H171","v":0},{"$f":"'[7]Indirect Grants'!I171","v":0},{"$f":"'[7]Indirect Grants'!O171","v":0},{"$f":"'[7]Indirect Grants'!P171","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q171","v":0},{"$f":"'[7]Indirect Grants'!R171","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H172","v":0},{"$f":"'[7]Indirect Grants'!I172","v":0},{"$f":"'[7]Indirect Grants'!O172","v":0},{"$f":"'[7]Indirect Grants'!P172","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q172","v":0},{"$f":"'[7]Indirect Grants'!R172","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H173","v":0},{"$f":"'[7]Indirect Grants'!I173","v":0},{"$f":"'[7]Indirect Grants'!O173","v":0},{"$f":"'[7]Indirect Grants'!P173","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q173","v":0},{"$f":"'[7]Indirect Grants'!R173","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H174","v":0},{"$f":"'[7]Indirect Grants'!I174","v":0},{"$f":"'[7]Indirect Grants'!O174","v":0},{"$f":"'[7]Indirect Grants'!P174","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q174","v":0},{"$f":"'[7]Indirect Grants'!R174","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H175","v":0},{"$f":"'[7]Indirect Grants'!I175","v":0},{"$f":"'[7]Indirect Grants'!O175","v":0},{"$f":"'[7]Indirect Grants'!P175","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q175","v":0},{"$f":"'[7]Indirect Grants'!R175","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H176","v":0},{"$f":"'[7]Indirect Grants'!I176","v":0},{"$f":"'[7]Indirect Grants'!O176","v":0},{"$f":"'[7]Indirect Grants'!P176","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q176","v":0},{"$f":"'[7]Indirect Grants'!R176","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H177","v":0},{"$f":"'[7]Indirect Grants'!I177","v":0},{"$f":"'[7]Indirect Grants'!O177","v":0},{"$f":"'[7]Indirect Grants'!P177","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q177","v":0},{"$f":"'[7]Indirect Grants'!R177","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H178","v":0},{"$f":"'[7]Indirect Grants'!I178","v":0},{"$f":"'[7]Indirect Grants'!O178","v":0},{"$f":"'[7]Indirect Grants'!P178","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q178","v":0},{"$f":"'[7]Indirect Grants'!R178","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H179","v":0},{"$f":"'[7]Indirect Grants'!I179","v":0},{"$f":"'[7]Indirect Grants'!O179","v":0},{"$f":"'[7]Indirect Grants'!P179","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q179","v":0},{"$f":"'[7]Indirect Grants'!R179","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H180","v":0},{"$f":"'[7]Indirect Grants'!I180","v":0},{"$f":"'[7]Indirect Grants'!O180","v":0},{"$f":"'[7]Indirect Grants'!P180","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q180","v":0},{"$f":"'[7]Indirect Grants'!R180","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H181","v":0},{"$f":"'[7]Indirect Grants'!I181","v":0},{"$f":"'[7]Indirect Grants'!O181","v":0},{"$f":"'[7]Indirect Grants'!P181","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q181","v":0},{"$f":"'[7]Indirect Grants'!R181","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H182","v":0},{"$f":"'[7]Indirect Grants'!I182","v":0},{"$f":"'[7]Indirect Grants'!O182","v":0},{"$f":"'[7]Indirect Grants'!P182","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q182","v":0},{"$f":"'[7]Indirect Grants'!R182","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H183","v":0},{"$f":"'[7]Indirect Grants'!I183","v":0},{"$f":"'[7]Indirect Grants'!O183","v":0},{"$f":"'[7]Indirect Grants'!P183","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q183","v":0},{"$f":"'[7]Indirect Grants'!R183","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H184","v":0},{"$f":"'[7]Indirect Grants'!I184","v":0},{"$f":"'[7]Indirect Grants'!O184","v":0},{"$f":"'[7]Indirect Grants'!P184","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q184","v":0},{"$f":"'[7]Indirect Grants'!R184","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H185","v":0},{"$f":"'[7]Indirect Grants'!I185","v":0},{"$f":"'[7]Indirect Grants'!O185","v":0},{"$f":"'[7]Indirect Grants'!P185","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q185","v":0},{"$f":"'[7]Indirect Grants'!R185","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H186","v":0},{"$f":"'[7]Indirect Grants'!I186","v":0},{"$f":"'[7]Indirect Grants'!O186","v":0},{"$f":"'[7]Indirect Grants'!P186","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q186","v":0},{"$f":"'[7]Indirect Grants'!R186","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H187","v":0},{"$f":"'[7]Indirect Grants'!I187","v":0},{"$f":"'[7]Indirect Grants'!O187","v":0},{"$f":"'[7]Indirect Grants'!P187","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q187","v":0},{"$f":"'[7]Indirect Grants'!R187","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H188","v":0},{"$f":"'[7]Indirect Grants'!I188","v":0},{"$f":"'[7]Indirect Grants'!O188","v":0},{"$f":"'[7]Indirect Grants'!P188","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q188","v":0},{"$f":"'[7]Indirect Grants'!R188","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H189","v":0},{"$f":"'[7]Indirect Grants'!I189","v":0},{"$f":"'[7]Indirect Grants'!O189","v":0},{"$f":"'[7]Indirect Grants'!P189","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q189","v":0},{"$f":"'[7]Indirect Grants'!R189","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H190","v":0},{"$f":"'[7]Indirect Grants'!I190","v":0},{"$f":"'[7]Indirect Grants'!O190","v":0},{"$f":"'[7]Indirect Grants'!P190","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q190","v":0},{"$f":"'[7]Indirect Grants'!R190","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H191","v":0},{"$f":"'[7]Indirect Grants'!I191","v":0},{"$f":"'[7]Indirect Grants'!O191","v":0},{"$f":"'[7]Indirect Grants'!P191","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q191","v":0},{"$f":"'[7]Indirect Grants'!R191","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H192","v":0},{"$f":"'[7]Indirect Grants'!I192","v":0},{"$f":"'[7]Indirect Grants'!O192","v":0},{"$f":"'[7]Indirect Grants'!P192","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q192","v":0},{"$f":"'[7]Indirect Grants'!R192","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G194:G195)","v":0},{"$f":"SUM(H194:H195)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P194:P195)","v":0},{"$f":"SUM(Q194:Q195)","v":0},{"$f":"SUM(R194:R195)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H194","v":0},{"$f":"'[7]Indirect Grants'!I194","v":0},{"$f":"'[7]Indirect Grants'!O194","v":0},{"$f":"'[7]Indirect Grants'!P194","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q194","v":0},{"$f":"'[7]Indirect Grants'!R194","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H195","v":0},{"$f":"'[7]Indirect Grants'!I195","v":0},{"$f":"'[7]Indirect Grants'!O195","v":0},{"$f":"'[7]Indirect Grants'!P195","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q195","v":0},{"$f":"'[7]Indirect Grants'!R195","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G197,G204,G207:G209,G216:G217)","v":0},{"$f":"SUM(H197,H204,H207:H209,H216:H217)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P197,P204,P207:P209,P216:P217)","v":0},{"$f":"SUM(Q197,Q204,Q207:Q209,Q216:Q217)","v":0},{"$f":"SUM(R197,R204,R207:R209,R216:R217)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G198+G201","v":0},{"$f":"+H198+H201","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G199:G200)","v":0},{"$f":"SUM(H199:H200)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H199","v":0},{"$f":"'[7]Indirect Grants'!I199","v":0},{"$f":"'[7]Indirect Grants'!O199","v":0},{"$f":"'[7]Indirect Grants'!P199","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q199","v":0},{"$f":"'[7]Indirect Grants'!R199","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H200","v":0},{"$f":"'[7]Indirect Grants'!I200","v":0},{"$f":"'[7]Indirect Grants'!O200","v":0},{"$f":"'[7]Indirect Grants'!P200","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q200","v":0},{"$f":"'[7]Indirect Grants'!R200","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G202:G203)","v":0},{"$f":"SUM(H202:H203)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H202","v":0},{"$f":"'[7]Indirect Grants'!I202","v":0},{"$f":"'[7]Indirect Grants'!O202","v":0},{"$f":"'[7]Indirect Grants'!P202","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q202","v":0},{"$f":"'[7]Indirect Grants'!R202","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H203","v":0},{"$f":"'[7]Indirect Grants'!I203","v":0},{"$f":"'[7]Indirect Grants'!O203","v":0},{"$f":"'[7]Indirect Grants'!P203","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q203","v":0},{"$f":"'[7]Indirect Grants'!R203","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G205:G206)","v":0},{"$f":"SUM(H205:H206)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P205:P206)","v":0},{"$f":"SUM(Q205:Q206)","v":0},{"$f":"SUM(R205:R206)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H205","v":0},{"$f":"'[7]Indirect Grants'!I205","v":0},{"$f":"'[7]Indirect Grants'!O205","v":0},{"$f":"'[7]Indirect Grants'!P205","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q205","v":0},{"$f":"'[7]Indirect Grants'!R205","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H206","v":0},{"$f":"'[7]Indirect Grants'!I206","v":0},{"$f":"'[7]Indirect Grants'!O206","v":0},{"$f":"'[7]Indirect Grants'!P206","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q206","v":0},{"$f":"'[7]Indirect Grants'!R206","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H207","v":0},{"$f":"'[7]Indirect Grants'!I207","v":0},{"$f":"'[7]Indirect Grants'!O207","v":0},{"$f":"'[7]Indirect Grants'!P207","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q207","v":0},{"$f":"'[7]Indirect Grants'!R207","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H208","v":0},{"$f":"'[7]Indirect Grants'!I208","v":0},{"$f":"'[7]Indirect Grants'!O208","v":0},{"$f":"'[7]Indirect Grants'!P208","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q208","v":0},{"$f":"'[7]Indirect Grants'!R208","v":0}]
[{"$f":"IF(SUM(COUNTIF(G209:N209,\"<>0\")-COUNTBLANK(G209:N209))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"+G210+G213","v":0},{"$f":"+H210+H213","v":0},0,0,0,0,0,0,{"$f":"SUM(J209:N209)","v":0},{"$f":"+P210+P213","v":0},{"$f":"+Q210+Q213","v":0},{"$f":"+R210+R213","v":0}]
[{"$f":"IF(SUM(COUNTIF(G210:N210,\"<>0\")-COUNTBLANK(G210:N210))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G211:G212)","v":0},{"$f":"SUM(H211:H212)","v":0},0,0,0,0,0,0,{"$f":"SUM(J210:N210)","v":0},{"$f":"SUM(P211:P212)","v":0},{"$f":"SUM(Q211:Q212)","v":0},{"$f":"SUM(R211:R212)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H211","v":0},{"$f":"'[7]Indirect Grants'!I211","v":0},{"$f":"'[7]Indirect Grants'!O211","v":0},{"$f":"'[7]Indirect Grants'!P211","v":0},null,null,null,null,{"$f":"SUM(J211:N211)","v":0},{"$f":"'[7]Indirect Grants'!Q211","v":0},{"$f":"'[7]Indirect Grants'!R211","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H212","v":0},{"$f":"'[7]Indirect Grants'!I212","v":0},{"$f":"'[7]Indirect Grants'!O212","v":0},{"$f":"'[7]Indirect Grants'!P212","v":0},null,null,null,null,{"$f":"SUM(J212:N212)","v":0},{"$f":"'[7]Indirect Grants'!Q212","v":0},{"$f":"'[7]Indirect Grants'!R212","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G214:G215)","v":0},{"$f":"SUM(H214:H215)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H214","v":0},{"$f":"'[7]Indirect Grants'!I214","v":0},{"$f":"'[7]Indirect Grants'!O214","v":0},{"$f":"'[7]Indirect Grants'!P214","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q214","v":0},{"$f":"'[7]Indirect Grants'!R214","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H215","v":0},{"$f":"'[7]Indirect Grants'!I215","v":0},{"$f":"'[7]Indirect Grants'!O215","v":0},{"$f":"'[7]Indirect Grants'!P215","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q215","v":0},{"$f":"'[7]Indirect Grants'!R215","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H216","v":0},{"$f":"'[7]Indirect Grants'!I216","v":0},{"$f":"'[7]Indirect Grants'!O216","v":0},{"$f":"'[7]Indirect Grants'!P216","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q216","v":0},{"$f":"'[7]Indirect Grants'!R216","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G218:G219)","v":0},{"$f":"SUM(H218:H219)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P218:P219)","v":0},{"$f":"SUM(Q218:Q219)","v":0},{"$f":"SUM(R218:R219)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H218","v":0},{"$f":"'[7]Indirect Grants'!I218","v":0},{"$f":"'[7]Indirect Grants'!O218","v":0},{"$f":"'[7]Indirect Grants'!P218","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q218","v":0},{"$f":"'[7]Indirect Grants'!R218","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H219","v":0},{"$f":"'[7]Indirect Grants'!I219","v":0},{"$f":"'[7]Indirect Grants'!O219","v":0},{"$f":"'[7]Indirect Grants'!P219","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q219","v":0},{"$f":"'[7]Indirect Grants'!R219","v":0}]
[1,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G221,G224,G227:G231)","v":1761147},{"$f":"SUM(H221,H224,H227:H231)","v":1724173},3274930,3455050,0,0,0,0,3455050,{"$f":"SUM(P221,P224,P227:P231)","v":3607327},{"$f":"SUM(Q221,Q224,Q227:Q231)","v":3769330},{"$f":"SUM(R221,R224,R227:R231)","v":0}]
[1,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G222:G223)","v":1761147},1724173,3274930,{"$f":"SUM(J222:J223)","v":3455050},0,0,0,0,3455050,{"$f":"SUM(P222:P223)","v":3607327},{"$f":"SUM(Q222:Q223)","v":3769330},{"$f":"SUM(R222:R223)","v":0}]
[1,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H222","v":7118},{"$f":"'[7]Indirect Grants'!I222","v":16053},{"$f":"'[7]Indirect Grants'!O222","v":5686},{"$f":"'[7]Indirect Grants'!P222","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q222","v":0},{"$f":"'[7]Indirect Grants'!R222","v":0}]
[1,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H223","v":1754029},{"$f":"'[7]Indirect Grants'!I223","v":1708120},{"$f":"'[7]Indirect Grants'!O223","v":3269244},{"$f":"'[7]Indirect Grants'!P223","v":3455050},null,null,null,null,3455050,{"$f":"'[7]Indirect Grants'!Q223","v":3607327},{"$f":"'[7]Indirect Grants'!R223","v":3769330}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G225:G226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P225:P226)","v":0},{"$f":"SUM(Q225:Q226)","v":0},{"$f":"SUM(R225:R226)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H225","v":0},{"$f":"'[7]Indirect Grants'!I225","v":0},{"$f":"'[7]Indirect Grants'!O225","v":0},{"$f":"'[7]Indirect Grants'!P225","v":0},null,null,null,null,{"$f":"SUM(J225:N225)","v":0},{"$f":"'[7]Indirect Grants'!Q225","v":0},{"$f":"'[7]Indirect Grants'!R225","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H226","v":0},{"$f":"'[7]Indirect Grants'!I226","v":0},{"$f":"'[7]Indirect Grants'!O226","v":0},{"$f":"'[7]Indirect Grants'!P226","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q226","v":0},{"$f":"'[7]Indirect Grants'!R226","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H227","v":0},{"$f":"'[7]Indirect Grants'!I227","v":0},{"$f":"'[7]Indirect Grants'!O227","v":0},{"$f":"'[7]Indirect Grants'!P227","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q227","v":0},{"$f":"'[7]Indirect Grants'!R227","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H228","v":0},{"$f":"'[7]Indirect Grants'!I228","v":0},{"$f":"'[7]Indirect Grants'!O228","v":0},{"$f":"'[7]Indirect Grants'!P228","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q228","v":0},{"$f":"'[7]Indirect Grants'!R228","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H229","v":0},{"$f":"'[7]Indirect Grants'!I229","v":0},{"$f":"'[7]Indirect Grants'!O229","v":0},{"$f":"'[7]Indirect Grants'!P229","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q229","v":0},{"$f":"'[7]Indirect Grants'!R229","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H230","v":0},{"$f":"'[7]Indirect Grants'!I230","v":0},{"$f":"'[7]Indirect Grants'!O230","v":0},{"$f":"'[7]Indirect Grants'!P230","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q230","v":0},{"$f":"'[7]Indirect Grants'!R230","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H231","v":0},{"$f":"'[7]Indirect Grants'!I231","v":0},{"$f":"'[7]Indirect Grants'!O231","v":0},{"$f":"'[7]Indirect Grants'!P231","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q231","v":0},{"$f":"'[7]Indirect Grants'!R231","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H232","v":0},{"$f":"'[7]Indirect Grants'!I232","v":0},{"$f":"'[7]Indirect Grants'!O232","v":0},{"$f":"'[7]Indirect Grants'!P232","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q232","v":0},{"$f":"'[7]Indirect Grants'!R232","v":0}]
[0]
[1,null,null,null,null,"Total",{"$f":"SUM(G150,G196,G220,G232)","v":1761147},1724173,3857130,3455050,0,0,0,0,3455050,{"$f":"SUM(P150,P196,P220,P232)","v":3607327},{"$f":"SUM(Q150,Q196,Q220,Q232)","v":3769330},{"$f":"SUM(R150,R196,R220,R232)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H245","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F246","v":"Water service infrastructure grant"},{"$f":"G338","v":548285},304563,729692,771336,0,0,0,0,771336,805332,841499,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F248","v":"Water Services Management"}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F250","v":0}]
[{"$f":"IF(SUM(COUNTIF(G251:N251,\"<>0\")-COUNTBLANK(G251:N251))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G255,G258,G297)","v":0},{"$f":"SUM(H255,H258,H297)","v":0},0,0,0,0,0,0,{"$f":"SUM(J254:N254)","v":0},{"$f":"SUM(P255,P258,P297)","v":0},{"$f":"SUM(Q255,Q258,Q297)","v":0},{"$f":"SUM(R255,R258,R297)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G256:G257)","v":0},{"$f":"SUM(H256:H257)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P256:P257)","v":0},{"$f":"SUM(Q256:Q257)","v":0},{"$f":"SUM(R256:R257)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H256","v":0},{"$f":"'[7]Indirect Grants'!I256","v":0},{"$f":"'[7]Indirect Grants'!O256","v":0},{"$f":"'[7]Indirect Grants'!P256","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q256","v":0},{"$f":"'[7]Indirect Grants'!R256","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H257","v":0},{"$f":"'[7]Indirect Grants'!I257","v":0},{"$f":"'[7]Indirect Grants'!O257","v":0},{"$f":"'[7]Indirect Grants'!P257","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q257","v":0},{"$f":"'[7]Indirect Grants'!R257","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G259:G296)","v":0},{"$f":"SUM(H259:H296)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P259:P296)","v":0},{"$f":"SUM(Q259:Q296)","v":0},{"$f":"SUM(R259:R296)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H259","v":0},{"$f":"'[7]Indirect Grants'!I259","v":0},{"$f":"'[7]Indirect Grants'!O259","v":0},{"$f":"'[7]Indirect Grants'!P259","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q259","v":0},{"$f":"'[7]Indirect Grants'!R259","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H260","v":0},{"$f":"'[7]Indirect Grants'!I260","v":0},{"$f":"'[7]Indirect Grants'!O260","v":0},{"$f":"'[7]Indirect Grants'!P260","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q260","v":0},{"$f":"'[7]Indirect Grants'!R260","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H261","v":0},{"$f":"'[7]Indirect Grants'!I261","v":0},{"$f":"'[7]Indirect Grants'!O261","v":0},{"$f":"'[7]Indirect Grants'!P261","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q261","v":0},{"$f":"'[7]Indirect Grants'!R261","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H262","v":0},{"$f":"'[7]Indirect Grants'!I262","v":0},{"$f":"'[7]Indirect Grants'!O262","v":0},{"$f":"'[7]Indirect Grants'!P262","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q262","v":0},{"$f":"'[7]Indirect Grants'!R262","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H263","v":0},{"$f":"'[7]Indirect Grants'!I263","v":0},{"$f":"'[7]Indirect Grants'!O263","v":0},{"$f":"'[7]Indirect Grants'!P263","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q263","v":0},{"$f":"'[7]Indirect Grants'!R263","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H264","v":0},{"$f":"'[7]Indirect Grants'!I264","v":0},{"$f":"'[7]Indirect Grants'!O264","v":0},{"$f":"'[7]Indirect Grants'!P264","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q264","v":0},{"$f":"'[7]Indirect Grants'!R264","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H265","v":0},{"$f":"'[7]Indirect Grants'!I265","v":0},{"$f":"'[7]Indirect Grants'!O265","v":0},{"$f":"'[7]Indirect Grants'!P265","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q265","v":0},{"$f":"'[7]Indirect Grants'!R265","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H266","v":0},{"$f":"'[7]Indirect Grants'!I266","v":0},{"$f":"'[7]Indirect Grants'!O266","v":0},{"$f":"'[7]Indirect Grants'!P266","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q266","v":0},{"$f":"'[7]Indirect Grants'!R266","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H267","v":0},{"$f":"'[7]Indirect Grants'!I267","v":0},{"$f":"'[7]Indirect Grants'!O267","v":0},{"$f":"'[7]Indirect Grants'!P267","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q267","v":0},{"$f":"'[7]Indirect Grants'!R267","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H268","v":0},{"$f":"'[7]Indirect Grants'!I268","v":0},{"$f":"'[7]Indirect Grants'!O268","v":0},{"$f":"'[7]Indirect Grants'!P268","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q268","v":0},{"$f":"'[7]Indirect Grants'!R268","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H269","v":0},{"$f":"'[7]Indirect Grants'!I269","v":0},{"$f":"'[7]Indirect Grants'!O269","v":0},{"$f":"'[7]Indirect Grants'!P269","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q269","v":0},{"$f":"'[7]Indirect Grants'!R269","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H270","v":0},{"$f":"'[7]Indirect Grants'!I270","v":0},{"$f":"'[7]Indirect Grants'!O270","v":0},{"$f":"'[7]Indirect Grants'!P270","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q270","v":0},{"$f":"'[7]Indirect Grants'!R270","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H271","v":0},{"$f":"'[7]Indirect Grants'!I271","v":0},{"$f":"'[7]Indirect Grants'!O271","v":0},{"$f":"'[7]Indirect Grants'!P271","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q271","v":0},{"$f":"'[7]Indirect Grants'!R271","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H272","v":0},{"$f":"'[7]Indirect Grants'!I272","v":0},{"$f":"'[7]Indirect Grants'!O272","v":0},{"$f":"'[7]Indirect Grants'!P272","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q272","v":0},{"$f":"'[7]Indirect Grants'!R272","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H273","v":0},{"$f":"'[7]Indirect Grants'!I273","v":0},{"$f":"'[7]Indirect Grants'!O273","v":0},{"$f":"'[7]Indirect Grants'!P273","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q273","v":0},{"$f":"'[7]Indirect Grants'!R273","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H274","v":0},{"$f":"'[7]Indirect Grants'!I274","v":0},{"$f":"'[7]Indirect Grants'!O274","v":0},{"$f":"'[7]Indirect Grants'!P274","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q274","v":0},{"$f":"'[7]Indirect Grants'!R274","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H275","v":0},{"$f":"'[7]Indirect Grants'!I275","v":0},{"$f":"'[7]Indirect Grants'!O275","v":0},{"$f":"'[7]Indirect Grants'!P275","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q275","v":0},{"$f":"'[7]Indirect Grants'!R275","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H276","v":0},{"$f":"'[7]Indirect Grants'!I276","v":0},{"$f":"'[7]Indirect Grants'!O276","v":0},{"$f":"'[7]Indirect Grants'!P276","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q276","v":0},{"$f":"'[7]Indirect Grants'!R276","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H277","v":0},{"$f":"'[7]Indirect Grants'!I277","v":0},{"$f":"'[7]Indirect Grants'!O277","v":0},{"$f":"'[7]Indirect Grants'!P277","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q277","v":0},{"$f":"'[7]Indirect Grants'!R277","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H278","v":0},{"$f":"'[7]Indirect Grants'!I278","v":0},{"$f":"'[7]Indirect Grants'!O278","v":0},{"$f":"'[7]Indirect Grants'!P278","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q278","v":0},{"$f":"'[7]Indirect Grants'!R278","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H279","v":0},{"$f":"'[7]Indirect Grants'!I279","v":0},{"$f":"'[7]Indirect Grants'!O279","v":0},{"$f":"'[7]Indirect Grants'!P279","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q279","v":0},{"$f":"'[7]Indirect Grants'!R279","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H280","v":0},{"$f":"'[7]Indirect Grants'!I280","v":0},{"$f":"'[7]Indirect Grants'!O280","v":0},{"$f":"'[7]Indirect Grants'!P280","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q280","v":0},{"$f":"'[7]Indirect Grants'!R280","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H281","v":0},{"$f":"'[7]Indirect Grants'!I281","v":0},{"$f":"'[7]Indirect Grants'!O281","v":0},{"$f":"'[7]Indirect Grants'!P281","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q281","v":0},{"$f":"'[7]Indirect Grants'!R281","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H282","v":0},{"$f":"'[7]Indirect Grants'!I282","v":0},{"$f":"'[7]Indirect Grants'!O282","v":0},{"$f":"'[7]Indirect Grants'!P282","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q282","v":0},{"$f":"'[7]Indirect Grants'!R282","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H283","v":0},{"$f":"'[7]Indirect Grants'!I283","v":0},{"$f":"'[7]Indirect Grants'!O283","v":0},{"$f":"'[7]Indirect Grants'!P283","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q283","v":0},{"$f":"'[7]Indirect Grants'!R283","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H284","v":0},{"$f":"'[7]Indirect Grants'!I284","v":0},{"$f":"'[7]Indirect Grants'!O284","v":0},{"$f":"'[7]Indirect Grants'!P284","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q284","v":0},{"$f":"'[7]Indirect Grants'!R284","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H285","v":0},{"$f":"'[7]Indirect Grants'!I285","v":0},{"$f":"'[7]Indirect Grants'!O285","v":0},{"$f":"'[7]Indirect Grants'!P285","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q285","v":0},{"$f":"'[7]Indirect Grants'!R285","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H286","v":0},{"$f":"'[7]Indirect Grants'!I286","v":0},{"$f":"'[7]Indirect Grants'!O286","v":0},{"$f":"'[7]Indirect Grants'!P286","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q286","v":0},{"$f":"'[7]Indirect Grants'!R286","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H287","v":0},{"$f":"'[7]Indirect Grants'!I287","v":0},{"$f":"'[7]Indirect Grants'!O287","v":0},{"$f":"'[7]Indirect Grants'!P287","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q287","v":0},{"$f":"'[7]Indirect Grants'!R287","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H288","v":0},{"$f":"'[7]Indirect Grants'!I288","v":0},{"$f":"'[7]Indirect Grants'!O288","v":0},{"$f":"'[7]Indirect Grants'!P288","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q288","v":0},{"$f":"'[7]Indirect Grants'!R288","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H289","v":0},{"$f":"'[7]Indirect Grants'!I289","v":0},{"$f":"'[7]Indirect Grants'!O289","v":0},{"$f":"'[7]Indirect Grants'!P289","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q289","v":0},{"$f":"'[7]Indirect Grants'!R289","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H290","v":0},{"$f":"'[7]Indirect Grants'!I290","v":0},{"$f":"'[7]Indirect Grants'!O290","v":0},{"$f":"'[7]Indirect Grants'!P290","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q290","v":0},{"$f":"'[7]Indirect Grants'!R290","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H291","v":0},{"$f":"'[7]Indirect Grants'!I291","v":0},{"$f":"'[7]Indirect Grants'!O291","v":0},{"$f":"'[7]Indirect Grants'!P291","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q291","v":0},{"$f":"'[7]Indirect Grants'!R291","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H292","v":0},{"$f":"'[7]Indirect Grants'!I292","v":0},{"$f":"'[7]Indirect Grants'!O292","v":0},{"$f":"'[7]Indirect Grants'!P292","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q292","v":0},{"$f":"'[7]Indirect Grants'!R292","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H293","v":0},{"$f":"'[7]Indirect Grants'!I293","v":0},{"$f":"'[7]Indirect Grants'!O293","v":0},{"$f":"'[7]Indirect Grants'!P293","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q293","v":0},{"$f":"'[7]Indirect Grants'!R293","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H294","v":0},{"$f":"'[7]Indirect Grants'!I294","v":0},{"$f":"'[7]Indirect Grants'!O294","v":0},{"$f":"'[7]Indirect Grants'!P294","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q294","v":0},{"$f":"'[7]Indirect Grants'!R294","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H295","v":0},{"$f":"'[7]Indirect Grants'!I295","v":0},{"$f":"'[7]Indirect Grants'!O295","v":0},{"$f":"'[7]Indirect Grants'!P295","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q295","v":0},{"$f":"'[7]Indirect Grants'!R295","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H296","v":0},{"$f":"'[7]Indirect Grants'!I296","v":0},{"$f":"'[7]Indirect Grants'!O296","v":0},{"$f":"'[7]Indirect Grants'!P296","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q296","v":0},{"$f":"'[7]Indirect Grants'!R296","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G298:G299)","v":0},{"$f":"SUM(H298:H299)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P298:P299)","v":0},{"$f":"SUM(Q298:Q299)","v":0},{"$f":"SUM(R298:R299)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H298","v":0},{"$f":"'[7]Indirect Grants'!I298","v":0},{"$f":"'[7]Indirect Grants'!O298","v":0},{"$f":"'[7]Indirect Grants'!P298","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q298","v":0},{"$f":"'[7]Indirect Grants'!R298","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H299","v":0},{"$f":"'[7]Indirect Grants'!I299","v":0},{"$f":"'[7]Indirect Grants'!O299","v":0},{"$f":"'[7]Indirect Grants'!P299","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q299","v":0},{"$f":"'[7]Indirect Grants'!R299","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G301,G308,G311:G313,G320:G321)","v":0},{"$f":"SUM(H301,H308,H311:H313,H320:H321)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P301,P308,P311:P313,P320:P321)","v":0},{"$f":"SUM(Q301,Q308,Q311:Q313,Q320:Q321)","v":0},{"$f":"SUM(R301,R308,R311:R313,R320:R321)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G302+G305","v":0},{"$f":"+H302+H305","v":0},0,0,0,0,0,0,0,{"$f":"+P302+P305","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G303:N303,\"<>0\")-COUNTBLANK(G303:N303))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G303:G304)","v":0},{"$f":"SUM(H303:H304)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P303:P304)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H303","v":0},{"$f":"'[7]Indirect Grants'!I303","v":0},{"$f":"'[7]Indirect Grants'!O303","v":0},{"$f":"'[7]Indirect Grants'!P303","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q303","v":0},{"$f":"'[7]Indirect Grants'!R303","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H304","v":0},{"$f":"'[7]Indirect Grants'!I304","v":0},{"$f":"'[7]Indirect Grants'!O304","v":0},{"$f":"'[7]Indirect Grants'!P304","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q304","v":0},{"$f":"'[7]Indirect Grants'!R304","v":0}]
[{"$f":"IF(SUM(COUNTIF(G306:N306,\"<>0\")-COUNTBLANK(G306:N306))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G306:G307)","v":0},{"$f":"SUM(H306:H307)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P306:P307)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H306","v":0},{"$f":"'[7]Indirect Grants'!I306","v":0},{"$f":"'[7]Indirect Grants'!O306","v":0},{"$f":"'[7]Indirect Grants'!P306","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q306","v":0},{"$f":"'[7]Indirect Grants'!R306","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H307","v":0},{"$f":"'[7]Indirect Grants'!I307","v":0},{"$f":"'[7]Indirect Grants'!O307","v":0},{"$f":"'[7]Indirect Grants'!P307","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q307","v":0},{"$f":"'[7]Indirect Grants'!R307","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G309:G310)","v":0},{"$f":"SUM(H309:H310)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P309:P310)","v":0},{"$f":"SUM(Q309:Q310)","v":0},{"$f":"SUM(R309:R310)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H309","v":0},{"$f":"'[7]Indirect Grants'!I309","v":0},{"$f":"'[7]Indirect Grants'!O309","v":0},{"$f":"'[7]Indirect Grants'!P309","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q309","v":0},{"$f":"'[7]Indirect Grants'!R309","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H310","v":0},{"$f":"'[7]Indirect Grants'!I310","v":0},{"$f":"'[7]Indirect Grants'!O310","v":0},{"$f":"'[7]Indirect Grants'!P310","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q310","v":0},{"$f":"'[7]Indirect Grants'!R310","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H311","v":0},{"$f":"'[7]Indirect Grants'!I311","v":0},{"$f":"'[7]Indirect Grants'!O311","v":0},{"$f":"'[7]Indirect Grants'!P311","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q311","v":0},{"$f":"'[7]Indirect Grants'!R311","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H312","v":0},{"$f":"'[7]Indirect Grants'!I312","v":0},{"$f":"'[7]Indirect Grants'!O312","v":0},{"$f":"'[7]Indirect Grants'!P312","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q312","v":0},{"$f":"'[7]Indirect Grants'!R312","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G314+G317","v":0},{"$f":"+H314+H317","v":0},0,0,0,0,0,0,{"$f":"SUM(J313:N313)","v":0},{"$f":"+P314+P317","v":0},{"$f":"+Q314+Q317","v":0},{"$f":"+R314+R317","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G315:G316)","v":0},{"$f":"SUM(H315:H316)","v":0},0,0,0,0,0,0,{"$f":"SUM(J314:N314)","v":0},{"$f":"SUM(P315:P316)","v":0},{"$f":"SUM(Q315:Q316)","v":0},{"$f":"SUM(R315:R316)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H315","v":0},{"$f":"'[7]Indirect Grants'!I315","v":0},{"$f":"'[7]Indirect Grants'!O315","v":0},{"$f":"'[7]Indirect Grants'!P315","v":0},null,null,null,null,{"$f":"SUM(J315:N315)","v":0},{"$f":"'[7]Indirect Grants'!Q315","v":0},{"$f":"'[7]Indirect Grants'!R315","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H316","v":0},{"$f":"'[7]Indirect Grants'!I316","v":0},{"$f":"'[7]Indirect Grants'!O316","v":0},{"$f":"'[7]Indirect Grants'!P316","v":0},null,null,null,null,{"$f":"SUM(J316:N316)","v":0},{"$f":"'[7]Indirect Grants'!Q316","v":0},{"$f":"'[7]Indirect Grants'!R316","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G318:G319)","v":0},{"$f":"SUM(H318:H319)","v":0},0,0,0,0,0,0,{"$f":"SUM(J317:N317)","v":0},{"$f":"SUM(P318:P319)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H318","v":0},{"$f":"'[7]Indirect Grants'!I318","v":0},{"$f":"'[7]Indirect Grants'!O318","v":0},{"$f":"'[7]Indirect Grants'!P318","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q318","v":0},{"$f":"'[7]Indirect Grants'!R318","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H319","v":0},{"$f":"'[7]Indirect Grants'!I319","v":0},{"$f":"'[7]Indirect Grants'!O319","v":0},{"$f":"'[7]Indirect Grants'!P319","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q319","v":0},{"$f":"'[7]Indirect Grants'!R319","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H320","v":0},{"$f":"'[7]Indirect Grants'!I320","v":0},{"$f":"'[7]Indirect Grants'!O320","v":0},{"$f":"'[7]Indirect Grants'!P320","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q320","v":0},{"$f":"'[7]Indirect Grants'!R320","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G322:G323)","v":0},{"$f":"SUM(H322:H323)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P322:P323)","v":0},{"$f":"SUM(Q322:Q323)","v":0},{"$f":"SUM(R322:R323)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H322","v":0},{"$f":"'[7]Indirect Grants'!I322","v":0},{"$f":"'[7]Indirect Grants'!O322","v":0},{"$f":"'[7]Indirect Grants'!P322","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q322","v":0},{"$f":"'[7]Indirect Grants'!R322","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H323","v":0},{"$f":"'[7]Indirect Grants'!I323","v":0},{"$f":"'[7]Indirect Grants'!O323","v":0},{"$f":"'[7]Indirect Grants'!P323","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q323","v":0},{"$f":"'[7]Indirect Grants'!R323","v":0}]
[1,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G325,G328,G331:G335)","v":548285},{"$f":"SUM(H325,H328,H331:H335)","v":304563},729692,771336,0,0,0,0,771336,{"$f":"SUM(P325,P328,P331:P335)","v":805332},{"$f":"SUM(Q325,Q328,Q331:Q335)","v":841499},{"$f":"SUM(R325,R328,R331:R335)","v":0}]
[1,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G326:G327)","v":548285},304563,729692,771336,0,0,0,0,771336,{"$f":"SUM(P326:P327)","v":805332},{"$f":"SUM(Q326:Q327)","v":841499},{"$f":"SUM(R326:R327)","v":0}]
[1,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H326","v":203306},{"$f":"'[7]Indirect Grants'!I326","v":22037},{"$f":"'[7]Indirect Grants'!O326","v":54600},{"$f":"'[7]Indirect Grants'!P326","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q326","v":0},{"$f":"'[7]Indirect Grants'!R326","v":0}]
[1,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H327","v":344979},{"$f":"'[7]Indirect Grants'!I327","v":282526},{"$f":"'[7]Indirect Grants'!O327","v":675092},{"$f":"'[7]Indirect Grants'!P327","v":771336},null,null,null,null,771336,{"$f":"'[7]Indirect Grants'!Q327","v":805332},{"$f":"'[7]Indirect Grants'!R327","v":841499}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G329:G330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P329:P330)","v":0},{"$f":"SUM(Q329:Q330)","v":0},{"$f":"SUM(R329:R330)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H329","v":0},{"$f":"'[7]Indirect Grants'!I329","v":0},{"$f":"'[7]Indirect Grants'!O329","v":0},{"$f":"'[7]Indirect Grants'!P329","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q329","v":0},{"$f":"'[7]Indirect Grants'!R329","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H330","v":0},{"$f":"'[7]Indirect Grants'!I330","v":0},{"$f":"'[7]Indirect Grants'!O330","v":0},{"$f":"'[7]Indirect Grants'!P330","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q330","v":0},{"$f":"'[7]Indirect Grants'!R330","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H331","v":0},{"$f":"'[7]Indirect Grants'!I331","v":0},{"$f":"'[7]Indirect Grants'!O331","v":0},{"$f":"'[7]Indirect Grants'!P331","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q331","v":0},{"$f":"'[7]Indirect Grants'!R331","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H332","v":0},{"$f":"'[7]Indirect Grants'!I332","v":0},{"$f":"'[7]Indirect Grants'!O332","v":0},{"$f":"'[7]Indirect Grants'!P332","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q332","v":0},{"$f":"'[7]Indirect Grants'!R332","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H333","v":0},{"$f":"'[7]Indirect Grants'!I333","v":0},{"$f":"'[7]Indirect Grants'!O333","v":0},{"$f":"'[7]Indirect Grants'!P333","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q333","v":0},{"$f":"'[7]Indirect Grants'!R333","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H334","v":0},{"$f":"'[7]Indirect Grants'!I334","v":0},{"$f":"'[7]Indirect Grants'!O334","v":0},{"$f":"'[7]Indirect Grants'!P334","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q334","v":0},{"$f":"'[7]Indirect Grants'!R334","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H335","v":0},{"$f":"'[7]Indirect Grants'!I335","v":0},{"$f":"'[7]Indirect Grants'!O335","v":0},{"$f":"'[7]Indirect Grants'!P335","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q335","v":0},{"$f":"'[7]Indirect Grants'!R335","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H336","v":0},{"$f":"'[7]Indirect Grants'!I336","v":0},{"$f":"'[7]Indirect Grants'!O336","v":0},{"$f":"'[7]Indirect Grants'!P336","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q336","v":0},{"$f":"'[7]Indirect Grants'!R336","v":0}]
[0]
[1,null,null,null,null,"Total",{"$f":"SUM(G254,G300,G324,G336)","v":548285},304563,729692,771336,0,0,0,0,771336,{"$f":"SUM(P254,P300,P324,P336)","v":805332},{"$f":"SUM(Q254,Q300,Q324,Q336)","v":841499},{"$f":"SUM(R254,R300,R324,R336)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,3,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H349","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F350","v":0},{"$f":"G442","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F352","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F354","v":0}]
[{"$f":"IF(SUM(COUNTIF(G355:N355,\"<>0\")-COUNTBLANK(G355:N355))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G359,G362,G401)","v":0},{"$f":"SUM(H359,H362,H401)","v":0},0,0,0,0,0,0,{"$f":"SUM(J358:N358)","v":0},{"$f":"SUM(P359,P362,P401)","v":0},{"$f":"SUM(Q359,Q362,Q401)","v":0},{"$f":"SUM(R359,R362,R401)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G360:G361)","v":0},{"$f":"SUM(H360:H361)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P360:P361)","v":0},{"$f":"SUM(Q360:Q361)","v":0},{"$f":"SUM(R360:R361)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H360","v":0},{"$f":"'[7]Indirect Grants'!I360","v":0},{"$f":"'[7]Indirect Grants'!O360","v":0},{"$f":"'[7]Indirect Grants'!P360","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q360","v":0},{"$f":"'[7]Indirect Grants'!R360","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H361","v":0},{"$f":"'[7]Indirect Grants'!I361","v":0},{"$f":"'[7]Indirect Grants'!O361","v":0},{"$f":"'[7]Indirect Grants'!P361","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q361","v":0},{"$f":"'[7]Indirect Grants'!R361","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G363:G400)","v":0},{"$f":"SUM(H363:H400)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P363:P400)","v":0},{"$f":"SUM(Q363:Q400)","v":0},{"$f":"SUM(R363:R400)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H363","v":0},{"$f":"'[7]Indirect Grants'!I363","v":0},{"$f":"'[7]Indirect Grants'!O363","v":0},{"$f":"'[7]Indirect Grants'!P363","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q363","v":0},{"$f":"'[7]Indirect Grants'!R363","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H364","v":0},{"$f":"'[7]Indirect Grants'!I364","v":0},{"$f":"'[7]Indirect Grants'!O364","v":0},{"$f":"'[7]Indirect Grants'!P364","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q364","v":0},{"$f":"'[7]Indirect Grants'!R364","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H365","v":0},{"$f":"'[7]Indirect Grants'!I365","v":0},{"$f":"'[7]Indirect Grants'!O365","v":0},{"$f":"'[7]Indirect Grants'!P365","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q365","v":0},{"$f":"'[7]Indirect Grants'!R365","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H366","v":0},{"$f":"'[7]Indirect Grants'!I366","v":0},{"$f":"'[7]Indirect Grants'!O366","v":0},{"$f":"'[7]Indirect Grants'!P366","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q366","v":0},{"$f":"'[7]Indirect Grants'!R366","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H367","v":0},{"$f":"'[7]Indirect Grants'!I367","v":0},{"$f":"'[7]Indirect Grants'!O367","v":0},{"$f":"'[7]Indirect Grants'!P367","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q367","v":0},{"$f":"'[7]Indirect Grants'!R367","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H368","v":0},{"$f":"'[7]Indirect Grants'!I368","v":0},{"$f":"'[7]Indirect Grants'!O368","v":0},{"$f":"'[7]Indirect Grants'!P368","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q368","v":0},{"$f":"'[7]Indirect Grants'!R368","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H369","v":0},{"$f":"'[7]Indirect Grants'!I369","v":0},{"$f":"'[7]Indirect Grants'!O369","v":0},{"$f":"'[7]Indirect Grants'!P369","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q369","v":0},{"$f":"'[7]Indirect Grants'!R369","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H370","v":0},{"$f":"'[7]Indirect Grants'!I370","v":0},{"$f":"'[7]Indirect Grants'!O370","v":0},{"$f":"'[7]Indirect Grants'!P370","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q370","v":0},{"$f":"'[7]Indirect Grants'!R370","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H371","v":0},{"$f":"'[7]Indirect Grants'!I371","v":0},{"$f":"'[7]Indirect Grants'!O371","v":0},{"$f":"'[7]Indirect Grants'!P371","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q371","v":0},{"$f":"'[7]Indirect Grants'!R371","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H372","v":0},{"$f":"'[7]Indirect Grants'!I372","v":0},{"$f":"'[7]Indirect Grants'!O372","v":0},{"$f":"'[7]Indirect Grants'!P372","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q372","v":0},{"$f":"'[7]Indirect Grants'!R372","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H373","v":0},{"$f":"'[7]Indirect Grants'!I373","v":0},{"$f":"'[7]Indirect Grants'!O373","v":0},{"$f":"'[7]Indirect Grants'!P373","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q373","v":0},{"$f":"'[7]Indirect Grants'!R373","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H374","v":0},{"$f":"'[7]Indirect Grants'!I374","v":0},{"$f":"'[7]Indirect Grants'!O374","v":0},{"$f":"'[7]Indirect Grants'!P374","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q374","v":0},{"$f":"'[7]Indirect Grants'!R374","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H375","v":0},{"$f":"'[7]Indirect Grants'!I375","v":0},{"$f":"'[7]Indirect Grants'!O375","v":0},{"$f":"'[7]Indirect Grants'!P375","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q375","v":0},{"$f":"'[7]Indirect Grants'!R375","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H376","v":0},{"$f":"'[7]Indirect Grants'!I376","v":0},{"$f":"'[7]Indirect Grants'!O376","v":0},{"$f":"'[7]Indirect Grants'!P376","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q376","v":0},{"$f":"'[7]Indirect Grants'!R376","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H377","v":0},{"$f":"'[7]Indirect Grants'!I377","v":0},{"$f":"'[7]Indirect Grants'!O377","v":0},{"$f":"'[7]Indirect Grants'!P377","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q377","v":0},{"$f":"'[7]Indirect Grants'!R377","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H378","v":0},{"$f":"'[7]Indirect Grants'!I378","v":0},{"$f":"'[7]Indirect Grants'!O378","v":0},{"$f":"'[7]Indirect Grants'!P378","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q378","v":0},{"$f":"'[7]Indirect Grants'!R378","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H379","v":0},{"$f":"'[7]Indirect Grants'!I379","v":0},{"$f":"'[7]Indirect Grants'!O379","v":0},{"$f":"'[7]Indirect Grants'!P379","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q379","v":0},{"$f":"'[7]Indirect Grants'!R379","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H380","v":0},{"$f":"'[7]Indirect Grants'!I380","v":0},{"$f":"'[7]Indirect Grants'!O380","v":0},{"$f":"'[7]Indirect Grants'!P380","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q380","v":0},{"$f":"'[7]Indirect Grants'!R380","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H381","v":0},{"$f":"'[7]Indirect Grants'!I381","v":0},{"$f":"'[7]Indirect Grants'!O381","v":0},{"$f":"'[7]Indirect Grants'!P381","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q381","v":0},{"$f":"'[7]Indirect Grants'!R381","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H382","v":0},{"$f":"'[7]Indirect Grants'!I382","v":0},{"$f":"'[7]Indirect Grants'!O382","v":0},{"$f":"'[7]Indirect Grants'!P382","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q382","v":0},{"$f":"'[7]Indirect Grants'!R382","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H383","v":0},{"$f":"'[7]Indirect Grants'!I383","v":0},{"$f":"'[7]Indirect Grants'!O383","v":0},{"$f":"'[7]Indirect Grants'!P383","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q383","v":0},{"$f":"'[7]Indirect Grants'!R383","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H384","v":0},{"$f":"'[7]Indirect Grants'!I384","v":0},{"$f":"'[7]Indirect Grants'!O384","v":0},{"$f":"'[7]Indirect Grants'!P384","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q384","v":0},{"$f":"'[7]Indirect Grants'!R384","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H385","v":0},{"$f":"'[7]Indirect Grants'!I385","v":0},{"$f":"'[7]Indirect Grants'!O385","v":0},{"$f":"'[7]Indirect Grants'!P385","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q385","v":0},{"$f":"'[7]Indirect Grants'!R385","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H386","v":0},{"$f":"'[7]Indirect Grants'!I386","v":0},{"$f":"'[7]Indirect Grants'!O386","v":0},{"$f":"'[7]Indirect Grants'!P386","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q386","v":0},{"$f":"'[7]Indirect Grants'!R386","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H387","v":0},{"$f":"'[7]Indirect Grants'!I387","v":0},{"$f":"'[7]Indirect Grants'!O387","v":0},{"$f":"'[7]Indirect Grants'!P387","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q387","v":0},{"$f":"'[7]Indirect Grants'!R387","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H388","v":0},{"$f":"'[7]Indirect Grants'!I388","v":0},{"$f":"'[7]Indirect Grants'!O388","v":0},{"$f":"'[7]Indirect Grants'!P388","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q388","v":0},{"$f":"'[7]Indirect Grants'!R388","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H389","v":0},{"$f":"'[7]Indirect Grants'!I389","v":0},{"$f":"'[7]Indirect Grants'!O389","v":0},{"$f":"'[7]Indirect Grants'!P389","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q389","v":0},{"$f":"'[7]Indirect Grants'!R389","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H390","v":0},{"$f":"'[7]Indirect Grants'!I390","v":0},{"$f":"'[7]Indirect Grants'!O390","v":0},{"$f":"'[7]Indirect Grants'!P390","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q390","v":0},{"$f":"'[7]Indirect Grants'!R390","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H391","v":0},{"$f":"'[7]Indirect Grants'!I391","v":0},{"$f":"'[7]Indirect Grants'!O391","v":0},{"$f":"'[7]Indirect Grants'!P391","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q391","v":0},{"$f":"'[7]Indirect Grants'!R391","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H392","v":0},{"$f":"'[7]Indirect Grants'!I392","v":0},{"$f":"'[7]Indirect Grants'!O392","v":0},{"$f":"'[7]Indirect Grants'!P392","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q392","v":0},{"$f":"'[7]Indirect Grants'!R392","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H393","v":0},{"$f":"'[7]Indirect Grants'!I393","v":0},{"$f":"'[7]Indirect Grants'!O393","v":0},{"$f":"'[7]Indirect Grants'!P393","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q393","v":0},{"$f":"'[7]Indirect Grants'!R393","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H394","v":0},{"$f":"'[7]Indirect Grants'!I394","v":0},{"$f":"'[7]Indirect Grants'!O394","v":0},{"$f":"'[7]Indirect Grants'!P394","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q394","v":0},{"$f":"'[7]Indirect Grants'!R394","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H395","v":0},{"$f":"'[7]Indirect Grants'!I395","v":0},{"$f":"'[7]Indirect Grants'!O395","v":0},{"$f":"'[7]Indirect Grants'!P395","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q395","v":0},{"$f":"'[7]Indirect Grants'!R395","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H396","v":0},{"$f":"'[7]Indirect Grants'!I396","v":0},{"$f":"'[7]Indirect Grants'!O396","v":0},{"$f":"'[7]Indirect Grants'!P396","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q396","v":0},{"$f":"'[7]Indirect Grants'!R396","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H397","v":0},{"$f":"'[7]Indirect Grants'!I397","v":0},{"$f":"'[7]Indirect Grants'!O397","v":0},{"$f":"'[7]Indirect Grants'!P397","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q397","v":0},{"$f":"'[7]Indirect Grants'!R397","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H398","v":0},{"$f":"'[7]Indirect Grants'!I398","v":0},{"$f":"'[7]Indirect Grants'!O398","v":0},{"$f":"'[7]Indirect Grants'!P398","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q398","v":0},{"$f":"'[7]Indirect Grants'!R398","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H399","v":0},{"$f":"'[7]Indirect Grants'!I399","v":0},{"$f":"'[7]Indirect Grants'!O399","v":0},{"$f":"'[7]Indirect Grants'!P399","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q399","v":0},{"$f":"'[7]Indirect Grants'!R399","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H400","v":0},{"$f":"'[7]Indirect Grants'!I400","v":0},{"$f":"'[7]Indirect Grants'!O400","v":0},{"$f":"'[7]Indirect Grants'!P400","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q400","v":0},{"$f":"'[7]Indirect Grants'!R400","v":0}]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G402:G403)","v":0},{"$f":"SUM(H402:H403)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P402:P403)","v":0},{"$f":"SUM(Q402:Q403)","v":0},{"$f":"SUM(R402:R403)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H402","v":0},{"$f":"'[7]Indirect Grants'!I402","v":0},{"$f":"'[7]Indirect Grants'!O402","v":0},{"$f":"'[7]Indirect Grants'!P402","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q402","v":0},{"$f":"'[7]Indirect Grants'!R402","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H403","v":0},{"$f":"'[7]Indirect Grants'!I403","v":0},{"$f":"'[7]Indirect Grants'!O403","v":0},{"$f":"'[7]Indirect Grants'!P403","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q403","v":0},{"$f":"'[7]Indirect Grants'!R403","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G405,G412,G415:G417,G424:G425)","v":0},{"$f":"SUM(H405,H412,H415:H417,H424:H425)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P405,P412,P415:P417,P424:P425)","v":0},{"$f":"SUM(Q405,Q412,Q415:Q417,Q424:Q425)","v":0},{"$f":"SUM(R405,R412,R415:R417,R424:R425)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G406+G409","v":0},{"$f":"+H406+H409","v":0},0,0,0,0,0,0,0,{"$f":"+P406+P409","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G407:G408)","v":0},{"$f":"SUM(H407:H408)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P407:P408)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H407","v":0},{"$f":"'[7]Indirect Grants'!I407","v":0},{"$f":"'[7]Indirect Grants'!O407","v":0},{"$f":"'[7]Indirect Grants'!P407","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q407","v":0},{"$f":"'[7]Indirect Grants'!R407","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H408","v":0},{"$f":"'[7]Indirect Grants'!I408","v":0},{"$f":"'[7]Indirect Grants'!O408","v":0},{"$f":"'[7]Indirect Grants'!P408","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q408","v":0},{"$f":"'[7]Indirect Grants'!R408","v":0}]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P410:P411)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H410","v":0},{"$f":"'[7]Indirect Grants'!I410","v":0},{"$f":"'[7]Indirect Grants'!O410","v":0},{"$f":"'[7]Indirect Grants'!P410","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q410","v":0},{"$f":"'[7]Indirect Grants'!R410","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H411","v":0},{"$f":"'[7]Indirect Grants'!I411","v":0},{"$f":"'[7]Indirect Grants'!O411","v":0},{"$f":"'[7]Indirect Grants'!P411","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q411","v":0},{"$f":"'[7]Indirect Grants'!R411","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G413:G414)","v":0},{"$f":"SUM(H413:H414)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P413:P414)","v":0},{"$f":"SUM(Q413:Q414)","v":0},{"$f":"SUM(R413:R414)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H413","v":0},{"$f":"'[7]Indirect Grants'!I413","v":0},{"$f":"'[7]Indirect Grants'!O413","v":0},{"$f":"'[7]Indirect Grants'!P413","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q413","v":0},{"$f":"'[7]Indirect Grants'!R413","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H414","v":0},{"$f":"'[7]Indirect Grants'!I414","v":0},{"$f":"'[7]Indirect Grants'!O414","v":0},{"$f":"'[7]Indirect Grants'!P414","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q414","v":0},{"$f":"'[7]Indirect Grants'!R414","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H415","v":0},{"$f":"'[7]Indirect Grants'!I415","v":0},{"$f":"'[7]Indirect Grants'!O415","v":0},{"$f":"'[7]Indirect Grants'!P415","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q415","v":0},{"$f":"'[7]Indirect Grants'!R415","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H416","v":0},{"$f":"'[7]Indirect Grants'!I416","v":0},{"$f":"'[7]Indirect Grants'!O416","v":0},{"$f":"'[7]Indirect Grants'!P416","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q416","v":0},{"$f":"'[7]Indirect Grants'!R416","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G418+G421","v":0},{"$f":"+H418+H421","v":0},0,0,0,0,0,0,{"$f":"SUM(J417:N417)","v":0},{"$f":"+P418+P421","v":0},{"$f":"+Q418+Q421","v":0},{"$f":"+R418+R421","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G419:G420)","v":0},{"$f":"SUM(H419:H420)","v":0},0,0,0,0,0,0,{"$f":"SUM(J418:N418)","v":0},{"$f":"SUM(P419:P420)","v":0},{"$f":"SUM(Q419:Q420)","v":0},{"$f":"SUM(R419:R420)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H419","v":0},{"$f":"'[7]Indirect Grants'!I419","v":0},{"$f":"'[7]Indirect Grants'!O419","v":0},{"$f":"'[7]Indirect Grants'!P419","v":0},null,null,null,null,{"$f":"SUM(J419:N419)","v":0},{"$f":"'[7]Indirect Grants'!Q419","v":0},{"$f":"'[7]Indirect Grants'!R419","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H420","v":0},{"$f":"'[7]Indirect Grants'!I420","v":0},{"$f":"'[7]Indirect Grants'!O420","v":0},{"$f":"'[7]Indirect Grants'!P420","v":0},null,null,null,null,{"$f":"SUM(J420:N420)","v":0},{"$f":"'[7]Indirect Grants'!Q420","v":0},{"$f":"'[7]Indirect Grants'!R420","v":0}]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G422:G423)","v":0},{"$f":"SUM(H422:H423)","v":0},0,0,0,0,0,0,{"$f":"SUM(J421:N421)","v":0},{"$f":"SUM(P422:P423)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H422","v":0},{"$f":"'[7]Indirect Grants'!I422","v":0},{"$f":"'[7]Indirect Grants'!O422","v":0},{"$f":"'[7]Indirect Grants'!P422","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q422","v":0},{"$f":"'[7]Indirect Grants'!R422","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H423","v":0},{"$f":"'[7]Indirect Grants'!I423","v":0},{"$f":"'[7]Indirect Grants'!O423","v":0},{"$f":"'[7]Indirect Grants'!P423","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q423","v":0},{"$f":"'[7]Indirect Grants'!R423","v":0}]
[0,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H424","v":0},{"$f":"'[7]Indirect Grants'!I424","v":0},{"$f":"'[7]Indirect Grants'!O424","v":0},{"$f":"'[7]Indirect Grants'!P424","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q424","v":0},{"$f":"'[7]Indirect Grants'!R424","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G426:G427)","v":0},{"$f":"SUM(H426:H427)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P426:P427)","v":0},{"$f":"SUM(Q426:Q427)","v":0},{"$f":"SUM(R426:R427)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H426","v":0},{"$f":"'[7]Indirect Grants'!I426","v":0},{"$f":"'[7]Indirect Grants'!O426","v":0},{"$f":"'[7]Indirect Grants'!P426","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q426","v":0},{"$f":"'[7]Indirect Grants'!R426","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H427","v":0},{"$f":"'[7]Indirect Grants'!I427","v":0},{"$f":"'[7]Indirect Grants'!O427","v":0},{"$f":"'[7]Indirect Grants'!P427","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q427","v":0},{"$f":"'[7]Indirect Grants'!R427","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G429,G432,G435:G439)","v":0},{"$f":"SUM(H429,H432,H435:H439)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P429,P432,P435:P439)","v":0},{"$f":"SUM(Q429,Q432,Q435:Q439)","v":0},{"$f":"SUM(R429,R432,R435:R439)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G430:G431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P430:P431)","v":0},{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H430","v":0},{"$f":"'[7]Indirect Grants'!I430","v":0},{"$f":"'[7]Indirect Grants'!O430","v":0},{"$f":"'[7]Indirect Grants'!P430","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q430","v":0},{"$f":"'[7]Indirect Grants'!R430","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H431","v":0},{"$f":"'[7]Indirect Grants'!I431","v":0},{"$f":"'[7]Indirect Grants'!O431","v":0},{"$f":"'[7]Indirect Grants'!P431","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q431","v":0},{"$f":"'[7]Indirect Grants'!R431","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G433:G434)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P433:P434)","v":0},{"$f":"SUM(Q433:Q434)","v":0},{"$f":"SUM(R433:R434)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H433","v":0},{"$f":"'[7]Indirect Grants'!I433","v":0},{"$f":"'[7]Indirect Grants'!O433","v":0},{"$f":"'[7]Indirect Grants'!P433","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q433","v":0},{"$f":"'[7]Indirect Grants'!R433","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H434","v":0},{"$f":"'[7]Indirect Grants'!I434","v":0},{"$f":"'[7]Indirect Grants'!O434","v":0},{"$f":"'[7]Indirect Grants'!P434","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q434","v":0},{"$f":"'[7]Indirect Grants'!R434","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H435","v":0},{"$f":"'[7]Indirect Grants'!I435","v":0},{"$f":"'[7]Indirect Grants'!O435","v":0},{"$f":"'[7]Indirect Grants'!P435","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q435","v":0},{"$f":"'[7]Indirect Grants'!R435","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H436","v":0},{"$f":"'[7]Indirect Grants'!I436","v":0},{"$f":"'[7]Indirect Grants'!O436","v":0},{"$f":"'[7]Indirect Grants'!P436","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q436","v":0},{"$f":"'[7]Indirect Grants'!R436","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H437","v":0},{"$f":"'[7]Indirect Grants'!I437","v":0},{"$f":"'[7]Indirect Grants'!O437","v":0},{"$f":"'[7]Indirect Grants'!P437","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q437","v":0},{"$f":"'[7]Indirect Grants'!R437","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H438","v":0},{"$f":"'[7]Indirect Grants'!I438","v":0},{"$f":"'[7]Indirect Grants'!O438","v":0},{"$f":"'[7]Indirect Grants'!P438","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q438","v":0},{"$f":"'[7]Indirect Grants'!R438","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H439","v":0},{"$f":"'[7]Indirect Grants'!I439","v":0},{"$f":"'[7]Indirect Grants'!O439","v":0},{"$f":"'[7]Indirect Grants'!P439","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q439","v":0},{"$f":"'[7]Indirect Grants'!R439","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H440","v":0},{"$f":"'[7]Indirect Grants'!I440","v":0},{"$f":"'[7]Indirect Grants'!O440","v":0},{"$f":"'[7]Indirect Grants'!P440","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q440","v":0},{"$f":"'[7]Indirect Grants'!R440","v":0}]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G358,G404,G428,G440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P358,P404,P428,P440)","v":0},{"$f":"SUM(Q358,Q404,Q428,Q440)","v":0},{"$f":"SUM(R358,R404,R428,R440)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,4,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H453","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F454","v":0},{"$f":"G546","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F456","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F458","v":0}]
[{"$f":"IF(SUM(COUNTIF(G459:N459,\"<>0\")-COUNTBLANK(G459:N459))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G463,G466,G505)","v":0},{"$f":"SUM(H463,H466,H505)","v":0},0,0,0,0,0,0,{"$f":"SUM(J462:N462)","v":0},{"$f":"SUM(P463,P466,P505)","v":0},{"$f":"SUM(Q463,Q466,Q505)","v":0},{"$f":"SUM(R463,R466,R505)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G464:G465)","v":0},{"$f":"SUM(H464:H465)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P464:P465)","v":0},{"$f":"SUM(Q464:Q465)","v":0},{"$f":"SUM(R464:R465)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H464","v":0},{"$f":"'[7]Indirect Grants'!I464","v":0},{"$f":"'[7]Indirect Grants'!O464","v":0},{"$f":"'[7]Indirect Grants'!P464","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q464","v":0},{"$f":"'[7]Indirect Grants'!R464","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H465","v":0},{"$f":"'[7]Indirect Grants'!I465","v":0},{"$f":"'[7]Indirect Grants'!O465","v":0},{"$f":"'[7]Indirect Grants'!P465","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q465","v":0},{"$f":"'[7]Indirect Grants'!R465","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G467:G504)","v":0},{"$f":"SUM(H467:H504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P467:P504)","v":0},{"$f":"SUM(Q467:Q504)","v":0},{"$f":"SUM(R467:R504)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H467","v":0},{"$f":"'[7]Indirect Grants'!I467","v":0},{"$f":"'[7]Indirect Grants'!O467","v":0},{"$f":"'[7]Indirect Grants'!P467","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q467","v":0},{"$f":"'[7]Indirect Grants'!R467","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H468","v":0},{"$f":"'[7]Indirect Grants'!I468","v":0},{"$f":"'[7]Indirect Grants'!O468","v":0},{"$f":"'[7]Indirect Grants'!P468","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q468","v":0},{"$f":"'[7]Indirect Grants'!R468","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H469","v":0},{"$f":"'[7]Indirect Grants'!I469","v":0},{"$f":"'[7]Indirect Grants'!O469","v":0},{"$f":"'[7]Indirect Grants'!P469","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q469","v":0},{"$f":"'[7]Indirect Grants'!R469","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H470","v":0},{"$f":"'[7]Indirect Grants'!I470","v":0},{"$f":"'[7]Indirect Grants'!O470","v":0},{"$f":"'[7]Indirect Grants'!P470","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q470","v":0},{"$f":"'[7]Indirect Grants'!R470","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H471","v":0},{"$f":"'[7]Indirect Grants'!I471","v":0},{"$f":"'[7]Indirect Grants'!O471","v":0},{"$f":"'[7]Indirect Grants'!P471","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q471","v":0},{"$f":"'[7]Indirect Grants'!R471","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H472","v":0},{"$f":"'[7]Indirect Grants'!I472","v":0},{"$f":"'[7]Indirect Grants'!O472","v":0},{"$f":"'[7]Indirect Grants'!P472","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q472","v":0},{"$f":"'[7]Indirect Grants'!R472","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H473","v":0},{"$f":"'[7]Indirect Grants'!I473","v":0},{"$f":"'[7]Indirect Grants'!O473","v":0},{"$f":"'[7]Indirect Grants'!P473","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q473","v":0},{"$f":"'[7]Indirect Grants'!R473","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H474","v":0},{"$f":"'[7]Indirect Grants'!I474","v":0},{"$f":"'[7]Indirect Grants'!O474","v":0},{"$f":"'[7]Indirect Grants'!P474","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q474","v":0},{"$f":"'[7]Indirect Grants'!R474","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H475","v":0},{"$f":"'[7]Indirect Grants'!I475","v":0},{"$f":"'[7]Indirect Grants'!O475","v":0},{"$f":"'[7]Indirect Grants'!P475","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q475","v":0},{"$f":"'[7]Indirect Grants'!R475","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H476","v":0},{"$f":"'[7]Indirect Grants'!I476","v":0},{"$f":"'[7]Indirect Grants'!O476","v":0},{"$f":"'[7]Indirect Grants'!P476","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q476","v":0},{"$f":"'[7]Indirect Grants'!R476","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H477","v":0},{"$f":"'[7]Indirect Grants'!I477","v":0},{"$f":"'[7]Indirect Grants'!O477","v":0},{"$f":"'[7]Indirect Grants'!P477","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q477","v":0},{"$f":"'[7]Indirect Grants'!R477","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H478","v":0},{"$f":"'[7]Indirect Grants'!I478","v":0},{"$f":"'[7]Indirect Grants'!O478","v":0},{"$f":"'[7]Indirect Grants'!P478","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q478","v":0},{"$f":"'[7]Indirect Grants'!R478","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H479","v":0},{"$f":"'[7]Indirect Grants'!I479","v":0},{"$f":"'[7]Indirect Grants'!O479","v":0},{"$f":"'[7]Indirect Grants'!P479","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q479","v":0},{"$f":"'[7]Indirect Grants'!R479","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H480","v":0},{"$f":"'[7]Indirect Grants'!I480","v":0},{"$f":"'[7]Indirect Grants'!O480","v":0},{"$f":"'[7]Indirect Grants'!P480","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q480","v":0},{"$f":"'[7]Indirect Grants'!R480","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H481","v":0},{"$f":"'[7]Indirect Grants'!I481","v":0},{"$f":"'[7]Indirect Grants'!O481","v":0},{"$f":"'[7]Indirect Grants'!P481","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q481","v":0},{"$f":"'[7]Indirect Grants'!R481","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H482","v":0},{"$f":"'[7]Indirect Grants'!I482","v":0},{"$f":"'[7]Indirect Grants'!O482","v":0},{"$f":"'[7]Indirect Grants'!P482","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q482","v":0},{"$f":"'[7]Indirect Grants'!R482","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H483","v":0},{"$f":"'[7]Indirect Grants'!I483","v":0},{"$f":"'[7]Indirect Grants'!O483","v":0},{"$f":"'[7]Indirect Grants'!P483","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q483","v":0},{"$f":"'[7]Indirect Grants'!R483","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H484","v":0},{"$f":"'[7]Indirect Grants'!I484","v":0},{"$f":"'[7]Indirect Grants'!O484","v":0},{"$f":"'[7]Indirect Grants'!P484","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q484","v":0},{"$f":"'[7]Indirect Grants'!R484","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H485","v":0},{"$f":"'[7]Indirect Grants'!I485","v":0},{"$f":"'[7]Indirect Grants'!O485","v":0},{"$f":"'[7]Indirect Grants'!P485","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q485","v":0},{"$f":"'[7]Indirect Grants'!R485","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H486","v":0},{"$f":"'[7]Indirect Grants'!I486","v":0},{"$f":"'[7]Indirect Grants'!O486","v":0},{"$f":"'[7]Indirect Grants'!P486","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q486","v":0},{"$f":"'[7]Indirect Grants'!R486","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H487","v":0},{"$f":"'[7]Indirect Grants'!I487","v":0},{"$f":"'[7]Indirect Grants'!O487","v":0},{"$f":"'[7]Indirect Grants'!P487","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q487","v":0},{"$f":"'[7]Indirect Grants'!R487","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H488","v":0},{"$f":"'[7]Indirect Grants'!I488","v":0},{"$f":"'[7]Indirect Grants'!O488","v":0},{"$f":"'[7]Indirect Grants'!P488","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q488","v":0},{"$f":"'[7]Indirect Grants'!R488","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H489","v":0},{"$f":"'[7]Indirect Grants'!I489","v":0},{"$f":"'[7]Indirect Grants'!O489","v":0},{"$f":"'[7]Indirect Grants'!P489","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q489","v":0},{"$f":"'[7]Indirect Grants'!R489","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H490","v":0},{"$f":"'[7]Indirect Grants'!I490","v":0},{"$f":"'[7]Indirect Grants'!O490","v":0},{"$f":"'[7]Indirect Grants'!P490","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q490","v":0},{"$f":"'[7]Indirect Grants'!R490","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H491","v":0},{"$f":"'[7]Indirect Grants'!I491","v":0},{"$f":"'[7]Indirect Grants'!O491","v":0},{"$f":"'[7]Indirect Grants'!P491","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q491","v":0},{"$f":"'[7]Indirect Grants'!R491","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H492","v":0},{"$f":"'[7]Indirect Grants'!I492","v":0},{"$f":"'[7]Indirect Grants'!O492","v":0},{"$f":"'[7]Indirect Grants'!P492","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q492","v":0},{"$f":"'[7]Indirect Grants'!R492","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H493","v":0},{"$f":"'[7]Indirect Grants'!I493","v":0},{"$f":"'[7]Indirect Grants'!O493","v":0},{"$f":"'[7]Indirect Grants'!P493","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q493","v":0},{"$f":"'[7]Indirect Grants'!R493","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H494","v":0},{"$f":"'[7]Indirect Grants'!I494","v":0},{"$f":"'[7]Indirect Grants'!O494","v":0},{"$f":"'[7]Indirect Grants'!P494","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q494","v":0},{"$f":"'[7]Indirect Grants'!R494","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H495","v":0},{"$f":"'[7]Indirect Grants'!I495","v":0},{"$f":"'[7]Indirect Grants'!O495","v":0},{"$f":"'[7]Indirect Grants'!P495","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q495","v":0},{"$f":"'[7]Indirect Grants'!R495","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H496","v":0},{"$f":"'[7]Indirect Grants'!I496","v":0},{"$f":"'[7]Indirect Grants'!O496","v":0},{"$f":"'[7]Indirect Grants'!P496","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q496","v":0},{"$f":"'[7]Indirect Grants'!R496","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H497","v":0},{"$f":"'[7]Indirect Grants'!I497","v":0},{"$f":"'[7]Indirect Grants'!O497","v":0},{"$f":"'[7]Indirect Grants'!P497","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q497","v":0},{"$f":"'[7]Indirect Grants'!R497","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H498","v":0},{"$f":"'[7]Indirect Grants'!I498","v":0},{"$f":"'[7]Indirect Grants'!O498","v":0},{"$f":"'[7]Indirect Grants'!P498","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q498","v":0},{"$f":"'[7]Indirect Grants'!R498","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H499","v":0},{"$f":"'[7]Indirect Grants'!I499","v":0},{"$f":"'[7]Indirect Grants'!O499","v":0},{"$f":"'[7]Indirect Grants'!P499","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q499","v":0},{"$f":"'[7]Indirect Grants'!R499","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H500","v":0},{"$f":"'[7]Indirect Grants'!I500","v":0},{"$f":"'[7]Indirect Grants'!O500","v":0},{"$f":"'[7]Indirect Grants'!P500","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q500","v":0},{"$f":"'[7]Indirect Grants'!R500","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H501","v":0},{"$f":"'[7]Indirect Grants'!I501","v":0},{"$f":"'[7]Indirect Grants'!O501","v":0},{"$f":"'[7]Indirect Grants'!P501","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q501","v":0},{"$f":"'[7]Indirect Grants'!R501","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H502","v":0},{"$f":"'[7]Indirect Grants'!I502","v":0},{"$f":"'[7]Indirect Grants'!O502","v":0},{"$f":"'[7]Indirect Grants'!P502","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q502","v":0},{"$f":"'[7]Indirect Grants'!R502","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H503","v":0},{"$f":"'[7]Indirect Grants'!I503","v":0},{"$f":"'[7]Indirect Grants'!O503","v":0},{"$f":"'[7]Indirect Grants'!P503","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q503","v":0},{"$f":"'[7]Indirect Grants'!R503","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H504","v":0},{"$f":"'[7]Indirect Grants'!I504","v":0},{"$f":"'[7]Indirect Grants'!O504","v":0},{"$f":"'[7]Indirect Grants'!P504","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q504","v":0},{"$f":"'[7]Indirect Grants'!R504","v":0}]
[{"$f":"IF(SUM(COUNTIF(G505:N505,\"<>0\")-COUNTBLANK(G505:N505))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G506:G507)","v":0},{"$f":"SUM(H506:H507)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P506:P507)","v":0},{"$f":"SUM(Q506:Q507)","v":0},{"$f":"SUM(R506:R507)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H506","v":0},{"$f":"'[7]Indirect Grants'!I506","v":0},{"$f":"'[7]Indirect Grants'!O506","v":0},{"$f":"'[7]Indirect Grants'!P506","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q506","v":0},{"$f":"'[7]Indirect Grants'!R506","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H507","v":0},{"$f":"'[7]Indirect Grants'!I507","v":0},{"$f":"'[7]Indirect Grants'!O507","v":0},{"$f":"'[7]Indirect Grants'!P507","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q507","v":0},{"$f":"'[7]Indirect Grants'!R507","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G509,G516,G519:G521,G528:G529)","v":0},{"$f":"SUM(H509,H516,H519:H521,H528:H529)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P509,P516,P519:P521,P528:P529)","v":0},{"$f":"SUM(Q509,Q516,Q519:Q521,Q528:Q529)","v":0},{"$f":"SUM(R509,R516,R519:R521,R528:R529)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G510+G513","v":0},{"$f":"+H510+H513","v":0},0,0,0,0,0,0,0,{"$f":"+P510+P513","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G511:G512)","v":0},{"$f":"SUM(H511:H512)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P511:P512)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H511","v":0},{"$f":"'[7]Indirect Grants'!I511","v":0},{"$f":"'[7]Indirect Grants'!O511","v":0},{"$f":"'[7]Indirect Grants'!P511","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q511","v":0},{"$f":"'[7]Indirect Grants'!R511","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H512","v":0},{"$f":"'[7]Indirect Grants'!I512","v":0},{"$f":"'[7]Indirect Grants'!O512","v":0},{"$f":"'[7]Indirect Grants'!P512","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q512","v":0},{"$f":"'[7]Indirect Grants'!R512","v":0}]
[{"$f":"IF(SUM(COUNTIF(G513:N513,\"<>0\")-COUNTBLANK(G513:N513))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G514:G515)","v":0},{"$f":"SUM(H514:H515)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P514:P515)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H514","v":0},{"$f":"'[7]Indirect Grants'!I514","v":0},{"$f":"'[7]Indirect Grants'!O514","v":0},{"$f":"'[7]Indirect Grants'!P514","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q514","v":0},{"$f":"'[7]Indirect Grants'!R514","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H515","v":0},{"$f":"'[7]Indirect Grants'!I515","v":0},{"$f":"'[7]Indirect Grants'!O515","v":0},{"$f":"'[7]Indirect Grants'!P515","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q515","v":0},{"$f":"'[7]Indirect Grants'!R515","v":0}]
[{"$f":"IF(SUM(COUNTIF(G516:N516,\"<>0\")-COUNTBLANK(G516:N516))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G517:G518)","v":0},{"$f":"SUM(H517:H518)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P517:P518)","v":0},{"$f":"SUM(Q517:Q518)","v":0},{"$f":"SUM(R517:R518)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H517","v":0},{"$f":"'[7]Indirect Grants'!I517","v":0},{"$f":"'[7]Indirect Grants'!O517","v":0},{"$f":"'[7]Indirect Grants'!P517","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q517","v":0},{"$f":"'[7]Indirect Grants'!R517","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H518","v":0},{"$f":"'[7]Indirect Grants'!I518","v":0},{"$f":"'[7]Indirect Grants'!O518","v":0},{"$f":"'[7]Indirect Grants'!P518","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q518","v":0},{"$f":"'[7]Indirect Grants'!R518","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H519","v":0},{"$f":"'[7]Indirect Grants'!I519","v":0},{"$f":"'[7]Indirect Grants'!O519","v":0},{"$f":"'[7]Indirect Grants'!P519","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q519","v":0},{"$f":"'[7]Indirect Grants'!R519","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H520","v":0},{"$f":"'[7]Indirect Grants'!I520","v":0},{"$f":"'[7]Indirect Grants'!O520","v":0},{"$f":"'[7]Indirect Grants'!P520","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q520","v":0},{"$f":"'[7]Indirect Grants'!R520","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G522+G525","v":0},{"$f":"+H522+H525","v":0},0,0,0,0,0,0,{"$f":"SUM(J521:N521)","v":0},{"$f":"+P522+P525","v":0},{"$f":"+Q522+Q525","v":0},{"$f":"+R522+R525","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G523:G524)","v":0},{"$f":"SUM(H523:H524)","v":0},0,0,0,0,0,0,{"$f":"SUM(J522:N522)","v":0},{"$f":"SUM(P523:P524)","v":0},{"$f":"SUM(Q523:Q524)","v":0},{"$f":"SUM(R523:R524)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H523","v":0},{"$f":"'[7]Indirect Grants'!I523","v":0},{"$f":"'[7]Indirect Grants'!O523","v":0},{"$f":"'[7]Indirect Grants'!P523","v":0},null,null,null,null,{"$f":"SUM(J523:N523)","v":0},{"$f":"'[7]Indirect Grants'!Q523","v":0},{"$f":"'[7]Indirect Grants'!R523","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H524","v":0},{"$f":"'[7]Indirect Grants'!I524","v":0},{"$f":"'[7]Indirect Grants'!O524","v":0},{"$f":"'[7]Indirect Grants'!P524","v":0},null,null,null,null,{"$f":"SUM(J524:N524)","v":0},{"$f":"'[7]Indirect Grants'!Q524","v":0},{"$f":"'[7]Indirect Grants'!R524","v":0}]
[{"$f":"IF(SUM(COUNTIF(G525:N525,\"<>0\")-COUNTBLANK(G525:N525))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G526:G527)","v":0},{"$f":"SUM(H526:H527)","v":0},0,0,0,0,0,0,{"$f":"SUM(J525:N525)","v":0},{"$f":"SUM(P526:P527)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H526","v":0},{"$f":"'[7]Indirect Grants'!I526","v":0},{"$f":"'[7]Indirect Grants'!O526","v":0},{"$f":"'[7]Indirect Grants'!P526","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q526","v":0},{"$f":"'[7]Indirect Grants'!R526","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H527","v":0},{"$f":"'[7]Indirect Grants'!I527","v":0},{"$f":"'[7]Indirect Grants'!O527","v":0},{"$f":"'[7]Indirect Grants'!P527","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q527","v":0},{"$f":"'[7]Indirect Grants'!R527","v":0}]
[{"$f":"IF(SUM(COUNTIF(G528:N528,\"<>0\")-COUNTBLANK(G528:N528))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H528","v":0},{"$f":"'[7]Indirect Grants'!I528","v":0},{"$f":"'[7]Indirect Grants'!O528","v":0},{"$f":"'[7]Indirect Grants'!P528","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q528","v":0},{"$f":"'[7]Indirect Grants'!R528","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G530:G531)","v":0},{"$f":"SUM(H530:H531)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P530:P531)","v":0},{"$f":"SUM(Q530:Q531)","v":0},{"$f":"SUM(R530:R531)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H530","v":0},{"$f":"'[7]Indirect Grants'!I530","v":0},{"$f":"'[7]Indirect Grants'!O530","v":0},{"$f":"'[7]Indirect Grants'!P530","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q530","v":0},{"$f":"'[7]Indirect Grants'!R530","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H531","v":0},{"$f":"'[7]Indirect Grants'!I531","v":0},{"$f":"'[7]Indirect Grants'!O531","v":0},{"$f":"'[7]Indirect Grants'!P531","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q531","v":0},{"$f":"'[7]Indirect Grants'!R531","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G533,G536,G539:G543)","v":0},{"$f":"SUM(H533,H536,H539:H543)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P533,P536,P539:P543)","v":0},{"$f":"SUM(Q533,Q536,Q539:Q543)","v":0},{"$f":"SUM(R533,R536,R539:R543)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G534:G535)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P534:P535)","v":0},{"$f":"SUM(Q534:Q535)","v":0},{"$f":"SUM(R534:R535)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H534","v":0},{"$f":"'[7]Indirect Grants'!I534","v":0},{"$f":"'[7]Indirect Grants'!O534","v":0},{"$f":"'[7]Indirect Grants'!P534","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q534","v":0},{"$f":"'[7]Indirect Grants'!R534","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H535","v":0},{"$f":"'[7]Indirect Grants'!I535","v":0},{"$f":"'[7]Indirect Grants'!O535","v":0},{"$f":"'[7]Indirect Grants'!P535","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q535","v":0},{"$f":"'[7]Indirect Grants'!R535","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G537:G538)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P537:P538)","v":0},{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H537","v":0},{"$f":"'[7]Indirect Grants'!I537","v":0},{"$f":"'[7]Indirect Grants'!O537","v":0},{"$f":"'[7]Indirect Grants'!P537","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q537","v":0},{"$f":"'[7]Indirect Grants'!R537","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H538","v":0},{"$f":"'[7]Indirect Grants'!I538","v":0},{"$f":"'[7]Indirect Grants'!O538","v":0},{"$f":"'[7]Indirect Grants'!P538","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q538","v":0},{"$f":"'[7]Indirect Grants'!R538","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H539","v":0},{"$f":"'[7]Indirect Grants'!I539","v":0},{"$f":"'[7]Indirect Grants'!O539","v":0},{"$f":"'[7]Indirect Grants'!P539","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q539","v":0},{"$f":"'[7]Indirect Grants'!R539","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H540","v":0},{"$f":"'[7]Indirect Grants'!I540","v":0},{"$f":"'[7]Indirect Grants'!O540","v":0},{"$f":"'[7]Indirect Grants'!P540","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q540","v":0},{"$f":"'[7]Indirect Grants'!R540","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H541","v":0},{"$f":"'[7]Indirect Grants'!I541","v":0},{"$f":"'[7]Indirect Grants'!O541","v":0},{"$f":"'[7]Indirect Grants'!P541","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q541","v":0},{"$f":"'[7]Indirect Grants'!R541","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H542","v":0},{"$f":"'[7]Indirect Grants'!I542","v":0},{"$f":"'[7]Indirect Grants'!O542","v":0},{"$f":"'[7]Indirect Grants'!P542","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q542","v":0},{"$f":"'[7]Indirect Grants'!R542","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H543","v":0},{"$f":"'[7]Indirect Grants'!I543","v":0},{"$f":"'[7]Indirect Grants'!O543","v":0},{"$f":"'[7]Indirect Grants'!P543","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q543","v":0},{"$f":"'[7]Indirect Grants'!R543","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H544","v":0},{"$f":"'[7]Indirect Grants'!I544","v":0},{"$f":"'[7]Indirect Grants'!O544","v":0},{"$f":"'[7]Indirect Grants'!P544","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q544","v":0},{"$f":"'[7]Indirect Grants'!R544","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G462,G508,G532,G544)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P462,P508,P532,P544)","v":0},{"$f":"SUM(Q462,Q508,Q532,Q544)","v":0},{"$f":"SUM(R462,R508,R532,R544)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G550:N550,\"<>0\")-COUNTBLANK(G550:N550))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,5,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H557","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F558","v":0},{"$f":"G650","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F560","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F562","v":0}]
[{"$f":"IF(SUM(COUNTIF(G563:N563,\"<>0\")-COUNTBLANK(G563:N563))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G567,G570,G609)","v":0},{"$f":"SUM(H567,H570,H609)","v":0},0,0,0,0,0,0,{"$f":"SUM(J566:N566)","v":0},{"$f":"SUM(P567,P570,P609)","v":0},{"$f":"SUM(Q567,Q570,Q609)","v":0},{"$f":"SUM(R567,R570,R609)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G568:G569)","v":0},{"$f":"SUM(H568:H569)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P568:P569)","v":0},{"$f":"SUM(Q568:Q569)","v":0},{"$f":"SUM(R568:R569)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H568","v":0},{"$f":"'[7]Indirect Grants'!I568","v":0},{"$f":"'[7]Indirect Grants'!O568","v":0},{"$f":"'[7]Indirect Grants'!P568","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q568","v":0},{"$f":"'[7]Indirect Grants'!R568","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H569","v":0},{"$f":"'[7]Indirect Grants'!I569","v":0},{"$f":"'[7]Indirect Grants'!O569","v":0},{"$f":"'[7]Indirect Grants'!P569","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q569","v":0},{"$f":"'[7]Indirect Grants'!R569","v":0}]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G571:G608)","v":0},{"$f":"SUM(H571:H608)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P571:P608)","v":0},{"$f":"SUM(Q571:Q608)","v":0},{"$f":"SUM(R571:R608)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H571","v":0},{"$f":"'[7]Indirect Grants'!I571","v":0},{"$f":"'[7]Indirect Grants'!O571","v":0},{"$f":"'[7]Indirect Grants'!P571","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q571","v":0},{"$f":"'[7]Indirect Grants'!R571","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H572","v":0},{"$f":"'[7]Indirect Grants'!I572","v":0},{"$f":"'[7]Indirect Grants'!O572","v":0},{"$f":"'[7]Indirect Grants'!P572","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q572","v":0},{"$f":"'[7]Indirect Grants'!R572","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H573","v":0},{"$f":"'[7]Indirect Grants'!I573","v":0},{"$f":"'[7]Indirect Grants'!O573","v":0},{"$f":"'[7]Indirect Grants'!P573","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q573","v":0},{"$f":"'[7]Indirect Grants'!R573","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H574","v":0},{"$f":"'[7]Indirect Grants'!I574","v":0},{"$f":"'[7]Indirect Grants'!O574","v":0},{"$f":"'[7]Indirect Grants'!P574","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q574","v":0},{"$f":"'[7]Indirect Grants'!R574","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H575","v":0},{"$f":"'[7]Indirect Grants'!I575","v":0},{"$f":"'[7]Indirect Grants'!O575","v":0},{"$f":"'[7]Indirect Grants'!P575","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q575","v":0},{"$f":"'[7]Indirect Grants'!R575","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H576","v":0},{"$f":"'[7]Indirect Grants'!I576","v":0},{"$f":"'[7]Indirect Grants'!O576","v":0},{"$f":"'[7]Indirect Grants'!P576","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q576","v":0},{"$f":"'[7]Indirect Grants'!R576","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H577","v":0},{"$f":"'[7]Indirect Grants'!I577","v":0},{"$f":"'[7]Indirect Grants'!O577","v":0},{"$f":"'[7]Indirect Grants'!P577","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q577","v":0},{"$f":"'[7]Indirect Grants'!R577","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H578","v":0},{"$f":"'[7]Indirect Grants'!I578","v":0},{"$f":"'[7]Indirect Grants'!O578","v":0},{"$f":"'[7]Indirect Grants'!P578","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q578","v":0},{"$f":"'[7]Indirect Grants'!R578","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H579","v":0},{"$f":"'[7]Indirect Grants'!I579","v":0},{"$f":"'[7]Indirect Grants'!O579","v":0},{"$f":"'[7]Indirect Grants'!P579","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q579","v":0},{"$f":"'[7]Indirect Grants'!R579","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H580","v":0},{"$f":"'[7]Indirect Grants'!I580","v":0},{"$f":"'[7]Indirect Grants'!O580","v":0},{"$f":"'[7]Indirect Grants'!P580","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q580","v":0},{"$f":"'[7]Indirect Grants'!R580","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H581","v":0},{"$f":"'[7]Indirect Grants'!I581","v":0},{"$f":"'[7]Indirect Grants'!O581","v":0},{"$f":"'[7]Indirect Grants'!P581","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q581","v":0},{"$f":"'[7]Indirect Grants'!R581","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H582","v":0},{"$f":"'[7]Indirect Grants'!I582","v":0},{"$f":"'[7]Indirect Grants'!O582","v":0},{"$f":"'[7]Indirect Grants'!P582","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q582","v":0},{"$f":"'[7]Indirect Grants'!R582","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H583","v":0},{"$f":"'[7]Indirect Grants'!I583","v":0},{"$f":"'[7]Indirect Grants'!O583","v":0},{"$f":"'[7]Indirect Grants'!P583","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q583","v":0},{"$f":"'[7]Indirect Grants'!R583","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H584","v":0},{"$f":"'[7]Indirect Grants'!I584","v":0},{"$f":"'[7]Indirect Grants'!O584","v":0},{"$f":"'[7]Indirect Grants'!P584","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q584","v":0},{"$f":"'[7]Indirect Grants'!R584","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H585","v":0},{"$f":"'[7]Indirect Grants'!I585","v":0},{"$f":"'[7]Indirect Grants'!O585","v":0},{"$f":"'[7]Indirect Grants'!P585","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q585","v":0},{"$f":"'[7]Indirect Grants'!R585","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H586","v":0},{"$f":"'[7]Indirect Grants'!I586","v":0},{"$f":"'[7]Indirect Grants'!O586","v":0},{"$f":"'[7]Indirect Grants'!P586","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q586","v":0},{"$f":"'[7]Indirect Grants'!R586","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H587","v":0},{"$f":"'[7]Indirect Grants'!I587","v":0},{"$f":"'[7]Indirect Grants'!O587","v":0},{"$f":"'[7]Indirect Grants'!P587","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q587","v":0},{"$f":"'[7]Indirect Grants'!R587","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H588","v":0},{"$f":"'[7]Indirect Grants'!I588","v":0},{"$f":"'[7]Indirect Grants'!O588","v":0},{"$f":"'[7]Indirect Grants'!P588","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q588","v":0},{"$f":"'[7]Indirect Grants'!R588","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H589","v":0},{"$f":"'[7]Indirect Grants'!I589","v":0},{"$f":"'[7]Indirect Grants'!O589","v":0},{"$f":"'[7]Indirect Grants'!P589","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q589","v":0},{"$f":"'[7]Indirect Grants'!R589","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H590","v":0},{"$f":"'[7]Indirect Grants'!I590","v":0},{"$f":"'[7]Indirect Grants'!O590","v":0},{"$f":"'[7]Indirect Grants'!P590","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q590","v":0},{"$f":"'[7]Indirect Grants'!R590","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H591","v":0},{"$f":"'[7]Indirect Grants'!I591","v":0},{"$f":"'[7]Indirect Grants'!O591","v":0},{"$f":"'[7]Indirect Grants'!P591","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q591","v":0},{"$f":"'[7]Indirect Grants'!R591","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H592","v":0},{"$f":"'[7]Indirect Grants'!I592","v":0},{"$f":"'[7]Indirect Grants'!O592","v":0},{"$f":"'[7]Indirect Grants'!P592","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q592","v":0},{"$f":"'[7]Indirect Grants'!R592","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H593","v":0},{"$f":"'[7]Indirect Grants'!I593","v":0},{"$f":"'[7]Indirect Grants'!O593","v":0},{"$f":"'[7]Indirect Grants'!P593","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q593","v":0},{"$f":"'[7]Indirect Grants'!R593","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H594","v":0},{"$f":"'[7]Indirect Grants'!I594","v":0},{"$f":"'[7]Indirect Grants'!O594","v":0},{"$f":"'[7]Indirect Grants'!P594","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q594","v":0},{"$f":"'[7]Indirect Grants'!R594","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H595","v":0},{"$f":"'[7]Indirect Grants'!I595","v":0},{"$f":"'[7]Indirect Grants'!O595","v":0},{"$f":"'[7]Indirect Grants'!P595","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q595","v":0},{"$f":"'[7]Indirect Grants'!R595","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H596","v":0},{"$f":"'[7]Indirect Grants'!I596","v":0},{"$f":"'[7]Indirect Grants'!O596","v":0},{"$f":"'[7]Indirect Grants'!P596","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q596","v":0},{"$f":"'[7]Indirect Grants'!R596","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H597","v":0},{"$f":"'[7]Indirect Grants'!I597","v":0},{"$f":"'[7]Indirect Grants'!O597","v":0},{"$f":"'[7]Indirect Grants'!P597","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q597","v":0},{"$f":"'[7]Indirect Grants'!R597","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H598","v":0},{"$f":"'[7]Indirect Grants'!I598","v":0},{"$f":"'[7]Indirect Grants'!O598","v":0},{"$f":"'[7]Indirect Grants'!P598","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q598","v":0},{"$f":"'[7]Indirect Grants'!R598","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H599","v":0},{"$f":"'[7]Indirect Grants'!I599","v":0},{"$f":"'[7]Indirect Grants'!O599","v":0},{"$f":"'[7]Indirect Grants'!P599","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q599","v":0},{"$f":"'[7]Indirect Grants'!R599","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H600","v":0},{"$f":"'[7]Indirect Grants'!I600","v":0},{"$f":"'[7]Indirect Grants'!O600","v":0},{"$f":"'[7]Indirect Grants'!P600","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q600","v":0},{"$f":"'[7]Indirect Grants'!R600","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H601","v":0},{"$f":"'[7]Indirect Grants'!I601","v":0},{"$f":"'[7]Indirect Grants'!O601","v":0},{"$f":"'[7]Indirect Grants'!P601","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q601","v":0},{"$f":"'[7]Indirect Grants'!R601","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H602","v":0},{"$f":"'[7]Indirect Grants'!I602","v":0},{"$f":"'[7]Indirect Grants'!O602","v":0},{"$f":"'[7]Indirect Grants'!P602","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q602","v":0},{"$f":"'[7]Indirect Grants'!R602","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H603","v":0},{"$f":"'[7]Indirect Grants'!I603","v":0},{"$f":"'[7]Indirect Grants'!O603","v":0},{"$f":"'[7]Indirect Grants'!P603","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q603","v":0},{"$f":"'[7]Indirect Grants'!R603","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H604","v":0},{"$f":"'[7]Indirect Grants'!I604","v":0},{"$f":"'[7]Indirect Grants'!O604","v":0},{"$f":"'[7]Indirect Grants'!P604","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q604","v":0},{"$f":"'[7]Indirect Grants'!R604","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H605","v":0},{"$f":"'[7]Indirect Grants'!I605","v":0},{"$f":"'[7]Indirect Grants'!O605","v":0},{"$f":"'[7]Indirect Grants'!P605","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q605","v":0},{"$f":"'[7]Indirect Grants'!R605","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H606","v":0},{"$f":"'[7]Indirect Grants'!I606","v":0},{"$f":"'[7]Indirect Grants'!O606","v":0},{"$f":"'[7]Indirect Grants'!P606","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q606","v":0},{"$f":"'[7]Indirect Grants'!R606","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H607","v":0},{"$f":"'[7]Indirect Grants'!I607","v":0},{"$f":"'[7]Indirect Grants'!O607","v":0},{"$f":"'[7]Indirect Grants'!P607","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q607","v":0},{"$f":"'[7]Indirect Grants'!R607","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H608","v":0},{"$f":"'[7]Indirect Grants'!I608","v":0},{"$f":"'[7]Indirect Grants'!O608","v":0},{"$f":"'[7]Indirect Grants'!P608","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q608","v":0},{"$f":"'[7]Indirect Grants'!R608","v":0}]
[{"$f":"IF(SUM(COUNTIF(G609:N609,\"<>0\")-COUNTBLANK(G609:N609))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G610:G611)","v":0},{"$f":"SUM(H610:H611)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P610:P611)","v":0},{"$f":"SUM(Q610:Q611)","v":0},{"$f":"SUM(R610:R611)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H610","v":0},{"$f":"'[7]Indirect Grants'!I610","v":0},{"$f":"'[7]Indirect Grants'!O610","v":0},{"$f":"'[7]Indirect Grants'!P610","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q610","v":0},{"$f":"'[7]Indirect Grants'!R610","v":0}]
[0,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H611","v":0},{"$f":"'[7]Indirect Grants'!I611","v":0},{"$f":"'[7]Indirect Grants'!O611","v":0},{"$f":"'[7]Indirect Grants'!P611","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q611","v":0},{"$f":"'[7]Indirect Grants'!R611","v":0}]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G613,G620,G623:G625,G632:G633)","v":0},{"$f":"SUM(H613,H620,H623:H625,H632:H633)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P613,P620,P623:P625,P632:P633)","v":0},{"$f":"SUM(Q613,Q620,Q623:Q625,Q632:Q633)","v":0},{"$f":"SUM(R613,R620,R623:R625,R632:R633)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G614+G617","v":0},{"$f":"+H614+H617","v":0},0,0,0,0,0,0,0,{"$f":"+P614+P617","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G615:G616)","v":0},{"$f":"SUM(H615:H616)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P615:P616)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H615","v":0},{"$f":"'[7]Indirect Grants'!I615","v":0},{"$f":"'[7]Indirect Grants'!O615","v":0},{"$f":"'[7]Indirect Grants'!P615","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q615","v":0},{"$f":"'[7]Indirect Grants'!R615","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H616","v":0},{"$f":"'[7]Indirect Grants'!I616","v":0},{"$f":"'[7]Indirect Grants'!O616","v":0},{"$f":"'[7]Indirect Grants'!P616","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q616","v":0},{"$f":"'[7]Indirect Grants'!R616","v":0}]
[{"$f":"IF(SUM(COUNTIF(G617:N617,\"<>0\")-COUNTBLANK(G617:N617))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G618:G619)","v":0},{"$f":"SUM(H618:H619)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P618:P619)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H618","v":0},{"$f":"'[7]Indirect Grants'!I618","v":0},{"$f":"'[7]Indirect Grants'!O618","v":0},{"$f":"'[7]Indirect Grants'!P618","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q618","v":0},{"$f":"'[7]Indirect Grants'!R618","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H619","v":0},{"$f":"'[7]Indirect Grants'!I619","v":0},{"$f":"'[7]Indirect Grants'!O619","v":0},{"$f":"'[7]Indirect Grants'!P619","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q619","v":0},{"$f":"'[7]Indirect Grants'!R619","v":0}]
[{"$f":"IF(SUM(COUNTIF(G620:N620,\"<>0\")-COUNTBLANK(G620:N620))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G621:G622)","v":0},{"$f":"SUM(H621:H622)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P621:P622)","v":0},{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H621","v":0},{"$f":"'[7]Indirect Grants'!I621","v":0},{"$f":"'[7]Indirect Grants'!O621","v":0},{"$f":"'[7]Indirect Grants'!P621","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q621","v":0},{"$f":"'[7]Indirect Grants'!R621","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H622","v":0},{"$f":"'[7]Indirect Grants'!I622","v":0},{"$f":"'[7]Indirect Grants'!O622","v":0},{"$f":"'[7]Indirect Grants'!P622","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q622","v":0},{"$f":"'[7]Indirect Grants'!R622","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H623","v":0},{"$f":"'[7]Indirect Grants'!I623","v":0},{"$f":"'[7]Indirect Grants'!O623","v":0},{"$f":"'[7]Indirect Grants'!P623","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q623","v":0},{"$f":"'[7]Indirect Grants'!R623","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H624","v":0},{"$f":"'[7]Indirect Grants'!I624","v":0},{"$f":"'[7]Indirect Grants'!O624","v":0},{"$f":"'[7]Indirect Grants'!P624","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q624","v":0},{"$f":"'[7]Indirect Grants'!R624","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G626+G629","v":0},{"$f":"+H626+H629","v":0},0,0,0,0,0,0,{"$f":"SUM(J625:N625)","v":0},{"$f":"+P626+P629","v":0},{"$f":"+Q626+Q629","v":0},{"$f":"+R626+R629","v":0}]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},0,0,0,0,0,0,{"$f":"SUM(J626:N626)","v":0},{"$f":"SUM(P627:P628)","v":0},{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H627","v":0},{"$f":"'[7]Indirect Grants'!I627","v":0},{"$f":"'[7]Indirect Grants'!O627","v":0},{"$f":"'[7]Indirect Grants'!P627","v":0},null,null,null,null,{"$f":"SUM(J627:N627)","v":0},{"$f":"'[7]Indirect Grants'!Q627","v":0},{"$f":"'[7]Indirect Grants'!R627","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H628","v":0},{"$f":"'[7]Indirect Grants'!I628","v":0},{"$f":"'[7]Indirect Grants'!O628","v":0},{"$f":"'[7]Indirect Grants'!P628","v":0},null,null,null,null,{"$f":"SUM(J628:N628)","v":0},{"$f":"'[7]Indirect Grants'!Q628","v":0},{"$f":"'[7]Indirect Grants'!R628","v":0}]
[{"$f":"IF(SUM(COUNTIF(G629:N629,\"<>0\")-COUNTBLANK(G629:N629))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G630:G631)","v":0},{"$f":"SUM(H630:H631)","v":0},0,0,0,0,0,0,{"$f":"SUM(J629:N629)","v":0},{"$f":"SUM(P630:P631)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H630","v":0},{"$f":"'[7]Indirect Grants'!I630","v":0},{"$f":"'[7]Indirect Grants'!O630","v":0},{"$f":"'[7]Indirect Grants'!P630","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q630","v":0},{"$f":"'[7]Indirect Grants'!R630","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H631","v":0},{"$f":"'[7]Indirect Grants'!I631","v":0},{"$f":"'[7]Indirect Grants'!O631","v":0},{"$f":"'[7]Indirect Grants'!P631","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q631","v":0},{"$f":"'[7]Indirect Grants'!R631","v":0}]
[{"$f":"IF(SUM(COUNTIF(G632:N632,\"<>0\")-COUNTBLANK(G632:N632))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H632","v":0},{"$f":"'[7]Indirect Grants'!I632","v":0},{"$f":"'[7]Indirect Grants'!O632","v":0},{"$f":"'[7]Indirect Grants'!P632","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q632","v":0},{"$f":"'[7]Indirect Grants'!R632","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G634:G635)","v":0},{"$f":"SUM(H634:H635)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P634:P635)","v":0},{"$f":"SUM(Q634:Q635)","v":0},{"$f":"SUM(R634:R635)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H634","v":0},{"$f":"'[7]Indirect Grants'!I634","v":0},{"$f":"'[7]Indirect Grants'!O634","v":0},{"$f":"'[7]Indirect Grants'!P634","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q634","v":0},{"$f":"'[7]Indirect Grants'!R634","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H635","v":0},{"$f":"'[7]Indirect Grants'!I635","v":0},{"$f":"'[7]Indirect Grants'!O635","v":0},{"$f":"'[7]Indirect Grants'!P635","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q635","v":0},{"$f":"'[7]Indirect Grants'!R635","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G637,G640,G643:G647)","v":0},{"$f":"SUM(H637,H640,H643:H647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P637,P640,P643:P647)","v":0},{"$f":"SUM(Q637,Q640,Q643:Q647)","v":0},{"$f":"SUM(R637,R640,R643:R647)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G638:G639)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P638:P639)","v":0},{"$f":"SUM(Q638:Q639)","v":0},{"$f":"SUM(R638:R639)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H638","v":0},{"$f":"'[7]Indirect Grants'!I638","v":0},{"$f":"'[7]Indirect Grants'!O638","v":0},{"$f":"'[7]Indirect Grants'!P638","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q638","v":0},{"$f":"'[7]Indirect Grants'!R638","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H639","v":0},{"$f":"'[7]Indirect Grants'!I639","v":0},{"$f":"'[7]Indirect Grants'!O639","v":0},{"$f":"'[7]Indirect Grants'!P639","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q639","v":0},{"$f":"'[7]Indirect Grants'!R639","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G641:G642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P641:P642)","v":0},{"$f":"SUM(Q641:Q642)","v":0},{"$f":"SUM(R641:R642)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H641","v":0},{"$f":"'[7]Indirect Grants'!I641","v":0},{"$f":"'[7]Indirect Grants'!O641","v":0},{"$f":"'[7]Indirect Grants'!P641","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q641","v":0},{"$f":"'[7]Indirect Grants'!R641","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H642","v":0},{"$f":"'[7]Indirect Grants'!I642","v":0},{"$f":"'[7]Indirect Grants'!O642","v":0},{"$f":"'[7]Indirect Grants'!P642","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q642","v":0},{"$f":"'[7]Indirect Grants'!R642","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H643","v":0},{"$f":"'[7]Indirect Grants'!I643","v":0},{"$f":"'[7]Indirect Grants'!O643","v":0},{"$f":"'[7]Indirect Grants'!P643","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q643","v":0},{"$f":"'[7]Indirect Grants'!R643","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H644","v":0},{"$f":"'[7]Indirect Grants'!I644","v":0},{"$f":"'[7]Indirect Grants'!O644","v":0},{"$f":"'[7]Indirect Grants'!P644","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q644","v":0},{"$f":"'[7]Indirect Grants'!R644","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H645","v":0},{"$f":"'[7]Indirect Grants'!I645","v":0},{"$f":"'[7]Indirect Grants'!O645","v":0},{"$f":"'[7]Indirect Grants'!P645","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q645","v":0},{"$f":"'[7]Indirect Grants'!R645","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H646","v":0},{"$f":"'[7]Indirect Grants'!I646","v":0},{"$f":"'[7]Indirect Grants'!O646","v":0},{"$f":"'[7]Indirect Grants'!P646","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q646","v":0},{"$f":"'[7]Indirect Grants'!R646","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H647","v":0},{"$f":"'[7]Indirect Grants'!I647","v":0},{"$f":"'[7]Indirect Grants'!O647","v":0},{"$f":"'[7]Indirect Grants'!P647","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q647","v":0},{"$f":"'[7]Indirect Grants'!R647","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H648","v":0},{"$f":"'[7]Indirect Grants'!I648","v":0},{"$f":"'[7]Indirect Grants'!O648","v":0},{"$f":"'[7]Indirect Grants'!P648","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q648","v":0},{"$f":"'[7]Indirect Grants'!R648","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G566,G612,G636,G648)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P566,P612,P636,P648)","v":0},{"$f":"SUM(Q566,Q612,Q636,Q648)","v":0},{"$f":"SUM(R566,R612,R636,R648)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G654:N654,\"<>0\")-COUNTBLANK(G654:N654))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,6,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H661","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F662","v":0},{"$f":"G754","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F664","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F666","v":0}]
[{"$f":"IF(SUM(COUNTIF(G667:N667,\"<>0\")-COUNTBLANK(G667:N667))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G671,G674,G713)","v":0},{"$f":"SUM(H671,H674,H713)","v":0},0,0,0,0,0,0,{"$f":"SUM(J670:N670)","v":0},{"$f":"SUM(P671,P674,P713)","v":0},{"$f":"SUM(Q671,Q674,Q713)","v":0},{"$f":"SUM(R671,R674,R713)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G672:G673)","v":0},{"$f":"SUM(H672:H673)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P672:P673)","v":0},{"$f":"SUM(Q672:Q673)","v":0},{"$f":"SUM(R672:R673)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H672","v":0},{"$f":"'[7]Indirect Grants'!I672","v":0},{"$f":"'[7]Indirect Grants'!O672","v":0},{"$f":"'[7]Indirect Grants'!P672","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q672","v":0},{"$f":"'[7]Indirect Grants'!R672","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H673","v":0},{"$f":"'[7]Indirect Grants'!I673","v":0},{"$f":"'[7]Indirect Grants'!O673","v":0},{"$f":"'[7]Indirect Grants'!P673","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q673","v":0},{"$f":"'[7]Indirect Grants'!R673","v":0}]
[{"$f":"IF(SUM(COUNTIF(G675:N675,\"<>0\")-COUNTBLANK(G675:N675))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G675:G712)","v":0},{"$f":"SUM(H675:H712)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P675:P712)","v":0},{"$f":"SUM(Q675:Q712)","v":0},{"$f":"SUM(R675:R712)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H675","v":0},{"$f":"'[7]Indirect Grants'!I675","v":0},{"$f":"'[7]Indirect Grants'!O675","v":0},{"$f":"'[7]Indirect Grants'!P675","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q675","v":0},{"$f":"'[7]Indirect Grants'!R675","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H676","v":0},{"$f":"'[7]Indirect Grants'!I676","v":0},{"$f":"'[7]Indirect Grants'!O676","v":0},{"$f":"'[7]Indirect Grants'!P676","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q676","v":0},{"$f":"'[7]Indirect Grants'!R676","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H677","v":0},{"$f":"'[7]Indirect Grants'!I677","v":0},{"$f":"'[7]Indirect Grants'!O677","v":0},{"$f":"'[7]Indirect Grants'!P677","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q677","v":0},{"$f":"'[7]Indirect Grants'!R677","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H678","v":0},{"$f":"'[7]Indirect Grants'!I678","v":0},{"$f":"'[7]Indirect Grants'!O678","v":0},{"$f":"'[7]Indirect Grants'!P678","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q678","v":0},{"$f":"'[7]Indirect Grants'!R678","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H679","v":0},{"$f":"'[7]Indirect Grants'!I679","v":0},{"$f":"'[7]Indirect Grants'!O679","v":0},{"$f":"'[7]Indirect Grants'!P679","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q679","v":0},{"$f":"'[7]Indirect Grants'!R679","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H680","v":0},{"$f":"'[7]Indirect Grants'!I680","v":0},{"$f":"'[7]Indirect Grants'!O680","v":0},{"$f":"'[7]Indirect Grants'!P680","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q680","v":0},{"$f":"'[7]Indirect Grants'!R680","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H681","v":0},{"$f":"'[7]Indirect Grants'!I681","v":0},{"$f":"'[7]Indirect Grants'!O681","v":0},{"$f":"'[7]Indirect Grants'!P681","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q681","v":0},{"$f":"'[7]Indirect Grants'!R681","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H682","v":0},{"$f":"'[7]Indirect Grants'!I682","v":0},{"$f":"'[7]Indirect Grants'!O682","v":0},{"$f":"'[7]Indirect Grants'!P682","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q682","v":0},{"$f":"'[7]Indirect Grants'!R682","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H683","v":0},{"$f":"'[7]Indirect Grants'!I683","v":0},{"$f":"'[7]Indirect Grants'!O683","v":0},{"$f":"'[7]Indirect Grants'!P683","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q683","v":0},{"$f":"'[7]Indirect Grants'!R683","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H684","v":0},{"$f":"'[7]Indirect Grants'!I684","v":0},{"$f":"'[7]Indirect Grants'!O684","v":0},{"$f":"'[7]Indirect Grants'!P684","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q684","v":0},{"$f":"'[7]Indirect Grants'!R684","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H685","v":0},{"$f":"'[7]Indirect Grants'!I685","v":0},{"$f":"'[7]Indirect Grants'!O685","v":0},{"$f":"'[7]Indirect Grants'!P685","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q685","v":0},{"$f":"'[7]Indirect Grants'!R685","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H686","v":0},{"$f":"'[7]Indirect Grants'!I686","v":0},{"$f":"'[7]Indirect Grants'!O686","v":0},{"$f":"'[7]Indirect Grants'!P686","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q686","v":0},{"$f":"'[7]Indirect Grants'!R686","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H687","v":0},{"$f":"'[7]Indirect Grants'!I687","v":0},{"$f":"'[7]Indirect Grants'!O687","v":0},{"$f":"'[7]Indirect Grants'!P687","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q687","v":0},{"$f":"'[7]Indirect Grants'!R687","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H688","v":0},{"$f":"'[7]Indirect Grants'!I688","v":0},{"$f":"'[7]Indirect Grants'!O688","v":0},{"$f":"'[7]Indirect Grants'!P688","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q688","v":0},{"$f":"'[7]Indirect Grants'!R688","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H689","v":0},{"$f":"'[7]Indirect Grants'!I689","v":0},{"$f":"'[7]Indirect Grants'!O689","v":0},{"$f":"'[7]Indirect Grants'!P689","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q689","v":0},{"$f":"'[7]Indirect Grants'!R689","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H690","v":0},{"$f":"'[7]Indirect Grants'!I690","v":0},{"$f":"'[7]Indirect Grants'!O690","v":0},{"$f":"'[7]Indirect Grants'!P690","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q690","v":0},{"$f":"'[7]Indirect Grants'!R690","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H691","v":0},{"$f":"'[7]Indirect Grants'!I691","v":0},{"$f":"'[7]Indirect Grants'!O691","v":0},{"$f":"'[7]Indirect Grants'!P691","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q691","v":0},{"$f":"'[7]Indirect Grants'!R691","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H692","v":0},{"$f":"'[7]Indirect Grants'!I692","v":0},{"$f":"'[7]Indirect Grants'!O692","v":0},{"$f":"'[7]Indirect Grants'!P692","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q692","v":0},{"$f":"'[7]Indirect Grants'!R692","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H693","v":0},{"$f":"'[7]Indirect Grants'!I693","v":0},{"$f":"'[7]Indirect Grants'!O693","v":0},{"$f":"'[7]Indirect Grants'!P693","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q693","v":0},{"$f":"'[7]Indirect Grants'!R693","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H694","v":0},{"$f":"'[7]Indirect Grants'!I694","v":0},{"$f":"'[7]Indirect Grants'!O694","v":0},{"$f":"'[7]Indirect Grants'!P694","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q694","v":0},{"$f":"'[7]Indirect Grants'!R694","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H695","v":0},{"$f":"'[7]Indirect Grants'!I695","v":0},{"$f":"'[7]Indirect Grants'!O695","v":0},{"$f":"'[7]Indirect Grants'!P695","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q695","v":0},{"$f":"'[7]Indirect Grants'!R695","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H696","v":0},{"$f":"'[7]Indirect Grants'!I696","v":0},{"$f":"'[7]Indirect Grants'!O696","v":0},{"$f":"'[7]Indirect Grants'!P696","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q696","v":0},{"$f":"'[7]Indirect Grants'!R696","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H697","v":0},{"$f":"'[7]Indirect Grants'!I697","v":0},{"$f":"'[7]Indirect Grants'!O697","v":0},{"$f":"'[7]Indirect Grants'!P697","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q697","v":0},{"$f":"'[7]Indirect Grants'!R697","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H698","v":0},{"$f":"'[7]Indirect Grants'!I698","v":0},{"$f":"'[7]Indirect Grants'!O698","v":0},{"$f":"'[7]Indirect Grants'!P698","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q698","v":0},{"$f":"'[7]Indirect Grants'!R698","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H699","v":0},{"$f":"'[7]Indirect Grants'!I699","v":0},{"$f":"'[7]Indirect Grants'!O699","v":0},{"$f":"'[7]Indirect Grants'!P699","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q699","v":0},{"$f":"'[7]Indirect Grants'!R699","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H700","v":0},{"$f":"'[7]Indirect Grants'!I700","v":0},{"$f":"'[7]Indirect Grants'!O700","v":0},{"$f":"'[7]Indirect Grants'!P700","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q700","v":0},{"$f":"'[7]Indirect Grants'!R700","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H701","v":0},{"$f":"'[7]Indirect Grants'!I701","v":0},{"$f":"'[7]Indirect Grants'!O701","v":0},{"$f":"'[7]Indirect Grants'!P701","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q701","v":0},{"$f":"'[7]Indirect Grants'!R701","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H702","v":0},{"$f":"'[7]Indirect Grants'!I702","v":0},{"$f":"'[7]Indirect Grants'!O702","v":0},{"$f":"'[7]Indirect Grants'!P702","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q702","v":0},{"$f":"'[7]Indirect Grants'!R702","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H703","v":0},{"$f":"'[7]Indirect Grants'!I703","v":0},{"$f":"'[7]Indirect Grants'!O703","v":0},{"$f":"'[7]Indirect Grants'!P703","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q703","v":0},{"$f":"'[7]Indirect Grants'!R703","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H704","v":0},{"$f":"'[7]Indirect Grants'!I704","v":0},{"$f":"'[7]Indirect Grants'!O704","v":0},{"$f":"'[7]Indirect Grants'!P704","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q704","v":0},{"$f":"'[7]Indirect Grants'!R704","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H705","v":0},{"$f":"'[7]Indirect Grants'!I705","v":0},{"$f":"'[7]Indirect Grants'!O705","v":0},{"$f":"'[7]Indirect Grants'!P705","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q705","v":0},{"$f":"'[7]Indirect Grants'!R705","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H706","v":0},{"$f":"'[7]Indirect Grants'!I706","v":0},{"$f":"'[7]Indirect Grants'!O706","v":0},{"$f":"'[7]Indirect Grants'!P706","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q706","v":0},{"$f":"'[7]Indirect Grants'!R706","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H707","v":0},{"$f":"'[7]Indirect Grants'!I707","v":0},{"$f":"'[7]Indirect Grants'!O707","v":0},{"$f":"'[7]Indirect Grants'!P707","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q707","v":0},{"$f":"'[7]Indirect Grants'!R707","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H708","v":0},{"$f":"'[7]Indirect Grants'!I708","v":0},{"$f":"'[7]Indirect Grants'!O708","v":0},{"$f":"'[7]Indirect Grants'!P708","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q708","v":0},{"$f":"'[7]Indirect Grants'!R708","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H709","v":0},{"$f":"'[7]Indirect Grants'!I709","v":0},{"$f":"'[7]Indirect Grants'!O709","v":0},{"$f":"'[7]Indirect Grants'!P709","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q709","v":0},{"$f":"'[7]Indirect Grants'!R709","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H710","v":0},{"$f":"'[7]Indirect Grants'!I710","v":0},{"$f":"'[7]Indirect Grants'!O710","v":0},{"$f":"'[7]Indirect Grants'!P710","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q710","v":0},{"$f":"'[7]Indirect Grants'!R710","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H711","v":0},{"$f":"'[7]Indirect Grants'!I711","v":0},{"$f":"'[7]Indirect Grants'!O711","v":0},{"$f":"'[7]Indirect Grants'!P711","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q711","v":0},{"$f":"'[7]Indirect Grants'!R711","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H712","v":0},{"$f":"'[7]Indirect Grants'!I712","v":0},{"$f":"'[7]Indirect Grants'!O712","v":0},{"$f":"'[7]Indirect Grants'!P712","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q712","v":0},{"$f":"'[7]Indirect Grants'!R712","v":0}]
[{"$f":"IF(SUM(COUNTIF(G713:N713,\"<>0\")-COUNTBLANK(G713:N713))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G714:G715)","v":0},{"$f":"SUM(H714:H715)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P714:P715)","v":0},{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G714:N714,\"<>0\")-COUNTBLANK(G714:N714))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H714","v":0},{"$f":"'[7]Indirect Grants'!I714","v":0},{"$f":"'[7]Indirect Grants'!O714","v":0},{"$f":"'[7]Indirect Grants'!P714","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q714","v":0},{"$f":"'[7]Indirect Grants'!R714","v":0}]
[{"$f":"IF(SUM(COUNTIF(G715:N715,\"<>0\")-COUNTBLANK(G715:N715))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H715","v":0},{"$f":"'[7]Indirect Grants'!I715","v":0},{"$f":"'[7]Indirect Grants'!O715","v":0},{"$f":"'[7]Indirect Grants'!P715","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q715","v":0},{"$f":"'[7]Indirect Grants'!R715","v":0}]
[{"$f":"IF(SUM(COUNTIF(G716:N716,\"<>0\")-COUNTBLANK(G716:N716))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G717,G724,G727:G729,G736:G737)","v":0},{"$f":"SUM(H717,H724,H727:H729,H736:H737)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P717,P724,P727:P729,P736:P737)","v":0},{"$f":"SUM(Q717,Q724,Q727:Q729,Q736:Q737)","v":0},{"$f":"SUM(R717,R724,R727:R729,R736:R737)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G717:N717,\"<>0\")-COUNTBLANK(G717:N717))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G718+G721","v":0},{"$f":"+H718+H721","v":0},0,0,0,0,0,0,0,{"$f":"+P718+P721","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G719:N719,\"<>0\")-COUNTBLANK(G719:N719))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G719:G720)","v":0},{"$f":"SUM(H719:H720)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P719:P720)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H719","v":0},{"$f":"'[7]Indirect Grants'!I719","v":0},{"$f":"'[7]Indirect Grants'!O719","v":0},{"$f":"'[7]Indirect Grants'!P719","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q719","v":0},{"$f":"'[7]Indirect Grants'!R719","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H720","v":0},{"$f":"'[7]Indirect Grants'!I720","v":0},{"$f":"'[7]Indirect Grants'!O720","v":0},{"$f":"'[7]Indirect Grants'!P720","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q720","v":0},{"$f":"'[7]Indirect Grants'!R720","v":0}]
[{"$f":"IF(SUM(COUNTIF(G722:N722,\"<>0\")-COUNTBLANK(G722:N722))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G722:G723)","v":0},{"$f":"SUM(H722:H723)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P722:P723)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H722","v":0},{"$f":"'[7]Indirect Grants'!I722","v":0},{"$f":"'[7]Indirect Grants'!O722","v":0},{"$f":"'[7]Indirect Grants'!P722","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q722","v":0},{"$f":"'[7]Indirect Grants'!R722","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H723","v":0},{"$f":"'[7]Indirect Grants'!I723","v":0},{"$f":"'[7]Indirect Grants'!O723","v":0},{"$f":"'[7]Indirect Grants'!P723","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q723","v":0},{"$f":"'[7]Indirect Grants'!R723","v":0}]
[{"$f":"IF(SUM(COUNTIF(G724:N724,\"<>0\")-COUNTBLANK(G724:N724))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G725:G726)","v":0},{"$f":"SUM(H725:H726)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P725:P726)","v":0},{"$f":"SUM(Q725:Q726)","v":0},{"$f":"SUM(R725:R726)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H725","v":0},{"$f":"'[7]Indirect Grants'!I725","v":0},{"$f":"'[7]Indirect Grants'!O725","v":0},{"$f":"'[7]Indirect Grants'!P725","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q725","v":0},{"$f":"'[7]Indirect Grants'!R725","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H726","v":0},{"$f":"'[7]Indirect Grants'!I726","v":0},{"$f":"'[7]Indirect Grants'!O726","v":0},{"$f":"'[7]Indirect Grants'!P726","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q726","v":0},{"$f":"'[7]Indirect Grants'!R726","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H727","v":0},{"$f":"'[7]Indirect Grants'!I727","v":0},{"$f":"'[7]Indirect Grants'!O727","v":0},{"$f":"'[7]Indirect Grants'!P727","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q727","v":0},{"$f":"'[7]Indirect Grants'!R727","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H728","v":0},{"$f":"'[7]Indirect Grants'!I728","v":0},{"$f":"'[7]Indirect Grants'!O728","v":0},{"$f":"'[7]Indirect Grants'!P728","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q728","v":0},{"$f":"'[7]Indirect Grants'!R728","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G730+G733","v":0},{"$f":"+H730+H733","v":0},0,0,0,0,0,0,{"$f":"SUM(J729:N729)","v":0},{"$f":"+P730+P733","v":0},{"$f":"+Q730+Q733","v":0},{"$f":"+R730+R733","v":0}]
[{"$f":"IF(SUM(COUNTIF(G731:N731,\"<>0\")-COUNTBLANK(G731:N731))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G731:G732)","v":0},{"$f":"SUM(H731:H732)","v":0},0,0,0,0,0,0,{"$f":"SUM(J730:N730)","v":0},{"$f":"SUM(P731:P732)","v":0},{"$f":"SUM(Q731:Q732)","v":0},{"$f":"SUM(R731:R732)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H731","v":0},{"$f":"'[7]Indirect Grants'!I731","v":0},{"$f":"'[7]Indirect Grants'!O731","v":0},{"$f":"'[7]Indirect Grants'!P731","v":0},null,null,null,null,{"$f":"SUM(J731:N731)","v":0},{"$f":"'[7]Indirect Grants'!Q731","v":0},{"$f":"'[7]Indirect Grants'!R731","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H732","v":0},{"$f":"'[7]Indirect Grants'!I732","v":0},{"$f":"'[7]Indirect Grants'!O732","v":0},{"$f":"'[7]Indirect Grants'!P732","v":0},null,null,null,null,{"$f":"SUM(J732:N732)","v":0},{"$f":"'[7]Indirect Grants'!Q732","v":0},{"$f":"'[7]Indirect Grants'!R732","v":0}]
[{"$f":"IF(SUM(COUNTIF(G734:N734,\"<>0\")-COUNTBLANK(G734:N734))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G734:G735)","v":0},{"$f":"SUM(H734:H735)","v":0},0,0,0,0,0,0,{"$f":"SUM(J733:N733)","v":0},{"$f":"SUM(P734:P735)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H734","v":0},{"$f":"'[7]Indirect Grants'!I734","v":0},{"$f":"'[7]Indirect Grants'!O734","v":0},{"$f":"'[7]Indirect Grants'!P734","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q734","v":0},{"$f":"'[7]Indirect Grants'!R734","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H735","v":0},{"$f":"'[7]Indirect Grants'!I735","v":0},{"$f":"'[7]Indirect Grants'!O735","v":0},{"$f":"'[7]Indirect Grants'!P735","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q735","v":0},{"$f":"'[7]Indirect Grants'!R735","v":0}]
[{"$f":"IF(SUM(COUNTIF(G736:N736,\"<>0\")-COUNTBLANK(G736:N736))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H736","v":0},{"$f":"'[7]Indirect Grants'!I736","v":0},{"$f":"'[7]Indirect Grants'!O736","v":0},{"$f":"'[7]Indirect Grants'!P736","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q736","v":0},{"$f":"'[7]Indirect Grants'!R736","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G738:G739)","v":0},{"$f":"SUM(H738:H739)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P738:P739)","v":0},{"$f":"SUM(Q738:Q739)","v":0},{"$f":"SUM(R738:R739)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H738","v":0},{"$f":"'[7]Indirect Grants'!I738","v":0},{"$f":"'[7]Indirect Grants'!O738","v":0},{"$f":"'[7]Indirect Grants'!P738","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q738","v":0},{"$f":"'[7]Indirect Grants'!R738","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H739","v":0},{"$f":"'[7]Indirect Grants'!I739","v":0},{"$f":"'[7]Indirect Grants'!O739","v":0},{"$f":"'[7]Indirect Grants'!P739","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q739","v":0},{"$f":"'[7]Indirect Grants'!R739","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G741,G744,G747:G751)","v":0},{"$f":"SUM(H741,H744,H747:H751)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P741,P744,P747:P751)","v":0},{"$f":"SUM(Q741,Q744,Q747:Q751)","v":0},{"$f":"SUM(R741,R744,R747:R751)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G742:G743)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P742:P743)","v":0},{"$f":"SUM(Q742:Q743)","v":0},{"$f":"SUM(R742:R743)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H742","v":0},{"$f":"'[7]Indirect Grants'!I742","v":0},{"$f":"'[7]Indirect Grants'!O742","v":0},{"$f":"'[7]Indirect Grants'!P742","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q742","v":0},{"$f":"'[7]Indirect Grants'!R742","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H743","v":0},{"$f":"'[7]Indirect Grants'!I743","v":0},{"$f":"'[7]Indirect Grants'!O743","v":0},{"$f":"'[7]Indirect Grants'!P743","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q743","v":0},{"$f":"'[7]Indirect Grants'!R743","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G745:G746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P745:P746)","v":0},{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H745","v":0},{"$f":"'[7]Indirect Grants'!I745","v":0},{"$f":"'[7]Indirect Grants'!O745","v":0},{"$f":"'[7]Indirect Grants'!P745","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q745","v":0},{"$f":"'[7]Indirect Grants'!R745","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H746","v":0},{"$f":"'[7]Indirect Grants'!I746","v":0},{"$f":"'[7]Indirect Grants'!O746","v":0},{"$f":"'[7]Indirect Grants'!P746","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q746","v":0},{"$f":"'[7]Indirect Grants'!R746","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H747","v":0},{"$f":"'[7]Indirect Grants'!I747","v":0},{"$f":"'[7]Indirect Grants'!O747","v":0},{"$f":"'[7]Indirect Grants'!P747","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q747","v":0},{"$f":"'[7]Indirect Grants'!R747","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H748","v":0},{"$f":"'[7]Indirect Grants'!I748","v":0},{"$f":"'[7]Indirect Grants'!O748","v":0},{"$f":"'[7]Indirect Grants'!P748","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q748","v":0},{"$f":"'[7]Indirect Grants'!R748","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H749","v":0},{"$f":"'[7]Indirect Grants'!I749","v":0},{"$f":"'[7]Indirect Grants'!O749","v":0},{"$f":"'[7]Indirect Grants'!P749","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q749","v":0},{"$f":"'[7]Indirect Grants'!R749","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H750","v":0},{"$f":"'[7]Indirect Grants'!I750","v":0},{"$f":"'[7]Indirect Grants'!O750","v":0},{"$f":"'[7]Indirect Grants'!P750","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q750","v":0},{"$f":"'[7]Indirect Grants'!R750","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H751","v":0},{"$f":"'[7]Indirect Grants'!I751","v":0},{"$f":"'[7]Indirect Grants'!O751","v":0},{"$f":"'[7]Indirect Grants'!P751","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q751","v":0},{"$f":"'[7]Indirect Grants'!R751","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H752","v":0},{"$f":"'[7]Indirect Grants'!I752","v":0},{"$f":"'[7]Indirect Grants'!O752","v":0},{"$f":"'[7]Indirect Grants'!P752","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q752","v":0},{"$f":"'[7]Indirect Grants'!R752","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G670,G716,G740,G752)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P670,P716,P740,P752)","v":0},{"$f":"SUM(Q670,Q716,Q740,Q752)","v":0},{"$f":"SUM(R670,R716,R740,R752)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G758:N758,\"<>0\")-COUNTBLANK(G758:N758))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,7,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H765","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F766","v":0},{"$f":"G858","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F768","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F770","v":0}]
[{"$f":"IF(SUM(COUNTIF(G771:N771,\"<>0\")-COUNTBLANK(G771:N771))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G775,G778,G817)","v":0},{"$f":"SUM(H775,H778,H817)","v":0},0,0,0,0,0,0,{"$f":"SUM(J774:N774)","v":0},{"$f":"SUM(P775,P778,P817)","v":0},{"$f":"SUM(Q775,Q778,Q817)","v":0},{"$f":"SUM(R775,R778,R817)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G776:G777)","v":0},{"$f":"SUM(H776:H777)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P776:P777)","v":0},{"$f":"SUM(Q776:Q777)","v":0},{"$f":"SUM(R776:R777)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H776","v":0},{"$f":"'[7]Indirect Grants'!I776","v":0},{"$f":"'[7]Indirect Grants'!O776","v":0},{"$f":"'[7]Indirect Grants'!P776","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q776","v":0},{"$f":"'[7]Indirect Grants'!R776","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H777","v":0},{"$f":"'[7]Indirect Grants'!I777","v":0},{"$f":"'[7]Indirect Grants'!O777","v":0},{"$f":"'[7]Indirect Grants'!P777","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q777","v":0},{"$f":"'[7]Indirect Grants'!R777","v":0}]
[{"$f":"IF(SUM(COUNTIF(G779:N779,\"<>0\")-COUNTBLANK(G779:N779))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G779:G816)","v":0},{"$f":"SUM(H779:H816)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P779:P816)","v":0},{"$f":"SUM(Q779:Q816)","v":0},{"$f":"SUM(R779:R816)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H779","v":0},{"$f":"'[7]Indirect Grants'!I779","v":0},{"$f":"'[7]Indirect Grants'!O779","v":0},{"$f":"'[7]Indirect Grants'!P779","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q779","v":0},{"$f":"'[7]Indirect Grants'!R779","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H780","v":0},{"$f":"'[7]Indirect Grants'!I780","v":0},{"$f":"'[7]Indirect Grants'!O780","v":0},{"$f":"'[7]Indirect Grants'!P780","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q780","v":0},{"$f":"'[7]Indirect Grants'!R780","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H781","v":0},{"$f":"'[7]Indirect Grants'!I781","v":0},{"$f":"'[7]Indirect Grants'!O781","v":0},{"$f":"'[7]Indirect Grants'!P781","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q781","v":0},{"$f":"'[7]Indirect Grants'!R781","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H782","v":0},{"$f":"'[7]Indirect Grants'!I782","v":0},{"$f":"'[7]Indirect Grants'!O782","v":0},{"$f":"'[7]Indirect Grants'!P782","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q782","v":0},{"$f":"'[7]Indirect Grants'!R782","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H783","v":0},{"$f":"'[7]Indirect Grants'!I783","v":0},{"$f":"'[7]Indirect Grants'!O783","v":0},{"$f":"'[7]Indirect Grants'!P783","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q783","v":0},{"$f":"'[7]Indirect Grants'!R783","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H784","v":0},{"$f":"'[7]Indirect Grants'!I784","v":0},{"$f":"'[7]Indirect Grants'!O784","v":0},{"$f":"'[7]Indirect Grants'!P784","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q784","v":0},{"$f":"'[7]Indirect Grants'!R784","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H785","v":0},{"$f":"'[7]Indirect Grants'!I785","v":0},{"$f":"'[7]Indirect Grants'!O785","v":0},{"$f":"'[7]Indirect Grants'!P785","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q785","v":0},{"$f":"'[7]Indirect Grants'!R785","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H786","v":0},{"$f":"'[7]Indirect Grants'!I786","v":0},{"$f":"'[7]Indirect Grants'!O786","v":0},{"$f":"'[7]Indirect Grants'!P786","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q786","v":0},{"$f":"'[7]Indirect Grants'!R786","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H787","v":0},{"$f":"'[7]Indirect Grants'!I787","v":0},{"$f":"'[7]Indirect Grants'!O787","v":0},{"$f":"'[7]Indirect Grants'!P787","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q787","v":0},{"$f":"'[7]Indirect Grants'!R787","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H788","v":0},{"$f":"'[7]Indirect Grants'!I788","v":0},{"$f":"'[7]Indirect Grants'!O788","v":0},{"$f":"'[7]Indirect Grants'!P788","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q788","v":0},{"$f":"'[7]Indirect Grants'!R788","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H789","v":0},{"$f":"'[7]Indirect Grants'!I789","v":0},{"$f":"'[7]Indirect Grants'!O789","v":0},{"$f":"'[7]Indirect Grants'!P789","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q789","v":0},{"$f":"'[7]Indirect Grants'!R789","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H790","v":0},{"$f":"'[7]Indirect Grants'!I790","v":0},{"$f":"'[7]Indirect Grants'!O790","v":0},{"$f":"'[7]Indirect Grants'!P790","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q790","v":0},{"$f":"'[7]Indirect Grants'!R790","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H791","v":0},{"$f":"'[7]Indirect Grants'!I791","v":0},{"$f":"'[7]Indirect Grants'!O791","v":0},{"$f":"'[7]Indirect Grants'!P791","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q791","v":0},{"$f":"'[7]Indirect Grants'!R791","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H792","v":0},{"$f":"'[7]Indirect Grants'!I792","v":0},{"$f":"'[7]Indirect Grants'!O792","v":0},{"$f":"'[7]Indirect Grants'!P792","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q792","v":0},{"$f":"'[7]Indirect Grants'!R792","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H793","v":0},{"$f":"'[7]Indirect Grants'!I793","v":0},{"$f":"'[7]Indirect Grants'!O793","v":0},{"$f":"'[7]Indirect Grants'!P793","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q793","v":0},{"$f":"'[7]Indirect Grants'!R793","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H794","v":0},{"$f":"'[7]Indirect Grants'!I794","v":0},{"$f":"'[7]Indirect Grants'!O794","v":0},{"$f":"'[7]Indirect Grants'!P794","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q794","v":0},{"$f":"'[7]Indirect Grants'!R794","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H795","v":0},{"$f":"'[7]Indirect Grants'!I795","v":0},{"$f":"'[7]Indirect Grants'!O795","v":0},{"$f":"'[7]Indirect Grants'!P795","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q795","v":0},{"$f":"'[7]Indirect Grants'!R795","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H796","v":0},{"$f":"'[7]Indirect Grants'!I796","v":0},{"$f":"'[7]Indirect Grants'!O796","v":0},{"$f":"'[7]Indirect Grants'!P796","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q796","v":0},{"$f":"'[7]Indirect Grants'!R796","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H797","v":0},{"$f":"'[7]Indirect Grants'!I797","v":0},{"$f":"'[7]Indirect Grants'!O797","v":0},{"$f":"'[7]Indirect Grants'!P797","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q797","v":0},{"$f":"'[7]Indirect Grants'!R797","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H798","v":0},{"$f":"'[7]Indirect Grants'!I798","v":0},{"$f":"'[7]Indirect Grants'!O798","v":0},{"$f":"'[7]Indirect Grants'!P798","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q798","v":0},{"$f":"'[7]Indirect Grants'!R798","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H799","v":0},{"$f":"'[7]Indirect Grants'!I799","v":0},{"$f":"'[7]Indirect Grants'!O799","v":0},{"$f":"'[7]Indirect Grants'!P799","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q799","v":0},{"$f":"'[7]Indirect Grants'!R799","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H800","v":0},{"$f":"'[7]Indirect Grants'!I800","v":0},{"$f":"'[7]Indirect Grants'!O800","v":0},{"$f":"'[7]Indirect Grants'!P800","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q800","v":0},{"$f":"'[7]Indirect Grants'!R800","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H801","v":0},{"$f":"'[7]Indirect Grants'!I801","v":0},{"$f":"'[7]Indirect Grants'!O801","v":0},{"$f":"'[7]Indirect Grants'!P801","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q801","v":0},{"$f":"'[7]Indirect Grants'!R801","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H802","v":0},{"$f":"'[7]Indirect Grants'!I802","v":0},{"$f":"'[7]Indirect Grants'!O802","v":0},{"$f":"'[7]Indirect Grants'!P802","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q802","v":0},{"$f":"'[7]Indirect Grants'!R802","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H803","v":0},{"$f":"'[7]Indirect Grants'!I803","v":0},{"$f":"'[7]Indirect Grants'!O803","v":0},{"$f":"'[7]Indirect Grants'!P803","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q803","v":0},{"$f":"'[7]Indirect Grants'!R803","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H804","v":0},{"$f":"'[7]Indirect Grants'!I804","v":0},{"$f":"'[7]Indirect Grants'!O804","v":0},{"$f":"'[7]Indirect Grants'!P804","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q804","v":0},{"$f":"'[7]Indirect Grants'!R804","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H805","v":0},{"$f":"'[7]Indirect Grants'!I805","v":0},{"$f":"'[7]Indirect Grants'!O805","v":0},{"$f":"'[7]Indirect Grants'!P805","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q805","v":0},{"$f":"'[7]Indirect Grants'!R805","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H806","v":0},{"$f":"'[7]Indirect Grants'!I806","v":0},{"$f":"'[7]Indirect Grants'!O806","v":0},{"$f":"'[7]Indirect Grants'!P806","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q806","v":0},{"$f":"'[7]Indirect Grants'!R806","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H807","v":0},{"$f":"'[7]Indirect Grants'!I807","v":0},{"$f":"'[7]Indirect Grants'!O807","v":0},{"$f":"'[7]Indirect Grants'!P807","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q807","v":0},{"$f":"'[7]Indirect Grants'!R807","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H808","v":0},{"$f":"'[7]Indirect Grants'!I808","v":0},{"$f":"'[7]Indirect Grants'!O808","v":0},{"$f":"'[7]Indirect Grants'!P808","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q808","v":0},{"$f":"'[7]Indirect Grants'!R808","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H809","v":0},{"$f":"'[7]Indirect Grants'!I809","v":0},{"$f":"'[7]Indirect Grants'!O809","v":0},{"$f":"'[7]Indirect Grants'!P809","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q809","v":0},{"$f":"'[7]Indirect Grants'!R809","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H810","v":0},{"$f":"'[7]Indirect Grants'!I810","v":0},{"$f":"'[7]Indirect Grants'!O810","v":0},{"$f":"'[7]Indirect Grants'!P810","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q810","v":0},{"$f":"'[7]Indirect Grants'!R810","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H811","v":0},{"$f":"'[7]Indirect Grants'!I811","v":0},{"$f":"'[7]Indirect Grants'!O811","v":0},{"$f":"'[7]Indirect Grants'!P811","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q811","v":0},{"$f":"'[7]Indirect Grants'!R811","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H812","v":0},{"$f":"'[7]Indirect Grants'!I812","v":0},{"$f":"'[7]Indirect Grants'!O812","v":0},{"$f":"'[7]Indirect Grants'!P812","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q812","v":0},{"$f":"'[7]Indirect Grants'!R812","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H813","v":0},{"$f":"'[7]Indirect Grants'!I813","v":0},{"$f":"'[7]Indirect Grants'!O813","v":0},{"$f":"'[7]Indirect Grants'!P813","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q813","v":0},{"$f":"'[7]Indirect Grants'!R813","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H814","v":0},{"$f":"'[7]Indirect Grants'!I814","v":0},{"$f":"'[7]Indirect Grants'!O814","v":0},{"$f":"'[7]Indirect Grants'!P814","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q814","v":0},{"$f":"'[7]Indirect Grants'!R814","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H815","v":0},{"$f":"'[7]Indirect Grants'!I815","v":0},{"$f":"'[7]Indirect Grants'!O815","v":0},{"$f":"'[7]Indirect Grants'!P815","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q815","v":0},{"$f":"'[7]Indirect Grants'!R815","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H816","v":0},{"$f":"'[7]Indirect Grants'!I816","v":0},{"$f":"'[7]Indirect Grants'!O816","v":0},{"$f":"'[7]Indirect Grants'!P816","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q816","v":0},{"$f":"'[7]Indirect Grants'!R816","v":0}]
[{"$f":"IF(SUM(COUNTIF(G817:N817,\"<>0\")-COUNTBLANK(G817:N817))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G818:G819)","v":0},{"$f":"SUM(H818:H819)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P818:P819)","v":0},{"$f":"SUM(Q818:Q819)","v":0},{"$f":"SUM(R818:R819)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G818:N818,\"<>0\")-COUNTBLANK(G818:N818))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H818","v":0},{"$f":"'[7]Indirect Grants'!I818","v":0},{"$f":"'[7]Indirect Grants'!O818","v":0},{"$f":"'[7]Indirect Grants'!P818","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q818","v":0},{"$f":"'[7]Indirect Grants'!R818","v":0}]
[{"$f":"IF(SUM(COUNTIF(G819:N819,\"<>0\")-COUNTBLANK(G819:N819))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H819","v":0},{"$f":"'[7]Indirect Grants'!I819","v":0},{"$f":"'[7]Indirect Grants'!O819","v":0},{"$f":"'[7]Indirect Grants'!P819","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q819","v":0},{"$f":"'[7]Indirect Grants'!R819","v":0}]
[{"$f":"IF(SUM(COUNTIF(G820:N820,\"<>0\")-COUNTBLANK(G820:N820))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G821,G828,G831:G833,G840:G841)","v":0},{"$f":"SUM(H821,H828,H831:H833,H840:H841)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P821,P828,P831:P833,P840:P841)","v":0},{"$f":"SUM(Q821,Q828,Q831:Q833,Q840:Q841)","v":0},{"$f":"SUM(R821,R828,R831:R833,R840:R841)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G821:N821,\"<>0\")-COUNTBLANK(G821:N821))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G822+G825","v":0},{"$f":"+H822+H825","v":0},0,0,0,0,0,0,0,{"$f":"+P822+P825","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G823:N823,\"<>0\")-COUNTBLANK(G823:N823))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G823:G824)","v":0},{"$f":"SUM(H823:H824)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P823:P824)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H823","v":0},{"$f":"'[7]Indirect Grants'!I823","v":0},{"$f":"'[7]Indirect Grants'!O823","v":0},{"$f":"'[7]Indirect Grants'!P823","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q823","v":0},{"$f":"'[7]Indirect Grants'!R823","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H824","v":0},{"$f":"'[7]Indirect Grants'!I824","v":0},{"$f":"'[7]Indirect Grants'!O824","v":0},{"$f":"'[7]Indirect Grants'!P824","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q824","v":0},{"$f":"'[7]Indirect Grants'!R824","v":0}]
[{"$f":"IF(SUM(COUNTIF(G826:N826,\"<>0\")-COUNTBLANK(G826:N826))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P826:P827)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H826","v":0},{"$f":"'[7]Indirect Grants'!I826","v":0},{"$f":"'[7]Indirect Grants'!O826","v":0},{"$f":"'[7]Indirect Grants'!P826","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q826","v":0},{"$f":"'[7]Indirect Grants'!R826","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H827","v":0},{"$f":"'[7]Indirect Grants'!I827","v":0},{"$f":"'[7]Indirect Grants'!O827","v":0},{"$f":"'[7]Indirect Grants'!P827","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q827","v":0},{"$f":"'[7]Indirect Grants'!R827","v":0}]
[{"$f":"IF(SUM(COUNTIF(G828:N828,\"<>0\")-COUNTBLANK(G828:N828))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G829:G830)","v":0},{"$f":"SUM(H829:H830)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P829:P830)","v":0},{"$f":"SUM(Q829:Q830)","v":0},{"$f":"SUM(R829:R830)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H829","v":0},{"$f":"'[7]Indirect Grants'!I829","v":0},{"$f":"'[7]Indirect Grants'!O829","v":0},{"$f":"'[7]Indirect Grants'!P829","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q829","v":0},{"$f":"'[7]Indirect Grants'!R829","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H830","v":0},{"$f":"'[7]Indirect Grants'!I830","v":0},{"$f":"'[7]Indirect Grants'!O830","v":0},{"$f":"'[7]Indirect Grants'!P830","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q830","v":0},{"$f":"'[7]Indirect Grants'!R830","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H831","v":0},{"$f":"'[7]Indirect Grants'!I831","v":0},{"$f":"'[7]Indirect Grants'!O831","v":0},{"$f":"'[7]Indirect Grants'!P831","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q831","v":0},{"$f":"'[7]Indirect Grants'!R831","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H832","v":0},{"$f":"'[7]Indirect Grants'!I832","v":0},{"$f":"'[7]Indirect Grants'!O832","v":0},{"$f":"'[7]Indirect Grants'!P832","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q832","v":0},{"$f":"'[7]Indirect Grants'!R832","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G834+G837","v":0},{"$f":"+H834+H837","v":0},0,0,0,0,0,0,{"$f":"SUM(J833:N833)","v":0},{"$f":"+P834+P837","v":0},{"$f":"+Q834+Q837","v":0},{"$f":"+R834+R837","v":0}]
[{"$f":"IF(SUM(COUNTIF(G835:N835,\"<>0\")-COUNTBLANK(G835:N835))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G835:G836)","v":0},{"$f":"SUM(H835:H836)","v":0},0,0,0,0,0,0,{"$f":"SUM(J834:N834)","v":0},{"$f":"SUM(P835:P836)","v":0},{"$f":"SUM(Q835:Q836)","v":0},{"$f":"SUM(R835:R836)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H835","v":0},{"$f":"'[7]Indirect Grants'!I835","v":0},{"$f":"'[7]Indirect Grants'!O835","v":0},{"$f":"'[7]Indirect Grants'!P835","v":0},null,null,null,null,{"$f":"SUM(J835:N835)","v":0},{"$f":"'[7]Indirect Grants'!Q835","v":0},{"$f":"'[7]Indirect Grants'!R835","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H836","v":0},{"$f":"'[7]Indirect Grants'!I836","v":0},{"$f":"'[7]Indirect Grants'!O836","v":0},{"$f":"'[7]Indirect Grants'!P836","v":0},null,null,null,null,{"$f":"SUM(J836:N836)","v":0},{"$f":"'[7]Indirect Grants'!Q836","v":0},{"$f":"'[7]Indirect Grants'!R836","v":0}]
[{"$f":"IF(SUM(COUNTIF(G838:N838,\"<>0\")-COUNTBLANK(G838:N838))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G838:G839)","v":0},{"$f":"SUM(H838:H839)","v":0},0,0,0,0,0,0,{"$f":"SUM(J837:N837)","v":0},{"$f":"SUM(P838:P839)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H838","v":0},{"$f":"'[7]Indirect Grants'!I838","v":0},{"$f":"'[7]Indirect Grants'!O838","v":0},{"$f":"'[7]Indirect Grants'!P838","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q838","v":0},{"$f":"'[7]Indirect Grants'!R838","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H839","v":0},{"$f":"'[7]Indirect Grants'!I839","v":0},{"$f":"'[7]Indirect Grants'!O839","v":0},{"$f":"'[7]Indirect Grants'!P839","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q839","v":0},{"$f":"'[7]Indirect Grants'!R839","v":0}]
[{"$f":"IF(SUM(COUNTIF(G840:N840,\"<>0\")-COUNTBLANK(G840:N840))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H840","v":0},{"$f":"'[7]Indirect Grants'!I840","v":0},{"$f":"'[7]Indirect Grants'!O840","v":0},{"$f":"'[7]Indirect Grants'!P840","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q840","v":0},{"$f":"'[7]Indirect Grants'!R840","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G842:G843)","v":0},{"$f":"SUM(H842:H843)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P842:P843)","v":0},{"$f":"SUM(Q842:Q843)","v":0},{"$f":"SUM(R842:R843)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H842","v":0},{"$f":"'[7]Indirect Grants'!I842","v":0},{"$f":"'[7]Indirect Grants'!O842","v":0},{"$f":"'[7]Indirect Grants'!P842","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q842","v":0},{"$f":"'[7]Indirect Grants'!R842","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H843","v":0},{"$f":"'[7]Indirect Grants'!I843","v":0},{"$f":"'[7]Indirect Grants'!O843","v":0},{"$f":"'[7]Indirect Grants'!P843","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q843","v":0},{"$f":"'[7]Indirect Grants'!R843","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G845,G848,G851:G855)","v":0},{"$f":"SUM(H845,H848,H851:H855)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P845,P848,P851:P855)","v":0},{"$f":"SUM(Q845,Q848,Q851:Q855)","v":0},{"$f":"SUM(R845,R848,R851:R855)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G846:G847)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P846:P847)","v":0},{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H846","v":0},{"$f":"'[7]Indirect Grants'!I846","v":0},{"$f":"'[7]Indirect Grants'!O846","v":0},{"$f":"'[7]Indirect Grants'!P846","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q846","v":0},{"$f":"'[7]Indirect Grants'!R846","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H847","v":0},{"$f":"'[7]Indirect Grants'!I847","v":0},{"$f":"'[7]Indirect Grants'!O847","v":0},{"$f":"'[7]Indirect Grants'!P847","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q847","v":0},{"$f":"'[7]Indirect Grants'!R847","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G849:G850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P849:P850)","v":0},{"$f":"SUM(Q849:Q850)","v":0},{"$f":"SUM(R849:R850)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H849","v":0},{"$f":"'[7]Indirect Grants'!I849","v":0},{"$f":"'[7]Indirect Grants'!O849","v":0},{"$f":"'[7]Indirect Grants'!P849","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q849","v":0},{"$f":"'[7]Indirect Grants'!R849","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H850","v":0},{"$f":"'[7]Indirect Grants'!I850","v":0},{"$f":"'[7]Indirect Grants'!O850","v":0},{"$f":"'[7]Indirect Grants'!P850","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q850","v":0},{"$f":"'[7]Indirect Grants'!R850","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H851","v":0},{"$f":"'[7]Indirect Grants'!I851","v":0},{"$f":"'[7]Indirect Grants'!O851","v":0},{"$f":"'[7]Indirect Grants'!P851","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q851","v":0},{"$f":"'[7]Indirect Grants'!R851","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H852","v":0},{"$f":"'[7]Indirect Grants'!I852","v":0},{"$f":"'[7]Indirect Grants'!O852","v":0},{"$f":"'[7]Indirect Grants'!P852","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q852","v":0},{"$f":"'[7]Indirect Grants'!R852","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H853","v":0},{"$f":"'[7]Indirect Grants'!I853","v":0},{"$f":"'[7]Indirect Grants'!O853","v":0},{"$f":"'[7]Indirect Grants'!P853","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q853","v":0},{"$f":"'[7]Indirect Grants'!R853","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H854","v":0},{"$f":"'[7]Indirect Grants'!I854","v":0},{"$f":"'[7]Indirect Grants'!O854","v":0},{"$f":"'[7]Indirect Grants'!P854","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q854","v":0},{"$f":"'[7]Indirect Grants'!R854","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H855","v":0},{"$f":"'[7]Indirect Grants'!I855","v":0},{"$f":"'[7]Indirect Grants'!O855","v":0},{"$f":"'[7]Indirect Grants'!P855","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q855","v":0},{"$f":"'[7]Indirect Grants'!R855","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H856","v":0},{"$f":"'[7]Indirect Grants'!I856","v":0},{"$f":"'[7]Indirect Grants'!O856","v":0},{"$f":"'[7]Indirect Grants'!P856","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q856","v":0},{"$f":"'[7]Indirect Grants'!R856","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G774,G820,G844,G856)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P774,P820,P844,P856)","v":0},{"$f":"SUM(Q774,Q820,Q844,Q856)","v":0},{"$f":"SUM(R774,R820,R844,R856)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G862:N862,\"<>0\")-COUNTBLANK(G862:N862))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,8,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H869","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F870","v":0},{"$f":"G962","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F872","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F874","v":0}]
[{"$f":"IF(SUM(COUNTIF(G875:N875,\"<>0\")-COUNTBLANK(G875:N875))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G879,G882,G921)","v":0},{"$f":"SUM(H879,H882,H921)","v":0},0,0,0,0,0,0,{"$f":"SUM(J878:N878)","v":0},{"$f":"SUM(P879,P882,P921)","v":0},{"$f":"SUM(Q879,Q882,Q921)","v":0},{"$f":"SUM(R879,R882,R921)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G880:G881)","v":0},{"$f":"SUM(H880:H881)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P880:P881)","v":0},{"$f":"SUM(Q880:Q881)","v":0},{"$f":"SUM(R880:R881)","v":0}]
[0,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H880","v":0},{"$f":"'[7]Indirect Grants'!I880","v":0},{"$f":"'[7]Indirect Grants'!O880","v":0},{"$f":"'[7]Indirect Grants'!P880","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q880","v":0},{"$f":"'[7]Indirect Grants'!R880","v":0}]
[0,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H881","v":0},{"$f":"'[7]Indirect Grants'!I881","v":0},{"$f":"'[7]Indirect Grants'!O881","v":0},{"$f":"'[7]Indirect Grants'!P881","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q881","v":0},{"$f":"'[7]Indirect Grants'!R881","v":0}]
[{"$f":"IF(SUM(COUNTIF(G883:N883,\"<>0\")-COUNTBLANK(G883:N883))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G883:G920)","v":0},{"$f":"SUM(H883:H920)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P883:P920)","v":0},{"$f":"SUM(Q883:Q920)","v":0},{"$f":"SUM(R883:R920)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H883","v":0},{"$f":"'[7]Indirect Grants'!I883","v":0},{"$f":"'[7]Indirect Grants'!O883","v":0},{"$f":"'[7]Indirect Grants'!P883","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q883","v":0},{"$f":"'[7]Indirect Grants'!R883","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H884","v":0},{"$f":"'[7]Indirect Grants'!I884","v":0},{"$f":"'[7]Indirect Grants'!O884","v":0},{"$f":"'[7]Indirect Grants'!P884","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q884","v":0},{"$f":"'[7]Indirect Grants'!R884","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H885","v":0},{"$f":"'[7]Indirect Grants'!I885","v":0},{"$f":"'[7]Indirect Grants'!O885","v":0},{"$f":"'[7]Indirect Grants'!P885","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q885","v":0},{"$f":"'[7]Indirect Grants'!R885","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H886","v":0},{"$f":"'[7]Indirect Grants'!I886","v":0},{"$f":"'[7]Indirect Grants'!O886","v":0},{"$f":"'[7]Indirect Grants'!P886","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q886","v":0},{"$f":"'[7]Indirect Grants'!R886","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H887","v":0},{"$f":"'[7]Indirect Grants'!I887","v":0},{"$f":"'[7]Indirect Grants'!O887","v":0},{"$f":"'[7]Indirect Grants'!P887","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q887","v":0},{"$f":"'[7]Indirect Grants'!R887","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H888","v":0},{"$f":"'[7]Indirect Grants'!I888","v":0},{"$f":"'[7]Indirect Grants'!O888","v":0},{"$f":"'[7]Indirect Grants'!P888","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q888","v":0},{"$f":"'[7]Indirect Grants'!R888","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H889","v":0},{"$f":"'[7]Indirect Grants'!I889","v":0},{"$f":"'[7]Indirect Grants'!O889","v":0},{"$f":"'[7]Indirect Grants'!P889","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q889","v":0},{"$f":"'[7]Indirect Grants'!R889","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H890","v":0},{"$f":"'[7]Indirect Grants'!I890","v":0},{"$f":"'[7]Indirect Grants'!O890","v":0},{"$f":"'[7]Indirect Grants'!P890","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q890","v":0},{"$f":"'[7]Indirect Grants'!R890","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H891","v":0},{"$f":"'[7]Indirect Grants'!I891","v":0},{"$f":"'[7]Indirect Grants'!O891","v":0},{"$f":"'[7]Indirect Grants'!P891","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q891","v":0},{"$f":"'[7]Indirect Grants'!R891","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H892","v":0},{"$f":"'[7]Indirect Grants'!I892","v":0},{"$f":"'[7]Indirect Grants'!O892","v":0},{"$f":"'[7]Indirect Grants'!P892","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q892","v":0},{"$f":"'[7]Indirect Grants'!R892","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H893","v":0},{"$f":"'[7]Indirect Grants'!I893","v":0},{"$f":"'[7]Indirect Grants'!O893","v":0},{"$f":"'[7]Indirect Grants'!P893","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q893","v":0},{"$f":"'[7]Indirect Grants'!R893","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H894","v":0},{"$f":"'[7]Indirect Grants'!I894","v":0},{"$f":"'[7]Indirect Grants'!O894","v":0},{"$f":"'[7]Indirect Grants'!P894","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q894","v":0},{"$f":"'[7]Indirect Grants'!R894","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H895","v":0},{"$f":"'[7]Indirect Grants'!I895","v":0},{"$f":"'[7]Indirect Grants'!O895","v":0},{"$f":"'[7]Indirect Grants'!P895","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q895","v":0},{"$f":"'[7]Indirect Grants'!R895","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H896","v":0},{"$f":"'[7]Indirect Grants'!I896","v":0},{"$f":"'[7]Indirect Grants'!O896","v":0},{"$f":"'[7]Indirect Grants'!P896","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q896","v":0},{"$f":"'[7]Indirect Grants'!R896","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H897","v":0},{"$f":"'[7]Indirect Grants'!I897","v":0},{"$f":"'[7]Indirect Grants'!O897","v":0},{"$f":"'[7]Indirect Grants'!P897","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q897","v":0},{"$f":"'[7]Indirect Grants'!R897","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H898","v":0},{"$f":"'[7]Indirect Grants'!I898","v":0},{"$f":"'[7]Indirect Grants'!O898","v":0},{"$f":"'[7]Indirect Grants'!P898","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q898","v":0},{"$f":"'[7]Indirect Grants'!R898","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H899","v":0},{"$f":"'[7]Indirect Grants'!I899","v":0},{"$f":"'[7]Indirect Grants'!O899","v":0},{"$f":"'[7]Indirect Grants'!P899","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q899","v":0},{"$f":"'[7]Indirect Grants'!R899","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H900","v":0},{"$f":"'[7]Indirect Grants'!I900","v":0},{"$f":"'[7]Indirect Grants'!O900","v":0},{"$f":"'[7]Indirect Grants'!P900","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q900","v":0},{"$f":"'[7]Indirect Grants'!R900","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H901","v":0},{"$f":"'[7]Indirect Grants'!I901","v":0},{"$f":"'[7]Indirect Grants'!O901","v":0},{"$f":"'[7]Indirect Grants'!P901","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q901","v":0},{"$f":"'[7]Indirect Grants'!R901","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H902","v":0},{"$f":"'[7]Indirect Grants'!I902","v":0},{"$f":"'[7]Indirect Grants'!O902","v":0},{"$f":"'[7]Indirect Grants'!P902","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q902","v":0},{"$f":"'[7]Indirect Grants'!R902","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H903","v":0},{"$f":"'[7]Indirect Grants'!I903","v":0},{"$f":"'[7]Indirect Grants'!O903","v":0},{"$f":"'[7]Indirect Grants'!P903","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q903","v":0},{"$f":"'[7]Indirect Grants'!R903","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H904","v":0},{"$f":"'[7]Indirect Grants'!I904","v":0},{"$f":"'[7]Indirect Grants'!O904","v":0},{"$f":"'[7]Indirect Grants'!P904","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q904","v":0},{"$f":"'[7]Indirect Grants'!R904","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H905","v":0},{"$f":"'[7]Indirect Grants'!I905","v":0},{"$f":"'[7]Indirect Grants'!O905","v":0},{"$f":"'[7]Indirect Grants'!P905","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q905","v":0},{"$f":"'[7]Indirect Grants'!R905","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H906","v":0},{"$f":"'[7]Indirect Grants'!I906","v":0},{"$f":"'[7]Indirect Grants'!O906","v":0},{"$f":"'[7]Indirect Grants'!P906","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q906","v":0},{"$f":"'[7]Indirect Grants'!R906","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H907","v":0},{"$f":"'[7]Indirect Grants'!I907","v":0},{"$f":"'[7]Indirect Grants'!O907","v":0},{"$f":"'[7]Indirect Grants'!P907","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q907","v":0},{"$f":"'[7]Indirect Grants'!R907","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H908","v":0},{"$f":"'[7]Indirect Grants'!I908","v":0},{"$f":"'[7]Indirect Grants'!O908","v":0},{"$f":"'[7]Indirect Grants'!P908","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q908","v":0},{"$f":"'[7]Indirect Grants'!R908","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H909","v":0},{"$f":"'[7]Indirect Grants'!I909","v":0},{"$f":"'[7]Indirect Grants'!O909","v":0},{"$f":"'[7]Indirect Grants'!P909","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q909","v":0},{"$f":"'[7]Indirect Grants'!R909","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H910","v":0},{"$f":"'[7]Indirect Grants'!I910","v":0},{"$f":"'[7]Indirect Grants'!O910","v":0},{"$f":"'[7]Indirect Grants'!P910","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q910","v":0},{"$f":"'[7]Indirect Grants'!R910","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H911","v":0},{"$f":"'[7]Indirect Grants'!I911","v":0},{"$f":"'[7]Indirect Grants'!O911","v":0},{"$f":"'[7]Indirect Grants'!P911","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q911","v":0},{"$f":"'[7]Indirect Grants'!R911","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H912","v":0},{"$f":"'[7]Indirect Grants'!I912","v":0},{"$f":"'[7]Indirect Grants'!O912","v":0},{"$f":"'[7]Indirect Grants'!P912","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q912","v":0},{"$f":"'[7]Indirect Grants'!R912","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H913","v":0},{"$f":"'[7]Indirect Grants'!I913","v":0},{"$f":"'[7]Indirect Grants'!O913","v":0},{"$f":"'[7]Indirect Grants'!P913","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q913","v":0},{"$f":"'[7]Indirect Grants'!R913","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H914","v":0},{"$f":"'[7]Indirect Grants'!I914","v":0},{"$f":"'[7]Indirect Grants'!O914","v":0},{"$f":"'[7]Indirect Grants'!P914","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q914","v":0},{"$f":"'[7]Indirect Grants'!R914","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H915","v":0},{"$f":"'[7]Indirect Grants'!I915","v":0},{"$f":"'[7]Indirect Grants'!O915","v":0},{"$f":"'[7]Indirect Grants'!P915","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q915","v":0},{"$f":"'[7]Indirect Grants'!R915","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H916","v":0},{"$f":"'[7]Indirect Grants'!I916","v":0},{"$f":"'[7]Indirect Grants'!O916","v":0},{"$f":"'[7]Indirect Grants'!P916","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q916","v":0},{"$f":"'[7]Indirect Grants'!R916","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H917","v":0},{"$f":"'[7]Indirect Grants'!I917","v":0},{"$f":"'[7]Indirect Grants'!O917","v":0},{"$f":"'[7]Indirect Grants'!P917","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q917","v":0},{"$f":"'[7]Indirect Grants'!R917","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H918","v":0},{"$f":"'[7]Indirect Grants'!I918","v":0},{"$f":"'[7]Indirect Grants'!O918","v":0},{"$f":"'[7]Indirect Grants'!P918","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q918","v":0},{"$f":"'[7]Indirect Grants'!R918","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H919","v":0},{"$f":"'[7]Indirect Grants'!I919","v":0},{"$f":"'[7]Indirect Grants'!O919","v":0},{"$f":"'[7]Indirect Grants'!P919","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q919","v":0},{"$f":"'[7]Indirect Grants'!R919","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H920","v":0},{"$f":"'[7]Indirect Grants'!I920","v":0},{"$f":"'[7]Indirect Grants'!O920","v":0},{"$f":"'[7]Indirect Grants'!P920","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q920","v":0},{"$f":"'[7]Indirect Grants'!R920","v":0}]
[{"$f":"IF(SUM(COUNTIF(G921:N921,\"<>0\")-COUNTBLANK(G921:N921))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",{"$f":"SUM(G922:G923)","v":0},{"$f":"SUM(H922:H923)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P922:P923)","v":0},{"$f":"SUM(Q922:Q923)","v":0},{"$f":"SUM(R922:R923)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G922:N922,\"<>0\")-COUNTBLANK(G922:N922))<>0,1,0)","v":0},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H922","v":0},{"$f":"'[7]Indirect Grants'!I922","v":0},{"$f":"'[7]Indirect Grants'!O922","v":0},{"$f":"'[7]Indirect Grants'!P922","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q922","v":0},{"$f":"'[7]Indirect Grants'!R922","v":0}]
[{"$f":"IF(SUM(COUNTIF(G923:N923,\"<>0\")-COUNTBLANK(G923:N923))<>0,1,0)","v":0},null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H923","v":0},{"$f":"'[7]Indirect Grants'!I923","v":0},{"$f":"'[7]Indirect Grants'!O923","v":0},{"$f":"'[7]Indirect Grants'!P923","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q923","v":0},{"$f":"'[7]Indirect Grants'!R923","v":0}]
[{"$f":"IF(SUM(COUNTIF(G924:N924,\"<>0\")-COUNTBLANK(G924:N924))<>0,1,0)","v":0},null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G925,G932,G935:G937,G944:G945)","v":0},{"$f":"SUM(H925,H932,H935:H937,H944:H945)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P925,P932,P935:P937,P944:P945)","v":0},{"$f":"SUM(Q925,Q932,Q935:Q937,Q944:Q945)","v":0},{"$f":"SUM(R925,R932,R935:R937,R944:R945)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G925:N925,\"<>0\")-COUNTBLANK(G925:N925))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",{"$f":"+G926+G929","v":0},{"$f":"+H926+H929","v":0},0,0,0,0,0,0,0,{"$f":"+P926+P929","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G927:N927,\"<>0\")-COUNTBLANK(G927:N927))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G927:G928)","v":0},{"$f":"SUM(H927:H928)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P927:P928)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H927","v":0},{"$f":"'[7]Indirect Grants'!I927","v":0},{"$f":"'[7]Indirect Grants'!O927","v":0},{"$f":"'[7]Indirect Grants'!P927","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q927","v":0},{"$f":"'[7]Indirect Grants'!R927","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H928","v":0},{"$f":"'[7]Indirect Grants'!I928","v":0},{"$f":"'[7]Indirect Grants'!O928","v":0},{"$f":"'[7]Indirect Grants'!P928","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q928","v":0},{"$f":"'[7]Indirect Grants'!R928","v":0}]
[{"$f":"IF(SUM(COUNTIF(G930:N930,\"<>0\")-COUNTBLANK(G930:N930))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G930:G931)","v":0},{"$f":"SUM(H930:H931)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P930:P931)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H930","v":0},{"$f":"'[7]Indirect Grants'!I930","v":0},{"$f":"'[7]Indirect Grants'!O930","v":0},{"$f":"'[7]Indirect Grants'!P930","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q930","v":0},{"$f":"'[7]Indirect Grants'!R930","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H931","v":0},{"$f":"'[7]Indirect Grants'!I931","v":0},{"$f":"'[7]Indirect Grants'!O931","v":0},{"$f":"'[7]Indirect Grants'!P931","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q931","v":0},{"$f":"'[7]Indirect Grants'!R931","v":0}]
[{"$f":"IF(SUM(COUNTIF(G932:N932,\"<>0\")-COUNTBLANK(G932:N932))<>0,1,0)","v":0},null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G933:G934)","v":0},{"$f":"SUM(H933:H934)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P933:P934)","v":0},{"$f":"SUM(Q933:Q934)","v":0},{"$f":"SUM(R933:R934)","v":0}]
[0,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H933","v":0},{"$f":"'[7]Indirect Grants'!I933","v":0},{"$f":"'[7]Indirect Grants'!O933","v":0},{"$f":"'[7]Indirect Grants'!P933","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q933","v":0},{"$f":"'[7]Indirect Grants'!R933","v":0}]
[0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H934","v":0},{"$f":"'[7]Indirect Grants'!I934","v":0},{"$f":"'[7]Indirect Grants'!O934","v":0},{"$f":"'[7]Indirect Grants'!P934","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q934","v":0},{"$f":"'[7]Indirect Grants'!R934","v":0}]
[0,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H935","v":0},{"$f":"'[7]Indirect Grants'!I935","v":0},{"$f":"'[7]Indirect Grants'!O935","v":0},{"$f":"'[7]Indirect Grants'!P935","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q935","v":0},{"$f":"'[7]Indirect Grants'!R935","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H936","v":0},{"$f":"'[7]Indirect Grants'!I936","v":0},{"$f":"'[7]Indirect Grants'!O936","v":0},{"$f":"'[7]Indirect Grants'!P936","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q936","v":0},{"$f":"'[7]Indirect Grants'!R936","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G938+G941","v":0},{"$f":"+H938+H941","v":0},0,0,0,0,0,0,{"$f":"SUM(J937:N937)","v":0},{"$f":"+P938+P941","v":0},{"$f":"+Q938+Q941","v":0},{"$f":"+R938+R941","v":0}]
[{"$f":"IF(SUM(COUNTIF(G939:N939,\"<>0\")-COUNTBLANK(G939:N939))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G939:G940)","v":0},{"$f":"SUM(H939:H940)","v":0},0,0,0,0,0,0,{"$f":"SUM(J938:N938)","v":0},{"$f":"SUM(P939:P940)","v":0},{"$f":"SUM(Q939:Q940)","v":0},{"$f":"SUM(R939:R940)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H939","v":0},{"$f":"'[7]Indirect Grants'!I939","v":0},{"$f":"'[7]Indirect Grants'!O939","v":0},{"$f":"'[7]Indirect Grants'!P939","v":0},null,null,null,null,{"$f":"SUM(J939:N939)","v":0},{"$f":"'[7]Indirect Grants'!Q939","v":0},{"$f":"'[7]Indirect Grants'!R939","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H940","v":0},{"$f":"'[7]Indirect Grants'!I940","v":0},{"$f":"'[7]Indirect Grants'!O940","v":0},{"$f":"'[7]Indirect Grants'!P940","v":0},null,null,null,null,{"$f":"SUM(J940:N940)","v":0},{"$f":"'[7]Indirect Grants'!Q940","v":0},{"$f":"'[7]Indirect Grants'!R940","v":0}]
[{"$f":"IF(SUM(COUNTIF(G942:N942,\"<>0\")-COUNTBLANK(G942:N942))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G942:G943)","v":0},{"$f":"SUM(H942:H943)","v":0},0,0,0,0,0,0,{"$f":"SUM(J941:N941)","v":0},{"$f":"SUM(P942:P943)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H942","v":0},{"$f":"'[7]Indirect Grants'!I942","v":0},{"$f":"'[7]Indirect Grants'!O942","v":0},{"$f":"'[7]Indirect Grants'!P942","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q942","v":0},{"$f":"'[7]Indirect Grants'!R942","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H943","v":0},{"$f":"'[7]Indirect Grants'!I943","v":0},{"$f":"'[7]Indirect Grants'!O943","v":0},{"$f":"'[7]Indirect Grants'!P943","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q943","v":0},{"$f":"'[7]Indirect Grants'!R943","v":0}]
[{"$f":"IF(SUM(COUNTIF(G944:N944,\"<>0\")-COUNTBLANK(G944:N944))<>0,1,0)","v":0},null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H944","v":0},{"$f":"'[7]Indirect Grants'!I944","v":0},{"$f":"'[7]Indirect Grants'!O944","v":0},{"$f":"'[7]Indirect Grants'!P944","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q944","v":0},{"$f":"'[7]Indirect Grants'!R944","v":0}]
[0,null,null,null,null,"Households",{"$f":"SUM(G946:G947)","v":0},{"$f":"SUM(H946:H947)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P946:P947)","v":0},{"$f":"SUM(Q946:Q947)","v":0},{"$f":"SUM(R946:R947)","v":0}]
[0,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H946","v":0},{"$f":"'[7]Indirect Grants'!I946","v":0},{"$f":"'[7]Indirect Grants'!O946","v":0},{"$f":"'[7]Indirect Grants'!P946","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q946","v":0},{"$f":"'[7]Indirect Grants'!R946","v":0}]
[0,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H947","v":0},{"$f":"'[7]Indirect Grants'!I947","v":0},{"$f":"'[7]Indirect Grants'!O947","v":0},{"$f":"'[7]Indirect Grants'!P947","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q947","v":0},{"$f":"'[7]Indirect Grants'!R947","v":0}]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G949,G952,G955:G959)","v":0},{"$f":"SUM(H949,H952,H955:H959)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P949,P952,P955:P959)","v":0},{"$f":"SUM(Q949,Q952,Q955:Q959)","v":0},{"$f":"SUM(R949,R952,R955:R959)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G950:G951)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P950:P951)","v":0},{"$f":"SUM(Q950:Q951)","v":0},{"$f":"SUM(R950:R951)","v":0}]
[0,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H950","v":0},{"$f":"'[7]Indirect Grants'!I950","v":0},{"$f":"'[7]Indirect Grants'!O950","v":0},{"$f":"'[7]Indirect Grants'!P950","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q950","v":0},{"$f":"'[7]Indirect Grants'!R950","v":0}]
[0,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H951","v":0},{"$f":"'[7]Indirect Grants'!I951","v":0},{"$f":"'[7]Indirect Grants'!O951","v":0},{"$f":"'[7]Indirect Grants'!P951","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q951","v":0},{"$f":"'[7]Indirect Grants'!R951","v":0}]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G953:G954)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P953:P954)","v":0},{"$f":"SUM(Q953:Q954)","v":0},{"$f":"SUM(R953:R954)","v":0}]
[0,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H953","v":0},{"$f":"'[7]Indirect Grants'!I953","v":0},{"$f":"'[7]Indirect Grants'!O953","v":0},{"$f":"'[7]Indirect Grants'!P953","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q953","v":0},{"$f":"'[7]Indirect Grants'!R953","v":0}]
[0,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H954","v":0},{"$f":"'[7]Indirect Grants'!I954","v":0},{"$f":"'[7]Indirect Grants'!O954","v":0},{"$f":"'[7]Indirect Grants'!P954","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q954","v":0},{"$f":"'[7]Indirect Grants'!R954","v":0}]
[0,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H955","v":0},{"$f":"'[7]Indirect Grants'!I955","v":0},{"$f":"'[7]Indirect Grants'!O955","v":0},{"$f":"'[7]Indirect Grants'!P955","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q955","v":0},{"$f":"'[7]Indirect Grants'!R955","v":0}]
[0,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H956","v":0},{"$f":"'[7]Indirect Grants'!I956","v":0},{"$f":"'[7]Indirect Grants'!O956","v":0},{"$f":"'[7]Indirect Grants'!P956","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q956","v":0},{"$f":"'[7]Indirect Grants'!R956","v":0}]
[0,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H957","v":0},{"$f":"'[7]Indirect Grants'!I957","v":0},{"$f":"'[7]Indirect Grants'!O957","v":0},{"$f":"'[7]Indirect Grants'!P957","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q957","v":0},{"$f":"'[7]Indirect Grants'!R957","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H958","v":0},{"$f":"'[7]Indirect Grants'!I958","v":0},{"$f":"'[7]Indirect Grants'!O958","v":0},{"$f":"'[7]Indirect Grants'!P958","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q958","v":0},{"$f":"'[7]Indirect Grants'!R958","v":0}]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H959","v":0},{"$f":"'[7]Indirect Grants'!I959","v":0},{"$f":"'[7]Indirect Grants'!O959","v":0},{"$f":"'[7]Indirect Grants'!P959","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q959","v":0},{"$f":"'[7]Indirect Grants'!R959","v":0}]
[0,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H960","v":0},{"$f":"'[7]Indirect Grants'!I960","v":0},{"$f":"'[7]Indirect Grants'!O960","v":0},{"$f":"'[7]Indirect Grants'!P960","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q960","v":0},{"$f":"'[7]Indirect Grants'!R960","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G878,G924,G948,G960)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P878,P924,P948,P960)","v":0},{"$f":"SUM(Q878,Q924,Q948,Q960)","v":0},{"$f":"SUM(R878,R924,R948,R960)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G966:N966,\"<>0\")-COUNTBLANK(G966:N966))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,9,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H973","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F974","v":0},{"$f":"G1066","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F976","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F978","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G983,G986,G1025)","v":0},{"$f":"SUM(H983,H986,H1025)","v":0},0,0,0,0,0,0,{"$f":"SUM(J982:N982)","v":0},{"$f":"SUM(P983,P986,P1025)","v":0},{"$f":"SUM(Q983,Q986,Q1025)","v":0},{"$f":"SUM(R983,R986,R1025)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G984:G985)","v":0},{"$f":"SUM(H984:H985)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P984:P985)","v":0},{"$f":"SUM(Q984:Q985)","v":0},{"$f":"SUM(R984:R985)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H984","v":0},{"$f":"'[7]Indirect Grants'!I984","v":0},{"$f":"'[7]Indirect Grants'!O984","v":0},{"$f":"'[7]Indirect Grants'!P984","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q984","v":0},{"$f":"'[7]Indirect Grants'!R984","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H985","v":0},{"$f":"'[7]Indirect Grants'!I985","v":0},{"$f":"'[7]Indirect Grants'!O985","v":0},{"$f":"'[7]Indirect Grants'!P985","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q985","v":0},{"$f":"'[7]Indirect Grants'!R985","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G987:G1024)","v":0},{"$f":"SUM(H987:H1024)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P987:P1024)","v":0},{"$f":"SUM(Q987:Q1024)","v":0},{"$f":"SUM(R987:R1024)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H987","v":0},{"$f":"'[7]Indirect Grants'!I987","v":0},{"$f":"'[7]Indirect Grants'!O987","v":0},{"$f":"'[7]Indirect Grants'!P987","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q987","v":0},{"$f":"'[7]Indirect Grants'!R987","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H988","v":0},{"$f":"'[7]Indirect Grants'!I988","v":0},{"$f":"'[7]Indirect Grants'!O988","v":0},{"$f":"'[7]Indirect Grants'!P988","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q988","v":0},{"$f":"'[7]Indirect Grants'!R988","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H989","v":0},{"$f":"'[7]Indirect Grants'!I989","v":0},{"$f":"'[7]Indirect Grants'!O989","v":0},{"$f":"'[7]Indirect Grants'!P989","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q989","v":0},{"$f":"'[7]Indirect Grants'!R989","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H990","v":0},{"$f":"'[7]Indirect Grants'!I990","v":0},{"$f":"'[7]Indirect Grants'!O990","v":0},{"$f":"'[7]Indirect Grants'!P990","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q990","v":0},{"$f":"'[7]Indirect Grants'!R990","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H991","v":0},{"$f":"'[7]Indirect Grants'!I991","v":0},{"$f":"'[7]Indirect Grants'!O991","v":0},{"$f":"'[7]Indirect Grants'!P991","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q991","v":0},{"$f":"'[7]Indirect Grants'!R991","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H992","v":0},{"$f":"'[7]Indirect Grants'!I992","v":0},{"$f":"'[7]Indirect Grants'!O992","v":0},{"$f":"'[7]Indirect Grants'!P992","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q992","v":0},{"$f":"'[7]Indirect Grants'!R992","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H993","v":0},{"$f":"'[7]Indirect Grants'!I993","v":0},{"$f":"'[7]Indirect Grants'!O993","v":0},{"$f":"'[7]Indirect Grants'!P993","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q993","v":0},{"$f":"'[7]Indirect Grants'!R993","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H994","v":0},{"$f":"'[7]Indirect Grants'!I994","v":0},{"$f":"'[7]Indirect Grants'!O994","v":0},{"$f":"'[7]Indirect Grants'!P994","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q994","v":0},{"$f":"'[7]Indirect Grants'!R994","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H995","v":0},{"$f":"'[7]Indirect Grants'!I995","v":0},{"$f":"'[7]Indirect Grants'!O995","v":0},{"$f":"'[7]Indirect Grants'!P995","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q995","v":0},{"$f":"'[7]Indirect Grants'!R995","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H996","v":0},{"$f":"'[7]Indirect Grants'!I996","v":0},{"$f":"'[7]Indirect Grants'!O996","v":0},{"$f":"'[7]Indirect Grants'!P996","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q996","v":0},{"$f":"'[7]Indirect Grants'!R996","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H997","v":0},{"$f":"'[7]Indirect Grants'!I997","v":0},{"$f":"'[7]Indirect Grants'!O997","v":0},{"$f":"'[7]Indirect Grants'!P997","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q997","v":0},{"$f":"'[7]Indirect Grants'!R997","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H998","v":0},{"$f":"'[7]Indirect Grants'!I998","v":0},{"$f":"'[7]Indirect Grants'!O998","v":0},{"$f":"'[7]Indirect Grants'!P998","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q998","v":0},{"$f":"'[7]Indirect Grants'!R998","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H999","v":0},{"$f":"'[7]Indirect Grants'!I999","v":0},{"$f":"'[7]Indirect Grants'!O999","v":0},{"$f":"'[7]Indirect Grants'!P999","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q999","v":0},{"$f":"'[7]Indirect Grants'!R999","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1000","v":0},{"$f":"'[7]Indirect Grants'!I1000","v":0},{"$f":"'[7]Indirect Grants'!O1000","v":0},{"$f":"'[7]Indirect Grants'!P1000","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1000","v":0},{"$f":"'[7]Indirect Grants'!R1000","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1001","v":0},{"$f":"'[7]Indirect Grants'!I1001","v":0},{"$f":"'[7]Indirect Grants'!O1001","v":0},{"$f":"'[7]Indirect Grants'!P1001","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1001","v":0},{"$f":"'[7]Indirect Grants'!R1001","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1002","v":0},{"$f":"'[7]Indirect Grants'!I1002","v":0},{"$f":"'[7]Indirect Grants'!O1002","v":0},{"$f":"'[7]Indirect Grants'!P1002","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1002","v":0},{"$f":"'[7]Indirect Grants'!R1002","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1003","v":0},{"$f":"'[7]Indirect Grants'!I1003","v":0},{"$f":"'[7]Indirect Grants'!O1003","v":0},{"$f":"'[7]Indirect Grants'!P1003","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1003","v":0},{"$f":"'[7]Indirect Grants'!R1003","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1004","v":0},{"$f":"'[7]Indirect Grants'!I1004","v":0},{"$f":"'[7]Indirect Grants'!O1004","v":0},{"$f":"'[7]Indirect Grants'!P1004","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1004","v":0},{"$f":"'[7]Indirect Grants'!R1004","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1005","v":0},{"$f":"'[7]Indirect Grants'!I1005","v":0},{"$f":"'[7]Indirect Grants'!O1005","v":0},{"$f":"'[7]Indirect Grants'!P1005","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1005","v":0},{"$f":"'[7]Indirect Grants'!R1005","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1006","v":0},{"$f":"'[7]Indirect Grants'!I1006","v":0},{"$f":"'[7]Indirect Grants'!O1006","v":0},{"$f":"'[7]Indirect Grants'!P1006","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1006","v":0},{"$f":"'[7]Indirect Grants'!R1006","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1007","v":0},{"$f":"'[7]Indirect Grants'!I1007","v":0},{"$f":"'[7]Indirect Grants'!O1007","v":0},{"$f":"'[7]Indirect Grants'!P1007","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1007","v":0},{"$f":"'[7]Indirect Grants'!R1007","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1008","v":0},{"$f":"'[7]Indirect Grants'!I1008","v":0},{"$f":"'[7]Indirect Grants'!O1008","v":0},{"$f":"'[7]Indirect Grants'!P1008","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1008","v":0},{"$f":"'[7]Indirect Grants'!R1008","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1009","v":0},{"$f":"'[7]Indirect Grants'!I1009","v":0},{"$f":"'[7]Indirect Grants'!O1009","v":0},{"$f":"'[7]Indirect Grants'!P1009","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1009","v":0},{"$f":"'[7]Indirect Grants'!R1009","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1010","v":0},{"$f":"'[7]Indirect Grants'!I1010","v":0},{"$f":"'[7]Indirect Grants'!O1010","v":0},{"$f":"'[7]Indirect Grants'!P1010","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1010","v":0},{"$f":"'[7]Indirect Grants'!R1010","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1011","v":0},{"$f":"'[7]Indirect Grants'!I1011","v":0},{"$f":"'[7]Indirect Grants'!O1011","v":0},{"$f":"'[7]Indirect Grants'!P1011","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1011","v":0},{"$f":"'[7]Indirect Grants'!R1011","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1012","v":0},{"$f":"'[7]Indirect Grants'!I1012","v":0},{"$f":"'[7]Indirect Grants'!O1012","v":0},{"$f":"'[7]Indirect Grants'!P1012","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1012","v":0},{"$f":"'[7]Indirect Grants'!R1012","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1013","v":0},{"$f":"'[7]Indirect Grants'!I1013","v":0},{"$f":"'[7]Indirect Grants'!O1013","v":0},{"$f":"'[7]Indirect Grants'!P1013","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1013","v":0},{"$f":"'[7]Indirect Grants'!R1013","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1014","v":0},{"$f":"'[7]Indirect Grants'!I1014","v":0},{"$f":"'[7]Indirect Grants'!O1014","v":0},{"$f":"'[7]Indirect Grants'!P1014","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1014","v":0},{"$f":"'[7]Indirect Grants'!R1014","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1015","v":0},{"$f":"'[7]Indirect Grants'!I1015","v":0},{"$f":"'[7]Indirect Grants'!O1015","v":0},{"$f":"'[7]Indirect Grants'!P1015","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1015","v":0},{"$f":"'[7]Indirect Grants'!R1015","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1016","v":0},{"$f":"'[7]Indirect Grants'!I1016","v":0},{"$f":"'[7]Indirect Grants'!O1016","v":0},{"$f":"'[7]Indirect Grants'!P1016","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1016","v":0},{"$f":"'[7]Indirect Grants'!R1016","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1017","v":0},{"$f":"'[7]Indirect Grants'!I1017","v":0},{"$f":"'[7]Indirect Grants'!O1017","v":0},{"$f":"'[7]Indirect Grants'!P1017","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1017","v":0},{"$f":"'[7]Indirect Grants'!R1017","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1018","v":0},{"$f":"'[7]Indirect Grants'!I1018","v":0},{"$f":"'[7]Indirect Grants'!O1018","v":0},{"$f":"'[7]Indirect Grants'!P1018","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1018","v":0},{"$f":"'[7]Indirect Grants'!R1018","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1019","v":0},{"$f":"'[7]Indirect Grants'!I1019","v":0},{"$f":"'[7]Indirect Grants'!O1019","v":0},{"$f":"'[7]Indirect Grants'!P1019","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1019","v":0},{"$f":"'[7]Indirect Grants'!R1019","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1020","v":0},{"$f":"'[7]Indirect Grants'!I1020","v":0},{"$f":"'[7]Indirect Grants'!O1020","v":0},{"$f":"'[7]Indirect Grants'!P1020","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1020","v":0},{"$f":"'[7]Indirect Grants'!R1020","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1021","v":0},{"$f":"'[7]Indirect Grants'!I1021","v":0},{"$f":"'[7]Indirect Grants'!O1021","v":0},{"$f":"'[7]Indirect Grants'!P1021","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1021","v":0},{"$f":"'[7]Indirect Grants'!R1021","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1022","v":0},{"$f":"'[7]Indirect Grants'!I1022","v":0},{"$f":"'[7]Indirect Grants'!O1022","v":0},{"$f":"'[7]Indirect Grants'!P1022","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1022","v":0},{"$f":"'[7]Indirect Grants'!R1022","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1023","v":0},{"$f":"'[7]Indirect Grants'!I1023","v":0},{"$f":"'[7]Indirect Grants'!O1023","v":0},{"$f":"'[7]Indirect Grants'!P1023","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1023","v":0},{"$f":"'[7]Indirect Grants'!R1023","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1024","v":0},{"$f":"'[7]Indirect Grants'!I1024","v":0},{"$f":"'[7]Indirect Grants'!O1024","v":0},{"$f":"'[7]Indirect Grants'!P1024","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1024","v":0},{"$f":"'[7]Indirect Grants'!R1024","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1026:G1027)","v":0},{"$f":"SUM(H1026:H1027)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1026:P1027)","v":0},{"$f":"SUM(Q1026:Q1027)","v":0},{"$f":"SUM(R1026:R1027)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1026","v":0},{"$f":"'[7]Indirect Grants'!I1026","v":0},{"$f":"'[7]Indirect Grants'!O1026","v":0},{"$f":"'[7]Indirect Grants'!P1026","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1026","v":0},{"$f":"'[7]Indirect Grants'!R1026","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1027","v":0},{"$f":"'[7]Indirect Grants'!I1027","v":0},{"$f":"'[7]Indirect Grants'!O1027","v":0},{"$f":"'[7]Indirect Grants'!P1027","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1027","v":0},{"$f":"'[7]Indirect Grants'!R1027","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1029,G1036,G1039:G1041,G1048:G1049)","v":0},{"$f":"SUM(H1029,H1036,H1039:H1041,H1048:H1049)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1029,P1036,P1039:P1041,P1048:P1049)","v":0},{"$f":"SUM(Q1029,Q1036,Q1039:Q1041,Q1048:Q1049)","v":0},{"$f":"SUM(R1029,R1036,R1039:R1041,R1048:R1049)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1030+G1033","v":0},{"$f":"+H1030+H1033","v":0},0,0,0,0,0,0,0,{"$f":"+P1030+P1033","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1031:G1032)","v":0},{"$f":"SUM(H1031:H1032)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1031:P1032)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1031","v":0},{"$f":"'[7]Indirect Grants'!I1031","v":0},{"$f":"'[7]Indirect Grants'!O1031","v":0},{"$f":"'[7]Indirect Grants'!P1031","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1031","v":0},{"$f":"'[7]Indirect Grants'!R1031","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1032","v":0},{"$f":"'[7]Indirect Grants'!I1032","v":0},{"$f":"'[7]Indirect Grants'!O1032","v":0},{"$f":"'[7]Indirect Grants'!P1032","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1032","v":0},{"$f":"'[7]Indirect Grants'!R1032","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1034:G1035)","v":0},{"$f":"SUM(H1034:H1035)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1034:P1035)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1034","v":0},{"$f":"'[7]Indirect Grants'!I1034","v":0},{"$f":"'[7]Indirect Grants'!O1034","v":0},{"$f":"'[7]Indirect Grants'!P1034","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1034","v":0},{"$f":"'[7]Indirect Grants'!R1034","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1035","v":0},{"$f":"'[7]Indirect Grants'!I1035","v":0},{"$f":"'[7]Indirect Grants'!O1035","v":0},{"$f":"'[7]Indirect Grants'!P1035","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1035","v":0},{"$f":"'[7]Indirect Grants'!R1035","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1037:G1038)","v":0},{"$f":"SUM(H1037:H1038)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1037:P1038)","v":0},{"$f":"SUM(Q1037:Q1038)","v":0},{"$f":"SUM(R1037:R1038)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1037","v":0},{"$f":"'[7]Indirect Grants'!I1037","v":0},{"$f":"'[7]Indirect Grants'!O1037","v":0},{"$f":"'[7]Indirect Grants'!P1037","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1037","v":0},{"$f":"'[7]Indirect Grants'!R1037","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1038","v":0},{"$f":"'[7]Indirect Grants'!I1038","v":0},{"$f":"'[7]Indirect Grants'!O1038","v":0},{"$f":"'[7]Indirect Grants'!P1038","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1038","v":0},{"$f":"'[7]Indirect Grants'!R1038","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1039","v":0},{"$f":"'[7]Indirect Grants'!I1039","v":0},{"$f":"'[7]Indirect Grants'!O1039","v":0},{"$f":"'[7]Indirect Grants'!P1039","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1039","v":0},{"$f":"'[7]Indirect Grants'!R1039","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1040","v":0},{"$f":"'[7]Indirect Grants'!I1040","v":0},{"$f":"'[7]Indirect Grants'!O1040","v":0},{"$f":"'[7]Indirect Grants'!P1040","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1040","v":0},{"$f":"'[7]Indirect Grants'!R1040","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1042+G1045","v":0},{"$f":"+H1042+H1045","v":0},0,0,0,0,0,0,{"$f":"SUM(J1041:N1041)","v":0},{"$f":"+P1042+P1045","v":0},{"$f":"+Q1042+Q1045","v":0},{"$f":"+R1042+R1045","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1043:G1044)","v":0},{"$f":"SUM(H1043:H1044)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1042:N1042)","v":0},{"$f":"SUM(P1043:P1044)","v":0},{"$f":"SUM(Q1043:Q1044)","v":0},{"$f":"SUM(R1043:R1044)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1043","v":0},{"$f":"'[7]Indirect Grants'!I1043","v":0},{"$f":"'[7]Indirect Grants'!O1043","v":0},{"$f":"'[7]Indirect Grants'!P1043","v":0},null,null,null,null,{"$f":"SUM(J1043:N1043)","v":0},{"$f":"'[7]Indirect Grants'!Q1043","v":0},{"$f":"'[7]Indirect Grants'!R1043","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1044","v":0},{"$f":"'[7]Indirect Grants'!I1044","v":0},{"$f":"'[7]Indirect Grants'!O1044","v":0},{"$f":"'[7]Indirect Grants'!P1044","v":0},null,null,null,null,{"$f":"SUM(J1044:N1044)","v":0},{"$f":"'[7]Indirect Grants'!Q1044","v":0},{"$f":"'[7]Indirect Grants'!R1044","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1046:G1047)","v":0},{"$f":"SUM(H1046:H1047)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1045:N1045)","v":0},{"$f":"SUM(P1046:P1047)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1046","v":0},{"$f":"'[7]Indirect Grants'!I1046","v":0},{"$f":"'[7]Indirect Grants'!O1046","v":0},{"$f":"'[7]Indirect Grants'!P1046","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1046","v":0},{"$f":"'[7]Indirect Grants'!R1046","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1047","v":0},{"$f":"'[7]Indirect Grants'!I1047","v":0},{"$f":"'[7]Indirect Grants'!O1047","v":0},{"$f":"'[7]Indirect Grants'!P1047","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1047","v":0},{"$f":"'[7]Indirect Grants'!R1047","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1048","v":0},{"$f":"'[7]Indirect Grants'!I1048","v":0},{"$f":"'[7]Indirect Grants'!O1048","v":0},{"$f":"'[7]Indirect Grants'!P1048","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1048","v":0},{"$f":"'[7]Indirect Grants'!R1048","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1050:G1051)","v":0},{"$f":"SUM(H1050:H1051)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1050:P1051)","v":0},{"$f":"SUM(Q1050:Q1051)","v":0},{"$f":"SUM(R1050:R1051)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1050","v":0},{"$f":"'[7]Indirect Grants'!I1050","v":0},{"$f":"'[7]Indirect Grants'!O1050","v":0},{"$f":"'[7]Indirect Grants'!P1050","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1050","v":0},{"$f":"'[7]Indirect Grants'!R1050","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1051","v":0},{"$f":"'[7]Indirect Grants'!I1051","v":0},{"$f":"'[7]Indirect Grants'!O1051","v":0},{"$f":"'[7]Indirect Grants'!P1051","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1051","v":0},{"$f":"'[7]Indirect Grants'!R1051","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1053,G1056,G1059:G1063)","v":0},{"$f":"SUM(H1053,H1056,H1059:H1063)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1053,P1056,P1059:P1063)","v":0},{"$f":"SUM(Q1053,Q1056,Q1059:Q1063)","v":0},{"$f":"SUM(R1053,R1056,R1059:R1063)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1054:G1055)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1054:P1055)","v":0},{"$f":"SUM(Q1054:Q1055)","v":0},{"$f":"SUM(R1054:R1055)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1054","v":0},{"$f":"'[7]Indirect Grants'!I1054","v":0},{"$f":"'[7]Indirect Grants'!O1054","v":0},{"$f":"'[7]Indirect Grants'!P1054","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1054","v":0},{"$f":"'[7]Indirect Grants'!R1054","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1055","v":0},{"$f":"'[7]Indirect Grants'!I1055","v":0},{"$f":"'[7]Indirect Grants'!O1055","v":0},{"$f":"'[7]Indirect Grants'!P1055","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1055","v":0},{"$f":"'[7]Indirect Grants'!R1055","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1057:G1058)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1057:P1058)","v":0},{"$f":"SUM(Q1057:Q1058)","v":0},{"$f":"SUM(R1057:R1058)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1057","v":0},{"$f":"'[7]Indirect Grants'!I1057","v":0},{"$f":"'[7]Indirect Grants'!O1057","v":0},{"$f":"'[7]Indirect Grants'!P1057","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1057","v":0},{"$f":"'[7]Indirect Grants'!R1057","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1058","v":0},{"$f":"'[7]Indirect Grants'!I1058","v":0},{"$f":"'[7]Indirect Grants'!O1058","v":0},{"$f":"'[7]Indirect Grants'!P1058","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1058","v":0},{"$f":"'[7]Indirect Grants'!R1058","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1059","v":0},{"$f":"'[7]Indirect Grants'!I1059","v":0},{"$f":"'[7]Indirect Grants'!O1059","v":0},{"$f":"'[7]Indirect Grants'!P1059","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1059","v":0},{"$f":"'[7]Indirect Grants'!R1059","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1060","v":0},{"$f":"'[7]Indirect Grants'!I1060","v":0},{"$f":"'[7]Indirect Grants'!O1060","v":0},{"$f":"'[7]Indirect Grants'!P1060","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1060","v":0},{"$f":"'[7]Indirect Grants'!R1060","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1061","v":0},{"$f":"'[7]Indirect Grants'!I1061","v":0},{"$f":"'[7]Indirect Grants'!O1061","v":0},{"$f":"'[7]Indirect Grants'!P1061","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1061","v":0},{"$f":"'[7]Indirect Grants'!R1061","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1062","v":0},{"$f":"'[7]Indirect Grants'!I1062","v":0},{"$f":"'[7]Indirect Grants'!O1062","v":0},{"$f":"'[7]Indirect Grants'!P1062","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1062","v":0},{"$f":"'[7]Indirect Grants'!R1062","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1063","v":0},{"$f":"'[7]Indirect Grants'!I1063","v":0},{"$f":"'[7]Indirect Grants'!O1063","v":0},{"$f":"'[7]Indirect Grants'!P1063","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1063","v":0},{"$f":"'[7]Indirect Grants'!R1063","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1064","v":0},{"$f":"'[7]Indirect Grants'!I1064","v":0},{"$f":"'[7]Indirect Grants'!O1064","v":0},{"$f":"'[7]Indirect Grants'!P1064","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1064","v":0},{"$f":"'[7]Indirect Grants'!R1064","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G982,G1028,G1052,G1064)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P982,P1028,P1052,P1064)","v":0},{"$f":"SUM(Q982,Q1028,Q1052,Q1064)","v":0},{"$f":"SUM(R982,R1028,R1052,R1064)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,10,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1077","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1078","v":0},{"$f":"G1170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1080","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1082","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1087,G1090,G1129)","v":0},{"$f":"SUM(H1087,H1090,H1129)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1086:N1086)","v":0},{"$f":"SUM(P1087,P1090,P1129)","v":0},{"$f":"SUM(Q1087,Q1090,Q1129)","v":0},{"$f":"SUM(R1087,R1090,R1129)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1088:G1089)","v":0},{"$f":"SUM(H1088:H1089)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1088:P1089)","v":0},{"$f":"SUM(Q1088:Q1089)","v":0},{"$f":"SUM(R1088:R1089)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1088","v":0},{"$f":"'[7]Indirect Grants'!I1088","v":0},{"$f":"'[7]Indirect Grants'!O1088","v":0},{"$f":"'[7]Indirect Grants'!P1088","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1088","v":0},{"$f":"'[7]Indirect Grants'!R1088","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1089","v":0},{"$f":"'[7]Indirect Grants'!I1089","v":0},{"$f":"'[7]Indirect Grants'!O1089","v":0},{"$f":"'[7]Indirect Grants'!P1089","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1089","v":0},{"$f":"'[7]Indirect Grants'!R1089","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1091:G1128)","v":0},{"$f":"SUM(H1091:H1128)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1091:P1128)","v":0},{"$f":"SUM(Q1091:Q1128)","v":0},{"$f":"SUM(R1091:R1128)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1091","v":0},{"$f":"'[7]Indirect Grants'!I1091","v":0},{"$f":"'[7]Indirect Grants'!O1091","v":0},{"$f":"'[7]Indirect Grants'!P1091","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1091","v":0},{"$f":"'[7]Indirect Grants'!R1091","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1092","v":0},{"$f":"'[7]Indirect Grants'!I1092","v":0},{"$f":"'[7]Indirect Grants'!O1092","v":0},{"$f":"'[7]Indirect Grants'!P1092","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1092","v":0},{"$f":"'[7]Indirect Grants'!R1092","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1093","v":0},{"$f":"'[7]Indirect Grants'!I1093","v":0},{"$f":"'[7]Indirect Grants'!O1093","v":0},{"$f":"'[7]Indirect Grants'!P1093","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1093","v":0},{"$f":"'[7]Indirect Grants'!R1093","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1094","v":0},{"$f":"'[7]Indirect Grants'!I1094","v":0},{"$f":"'[7]Indirect Grants'!O1094","v":0},{"$f":"'[7]Indirect Grants'!P1094","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1094","v":0},{"$f":"'[7]Indirect Grants'!R1094","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1095","v":0},{"$f":"'[7]Indirect Grants'!I1095","v":0},{"$f":"'[7]Indirect Grants'!O1095","v":0},{"$f":"'[7]Indirect Grants'!P1095","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1095","v":0},{"$f":"'[7]Indirect Grants'!R1095","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1096","v":0},{"$f":"'[7]Indirect Grants'!I1096","v":0},{"$f":"'[7]Indirect Grants'!O1096","v":0},{"$f":"'[7]Indirect Grants'!P1096","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1096","v":0},{"$f":"'[7]Indirect Grants'!R1096","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1097","v":0},{"$f":"'[7]Indirect Grants'!I1097","v":0},{"$f":"'[7]Indirect Grants'!O1097","v":0},{"$f":"'[7]Indirect Grants'!P1097","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1097","v":0},{"$f":"'[7]Indirect Grants'!R1097","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1098","v":0},{"$f":"'[7]Indirect Grants'!I1098","v":0},{"$f":"'[7]Indirect Grants'!O1098","v":0},{"$f":"'[7]Indirect Grants'!P1098","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1098","v":0},{"$f":"'[7]Indirect Grants'!R1098","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1099","v":0},{"$f":"'[7]Indirect Grants'!I1099","v":0},{"$f":"'[7]Indirect Grants'!O1099","v":0},{"$f":"'[7]Indirect Grants'!P1099","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1099","v":0},{"$f":"'[7]Indirect Grants'!R1099","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1100","v":0},{"$f":"'[7]Indirect Grants'!I1100","v":0},{"$f":"'[7]Indirect Grants'!O1100","v":0},{"$f":"'[7]Indirect Grants'!P1100","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1100","v":0},{"$f":"'[7]Indirect Grants'!R1100","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1101","v":0},{"$f":"'[7]Indirect Grants'!I1101","v":0},{"$f":"'[7]Indirect Grants'!O1101","v":0},{"$f":"'[7]Indirect Grants'!P1101","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1101","v":0},{"$f":"'[7]Indirect Grants'!R1101","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1102","v":0},{"$f":"'[7]Indirect Grants'!I1102","v":0},{"$f":"'[7]Indirect Grants'!O1102","v":0},{"$f":"'[7]Indirect Grants'!P1102","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1102","v":0},{"$f":"'[7]Indirect Grants'!R1102","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1103","v":0},{"$f":"'[7]Indirect Grants'!I1103","v":0},{"$f":"'[7]Indirect Grants'!O1103","v":0},{"$f":"'[7]Indirect Grants'!P1103","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1103","v":0},{"$f":"'[7]Indirect Grants'!R1103","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1104","v":0},{"$f":"'[7]Indirect Grants'!I1104","v":0},{"$f":"'[7]Indirect Grants'!O1104","v":0},{"$f":"'[7]Indirect Grants'!P1104","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1104","v":0},{"$f":"'[7]Indirect Grants'!R1104","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1105","v":0},{"$f":"'[7]Indirect Grants'!I1105","v":0},{"$f":"'[7]Indirect Grants'!O1105","v":0},{"$f":"'[7]Indirect Grants'!P1105","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1105","v":0},{"$f":"'[7]Indirect Grants'!R1105","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1106","v":0},{"$f":"'[7]Indirect Grants'!I1106","v":0},{"$f":"'[7]Indirect Grants'!O1106","v":0},{"$f":"'[7]Indirect Grants'!P1106","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1106","v":0},{"$f":"'[7]Indirect Grants'!R1106","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1107","v":0},{"$f":"'[7]Indirect Grants'!I1107","v":0},{"$f":"'[7]Indirect Grants'!O1107","v":0},{"$f":"'[7]Indirect Grants'!P1107","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1107","v":0},{"$f":"'[7]Indirect Grants'!R1107","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1108","v":0},{"$f":"'[7]Indirect Grants'!I1108","v":0},{"$f":"'[7]Indirect Grants'!O1108","v":0},{"$f":"'[7]Indirect Grants'!P1108","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1108","v":0},{"$f":"'[7]Indirect Grants'!R1108","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1109","v":0},{"$f":"'[7]Indirect Grants'!I1109","v":0},{"$f":"'[7]Indirect Grants'!O1109","v":0},{"$f":"'[7]Indirect Grants'!P1109","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1109","v":0},{"$f":"'[7]Indirect Grants'!R1109","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1110","v":0},{"$f":"'[7]Indirect Grants'!I1110","v":0},{"$f":"'[7]Indirect Grants'!O1110","v":0},{"$f":"'[7]Indirect Grants'!P1110","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1110","v":0},{"$f":"'[7]Indirect Grants'!R1110","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1111","v":0},{"$f":"'[7]Indirect Grants'!I1111","v":0},{"$f":"'[7]Indirect Grants'!O1111","v":0},{"$f":"'[7]Indirect Grants'!P1111","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1111","v":0},{"$f":"'[7]Indirect Grants'!R1111","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1112","v":0},{"$f":"'[7]Indirect Grants'!I1112","v":0},{"$f":"'[7]Indirect Grants'!O1112","v":0},{"$f":"'[7]Indirect Grants'!P1112","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1112","v":0},{"$f":"'[7]Indirect Grants'!R1112","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1113","v":0},{"$f":"'[7]Indirect Grants'!I1113","v":0},{"$f":"'[7]Indirect Grants'!O1113","v":0},{"$f":"'[7]Indirect Grants'!P1113","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1113","v":0},{"$f":"'[7]Indirect Grants'!R1113","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1114","v":0},{"$f":"'[7]Indirect Grants'!I1114","v":0},{"$f":"'[7]Indirect Grants'!O1114","v":0},{"$f":"'[7]Indirect Grants'!P1114","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1114","v":0},{"$f":"'[7]Indirect Grants'!R1114","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1115","v":0},{"$f":"'[7]Indirect Grants'!I1115","v":0},{"$f":"'[7]Indirect Grants'!O1115","v":0},{"$f":"'[7]Indirect Grants'!P1115","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1115","v":0},{"$f":"'[7]Indirect Grants'!R1115","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1116","v":0},{"$f":"'[7]Indirect Grants'!I1116","v":0},{"$f":"'[7]Indirect Grants'!O1116","v":0},{"$f":"'[7]Indirect Grants'!P1116","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1116","v":0},{"$f":"'[7]Indirect Grants'!R1116","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1117","v":0},{"$f":"'[7]Indirect Grants'!I1117","v":0},{"$f":"'[7]Indirect Grants'!O1117","v":0},{"$f":"'[7]Indirect Grants'!P1117","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1117","v":0},{"$f":"'[7]Indirect Grants'!R1117","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1118","v":0},{"$f":"'[7]Indirect Grants'!I1118","v":0},{"$f":"'[7]Indirect Grants'!O1118","v":0},{"$f":"'[7]Indirect Grants'!P1118","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1118","v":0},{"$f":"'[7]Indirect Grants'!R1118","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1119","v":0},{"$f":"'[7]Indirect Grants'!I1119","v":0},{"$f":"'[7]Indirect Grants'!O1119","v":0},{"$f":"'[7]Indirect Grants'!P1119","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1119","v":0},{"$f":"'[7]Indirect Grants'!R1119","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1120","v":0},{"$f":"'[7]Indirect Grants'!I1120","v":0},{"$f":"'[7]Indirect Grants'!O1120","v":0},{"$f":"'[7]Indirect Grants'!P1120","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1120","v":0},{"$f":"'[7]Indirect Grants'!R1120","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1121","v":0},{"$f":"'[7]Indirect Grants'!I1121","v":0},{"$f":"'[7]Indirect Grants'!O1121","v":0},{"$f":"'[7]Indirect Grants'!P1121","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1121","v":0},{"$f":"'[7]Indirect Grants'!R1121","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1122","v":0},{"$f":"'[7]Indirect Grants'!I1122","v":0},{"$f":"'[7]Indirect Grants'!O1122","v":0},{"$f":"'[7]Indirect Grants'!P1122","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1122","v":0},{"$f":"'[7]Indirect Grants'!R1122","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1123","v":0},{"$f":"'[7]Indirect Grants'!I1123","v":0},{"$f":"'[7]Indirect Grants'!O1123","v":0},{"$f":"'[7]Indirect Grants'!P1123","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1123","v":0},{"$f":"'[7]Indirect Grants'!R1123","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1124","v":0},{"$f":"'[7]Indirect Grants'!I1124","v":0},{"$f":"'[7]Indirect Grants'!O1124","v":0},{"$f":"'[7]Indirect Grants'!P1124","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1124","v":0},{"$f":"'[7]Indirect Grants'!R1124","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1125","v":0},{"$f":"'[7]Indirect Grants'!I1125","v":0},{"$f":"'[7]Indirect Grants'!O1125","v":0},{"$f":"'[7]Indirect Grants'!P1125","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1125","v":0},{"$f":"'[7]Indirect Grants'!R1125","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1126","v":0},{"$f":"'[7]Indirect Grants'!I1126","v":0},{"$f":"'[7]Indirect Grants'!O1126","v":0},{"$f":"'[7]Indirect Grants'!P1126","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1126","v":0},{"$f":"'[7]Indirect Grants'!R1126","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1127","v":0},{"$f":"'[7]Indirect Grants'!I1127","v":0},{"$f":"'[7]Indirect Grants'!O1127","v":0},{"$f":"'[7]Indirect Grants'!P1127","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1127","v":0},{"$f":"'[7]Indirect Grants'!R1127","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1128","v":0},{"$f":"'[7]Indirect Grants'!I1128","v":0},{"$f":"'[7]Indirect Grants'!O1128","v":0},{"$f":"'[7]Indirect Grants'!P1128","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1128","v":0},{"$f":"'[7]Indirect Grants'!R1128","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1130:G1131)","v":0},{"$f":"SUM(H1130:H1131)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1130:P1131)","v":0},{"$f":"SUM(Q1130:Q1131)","v":0},{"$f":"SUM(R1130:R1131)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1130","v":0},{"$f":"'[7]Indirect Grants'!I1130","v":0},{"$f":"'[7]Indirect Grants'!O1130","v":0},{"$f":"'[7]Indirect Grants'!P1130","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1130","v":0},{"$f":"'[7]Indirect Grants'!R1130","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1131","v":0},{"$f":"'[7]Indirect Grants'!I1131","v":0},{"$f":"'[7]Indirect Grants'!O1131","v":0},{"$f":"'[7]Indirect Grants'!P1131","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1131","v":0},{"$f":"'[7]Indirect Grants'!R1131","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1133,G1140,G1143:G1145,G1152:G1153)","v":0},{"$f":"SUM(H1133,H1140,H1143:H1145,H1152:H1153)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1133,P1140,P1143:P1145,P1152:P1153)","v":0},{"$f":"SUM(Q1133,Q1140,Q1143:Q1145,Q1152:Q1153)","v":0},{"$f":"SUM(R1133,R1140,R1143:R1145,R1152:R1153)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1134+G1137","v":0},{"$f":"+H1134+H1137","v":0},0,0,0,0,0,0,0,{"$f":"+P1134+P1137","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1135:G1136)","v":0},{"$f":"SUM(H1135:H1136)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1135:P1136)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1135","v":0},{"$f":"'[7]Indirect Grants'!I1135","v":0},{"$f":"'[7]Indirect Grants'!O1135","v":0},{"$f":"'[7]Indirect Grants'!P1135","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1135","v":0},{"$f":"'[7]Indirect Grants'!R1135","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1136","v":0},{"$f":"'[7]Indirect Grants'!I1136","v":0},{"$f":"'[7]Indirect Grants'!O1136","v":0},{"$f":"'[7]Indirect Grants'!P1136","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1136","v":0},{"$f":"'[7]Indirect Grants'!R1136","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1138:G1139)","v":0},{"$f":"SUM(H1138:H1139)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1138:P1139)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1138","v":0},{"$f":"'[7]Indirect Grants'!I1138","v":0},{"$f":"'[7]Indirect Grants'!O1138","v":0},{"$f":"'[7]Indirect Grants'!P1138","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1138","v":0},{"$f":"'[7]Indirect Grants'!R1138","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1139","v":0},{"$f":"'[7]Indirect Grants'!I1139","v":0},{"$f":"'[7]Indirect Grants'!O1139","v":0},{"$f":"'[7]Indirect Grants'!P1139","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1139","v":0},{"$f":"'[7]Indirect Grants'!R1139","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1141:G1142)","v":0},{"$f":"SUM(H1141:H1142)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1141:P1142)","v":0},{"$f":"SUM(Q1141:Q1142)","v":0},{"$f":"SUM(R1141:R1142)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1141","v":0},{"$f":"'[7]Indirect Grants'!I1141","v":0},{"$f":"'[7]Indirect Grants'!O1141","v":0},{"$f":"'[7]Indirect Grants'!P1141","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1141","v":0},{"$f":"'[7]Indirect Grants'!R1141","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1142","v":0},{"$f":"'[7]Indirect Grants'!I1142","v":0},{"$f":"'[7]Indirect Grants'!O1142","v":0},{"$f":"'[7]Indirect Grants'!P1142","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1142","v":0},{"$f":"'[7]Indirect Grants'!R1142","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1143","v":0},{"$f":"'[7]Indirect Grants'!I1143","v":0},{"$f":"'[7]Indirect Grants'!O1143","v":0},{"$f":"'[7]Indirect Grants'!P1143","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1143","v":0},{"$f":"'[7]Indirect Grants'!R1143","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1144","v":0},{"$f":"'[7]Indirect Grants'!I1144","v":0},{"$f":"'[7]Indirect Grants'!O1144","v":0},{"$f":"'[7]Indirect Grants'!P1144","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1144","v":0},{"$f":"'[7]Indirect Grants'!R1144","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1146+G1149","v":0},{"$f":"+H1146+H1149","v":0},0,0,0,0,0,0,{"$f":"SUM(J1145:N1145)","v":0},{"$f":"+P1146+P1149","v":0},{"$f":"+Q1146+Q1149","v":0},{"$f":"+R1146+R1149","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1147:G1148)","v":0},{"$f":"SUM(H1147:H1148)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1146:N1146)","v":0},{"$f":"SUM(P1147:P1148)","v":0},{"$f":"SUM(Q1147:Q1148)","v":0},{"$f":"SUM(R1147:R1148)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1147","v":0},{"$f":"'[7]Indirect Grants'!I1147","v":0},{"$f":"'[7]Indirect Grants'!O1147","v":0},{"$f":"'[7]Indirect Grants'!P1147","v":0},null,null,null,null,{"$f":"SUM(J1147:N1147)","v":0},{"$f":"'[7]Indirect Grants'!Q1147","v":0},{"$f":"'[7]Indirect Grants'!R1147","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1148","v":0},{"$f":"'[7]Indirect Grants'!I1148","v":0},{"$f":"'[7]Indirect Grants'!O1148","v":0},{"$f":"'[7]Indirect Grants'!P1148","v":0},null,null,null,null,{"$f":"SUM(J1148:N1148)","v":0},{"$f":"'[7]Indirect Grants'!Q1148","v":0},{"$f":"'[7]Indirect Grants'!R1148","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1150:G1151)","v":0},{"$f":"SUM(H1150:H1151)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1149:N1149)","v":0},{"$f":"SUM(P1150:P1151)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1150","v":0},{"$f":"'[7]Indirect Grants'!I1150","v":0},{"$f":"'[7]Indirect Grants'!O1150","v":0},{"$f":"'[7]Indirect Grants'!P1150","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1150","v":0},{"$f":"'[7]Indirect Grants'!R1150","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1151","v":0},{"$f":"'[7]Indirect Grants'!I1151","v":0},{"$f":"'[7]Indirect Grants'!O1151","v":0},{"$f":"'[7]Indirect Grants'!P1151","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1151","v":0},{"$f":"'[7]Indirect Grants'!R1151","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1152","v":0},{"$f":"'[7]Indirect Grants'!I1152","v":0},{"$f":"'[7]Indirect Grants'!O1152","v":0},{"$f":"'[7]Indirect Grants'!P1152","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1152","v":0},{"$f":"'[7]Indirect Grants'!R1152","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1154:G1155)","v":0},{"$f":"SUM(H1154:H1155)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1154:P1155)","v":0},{"$f":"SUM(Q1154:Q1155)","v":0},{"$f":"SUM(R1154:R1155)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1154","v":0},{"$f":"'[7]Indirect Grants'!I1154","v":0},{"$f":"'[7]Indirect Grants'!O1154","v":0},{"$f":"'[7]Indirect Grants'!P1154","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1154","v":0},{"$f":"'[7]Indirect Grants'!R1154","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1155","v":0},{"$f":"'[7]Indirect Grants'!I1155","v":0},{"$f":"'[7]Indirect Grants'!O1155","v":0},{"$f":"'[7]Indirect Grants'!P1155","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1155","v":0},{"$f":"'[7]Indirect Grants'!R1155","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1157,G1160,G1163:G1167)","v":0},{"$f":"SUM(H1157,H1160,H1163:H1167)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1157,P1160,P1163:P1167)","v":0},{"$f":"SUM(Q1157,Q1160,Q1163:Q1167)","v":0},{"$f":"SUM(R1157,R1160,R1163:R1167)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1158:G1159)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1158:P1159)","v":0},{"$f":"SUM(Q1158:Q1159)","v":0},{"$f":"SUM(R1158:R1159)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1158","v":0},{"$f":"'[7]Indirect Grants'!I1158","v":0},{"$f":"'[7]Indirect Grants'!O1158","v":0},{"$f":"'[7]Indirect Grants'!P1158","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1158","v":0},{"$f":"'[7]Indirect Grants'!R1158","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1159","v":0},{"$f":"'[7]Indirect Grants'!I1159","v":0},{"$f":"'[7]Indirect Grants'!O1159","v":0},{"$f":"'[7]Indirect Grants'!P1159","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1159","v":0},{"$f":"'[7]Indirect Grants'!R1159","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1161:G1162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1161:P1162)","v":0},{"$f":"SUM(Q1161:Q1162)","v":0},{"$f":"SUM(R1161:R1162)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1161","v":0},{"$f":"'[7]Indirect Grants'!I1161","v":0},{"$f":"'[7]Indirect Grants'!O1161","v":0},{"$f":"'[7]Indirect Grants'!P1161","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1161","v":0},{"$f":"'[7]Indirect Grants'!R1161","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1162","v":0},{"$f":"'[7]Indirect Grants'!I1162","v":0},{"$f":"'[7]Indirect Grants'!O1162","v":0},{"$f":"'[7]Indirect Grants'!P1162","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1162","v":0},{"$f":"'[7]Indirect Grants'!R1162","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1163","v":0},{"$f":"'[7]Indirect Grants'!I1163","v":0},{"$f":"'[7]Indirect Grants'!O1163","v":0},{"$f":"'[7]Indirect Grants'!P1163","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1163","v":0},{"$f":"'[7]Indirect Grants'!R1163","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1164","v":0},{"$f":"'[7]Indirect Grants'!I1164","v":0},{"$f":"'[7]Indirect Grants'!O1164","v":0},{"$f":"'[7]Indirect Grants'!P1164","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1164","v":0},{"$f":"'[7]Indirect Grants'!R1164","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1165","v":0},{"$f":"'[7]Indirect Grants'!I1165","v":0},{"$f":"'[7]Indirect Grants'!O1165","v":0},{"$f":"'[7]Indirect Grants'!P1165","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1165","v":0},{"$f":"'[7]Indirect Grants'!R1165","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1166","v":0},{"$f":"'[7]Indirect Grants'!I1166","v":0},{"$f":"'[7]Indirect Grants'!O1166","v":0},{"$f":"'[7]Indirect Grants'!P1166","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1166","v":0},{"$f":"'[7]Indirect Grants'!R1166","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1167","v":0},{"$f":"'[7]Indirect Grants'!I1167","v":0},{"$f":"'[7]Indirect Grants'!O1167","v":0},{"$f":"'[7]Indirect Grants'!P1167","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1167","v":0},{"$f":"'[7]Indirect Grants'!R1167","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1168","v":0},{"$f":"'[7]Indirect Grants'!I1168","v":0},{"$f":"'[7]Indirect Grants'!O1168","v":0},{"$f":"'[7]Indirect Grants'!P1168","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1168","v":0},{"$f":"'[7]Indirect Grants'!R1168","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1086,G1132,G1156,G1168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1086,P1132,P1156,P1168)","v":0},{"$f":"SUM(Q1086,Q1132,Q1156,Q1168)","v":0},{"$f":"SUM(R1086,R1132,R1156,R1168)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,11,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1181","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1182","v":0},{"$f":"G1274","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1184","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1186","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1191,G1194,G1233)","v":0},{"$f":"SUM(H1191,H1194,H1233)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1190:N1190)","v":0},{"$f":"SUM(P1191,P1194,P1233)","v":0},{"$f":"SUM(Q1191,Q1194,Q1233)","v":0},{"$f":"SUM(R1191,R1194,R1233)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1192:G1193)","v":0},{"$f":"SUM(H1192:H1193)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1192:P1193)","v":0},{"$f":"SUM(Q1192:Q1193)","v":0},{"$f":"SUM(R1192:R1193)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1192","v":0},{"$f":"'[7]Indirect Grants'!I1192","v":0},{"$f":"'[7]Indirect Grants'!O1192","v":0},{"$f":"'[7]Indirect Grants'!P1192","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1192","v":0},{"$f":"'[7]Indirect Grants'!R1192","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1193","v":0},{"$f":"'[7]Indirect Grants'!I1193","v":0},{"$f":"'[7]Indirect Grants'!O1193","v":0},{"$f":"'[7]Indirect Grants'!P1193","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1193","v":0},{"$f":"'[7]Indirect Grants'!R1193","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1195:G1232)","v":0},{"$f":"SUM(H1195:H1232)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1195:P1232)","v":0},{"$f":"SUM(Q1195:Q1232)","v":0},{"$f":"SUM(R1195:R1232)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1195","v":0},{"$f":"'[7]Indirect Grants'!I1195","v":0},{"$f":"'[7]Indirect Grants'!O1195","v":0},{"$f":"'[7]Indirect Grants'!P1195","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1195","v":0},{"$f":"'[7]Indirect Grants'!R1195","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1196","v":0},{"$f":"'[7]Indirect Grants'!I1196","v":0},{"$f":"'[7]Indirect Grants'!O1196","v":0},{"$f":"'[7]Indirect Grants'!P1196","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1196","v":0},{"$f":"'[7]Indirect Grants'!R1196","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1197","v":0},{"$f":"'[7]Indirect Grants'!I1197","v":0},{"$f":"'[7]Indirect Grants'!O1197","v":0},{"$f":"'[7]Indirect Grants'!P1197","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1197","v":0},{"$f":"'[7]Indirect Grants'!R1197","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1198","v":0},{"$f":"'[7]Indirect Grants'!I1198","v":0},{"$f":"'[7]Indirect Grants'!O1198","v":0},{"$f":"'[7]Indirect Grants'!P1198","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1198","v":0},{"$f":"'[7]Indirect Grants'!R1198","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1199","v":0},{"$f":"'[7]Indirect Grants'!I1199","v":0},{"$f":"'[7]Indirect Grants'!O1199","v":0},{"$f":"'[7]Indirect Grants'!P1199","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1199","v":0},{"$f":"'[7]Indirect Grants'!R1199","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1200","v":0},{"$f":"'[7]Indirect Grants'!I1200","v":0},{"$f":"'[7]Indirect Grants'!O1200","v":0},{"$f":"'[7]Indirect Grants'!P1200","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1200","v":0},{"$f":"'[7]Indirect Grants'!R1200","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1201","v":0},{"$f":"'[7]Indirect Grants'!I1201","v":0},{"$f":"'[7]Indirect Grants'!O1201","v":0},{"$f":"'[7]Indirect Grants'!P1201","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1201","v":0},{"$f":"'[7]Indirect Grants'!R1201","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1202","v":0},{"$f":"'[7]Indirect Grants'!I1202","v":0},{"$f":"'[7]Indirect Grants'!O1202","v":0},{"$f":"'[7]Indirect Grants'!P1202","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1202","v":0},{"$f":"'[7]Indirect Grants'!R1202","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1203","v":0},{"$f":"'[7]Indirect Grants'!I1203","v":0},{"$f":"'[7]Indirect Grants'!O1203","v":0},{"$f":"'[7]Indirect Grants'!P1203","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1203","v":0},{"$f":"'[7]Indirect Grants'!R1203","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1204","v":0},{"$f":"'[7]Indirect Grants'!I1204","v":0},{"$f":"'[7]Indirect Grants'!O1204","v":0},{"$f":"'[7]Indirect Grants'!P1204","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1204","v":0},{"$f":"'[7]Indirect Grants'!R1204","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1205","v":0},{"$f":"'[7]Indirect Grants'!I1205","v":0},{"$f":"'[7]Indirect Grants'!O1205","v":0},{"$f":"'[7]Indirect Grants'!P1205","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1205","v":0},{"$f":"'[7]Indirect Grants'!R1205","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1206","v":0},{"$f":"'[7]Indirect Grants'!I1206","v":0},{"$f":"'[7]Indirect Grants'!O1206","v":0},{"$f":"'[7]Indirect Grants'!P1206","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1206","v":0},{"$f":"'[7]Indirect Grants'!R1206","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1207","v":0},{"$f":"'[7]Indirect Grants'!I1207","v":0},{"$f":"'[7]Indirect Grants'!O1207","v":0},{"$f":"'[7]Indirect Grants'!P1207","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1207","v":0},{"$f":"'[7]Indirect Grants'!R1207","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1208","v":0},{"$f":"'[7]Indirect Grants'!I1208","v":0},{"$f":"'[7]Indirect Grants'!O1208","v":0},{"$f":"'[7]Indirect Grants'!P1208","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1208","v":0},{"$f":"'[7]Indirect Grants'!R1208","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1209","v":0},{"$f":"'[7]Indirect Grants'!I1209","v":0},{"$f":"'[7]Indirect Grants'!O1209","v":0},{"$f":"'[7]Indirect Grants'!P1209","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1209","v":0},{"$f":"'[7]Indirect Grants'!R1209","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1210","v":0},{"$f":"'[7]Indirect Grants'!I1210","v":0},{"$f":"'[7]Indirect Grants'!O1210","v":0},{"$f":"'[7]Indirect Grants'!P1210","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1210","v":0},{"$f":"'[7]Indirect Grants'!R1210","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1211","v":0},{"$f":"'[7]Indirect Grants'!I1211","v":0},{"$f":"'[7]Indirect Grants'!O1211","v":0},{"$f":"'[7]Indirect Grants'!P1211","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1211","v":0},{"$f":"'[7]Indirect Grants'!R1211","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1212","v":0},{"$f":"'[7]Indirect Grants'!I1212","v":0},{"$f":"'[7]Indirect Grants'!O1212","v":0},{"$f":"'[7]Indirect Grants'!P1212","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1212","v":0},{"$f":"'[7]Indirect Grants'!R1212","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1213","v":0},{"$f":"'[7]Indirect Grants'!I1213","v":0},{"$f":"'[7]Indirect Grants'!O1213","v":0},{"$f":"'[7]Indirect Grants'!P1213","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1213","v":0},{"$f":"'[7]Indirect Grants'!R1213","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1214","v":0},{"$f":"'[7]Indirect Grants'!I1214","v":0},{"$f":"'[7]Indirect Grants'!O1214","v":0},{"$f":"'[7]Indirect Grants'!P1214","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1214","v":0},{"$f":"'[7]Indirect Grants'!R1214","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1215","v":0},{"$f":"'[7]Indirect Grants'!I1215","v":0},{"$f":"'[7]Indirect Grants'!O1215","v":0},{"$f":"'[7]Indirect Grants'!P1215","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1215","v":0},{"$f":"'[7]Indirect Grants'!R1215","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1216","v":0},{"$f":"'[7]Indirect Grants'!I1216","v":0},{"$f":"'[7]Indirect Grants'!O1216","v":0},{"$f":"'[7]Indirect Grants'!P1216","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1216","v":0},{"$f":"'[7]Indirect Grants'!R1216","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1217","v":0},{"$f":"'[7]Indirect Grants'!I1217","v":0},{"$f":"'[7]Indirect Grants'!O1217","v":0},{"$f":"'[7]Indirect Grants'!P1217","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1217","v":0},{"$f":"'[7]Indirect Grants'!R1217","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1218","v":0},{"$f":"'[7]Indirect Grants'!I1218","v":0},{"$f":"'[7]Indirect Grants'!O1218","v":0},{"$f":"'[7]Indirect Grants'!P1218","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1218","v":0},{"$f":"'[7]Indirect Grants'!R1218","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1219","v":0},{"$f":"'[7]Indirect Grants'!I1219","v":0},{"$f":"'[7]Indirect Grants'!O1219","v":0},{"$f":"'[7]Indirect Grants'!P1219","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1219","v":0},{"$f":"'[7]Indirect Grants'!R1219","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1220","v":0},{"$f":"'[7]Indirect Grants'!I1220","v":0},{"$f":"'[7]Indirect Grants'!O1220","v":0},{"$f":"'[7]Indirect Grants'!P1220","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1220","v":0},{"$f":"'[7]Indirect Grants'!R1220","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1221","v":0},{"$f":"'[7]Indirect Grants'!I1221","v":0},{"$f":"'[7]Indirect Grants'!O1221","v":0},{"$f":"'[7]Indirect Grants'!P1221","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1221","v":0},{"$f":"'[7]Indirect Grants'!R1221","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1222","v":0},{"$f":"'[7]Indirect Grants'!I1222","v":0},{"$f":"'[7]Indirect Grants'!O1222","v":0},{"$f":"'[7]Indirect Grants'!P1222","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1222","v":0},{"$f":"'[7]Indirect Grants'!R1222","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1223","v":0},{"$f":"'[7]Indirect Grants'!I1223","v":0},{"$f":"'[7]Indirect Grants'!O1223","v":0},{"$f":"'[7]Indirect Grants'!P1223","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1223","v":0},{"$f":"'[7]Indirect Grants'!R1223","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1224","v":0},{"$f":"'[7]Indirect Grants'!I1224","v":0},{"$f":"'[7]Indirect Grants'!O1224","v":0},{"$f":"'[7]Indirect Grants'!P1224","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1224","v":0},{"$f":"'[7]Indirect Grants'!R1224","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1225","v":0},{"$f":"'[7]Indirect Grants'!I1225","v":0},{"$f":"'[7]Indirect Grants'!O1225","v":0},{"$f":"'[7]Indirect Grants'!P1225","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1225","v":0},{"$f":"'[7]Indirect Grants'!R1225","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1226","v":0},{"$f":"'[7]Indirect Grants'!I1226","v":0},{"$f":"'[7]Indirect Grants'!O1226","v":0},{"$f":"'[7]Indirect Grants'!P1226","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1226","v":0},{"$f":"'[7]Indirect Grants'!R1226","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1227","v":0},{"$f":"'[7]Indirect Grants'!I1227","v":0},{"$f":"'[7]Indirect Grants'!O1227","v":0},{"$f":"'[7]Indirect Grants'!P1227","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1227","v":0},{"$f":"'[7]Indirect Grants'!R1227","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1228","v":0},{"$f":"'[7]Indirect Grants'!I1228","v":0},{"$f":"'[7]Indirect Grants'!O1228","v":0},{"$f":"'[7]Indirect Grants'!P1228","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1228","v":0},{"$f":"'[7]Indirect Grants'!R1228","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1229","v":0},{"$f":"'[7]Indirect Grants'!I1229","v":0},{"$f":"'[7]Indirect Grants'!O1229","v":0},{"$f":"'[7]Indirect Grants'!P1229","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1229","v":0},{"$f":"'[7]Indirect Grants'!R1229","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1230","v":0},{"$f":"'[7]Indirect Grants'!I1230","v":0},{"$f":"'[7]Indirect Grants'!O1230","v":0},{"$f":"'[7]Indirect Grants'!P1230","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1230","v":0},{"$f":"'[7]Indirect Grants'!R1230","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1231","v":0},{"$f":"'[7]Indirect Grants'!I1231","v":0},{"$f":"'[7]Indirect Grants'!O1231","v":0},{"$f":"'[7]Indirect Grants'!P1231","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1231","v":0},{"$f":"'[7]Indirect Grants'!R1231","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1232","v":0},{"$f":"'[7]Indirect Grants'!I1232","v":0},{"$f":"'[7]Indirect Grants'!O1232","v":0},{"$f":"'[7]Indirect Grants'!P1232","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1232","v":0},{"$f":"'[7]Indirect Grants'!R1232","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1234:G1235)","v":0},{"$f":"SUM(H1234:H1235)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1234:P1235)","v":0},{"$f":"SUM(Q1234:Q1235)","v":0},{"$f":"SUM(R1234:R1235)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1234","v":0},{"$f":"'[7]Indirect Grants'!I1234","v":0},{"$f":"'[7]Indirect Grants'!O1234","v":0},{"$f":"'[7]Indirect Grants'!P1234","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1234","v":0},{"$f":"'[7]Indirect Grants'!R1234","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1235","v":0},{"$f":"'[7]Indirect Grants'!I1235","v":0},{"$f":"'[7]Indirect Grants'!O1235","v":0},{"$f":"'[7]Indirect Grants'!P1235","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1235","v":0},{"$f":"'[7]Indirect Grants'!R1235","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1237,G1244,G1247:G1249,G1256:G1257)","v":0},{"$f":"SUM(H1237,H1244,H1247:H1249,H1256:H1257)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1237,P1244,P1247:P1249,P1256:P1257)","v":0},{"$f":"SUM(Q1237,Q1244,Q1247:Q1249,Q1256:Q1257)","v":0},{"$f":"SUM(R1237,R1244,R1247:R1249,R1256:R1257)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1238+G1241","v":0},{"$f":"+H1238+H1241","v":0},0,0,0,0,0,0,0,{"$f":"+P1238+P1241","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1239:G1240)","v":0},{"$f":"SUM(H1239:H1240)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1239:P1240)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1239","v":0},{"$f":"'[7]Indirect Grants'!I1239","v":0},{"$f":"'[7]Indirect Grants'!O1239","v":0},{"$f":"'[7]Indirect Grants'!P1239","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1239","v":0},{"$f":"'[7]Indirect Grants'!R1239","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1240","v":0},{"$f":"'[7]Indirect Grants'!I1240","v":0},{"$f":"'[7]Indirect Grants'!O1240","v":0},{"$f":"'[7]Indirect Grants'!P1240","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1240","v":0},{"$f":"'[7]Indirect Grants'!R1240","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1242:G1243)","v":0},{"$f":"SUM(H1242:H1243)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1242:P1243)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1242","v":0},{"$f":"'[7]Indirect Grants'!I1242","v":0},{"$f":"'[7]Indirect Grants'!O1242","v":0},{"$f":"'[7]Indirect Grants'!P1242","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1242","v":0},{"$f":"'[7]Indirect Grants'!R1242","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1243","v":0},{"$f":"'[7]Indirect Grants'!I1243","v":0},{"$f":"'[7]Indirect Grants'!O1243","v":0},{"$f":"'[7]Indirect Grants'!P1243","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1243","v":0},{"$f":"'[7]Indirect Grants'!R1243","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1245:G1246)","v":0},{"$f":"SUM(H1245:H1246)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1245:P1246)","v":0},{"$f":"SUM(Q1245:Q1246)","v":0},{"$f":"SUM(R1245:R1246)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1245","v":0},{"$f":"'[7]Indirect Grants'!I1245","v":0},{"$f":"'[7]Indirect Grants'!O1245","v":0},{"$f":"'[7]Indirect Grants'!P1245","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1245","v":0},{"$f":"'[7]Indirect Grants'!R1245","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1246","v":0},{"$f":"'[7]Indirect Grants'!I1246","v":0},{"$f":"'[7]Indirect Grants'!O1246","v":0},{"$f":"'[7]Indirect Grants'!P1246","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1246","v":0},{"$f":"'[7]Indirect Grants'!R1246","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1247","v":0},{"$f":"'[7]Indirect Grants'!I1247","v":0},{"$f":"'[7]Indirect Grants'!O1247","v":0},{"$f":"'[7]Indirect Grants'!P1247","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1247","v":0},{"$f":"'[7]Indirect Grants'!R1247","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1248","v":0},{"$f":"'[7]Indirect Grants'!I1248","v":0},{"$f":"'[7]Indirect Grants'!O1248","v":0},{"$f":"'[7]Indirect Grants'!P1248","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1248","v":0},{"$f":"'[7]Indirect Grants'!R1248","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1250+G1253","v":0},{"$f":"+H1250+H1253","v":0},0,0,0,0,0,0,{"$f":"SUM(J1249:N1249)","v":0},{"$f":"+P1250+P1253","v":0},{"$f":"+Q1250+Q1253","v":0},{"$f":"+R1250+R1253","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1251:G1252)","v":0},{"$f":"SUM(H1251:H1252)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1250:N1250)","v":0},{"$f":"SUM(P1251:P1252)","v":0},{"$f":"SUM(Q1251:Q1252)","v":0},{"$f":"SUM(R1251:R1252)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1251","v":0},{"$f":"'[7]Indirect Grants'!I1251","v":0},{"$f":"'[7]Indirect Grants'!O1251","v":0},{"$f":"'[7]Indirect Grants'!P1251","v":0},null,null,null,null,{"$f":"SUM(J1251:N1251)","v":0},{"$f":"'[7]Indirect Grants'!Q1251","v":0},{"$f":"'[7]Indirect Grants'!R1251","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1252","v":0},{"$f":"'[7]Indirect Grants'!I1252","v":0},{"$f":"'[7]Indirect Grants'!O1252","v":0},{"$f":"'[7]Indirect Grants'!P1252","v":0},null,null,null,null,{"$f":"SUM(J1252:N1252)","v":0},{"$f":"'[7]Indirect Grants'!Q1252","v":0},{"$f":"'[7]Indirect Grants'!R1252","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1254:G1255)","v":0},{"$f":"SUM(H1254:H1255)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1253:N1253)","v":0},{"$f":"SUM(P1254:P1255)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1254","v":0},{"$f":"'[7]Indirect Grants'!I1254","v":0},{"$f":"'[7]Indirect Grants'!O1254","v":0},{"$f":"'[7]Indirect Grants'!P1254","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1254","v":0},{"$f":"'[7]Indirect Grants'!R1254","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1255","v":0},{"$f":"'[7]Indirect Grants'!I1255","v":0},{"$f":"'[7]Indirect Grants'!O1255","v":0},{"$f":"'[7]Indirect Grants'!P1255","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1255","v":0},{"$f":"'[7]Indirect Grants'!R1255","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1256","v":0},{"$f":"'[7]Indirect Grants'!I1256","v":0},{"$f":"'[7]Indirect Grants'!O1256","v":0},{"$f":"'[7]Indirect Grants'!P1256","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1256","v":0},{"$f":"'[7]Indirect Grants'!R1256","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1258:G1259)","v":0},{"$f":"SUM(H1258:H1259)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1258:P1259)","v":0},{"$f":"SUM(Q1258:Q1259)","v":0},{"$f":"SUM(R1258:R1259)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1258","v":0},{"$f":"'[7]Indirect Grants'!I1258","v":0},{"$f":"'[7]Indirect Grants'!O1258","v":0},{"$f":"'[7]Indirect Grants'!P1258","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1258","v":0},{"$f":"'[7]Indirect Grants'!R1258","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1259","v":0},{"$f":"'[7]Indirect Grants'!I1259","v":0},{"$f":"'[7]Indirect Grants'!O1259","v":0},{"$f":"'[7]Indirect Grants'!P1259","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1259","v":0},{"$f":"'[7]Indirect Grants'!R1259","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1261,G1264,G1267:G1271)","v":0},{"$f":"SUM(H1261,H1264,H1267:H1271)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1261,P1264,P1267:P1271)","v":0},{"$f":"SUM(Q1261,Q1264,Q1267:Q1271)","v":0},{"$f":"SUM(R1261,R1264,R1267:R1271)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1262:G1263)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1262:P1263)","v":0},{"$f":"SUM(Q1262:Q1263)","v":0},{"$f":"SUM(R1262:R1263)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1262","v":0},{"$f":"'[7]Indirect Grants'!I1262","v":0},{"$f":"'[7]Indirect Grants'!O1262","v":0},{"$f":"'[7]Indirect Grants'!P1262","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1262","v":0},{"$f":"'[7]Indirect Grants'!R1262","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1263","v":0},{"$f":"'[7]Indirect Grants'!I1263","v":0},{"$f":"'[7]Indirect Grants'!O1263","v":0},{"$f":"'[7]Indirect Grants'!P1263","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1263","v":0},{"$f":"'[7]Indirect Grants'!R1263","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1265:G1266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1265:P1266)","v":0},{"$f":"SUM(Q1265:Q1266)","v":0},{"$f":"SUM(R1265:R1266)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1265","v":0},{"$f":"'[7]Indirect Grants'!I1265","v":0},{"$f":"'[7]Indirect Grants'!O1265","v":0},{"$f":"'[7]Indirect Grants'!P1265","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1265","v":0},{"$f":"'[7]Indirect Grants'!R1265","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1266","v":0},{"$f":"'[7]Indirect Grants'!I1266","v":0},{"$f":"'[7]Indirect Grants'!O1266","v":0},{"$f":"'[7]Indirect Grants'!P1266","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1266","v":0},{"$f":"'[7]Indirect Grants'!R1266","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1267","v":0},{"$f":"'[7]Indirect Grants'!I1267","v":0},{"$f":"'[7]Indirect Grants'!O1267","v":0},{"$f":"'[7]Indirect Grants'!P1267","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1267","v":0},{"$f":"'[7]Indirect Grants'!R1267","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1268","v":0},{"$f":"'[7]Indirect Grants'!I1268","v":0},{"$f":"'[7]Indirect Grants'!O1268","v":0},{"$f":"'[7]Indirect Grants'!P1268","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1268","v":0},{"$f":"'[7]Indirect Grants'!R1268","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1269","v":0},{"$f":"'[7]Indirect Grants'!I1269","v":0},{"$f":"'[7]Indirect Grants'!O1269","v":0},{"$f":"'[7]Indirect Grants'!P1269","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1269","v":0},{"$f":"'[7]Indirect Grants'!R1269","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1270","v":0},{"$f":"'[7]Indirect Grants'!I1270","v":0},{"$f":"'[7]Indirect Grants'!O1270","v":0},{"$f":"'[7]Indirect Grants'!P1270","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1270","v":0},{"$f":"'[7]Indirect Grants'!R1270","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1271","v":0},{"$f":"'[7]Indirect Grants'!I1271","v":0},{"$f":"'[7]Indirect Grants'!O1271","v":0},{"$f":"'[7]Indirect Grants'!P1271","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1271","v":0},{"$f":"'[7]Indirect Grants'!R1271","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1272","v":0},{"$f":"'[7]Indirect Grants'!I1272","v":0},{"$f":"'[7]Indirect Grants'!O1272","v":0},{"$f":"'[7]Indirect Grants'!P1272","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1272","v":0},{"$f":"'[7]Indirect Grants'!R1272","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1190,G1236,G1260,G1272)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1190,P1236,P1260,P1272)","v":0},{"$f":"SUM(Q1190,Q1236,Q1260,Q1272)","v":0},{"$f":"SUM(R1190,R1236,R1260,R1272)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,12,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1285","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1286","v":0},{"$f":"G1378","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1288","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1290","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1295,G1298,G1337)","v":0},{"$f":"SUM(H1295,H1298,H1337)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1294:N1294)","v":0},{"$f":"SUM(P1295,P1298,P1337)","v":0},{"$f":"SUM(Q1295,Q1298,Q1337)","v":0},{"$f":"SUM(R1295,R1298,R1337)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1296:G1297)","v":0},{"$f":"SUM(H1296:H1297)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1296:P1297)","v":0},{"$f":"SUM(Q1296:Q1297)","v":0},{"$f":"SUM(R1296:R1297)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1296","v":0},{"$f":"'[7]Indirect Grants'!I1296","v":0},{"$f":"'[7]Indirect Grants'!O1296","v":0},{"$f":"'[7]Indirect Grants'!P1296","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1296","v":0},{"$f":"'[7]Indirect Grants'!R1296","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1297","v":0},{"$f":"'[7]Indirect Grants'!I1297","v":0},{"$f":"'[7]Indirect Grants'!O1297","v":0},{"$f":"'[7]Indirect Grants'!P1297","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1297","v":0},{"$f":"'[7]Indirect Grants'!R1297","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1299:G1336)","v":0},{"$f":"SUM(H1299:H1336)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1299:P1336)","v":0},{"$f":"SUM(Q1299:Q1336)","v":0},{"$f":"SUM(R1299:R1336)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1299","v":0},{"$f":"'[7]Indirect Grants'!I1299","v":0},{"$f":"'[7]Indirect Grants'!O1299","v":0},{"$f":"'[7]Indirect Grants'!P1299","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1299","v":0},{"$f":"'[7]Indirect Grants'!R1299","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1300","v":0},{"$f":"'[7]Indirect Grants'!I1300","v":0},{"$f":"'[7]Indirect Grants'!O1300","v":0},{"$f":"'[7]Indirect Grants'!P1300","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1300","v":0},{"$f":"'[7]Indirect Grants'!R1300","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1301","v":0},{"$f":"'[7]Indirect Grants'!I1301","v":0},{"$f":"'[7]Indirect Grants'!O1301","v":0},{"$f":"'[7]Indirect Grants'!P1301","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1301","v":0},{"$f":"'[7]Indirect Grants'!R1301","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1302","v":0},{"$f":"'[7]Indirect Grants'!I1302","v":0},{"$f":"'[7]Indirect Grants'!O1302","v":0},{"$f":"'[7]Indirect Grants'!P1302","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1302","v":0},{"$f":"'[7]Indirect Grants'!R1302","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1303","v":0},{"$f":"'[7]Indirect Grants'!I1303","v":0},{"$f":"'[7]Indirect Grants'!O1303","v":0},{"$f":"'[7]Indirect Grants'!P1303","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1303","v":0},{"$f":"'[7]Indirect Grants'!R1303","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1304","v":0},{"$f":"'[7]Indirect Grants'!I1304","v":0},{"$f":"'[7]Indirect Grants'!O1304","v":0},{"$f":"'[7]Indirect Grants'!P1304","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1304","v":0},{"$f":"'[7]Indirect Grants'!R1304","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1305","v":0},{"$f":"'[7]Indirect Grants'!I1305","v":0},{"$f":"'[7]Indirect Grants'!O1305","v":0},{"$f":"'[7]Indirect Grants'!P1305","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1305","v":0},{"$f":"'[7]Indirect Grants'!R1305","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1306","v":0},{"$f":"'[7]Indirect Grants'!I1306","v":0},{"$f":"'[7]Indirect Grants'!O1306","v":0},{"$f":"'[7]Indirect Grants'!P1306","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1306","v":0},{"$f":"'[7]Indirect Grants'!R1306","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1307","v":0},{"$f":"'[7]Indirect Grants'!I1307","v":0},{"$f":"'[7]Indirect Grants'!O1307","v":0},{"$f":"'[7]Indirect Grants'!P1307","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1307","v":0},{"$f":"'[7]Indirect Grants'!R1307","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1308","v":0},{"$f":"'[7]Indirect Grants'!I1308","v":0},{"$f":"'[7]Indirect Grants'!O1308","v":0},{"$f":"'[7]Indirect Grants'!P1308","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1308","v":0},{"$f":"'[7]Indirect Grants'!R1308","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1309","v":0},{"$f":"'[7]Indirect Grants'!I1309","v":0},{"$f":"'[7]Indirect Grants'!O1309","v":0},{"$f":"'[7]Indirect Grants'!P1309","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1309","v":0},{"$f":"'[7]Indirect Grants'!R1309","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1310","v":0},{"$f":"'[7]Indirect Grants'!I1310","v":0},{"$f":"'[7]Indirect Grants'!O1310","v":0},{"$f":"'[7]Indirect Grants'!P1310","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1310","v":0},{"$f":"'[7]Indirect Grants'!R1310","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1311","v":0},{"$f":"'[7]Indirect Grants'!I1311","v":0},{"$f":"'[7]Indirect Grants'!O1311","v":0},{"$f":"'[7]Indirect Grants'!P1311","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1311","v":0},{"$f":"'[7]Indirect Grants'!R1311","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1312","v":0},{"$f":"'[7]Indirect Grants'!I1312","v":0},{"$f":"'[7]Indirect Grants'!O1312","v":0},{"$f":"'[7]Indirect Grants'!P1312","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1312","v":0},{"$f":"'[7]Indirect Grants'!R1312","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1313","v":0},{"$f":"'[7]Indirect Grants'!I1313","v":0},{"$f":"'[7]Indirect Grants'!O1313","v":0},{"$f":"'[7]Indirect Grants'!P1313","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1313","v":0},{"$f":"'[7]Indirect Grants'!R1313","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1314","v":0},{"$f":"'[7]Indirect Grants'!I1314","v":0},{"$f":"'[7]Indirect Grants'!O1314","v":0},{"$f":"'[7]Indirect Grants'!P1314","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1314","v":0},{"$f":"'[7]Indirect Grants'!R1314","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1315","v":0},{"$f":"'[7]Indirect Grants'!I1315","v":0},{"$f":"'[7]Indirect Grants'!O1315","v":0},{"$f":"'[7]Indirect Grants'!P1315","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1315","v":0},{"$f":"'[7]Indirect Grants'!R1315","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1316","v":0},{"$f":"'[7]Indirect Grants'!I1316","v":0},{"$f":"'[7]Indirect Grants'!O1316","v":0},{"$f":"'[7]Indirect Grants'!P1316","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1316","v":0},{"$f":"'[7]Indirect Grants'!R1316","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1317","v":0},{"$f":"'[7]Indirect Grants'!I1317","v":0},{"$f":"'[7]Indirect Grants'!O1317","v":0},{"$f":"'[7]Indirect Grants'!P1317","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1317","v":0},{"$f":"'[7]Indirect Grants'!R1317","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1318","v":0},{"$f":"'[7]Indirect Grants'!I1318","v":0},{"$f":"'[7]Indirect Grants'!O1318","v":0},{"$f":"'[7]Indirect Grants'!P1318","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1318","v":0},{"$f":"'[7]Indirect Grants'!R1318","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1319","v":0},{"$f":"'[7]Indirect Grants'!I1319","v":0},{"$f":"'[7]Indirect Grants'!O1319","v":0},{"$f":"'[7]Indirect Grants'!P1319","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1319","v":0},{"$f":"'[7]Indirect Grants'!R1319","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1320","v":0},{"$f":"'[7]Indirect Grants'!I1320","v":0},{"$f":"'[7]Indirect Grants'!O1320","v":0},{"$f":"'[7]Indirect Grants'!P1320","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1320","v":0},{"$f":"'[7]Indirect Grants'!R1320","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1321","v":0},{"$f":"'[7]Indirect Grants'!I1321","v":0},{"$f":"'[7]Indirect Grants'!O1321","v":0},{"$f":"'[7]Indirect Grants'!P1321","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1321","v":0},{"$f":"'[7]Indirect Grants'!R1321","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1322","v":0},{"$f":"'[7]Indirect Grants'!I1322","v":0},{"$f":"'[7]Indirect Grants'!O1322","v":0},{"$f":"'[7]Indirect Grants'!P1322","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1322","v":0},{"$f":"'[7]Indirect Grants'!R1322","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1323","v":0},{"$f":"'[7]Indirect Grants'!I1323","v":0},{"$f":"'[7]Indirect Grants'!O1323","v":0},{"$f":"'[7]Indirect Grants'!P1323","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1323","v":0},{"$f":"'[7]Indirect Grants'!R1323","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1324","v":0},{"$f":"'[7]Indirect Grants'!I1324","v":0},{"$f":"'[7]Indirect Grants'!O1324","v":0},{"$f":"'[7]Indirect Grants'!P1324","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1324","v":0},{"$f":"'[7]Indirect Grants'!R1324","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1325","v":0},{"$f":"'[7]Indirect Grants'!I1325","v":0},{"$f":"'[7]Indirect Grants'!O1325","v":0},{"$f":"'[7]Indirect Grants'!P1325","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1325","v":0},{"$f":"'[7]Indirect Grants'!R1325","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1326","v":0},{"$f":"'[7]Indirect Grants'!I1326","v":0},{"$f":"'[7]Indirect Grants'!O1326","v":0},{"$f":"'[7]Indirect Grants'!P1326","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1326","v":0},{"$f":"'[7]Indirect Grants'!R1326","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1327","v":0},{"$f":"'[7]Indirect Grants'!I1327","v":0},{"$f":"'[7]Indirect Grants'!O1327","v":0},{"$f":"'[7]Indirect Grants'!P1327","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1327","v":0},{"$f":"'[7]Indirect Grants'!R1327","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1328","v":0},{"$f":"'[7]Indirect Grants'!I1328","v":0},{"$f":"'[7]Indirect Grants'!O1328","v":0},{"$f":"'[7]Indirect Grants'!P1328","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1328","v":0},{"$f":"'[7]Indirect Grants'!R1328","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1329","v":0},{"$f":"'[7]Indirect Grants'!I1329","v":0},{"$f":"'[7]Indirect Grants'!O1329","v":0},{"$f":"'[7]Indirect Grants'!P1329","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1329","v":0},{"$f":"'[7]Indirect Grants'!R1329","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1330","v":0},{"$f":"'[7]Indirect Grants'!I1330","v":0},{"$f":"'[7]Indirect Grants'!O1330","v":0},{"$f":"'[7]Indirect Grants'!P1330","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1330","v":0},{"$f":"'[7]Indirect Grants'!R1330","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1331","v":0},{"$f":"'[7]Indirect Grants'!I1331","v":0},{"$f":"'[7]Indirect Grants'!O1331","v":0},{"$f":"'[7]Indirect Grants'!P1331","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1331","v":0},{"$f":"'[7]Indirect Grants'!R1331","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1332","v":0},{"$f":"'[7]Indirect Grants'!I1332","v":0},{"$f":"'[7]Indirect Grants'!O1332","v":0},{"$f":"'[7]Indirect Grants'!P1332","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1332","v":0},{"$f":"'[7]Indirect Grants'!R1332","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1333","v":0},{"$f":"'[7]Indirect Grants'!I1333","v":0},{"$f":"'[7]Indirect Grants'!O1333","v":0},{"$f":"'[7]Indirect Grants'!P1333","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1333","v":0},{"$f":"'[7]Indirect Grants'!R1333","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1334","v":0},{"$f":"'[7]Indirect Grants'!I1334","v":0},{"$f":"'[7]Indirect Grants'!O1334","v":0},{"$f":"'[7]Indirect Grants'!P1334","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1334","v":0},{"$f":"'[7]Indirect Grants'!R1334","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1335","v":0},{"$f":"'[7]Indirect Grants'!I1335","v":0},{"$f":"'[7]Indirect Grants'!O1335","v":0},{"$f":"'[7]Indirect Grants'!P1335","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1335","v":0},{"$f":"'[7]Indirect Grants'!R1335","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1336","v":0},{"$f":"'[7]Indirect Grants'!I1336","v":0},{"$f":"'[7]Indirect Grants'!O1336","v":0},{"$f":"'[7]Indirect Grants'!P1336","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1336","v":0},{"$f":"'[7]Indirect Grants'!R1336","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1338:G1339)","v":0},{"$f":"SUM(H1338:H1339)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1338:P1339)","v":0},{"$f":"SUM(Q1338:Q1339)","v":0},{"$f":"SUM(R1338:R1339)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1338","v":0},{"$f":"'[7]Indirect Grants'!I1338","v":0},{"$f":"'[7]Indirect Grants'!O1338","v":0},{"$f":"'[7]Indirect Grants'!P1338","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1338","v":0},{"$f":"'[7]Indirect Grants'!R1338","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1339","v":0},{"$f":"'[7]Indirect Grants'!I1339","v":0},{"$f":"'[7]Indirect Grants'!O1339","v":0},{"$f":"'[7]Indirect Grants'!P1339","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1339","v":0},{"$f":"'[7]Indirect Grants'!R1339","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1341,G1348,G1351:G1353,G1360:G1361)","v":0},{"$f":"SUM(H1341,H1348,H1351:H1353,H1360:H1361)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1341,P1348,P1351:P1353,P1360:P1361)","v":0},{"$f":"SUM(Q1341,Q1348,Q1351:Q1353,Q1360:Q1361)","v":0},{"$f":"SUM(R1341,R1348,R1351:R1353,R1360:R1361)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1342+G1345","v":0},{"$f":"+H1342+H1345","v":0},0,0,0,0,0,0,0,{"$f":"+P1342+P1345","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1343:G1344)","v":0},{"$f":"SUM(H1343:H1344)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1343:P1344)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1343","v":0},{"$f":"'[7]Indirect Grants'!I1343","v":0},{"$f":"'[7]Indirect Grants'!O1343","v":0},{"$f":"'[7]Indirect Grants'!P1343","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1343","v":0},{"$f":"'[7]Indirect Grants'!R1343","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1344","v":0},{"$f":"'[7]Indirect Grants'!I1344","v":0},{"$f":"'[7]Indirect Grants'!O1344","v":0},{"$f":"'[7]Indirect Grants'!P1344","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1344","v":0},{"$f":"'[7]Indirect Grants'!R1344","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1346:G1347)","v":0},{"$f":"SUM(H1346:H1347)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1346:P1347)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1346","v":0},{"$f":"'[7]Indirect Grants'!I1346","v":0},{"$f":"'[7]Indirect Grants'!O1346","v":0},{"$f":"'[7]Indirect Grants'!P1346","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1346","v":0},{"$f":"'[7]Indirect Grants'!R1346","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1347","v":0},{"$f":"'[7]Indirect Grants'!I1347","v":0},{"$f":"'[7]Indirect Grants'!O1347","v":0},{"$f":"'[7]Indirect Grants'!P1347","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1347","v":0},{"$f":"'[7]Indirect Grants'!R1347","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1349:G1350)","v":0},{"$f":"SUM(H1349:H1350)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1349:P1350)","v":0},{"$f":"SUM(Q1349:Q1350)","v":0},{"$f":"SUM(R1349:R1350)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1349","v":0},{"$f":"'[7]Indirect Grants'!I1349","v":0},{"$f":"'[7]Indirect Grants'!O1349","v":0},{"$f":"'[7]Indirect Grants'!P1349","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1349","v":0},{"$f":"'[7]Indirect Grants'!R1349","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1350","v":0},{"$f":"'[7]Indirect Grants'!I1350","v":0},{"$f":"'[7]Indirect Grants'!O1350","v":0},{"$f":"'[7]Indirect Grants'!P1350","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1350","v":0},{"$f":"'[7]Indirect Grants'!R1350","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1351","v":0},{"$f":"'[7]Indirect Grants'!I1351","v":0},{"$f":"'[7]Indirect Grants'!O1351","v":0},{"$f":"'[7]Indirect Grants'!P1351","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1351","v":0},{"$f":"'[7]Indirect Grants'!R1351","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1352","v":0},{"$f":"'[7]Indirect Grants'!I1352","v":0},{"$f":"'[7]Indirect Grants'!O1352","v":0},{"$f":"'[7]Indirect Grants'!P1352","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1352","v":0},{"$f":"'[7]Indirect Grants'!R1352","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1354+G1357","v":0},{"$f":"+H1354+H1357","v":0},0,0,0,0,0,0,{"$f":"SUM(J1353:N1353)","v":0},{"$f":"+P1354+P1357","v":0},{"$f":"+Q1354+Q1357","v":0},{"$f":"+R1354+R1357","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1355:G1356)","v":0},{"$f":"SUM(H1355:H1356)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1354:N1354)","v":0},{"$f":"SUM(P1355:P1356)","v":0},{"$f":"SUM(Q1355:Q1356)","v":0},{"$f":"SUM(R1355:R1356)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1355","v":0},{"$f":"'[7]Indirect Grants'!I1355","v":0},{"$f":"'[7]Indirect Grants'!O1355","v":0},{"$f":"'[7]Indirect Grants'!P1355","v":0},null,null,null,null,{"$f":"SUM(J1355:N1355)","v":0},{"$f":"'[7]Indirect Grants'!Q1355","v":0},{"$f":"'[7]Indirect Grants'!R1355","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1356","v":0},{"$f":"'[7]Indirect Grants'!I1356","v":0},{"$f":"'[7]Indirect Grants'!O1356","v":0},{"$f":"'[7]Indirect Grants'!P1356","v":0},null,null,null,null,{"$f":"SUM(J1356:N1356)","v":0},{"$f":"'[7]Indirect Grants'!Q1356","v":0},{"$f":"'[7]Indirect Grants'!R1356","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1358:G1359)","v":0},{"$f":"SUM(H1358:H1359)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1357:N1357)","v":0},{"$f":"SUM(P1358:P1359)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1358","v":0},{"$f":"'[7]Indirect Grants'!I1358","v":0},{"$f":"'[7]Indirect Grants'!O1358","v":0},{"$f":"'[7]Indirect Grants'!P1358","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1358","v":0},{"$f":"'[7]Indirect Grants'!R1358","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1359","v":0},{"$f":"'[7]Indirect Grants'!I1359","v":0},{"$f":"'[7]Indirect Grants'!O1359","v":0},{"$f":"'[7]Indirect Grants'!P1359","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1359","v":0},{"$f":"'[7]Indirect Grants'!R1359","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1360","v":0},{"$f":"'[7]Indirect Grants'!I1360","v":0},{"$f":"'[7]Indirect Grants'!O1360","v":0},{"$f":"'[7]Indirect Grants'!P1360","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1360","v":0},{"$f":"'[7]Indirect Grants'!R1360","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1362:G1363)","v":0},{"$f":"SUM(H1362:H1363)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1362:P1363)","v":0},{"$f":"SUM(Q1362:Q1363)","v":0},{"$f":"SUM(R1362:R1363)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1362","v":0},{"$f":"'[7]Indirect Grants'!I1362","v":0},{"$f":"'[7]Indirect Grants'!O1362","v":0},{"$f":"'[7]Indirect Grants'!P1362","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1362","v":0},{"$f":"'[7]Indirect Grants'!R1362","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1363","v":0},{"$f":"'[7]Indirect Grants'!I1363","v":0},{"$f":"'[7]Indirect Grants'!O1363","v":0},{"$f":"'[7]Indirect Grants'!P1363","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1363","v":0},{"$f":"'[7]Indirect Grants'!R1363","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1365,G1368,G1371:G1375)","v":0},{"$f":"SUM(H1365,H1368,H1371:H1375)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1365,P1368,P1371:P1375)","v":0},{"$f":"SUM(Q1365,Q1368,Q1371:Q1375)","v":0},{"$f":"SUM(R1365,R1368,R1371:R1375)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1366:G1367)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1366:P1367)","v":0},{"$f":"SUM(Q1366:Q1367)","v":0},{"$f":"SUM(R1366:R1367)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1366","v":0},{"$f":"'[7]Indirect Grants'!I1366","v":0},{"$f":"'[7]Indirect Grants'!O1366","v":0},{"$f":"'[7]Indirect Grants'!P1366","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1366","v":0},{"$f":"'[7]Indirect Grants'!R1366","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1367","v":0},{"$f":"'[7]Indirect Grants'!I1367","v":0},{"$f":"'[7]Indirect Grants'!O1367","v":0},{"$f":"'[7]Indirect Grants'!P1367","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1367","v":0},{"$f":"'[7]Indirect Grants'!R1367","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1369:G1370)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1369:P1370)","v":0},{"$f":"SUM(Q1369:Q1370)","v":0},{"$f":"SUM(R1369:R1370)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1369","v":0},{"$f":"'[7]Indirect Grants'!I1369","v":0},{"$f":"'[7]Indirect Grants'!O1369","v":0},{"$f":"'[7]Indirect Grants'!P1369","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1369","v":0},{"$f":"'[7]Indirect Grants'!R1369","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1370","v":0},{"$f":"'[7]Indirect Grants'!I1370","v":0},{"$f":"'[7]Indirect Grants'!O1370","v":0},{"$f":"'[7]Indirect Grants'!P1370","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1370","v":0},{"$f":"'[7]Indirect Grants'!R1370","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1371","v":0},{"$f":"'[7]Indirect Grants'!I1371","v":0},{"$f":"'[7]Indirect Grants'!O1371","v":0},{"$f":"'[7]Indirect Grants'!P1371","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1371","v":0},{"$f":"'[7]Indirect Grants'!R1371","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1372","v":0},{"$f":"'[7]Indirect Grants'!I1372","v":0},{"$f":"'[7]Indirect Grants'!O1372","v":0},{"$f":"'[7]Indirect Grants'!P1372","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1372","v":0},{"$f":"'[7]Indirect Grants'!R1372","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1373","v":0},{"$f":"'[7]Indirect Grants'!I1373","v":0},{"$f":"'[7]Indirect Grants'!O1373","v":0},{"$f":"'[7]Indirect Grants'!P1373","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1373","v":0},{"$f":"'[7]Indirect Grants'!R1373","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1374","v":0},{"$f":"'[7]Indirect Grants'!I1374","v":0},{"$f":"'[7]Indirect Grants'!O1374","v":0},{"$f":"'[7]Indirect Grants'!P1374","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1374","v":0},{"$f":"'[7]Indirect Grants'!R1374","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1375","v":0},{"$f":"'[7]Indirect Grants'!I1375","v":0},{"$f":"'[7]Indirect Grants'!O1375","v":0},{"$f":"'[7]Indirect Grants'!P1375","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1375","v":0},{"$f":"'[7]Indirect Grants'!R1375","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1376","v":0},{"$f":"'[7]Indirect Grants'!I1376","v":0},{"$f":"'[7]Indirect Grants'!O1376","v":0},{"$f":"'[7]Indirect Grants'!P1376","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1376","v":0},{"$f":"'[7]Indirect Grants'!R1376","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1294,G1340,G1364,G1376)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1294,P1340,P1364,P1376)","v":0},{"$f":"SUM(Q1294,Q1340,Q1364,Q1376)","v":0},{"$f":"SUM(R1294,R1340,R1364,R1376)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,13,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1389","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1390","v":0},{"$f":"G1482","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1392","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1394","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1399,G1402,G1441)","v":0},{"$f":"SUM(H1399,H1402,H1441)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1398:N1398)","v":0},{"$f":"SUM(P1399,P1402,P1441)","v":0},{"$f":"SUM(Q1399,Q1402,Q1441)","v":0},{"$f":"SUM(R1399,R1402,R1441)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1400:G1401)","v":0},{"$f":"SUM(H1400:H1401)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1400:P1401)","v":0},{"$f":"SUM(Q1400:Q1401)","v":0},{"$f":"SUM(R1400:R1401)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1400","v":0},{"$f":"'[7]Indirect Grants'!I1400","v":0},{"$f":"'[7]Indirect Grants'!O1400","v":0},{"$f":"'[7]Indirect Grants'!P1400","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1400","v":0},{"$f":"'[7]Indirect Grants'!R1400","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1401","v":0},{"$f":"'[7]Indirect Grants'!I1401","v":0},{"$f":"'[7]Indirect Grants'!O1401","v":0},{"$f":"'[7]Indirect Grants'!P1401","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1401","v":0},{"$f":"'[7]Indirect Grants'!R1401","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1403:G1440)","v":0},{"$f":"SUM(H1403:H1440)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1403:P1440)","v":0},{"$f":"SUM(Q1403:Q1440)","v":0},{"$f":"SUM(R1403:R1440)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1403","v":0},{"$f":"'[7]Indirect Grants'!I1403","v":0},{"$f":"'[7]Indirect Grants'!O1403","v":0},{"$f":"'[7]Indirect Grants'!P1403","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1403","v":0},{"$f":"'[7]Indirect Grants'!R1403","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1404","v":0},{"$f":"'[7]Indirect Grants'!I1404","v":0},{"$f":"'[7]Indirect Grants'!O1404","v":0},{"$f":"'[7]Indirect Grants'!P1404","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1404","v":0},{"$f":"'[7]Indirect Grants'!R1404","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1405","v":0},{"$f":"'[7]Indirect Grants'!I1405","v":0},{"$f":"'[7]Indirect Grants'!O1405","v":0},{"$f":"'[7]Indirect Grants'!P1405","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1405","v":0},{"$f":"'[7]Indirect Grants'!R1405","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1406","v":0},{"$f":"'[7]Indirect Grants'!I1406","v":0},{"$f":"'[7]Indirect Grants'!O1406","v":0},{"$f":"'[7]Indirect Grants'!P1406","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1406","v":0},{"$f":"'[7]Indirect Grants'!R1406","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1407","v":0},{"$f":"'[7]Indirect Grants'!I1407","v":0},{"$f":"'[7]Indirect Grants'!O1407","v":0},{"$f":"'[7]Indirect Grants'!P1407","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1407","v":0},{"$f":"'[7]Indirect Grants'!R1407","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1408","v":0},{"$f":"'[7]Indirect Grants'!I1408","v":0},{"$f":"'[7]Indirect Grants'!O1408","v":0},{"$f":"'[7]Indirect Grants'!P1408","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1408","v":0},{"$f":"'[7]Indirect Grants'!R1408","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1409","v":0},{"$f":"'[7]Indirect Grants'!I1409","v":0},{"$f":"'[7]Indirect Grants'!O1409","v":0},{"$f":"'[7]Indirect Grants'!P1409","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1409","v":0},{"$f":"'[7]Indirect Grants'!R1409","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1410","v":0},{"$f":"'[7]Indirect Grants'!I1410","v":0},{"$f":"'[7]Indirect Grants'!O1410","v":0},{"$f":"'[7]Indirect Grants'!P1410","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1410","v":0},{"$f":"'[7]Indirect Grants'!R1410","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1411","v":0},{"$f":"'[7]Indirect Grants'!I1411","v":0},{"$f":"'[7]Indirect Grants'!O1411","v":0},{"$f":"'[7]Indirect Grants'!P1411","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1411","v":0},{"$f":"'[7]Indirect Grants'!R1411","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1412","v":0},{"$f":"'[7]Indirect Grants'!I1412","v":0},{"$f":"'[7]Indirect Grants'!O1412","v":0},{"$f":"'[7]Indirect Grants'!P1412","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1412","v":0},{"$f":"'[7]Indirect Grants'!R1412","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1413","v":0},{"$f":"'[7]Indirect Grants'!I1413","v":0},{"$f":"'[7]Indirect Grants'!O1413","v":0},{"$f":"'[7]Indirect Grants'!P1413","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1413","v":0},{"$f":"'[7]Indirect Grants'!R1413","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1414","v":0},{"$f":"'[7]Indirect Grants'!I1414","v":0},{"$f":"'[7]Indirect Grants'!O1414","v":0},{"$f":"'[7]Indirect Grants'!P1414","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1414","v":0},{"$f":"'[7]Indirect Grants'!R1414","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1415","v":0},{"$f":"'[7]Indirect Grants'!I1415","v":0},{"$f":"'[7]Indirect Grants'!O1415","v":0},{"$f":"'[7]Indirect Grants'!P1415","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1415","v":0},{"$f":"'[7]Indirect Grants'!R1415","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1416","v":0},{"$f":"'[7]Indirect Grants'!I1416","v":0},{"$f":"'[7]Indirect Grants'!O1416","v":0},{"$f":"'[7]Indirect Grants'!P1416","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1416","v":0},{"$f":"'[7]Indirect Grants'!R1416","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1417","v":0},{"$f":"'[7]Indirect Grants'!I1417","v":0},{"$f":"'[7]Indirect Grants'!O1417","v":0},{"$f":"'[7]Indirect Grants'!P1417","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1417","v":0},{"$f":"'[7]Indirect Grants'!R1417","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1418","v":0},{"$f":"'[7]Indirect Grants'!I1418","v":0},{"$f":"'[7]Indirect Grants'!O1418","v":0},{"$f":"'[7]Indirect Grants'!P1418","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1418","v":0},{"$f":"'[7]Indirect Grants'!R1418","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1419","v":0},{"$f":"'[7]Indirect Grants'!I1419","v":0},{"$f":"'[7]Indirect Grants'!O1419","v":0},{"$f":"'[7]Indirect Grants'!P1419","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1419","v":0},{"$f":"'[7]Indirect Grants'!R1419","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1420","v":0},{"$f":"'[7]Indirect Grants'!I1420","v":0},{"$f":"'[7]Indirect Grants'!O1420","v":0},{"$f":"'[7]Indirect Grants'!P1420","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1420","v":0},{"$f":"'[7]Indirect Grants'!R1420","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1421","v":0},{"$f":"'[7]Indirect Grants'!I1421","v":0},{"$f":"'[7]Indirect Grants'!O1421","v":0},{"$f":"'[7]Indirect Grants'!P1421","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1421","v":0},{"$f":"'[7]Indirect Grants'!R1421","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1422","v":0},{"$f":"'[7]Indirect Grants'!I1422","v":0},{"$f":"'[7]Indirect Grants'!O1422","v":0},{"$f":"'[7]Indirect Grants'!P1422","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1422","v":0},{"$f":"'[7]Indirect Grants'!R1422","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1423","v":0},{"$f":"'[7]Indirect Grants'!I1423","v":0},{"$f":"'[7]Indirect Grants'!O1423","v":0},{"$f":"'[7]Indirect Grants'!P1423","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1423","v":0},{"$f":"'[7]Indirect Grants'!R1423","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1424","v":0},{"$f":"'[7]Indirect Grants'!I1424","v":0},{"$f":"'[7]Indirect Grants'!O1424","v":0},{"$f":"'[7]Indirect Grants'!P1424","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1424","v":0},{"$f":"'[7]Indirect Grants'!R1424","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1425","v":0},{"$f":"'[7]Indirect Grants'!I1425","v":0},{"$f":"'[7]Indirect Grants'!O1425","v":0},{"$f":"'[7]Indirect Grants'!P1425","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1425","v":0},{"$f":"'[7]Indirect Grants'!R1425","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1426","v":0},{"$f":"'[7]Indirect Grants'!I1426","v":0},{"$f":"'[7]Indirect Grants'!O1426","v":0},{"$f":"'[7]Indirect Grants'!P1426","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1426","v":0},{"$f":"'[7]Indirect Grants'!R1426","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1427","v":0},{"$f":"'[7]Indirect Grants'!I1427","v":0},{"$f":"'[7]Indirect Grants'!O1427","v":0},{"$f":"'[7]Indirect Grants'!P1427","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1427","v":0},{"$f":"'[7]Indirect Grants'!R1427","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1428","v":0},{"$f":"'[7]Indirect Grants'!I1428","v":0},{"$f":"'[7]Indirect Grants'!O1428","v":0},{"$f":"'[7]Indirect Grants'!P1428","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1428","v":0},{"$f":"'[7]Indirect Grants'!R1428","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1429","v":0},{"$f":"'[7]Indirect Grants'!I1429","v":0},{"$f":"'[7]Indirect Grants'!O1429","v":0},{"$f":"'[7]Indirect Grants'!P1429","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1429","v":0},{"$f":"'[7]Indirect Grants'!R1429","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1430","v":0},{"$f":"'[7]Indirect Grants'!I1430","v":0},{"$f":"'[7]Indirect Grants'!O1430","v":0},{"$f":"'[7]Indirect Grants'!P1430","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1430","v":0},{"$f":"'[7]Indirect Grants'!R1430","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1431","v":0},{"$f":"'[7]Indirect Grants'!I1431","v":0},{"$f":"'[7]Indirect Grants'!O1431","v":0},{"$f":"'[7]Indirect Grants'!P1431","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1431","v":0},{"$f":"'[7]Indirect Grants'!R1431","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1432","v":0},{"$f":"'[7]Indirect Grants'!I1432","v":0},{"$f":"'[7]Indirect Grants'!O1432","v":0},{"$f":"'[7]Indirect Grants'!P1432","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1432","v":0},{"$f":"'[7]Indirect Grants'!R1432","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1433","v":0},{"$f":"'[7]Indirect Grants'!I1433","v":0},{"$f":"'[7]Indirect Grants'!O1433","v":0},{"$f":"'[7]Indirect Grants'!P1433","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1433","v":0},{"$f":"'[7]Indirect Grants'!R1433","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1434","v":0},{"$f":"'[7]Indirect Grants'!I1434","v":0},{"$f":"'[7]Indirect Grants'!O1434","v":0},{"$f":"'[7]Indirect Grants'!P1434","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1434","v":0},{"$f":"'[7]Indirect Grants'!R1434","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1435","v":0},{"$f":"'[7]Indirect Grants'!I1435","v":0},{"$f":"'[7]Indirect Grants'!O1435","v":0},{"$f":"'[7]Indirect Grants'!P1435","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1435","v":0},{"$f":"'[7]Indirect Grants'!R1435","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1436","v":0},{"$f":"'[7]Indirect Grants'!I1436","v":0},{"$f":"'[7]Indirect Grants'!O1436","v":0},{"$f":"'[7]Indirect Grants'!P1436","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1436","v":0},{"$f":"'[7]Indirect Grants'!R1436","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1437","v":0},{"$f":"'[7]Indirect Grants'!I1437","v":0},{"$f":"'[7]Indirect Grants'!O1437","v":0},{"$f":"'[7]Indirect Grants'!P1437","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1437","v":0},{"$f":"'[7]Indirect Grants'!R1437","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1438","v":0},{"$f":"'[7]Indirect Grants'!I1438","v":0},{"$f":"'[7]Indirect Grants'!O1438","v":0},{"$f":"'[7]Indirect Grants'!P1438","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1438","v":0},{"$f":"'[7]Indirect Grants'!R1438","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1439","v":0},{"$f":"'[7]Indirect Grants'!I1439","v":0},{"$f":"'[7]Indirect Grants'!O1439","v":0},{"$f":"'[7]Indirect Grants'!P1439","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1439","v":0},{"$f":"'[7]Indirect Grants'!R1439","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1440","v":0},{"$f":"'[7]Indirect Grants'!I1440","v":0},{"$f":"'[7]Indirect Grants'!O1440","v":0},{"$f":"'[7]Indirect Grants'!P1440","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1440","v":0},{"$f":"'[7]Indirect Grants'!R1440","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1442:G1443)","v":0},{"$f":"SUM(H1442:H1443)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1442:P1443)","v":0},{"$f":"SUM(Q1442:Q1443)","v":0},{"$f":"SUM(R1442:R1443)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1442","v":0},{"$f":"'[7]Indirect Grants'!I1442","v":0},{"$f":"'[7]Indirect Grants'!O1442","v":0},{"$f":"'[7]Indirect Grants'!P1442","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1442","v":0},{"$f":"'[7]Indirect Grants'!R1442","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1443","v":0},{"$f":"'[7]Indirect Grants'!I1443","v":0},{"$f":"'[7]Indirect Grants'!O1443","v":0},{"$f":"'[7]Indirect Grants'!P1443","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1443","v":0},{"$f":"'[7]Indirect Grants'!R1443","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1445,G1452,G1455:G1457,G1464:G1465)","v":0},{"$f":"SUM(H1445,H1452,H1455:H1457,H1464:H1465)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1445,P1452,P1455:P1457,P1464:P1465)","v":0},{"$f":"SUM(Q1445,Q1452,Q1455:Q1457,Q1464:Q1465)","v":0},{"$f":"SUM(R1445,R1452,R1455:R1457,R1464:R1465)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1446+G1449","v":0},{"$f":"+H1446+H1449","v":0},0,0,0,0,0,0,0,{"$f":"+P1446+P1449","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1447:G1448)","v":0},{"$f":"SUM(H1447:H1448)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1447:P1448)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1447","v":0},{"$f":"'[7]Indirect Grants'!I1447","v":0},{"$f":"'[7]Indirect Grants'!O1447","v":0},{"$f":"'[7]Indirect Grants'!P1447","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1447","v":0},{"$f":"'[7]Indirect Grants'!R1447","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1448","v":0},{"$f":"'[7]Indirect Grants'!I1448","v":0},{"$f":"'[7]Indirect Grants'!O1448","v":0},{"$f":"'[7]Indirect Grants'!P1448","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1448","v":0},{"$f":"'[7]Indirect Grants'!R1448","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1450:G1451)","v":0},{"$f":"SUM(H1450:H1451)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1450:P1451)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1450","v":0},{"$f":"'[7]Indirect Grants'!I1450","v":0},{"$f":"'[7]Indirect Grants'!O1450","v":0},{"$f":"'[7]Indirect Grants'!P1450","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1450","v":0},{"$f":"'[7]Indirect Grants'!R1450","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1451","v":0},{"$f":"'[7]Indirect Grants'!I1451","v":0},{"$f":"'[7]Indirect Grants'!O1451","v":0},{"$f":"'[7]Indirect Grants'!P1451","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1451","v":0},{"$f":"'[7]Indirect Grants'!R1451","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1453:G1454)","v":0},{"$f":"SUM(H1453:H1454)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1453:P1454)","v":0},{"$f":"SUM(Q1453:Q1454)","v":0},{"$f":"SUM(R1453:R1454)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1453","v":0},{"$f":"'[7]Indirect Grants'!I1453","v":0},{"$f":"'[7]Indirect Grants'!O1453","v":0},{"$f":"'[7]Indirect Grants'!P1453","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1453","v":0},{"$f":"'[7]Indirect Grants'!R1453","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1454","v":0},{"$f":"'[7]Indirect Grants'!I1454","v":0},{"$f":"'[7]Indirect Grants'!O1454","v":0},{"$f":"'[7]Indirect Grants'!P1454","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1454","v":0},{"$f":"'[7]Indirect Grants'!R1454","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1455","v":0},{"$f":"'[7]Indirect Grants'!I1455","v":0},{"$f":"'[7]Indirect Grants'!O1455","v":0},{"$f":"'[7]Indirect Grants'!P1455","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1455","v":0},{"$f":"'[7]Indirect Grants'!R1455","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1456","v":0},{"$f":"'[7]Indirect Grants'!I1456","v":0},{"$f":"'[7]Indirect Grants'!O1456","v":0},{"$f":"'[7]Indirect Grants'!P1456","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1456","v":0},{"$f":"'[7]Indirect Grants'!R1456","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1458+G1461","v":0},{"$f":"+H1458+H1461","v":0},0,0,0,0,0,0,{"$f":"SUM(J1457:N1457)","v":0},{"$f":"+P1458+P1461","v":0},{"$f":"+Q1458+Q1461","v":0},{"$f":"+R1458+R1461","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1459:G1460)","v":0},{"$f":"SUM(H1459:H1460)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1458:N1458)","v":0},{"$f":"SUM(P1459:P1460)","v":0},{"$f":"SUM(Q1459:Q1460)","v":0},{"$f":"SUM(R1459:R1460)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1459","v":0},{"$f":"'[7]Indirect Grants'!I1459","v":0},{"$f":"'[7]Indirect Grants'!O1459","v":0},{"$f":"'[7]Indirect Grants'!P1459","v":0},null,null,null,null,{"$f":"SUM(J1459:N1459)","v":0},{"$f":"'[7]Indirect Grants'!Q1459","v":0},{"$f":"'[7]Indirect Grants'!R1459","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1460","v":0},{"$f":"'[7]Indirect Grants'!I1460","v":0},{"$f":"'[7]Indirect Grants'!O1460","v":0},{"$f":"'[7]Indirect Grants'!P1460","v":0},null,null,null,null,{"$f":"SUM(J1460:N1460)","v":0},{"$f":"'[7]Indirect Grants'!Q1460","v":0},{"$f":"'[7]Indirect Grants'!R1460","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1462:G1463)","v":0},{"$f":"SUM(H1462:H1463)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1461:N1461)","v":0},{"$f":"SUM(P1462:P1463)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1462","v":0},{"$f":"'[7]Indirect Grants'!I1462","v":0},{"$f":"'[7]Indirect Grants'!O1462","v":0},{"$f":"'[7]Indirect Grants'!P1462","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1462","v":0},{"$f":"'[7]Indirect Grants'!R1462","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1463","v":0},{"$f":"'[7]Indirect Grants'!I1463","v":0},{"$f":"'[7]Indirect Grants'!O1463","v":0},{"$f":"'[7]Indirect Grants'!P1463","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1463","v":0},{"$f":"'[7]Indirect Grants'!R1463","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1464","v":0},{"$f":"'[7]Indirect Grants'!I1464","v":0},{"$f":"'[7]Indirect Grants'!O1464","v":0},{"$f":"'[7]Indirect Grants'!P1464","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1464","v":0},{"$f":"'[7]Indirect Grants'!R1464","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1466:G1467)","v":0},{"$f":"SUM(H1466:H1467)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1466:P1467)","v":0},{"$f":"SUM(Q1466:Q1467)","v":0},{"$f":"SUM(R1466:R1467)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1466","v":0},{"$f":"'[7]Indirect Grants'!I1466","v":0},{"$f":"'[7]Indirect Grants'!O1466","v":0},{"$f":"'[7]Indirect Grants'!P1466","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1466","v":0},{"$f":"'[7]Indirect Grants'!R1466","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1467","v":0},{"$f":"'[7]Indirect Grants'!I1467","v":0},{"$f":"'[7]Indirect Grants'!O1467","v":0},{"$f":"'[7]Indirect Grants'!P1467","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1467","v":0},{"$f":"'[7]Indirect Grants'!R1467","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1469,G1472,G1475:G1479)","v":0},{"$f":"SUM(H1469,H1472,H1475:H1479)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1469,P1472,P1475:P1479)","v":0},{"$f":"SUM(Q1469,Q1472,Q1475:Q1479)","v":0},{"$f":"SUM(R1469,R1472,R1475:R1479)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1470:G1471)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1470:P1471)","v":0},{"$f":"SUM(Q1470:Q1471)","v":0},{"$f":"SUM(R1470:R1471)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1470","v":0},{"$f":"'[7]Indirect Grants'!I1470","v":0},{"$f":"'[7]Indirect Grants'!O1470","v":0},{"$f":"'[7]Indirect Grants'!P1470","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1470","v":0},{"$f":"'[7]Indirect Grants'!R1470","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1471","v":0},{"$f":"'[7]Indirect Grants'!I1471","v":0},{"$f":"'[7]Indirect Grants'!O1471","v":0},{"$f":"'[7]Indirect Grants'!P1471","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1471","v":0},{"$f":"'[7]Indirect Grants'!R1471","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1473:G1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1473:P1474)","v":0},{"$f":"SUM(Q1473:Q1474)","v":0},{"$f":"SUM(R1473:R1474)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1473","v":0},{"$f":"'[7]Indirect Grants'!I1473","v":0},{"$f":"'[7]Indirect Grants'!O1473","v":0},{"$f":"'[7]Indirect Grants'!P1473","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1473","v":0},{"$f":"'[7]Indirect Grants'!R1473","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1474","v":0},{"$f":"'[7]Indirect Grants'!I1474","v":0},{"$f":"'[7]Indirect Grants'!O1474","v":0},{"$f":"'[7]Indirect Grants'!P1474","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1474","v":0},{"$f":"'[7]Indirect Grants'!R1474","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1475","v":0},{"$f":"'[7]Indirect Grants'!I1475","v":0},{"$f":"'[7]Indirect Grants'!O1475","v":0},{"$f":"'[7]Indirect Grants'!P1475","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1475","v":0},{"$f":"'[7]Indirect Grants'!R1475","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1476","v":0},{"$f":"'[7]Indirect Grants'!I1476","v":0},{"$f":"'[7]Indirect Grants'!O1476","v":0},{"$f":"'[7]Indirect Grants'!P1476","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1476","v":0},{"$f":"'[7]Indirect Grants'!R1476","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1477","v":0},{"$f":"'[7]Indirect Grants'!I1477","v":0},{"$f":"'[7]Indirect Grants'!O1477","v":0},{"$f":"'[7]Indirect Grants'!P1477","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1477","v":0},{"$f":"'[7]Indirect Grants'!R1477","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1478","v":0},{"$f":"'[7]Indirect Grants'!I1478","v":0},{"$f":"'[7]Indirect Grants'!O1478","v":0},{"$f":"'[7]Indirect Grants'!P1478","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1478","v":0},{"$f":"'[7]Indirect Grants'!R1478","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1479","v":0},{"$f":"'[7]Indirect Grants'!I1479","v":0},{"$f":"'[7]Indirect Grants'!O1479","v":0},{"$f":"'[7]Indirect Grants'!P1479","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1479","v":0},{"$f":"'[7]Indirect Grants'!R1479","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1480","v":0},{"$f":"'[7]Indirect Grants'!I1480","v":0},{"$f":"'[7]Indirect Grants'!O1480","v":0},{"$f":"'[7]Indirect Grants'!P1480","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1480","v":0},{"$f":"'[7]Indirect Grants'!R1480","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1398,G1444,G1468,G1480)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1398,P1444,P1468,P1480)","v":0},{"$f":"SUM(Q1398,Q1444,Q1468,Q1480)","v":0},{"$f":"SUM(R1398,R1444,R1468,R1480)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,14,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1493","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1494","v":0},{"$f":"G1586","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1496","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1498","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1503,G1506,G1545)","v":0},{"$f":"SUM(H1503,H1506,H1545)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1502:N1502)","v":0},{"$f":"SUM(P1503,P1506,P1545)","v":0},{"$f":"SUM(Q1503,Q1506,Q1545)","v":0},{"$f":"SUM(R1503,R1506,R1545)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1504:G1505)","v":0},{"$f":"SUM(H1504:H1505)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1504:P1505)","v":0},{"$f":"SUM(Q1504:Q1505)","v":0},{"$f":"SUM(R1504:R1505)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1504","v":0},{"$f":"'[7]Indirect Grants'!I1504","v":0},{"$f":"'[7]Indirect Grants'!O1504","v":0},{"$f":"'[7]Indirect Grants'!P1504","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1504","v":0},{"$f":"'[7]Indirect Grants'!R1504","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1505","v":0},{"$f":"'[7]Indirect Grants'!I1505","v":0},{"$f":"'[7]Indirect Grants'!O1505","v":0},{"$f":"'[7]Indirect Grants'!P1505","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1505","v":0},{"$f":"'[7]Indirect Grants'!R1505","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1507:G1544)","v":0},{"$f":"SUM(H1507:H1544)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1507:P1544)","v":0},{"$f":"SUM(Q1507:Q1544)","v":0},{"$f":"SUM(R1507:R1544)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1507","v":0},{"$f":"'[7]Indirect Grants'!I1507","v":0},{"$f":"'[7]Indirect Grants'!O1507","v":0},{"$f":"'[7]Indirect Grants'!P1507","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1507","v":0},{"$f":"'[7]Indirect Grants'!R1507","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1508","v":0},{"$f":"'[7]Indirect Grants'!I1508","v":0},{"$f":"'[7]Indirect Grants'!O1508","v":0},{"$f":"'[7]Indirect Grants'!P1508","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1508","v":0},{"$f":"'[7]Indirect Grants'!R1508","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1509","v":0},{"$f":"'[7]Indirect Grants'!I1509","v":0},{"$f":"'[7]Indirect Grants'!O1509","v":0},{"$f":"'[7]Indirect Grants'!P1509","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1509","v":0},{"$f":"'[7]Indirect Grants'!R1509","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1510","v":0},{"$f":"'[7]Indirect Grants'!I1510","v":0},{"$f":"'[7]Indirect Grants'!O1510","v":0},{"$f":"'[7]Indirect Grants'!P1510","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1510","v":0},{"$f":"'[7]Indirect Grants'!R1510","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1511","v":0},{"$f":"'[7]Indirect Grants'!I1511","v":0},{"$f":"'[7]Indirect Grants'!O1511","v":0},{"$f":"'[7]Indirect Grants'!P1511","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1511","v":0},{"$f":"'[7]Indirect Grants'!R1511","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1512","v":0},{"$f":"'[7]Indirect Grants'!I1512","v":0},{"$f":"'[7]Indirect Grants'!O1512","v":0},{"$f":"'[7]Indirect Grants'!P1512","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1512","v":0},{"$f":"'[7]Indirect Grants'!R1512","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1513","v":0},{"$f":"'[7]Indirect Grants'!I1513","v":0},{"$f":"'[7]Indirect Grants'!O1513","v":0},{"$f":"'[7]Indirect Grants'!P1513","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1513","v":0},{"$f":"'[7]Indirect Grants'!R1513","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1514","v":0},{"$f":"'[7]Indirect Grants'!I1514","v":0},{"$f":"'[7]Indirect Grants'!O1514","v":0},{"$f":"'[7]Indirect Grants'!P1514","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1514","v":0},{"$f":"'[7]Indirect Grants'!R1514","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1515","v":0},{"$f":"'[7]Indirect Grants'!I1515","v":0},{"$f":"'[7]Indirect Grants'!O1515","v":0},{"$f":"'[7]Indirect Grants'!P1515","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1515","v":0},{"$f":"'[7]Indirect Grants'!R1515","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1516","v":0},{"$f":"'[7]Indirect Grants'!I1516","v":0},{"$f":"'[7]Indirect Grants'!O1516","v":0},{"$f":"'[7]Indirect Grants'!P1516","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1516","v":0},{"$f":"'[7]Indirect Grants'!R1516","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1517","v":0},{"$f":"'[7]Indirect Grants'!I1517","v":0},{"$f":"'[7]Indirect Grants'!O1517","v":0},{"$f":"'[7]Indirect Grants'!P1517","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1517","v":0},{"$f":"'[7]Indirect Grants'!R1517","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1518","v":0},{"$f":"'[7]Indirect Grants'!I1518","v":0},{"$f":"'[7]Indirect Grants'!O1518","v":0},{"$f":"'[7]Indirect Grants'!P1518","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1518","v":0},{"$f":"'[7]Indirect Grants'!R1518","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1519","v":0},{"$f":"'[7]Indirect Grants'!I1519","v":0},{"$f":"'[7]Indirect Grants'!O1519","v":0},{"$f":"'[7]Indirect Grants'!P1519","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1519","v":0},{"$f":"'[7]Indirect Grants'!R1519","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1520","v":0},{"$f":"'[7]Indirect Grants'!I1520","v":0},{"$f":"'[7]Indirect Grants'!O1520","v":0},{"$f":"'[7]Indirect Grants'!P1520","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1520","v":0},{"$f":"'[7]Indirect Grants'!R1520","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1521","v":0},{"$f":"'[7]Indirect Grants'!I1521","v":0},{"$f":"'[7]Indirect Grants'!O1521","v":0},{"$f":"'[7]Indirect Grants'!P1521","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1521","v":0},{"$f":"'[7]Indirect Grants'!R1521","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1522","v":0},{"$f":"'[7]Indirect Grants'!I1522","v":0},{"$f":"'[7]Indirect Grants'!O1522","v":0},{"$f":"'[7]Indirect Grants'!P1522","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1522","v":0},{"$f":"'[7]Indirect Grants'!R1522","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1523","v":0},{"$f":"'[7]Indirect Grants'!I1523","v":0},{"$f":"'[7]Indirect Grants'!O1523","v":0},{"$f":"'[7]Indirect Grants'!P1523","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1523","v":0},{"$f":"'[7]Indirect Grants'!R1523","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1524","v":0},{"$f":"'[7]Indirect Grants'!I1524","v":0},{"$f":"'[7]Indirect Grants'!O1524","v":0},{"$f":"'[7]Indirect Grants'!P1524","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1524","v":0},{"$f":"'[7]Indirect Grants'!R1524","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1525","v":0},{"$f":"'[7]Indirect Grants'!I1525","v":0},{"$f":"'[7]Indirect Grants'!O1525","v":0},{"$f":"'[7]Indirect Grants'!P1525","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1525","v":0},{"$f":"'[7]Indirect Grants'!R1525","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1526","v":0},{"$f":"'[7]Indirect Grants'!I1526","v":0},{"$f":"'[7]Indirect Grants'!O1526","v":0},{"$f":"'[7]Indirect Grants'!P1526","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1526","v":0},{"$f":"'[7]Indirect Grants'!R1526","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1527","v":0},{"$f":"'[7]Indirect Grants'!I1527","v":0},{"$f":"'[7]Indirect Grants'!O1527","v":0},{"$f":"'[7]Indirect Grants'!P1527","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1527","v":0},{"$f":"'[7]Indirect Grants'!R1527","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1528","v":0},{"$f":"'[7]Indirect Grants'!I1528","v":0},{"$f":"'[7]Indirect Grants'!O1528","v":0},{"$f":"'[7]Indirect Grants'!P1528","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1528","v":0},{"$f":"'[7]Indirect Grants'!R1528","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1529","v":0},{"$f":"'[7]Indirect Grants'!I1529","v":0},{"$f":"'[7]Indirect Grants'!O1529","v":0},{"$f":"'[7]Indirect Grants'!P1529","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1529","v":0},{"$f":"'[7]Indirect Grants'!R1529","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1530","v":0},{"$f":"'[7]Indirect Grants'!I1530","v":0},{"$f":"'[7]Indirect Grants'!O1530","v":0},{"$f":"'[7]Indirect Grants'!P1530","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1530","v":0},{"$f":"'[7]Indirect Grants'!R1530","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1531","v":0},{"$f":"'[7]Indirect Grants'!I1531","v":0},{"$f":"'[7]Indirect Grants'!O1531","v":0},{"$f":"'[7]Indirect Grants'!P1531","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1531","v":0},{"$f":"'[7]Indirect Grants'!R1531","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1532","v":0},{"$f":"'[7]Indirect Grants'!I1532","v":0},{"$f":"'[7]Indirect Grants'!O1532","v":0},{"$f":"'[7]Indirect Grants'!P1532","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1532","v":0},{"$f":"'[7]Indirect Grants'!R1532","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1533","v":0},{"$f":"'[7]Indirect Grants'!I1533","v":0},{"$f":"'[7]Indirect Grants'!O1533","v":0},{"$f":"'[7]Indirect Grants'!P1533","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1533","v":0},{"$f":"'[7]Indirect Grants'!R1533","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1534","v":0},{"$f":"'[7]Indirect Grants'!I1534","v":0},{"$f":"'[7]Indirect Grants'!O1534","v":0},{"$f":"'[7]Indirect Grants'!P1534","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1534","v":0},{"$f":"'[7]Indirect Grants'!R1534","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1535","v":0},{"$f":"'[7]Indirect Grants'!I1535","v":0},{"$f":"'[7]Indirect Grants'!O1535","v":0},{"$f":"'[7]Indirect Grants'!P1535","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1535","v":0},{"$f":"'[7]Indirect Grants'!R1535","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1536","v":0},{"$f":"'[7]Indirect Grants'!I1536","v":0},{"$f":"'[7]Indirect Grants'!O1536","v":0},{"$f":"'[7]Indirect Grants'!P1536","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1536","v":0},{"$f":"'[7]Indirect Grants'!R1536","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1537","v":0},{"$f":"'[7]Indirect Grants'!I1537","v":0},{"$f":"'[7]Indirect Grants'!O1537","v":0},{"$f":"'[7]Indirect Grants'!P1537","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1537","v":0},{"$f":"'[7]Indirect Grants'!R1537","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1538","v":0},{"$f":"'[7]Indirect Grants'!I1538","v":0},{"$f":"'[7]Indirect Grants'!O1538","v":0},{"$f":"'[7]Indirect Grants'!P1538","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1538","v":0},{"$f":"'[7]Indirect Grants'!R1538","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1539","v":0},{"$f":"'[7]Indirect Grants'!I1539","v":0},{"$f":"'[7]Indirect Grants'!O1539","v":0},{"$f":"'[7]Indirect Grants'!P1539","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1539","v":0},{"$f":"'[7]Indirect Grants'!R1539","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1540","v":0},{"$f":"'[7]Indirect Grants'!I1540","v":0},{"$f":"'[7]Indirect Grants'!O1540","v":0},{"$f":"'[7]Indirect Grants'!P1540","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1540","v":0},{"$f":"'[7]Indirect Grants'!R1540","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1541","v":0},{"$f":"'[7]Indirect Grants'!I1541","v":0},{"$f":"'[7]Indirect Grants'!O1541","v":0},{"$f":"'[7]Indirect Grants'!P1541","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1541","v":0},{"$f":"'[7]Indirect Grants'!R1541","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1542","v":0},{"$f":"'[7]Indirect Grants'!I1542","v":0},{"$f":"'[7]Indirect Grants'!O1542","v":0},{"$f":"'[7]Indirect Grants'!P1542","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1542","v":0},{"$f":"'[7]Indirect Grants'!R1542","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1543","v":0},{"$f":"'[7]Indirect Grants'!I1543","v":0},{"$f":"'[7]Indirect Grants'!O1543","v":0},{"$f":"'[7]Indirect Grants'!P1543","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1543","v":0},{"$f":"'[7]Indirect Grants'!R1543","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1544","v":0},{"$f":"'[7]Indirect Grants'!I1544","v":0},{"$f":"'[7]Indirect Grants'!O1544","v":0},{"$f":"'[7]Indirect Grants'!P1544","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1544","v":0},{"$f":"'[7]Indirect Grants'!R1544","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1546:G1547)","v":0},{"$f":"SUM(H1546:H1547)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1546:P1547)","v":0},{"$f":"SUM(Q1546:Q1547)","v":0},{"$f":"SUM(R1546:R1547)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1546","v":0},{"$f":"'[7]Indirect Grants'!I1546","v":0},{"$f":"'[7]Indirect Grants'!O1546","v":0},{"$f":"'[7]Indirect Grants'!P1546","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1546","v":0},{"$f":"'[7]Indirect Grants'!R1546","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1547","v":0},{"$f":"'[7]Indirect Grants'!I1547","v":0},{"$f":"'[7]Indirect Grants'!O1547","v":0},{"$f":"'[7]Indirect Grants'!P1547","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1547","v":0},{"$f":"'[7]Indirect Grants'!R1547","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1549,G1556,G1559:G1561,G1568:G1569)","v":0},{"$f":"SUM(H1549,H1556,H1559:H1561,H1568:H1569)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1549,P1556,P1559:P1561,P1568:P1569)","v":0},{"$f":"SUM(Q1549,Q1556,Q1559:Q1561,Q1568:Q1569)","v":0},{"$f":"SUM(R1549,R1556,R1559:R1561,R1568:R1569)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1550+G1553","v":0},{"$f":"+H1550+H1553","v":0},0,0,0,0,0,0,0,{"$f":"+P1550+P1553","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1551:G1552)","v":0},{"$f":"SUM(H1551:H1552)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1551:P1552)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1551","v":0},{"$f":"'[7]Indirect Grants'!I1551","v":0},{"$f":"'[7]Indirect Grants'!O1551","v":0},{"$f":"'[7]Indirect Grants'!P1551","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1551","v":0},{"$f":"'[7]Indirect Grants'!R1551","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1552","v":0},{"$f":"'[7]Indirect Grants'!I1552","v":0},{"$f":"'[7]Indirect Grants'!O1552","v":0},{"$f":"'[7]Indirect Grants'!P1552","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1552","v":0},{"$f":"'[7]Indirect Grants'!R1552","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1554:G1555)","v":0},{"$f":"SUM(H1554:H1555)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1554:P1555)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1554","v":0},{"$f":"'[7]Indirect Grants'!I1554","v":0},{"$f":"'[7]Indirect Grants'!O1554","v":0},{"$f":"'[7]Indirect Grants'!P1554","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1554","v":0},{"$f":"'[7]Indirect Grants'!R1554","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1555","v":0},{"$f":"'[7]Indirect Grants'!I1555","v":0},{"$f":"'[7]Indirect Grants'!O1555","v":0},{"$f":"'[7]Indirect Grants'!P1555","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1555","v":0},{"$f":"'[7]Indirect Grants'!R1555","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1557:G1558)","v":0},{"$f":"SUM(H1557:H1558)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1557:P1558)","v":0},{"$f":"SUM(Q1557:Q1558)","v":0},{"$f":"SUM(R1557:R1558)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1557","v":0},{"$f":"'[7]Indirect Grants'!I1557","v":0},{"$f":"'[7]Indirect Grants'!O1557","v":0},{"$f":"'[7]Indirect Grants'!P1557","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1557","v":0},{"$f":"'[7]Indirect Grants'!R1557","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1558","v":0},{"$f":"'[7]Indirect Grants'!I1558","v":0},{"$f":"'[7]Indirect Grants'!O1558","v":0},{"$f":"'[7]Indirect Grants'!P1558","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1558","v":0},{"$f":"'[7]Indirect Grants'!R1558","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1559","v":0},{"$f":"'[7]Indirect Grants'!I1559","v":0},{"$f":"'[7]Indirect Grants'!O1559","v":0},{"$f":"'[7]Indirect Grants'!P1559","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1559","v":0},{"$f":"'[7]Indirect Grants'!R1559","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1560","v":0},{"$f":"'[7]Indirect Grants'!I1560","v":0},{"$f":"'[7]Indirect Grants'!O1560","v":0},{"$f":"'[7]Indirect Grants'!P1560","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1560","v":0},{"$f":"'[7]Indirect Grants'!R1560","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1562+G1565","v":0},{"$f":"+H1562+H1565","v":0},0,0,0,0,0,0,{"$f":"SUM(J1561:N1561)","v":0},{"$f":"+P1562+P1565","v":0},{"$f":"+Q1562+Q1565","v":0},{"$f":"+R1562+R1565","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1563:G1564)","v":0},{"$f":"SUM(H1563:H1564)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1562:N1562)","v":0},{"$f":"SUM(P1563:P1564)","v":0},{"$f":"SUM(Q1563:Q1564)","v":0},{"$f":"SUM(R1563:R1564)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1563","v":0},{"$f":"'[7]Indirect Grants'!I1563","v":0},{"$f":"'[7]Indirect Grants'!O1563","v":0},{"$f":"'[7]Indirect Grants'!P1563","v":0},null,null,null,null,{"$f":"SUM(J1563:N1563)","v":0},{"$f":"'[7]Indirect Grants'!Q1563","v":0},{"$f":"'[7]Indirect Grants'!R1563","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1564","v":0},{"$f":"'[7]Indirect Grants'!I1564","v":0},{"$f":"'[7]Indirect Grants'!O1564","v":0},{"$f":"'[7]Indirect Grants'!P1564","v":0},null,null,null,null,{"$f":"SUM(J1564:N1564)","v":0},{"$f":"'[7]Indirect Grants'!Q1564","v":0},{"$f":"'[7]Indirect Grants'!R1564","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1566:G1567)","v":0},{"$f":"SUM(H1566:H1567)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1565:N1565)","v":0},{"$f":"SUM(P1566:P1567)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1566","v":0},{"$f":"'[7]Indirect Grants'!I1566","v":0},{"$f":"'[7]Indirect Grants'!O1566","v":0},{"$f":"'[7]Indirect Grants'!P1566","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1566","v":0},{"$f":"'[7]Indirect Grants'!R1566","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1567","v":0},{"$f":"'[7]Indirect Grants'!I1567","v":0},{"$f":"'[7]Indirect Grants'!O1567","v":0},{"$f":"'[7]Indirect Grants'!P1567","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1567","v":0},{"$f":"'[7]Indirect Grants'!R1567","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1568","v":0},{"$f":"'[7]Indirect Grants'!I1568","v":0},{"$f":"'[7]Indirect Grants'!O1568","v":0},{"$f":"'[7]Indirect Grants'!P1568","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1568","v":0},{"$f":"'[7]Indirect Grants'!R1568","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1570:G1571)","v":0},{"$f":"SUM(H1570:H1571)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1570:P1571)","v":0},{"$f":"SUM(Q1570:Q1571)","v":0},{"$f":"SUM(R1570:R1571)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1570","v":0},{"$f":"'[7]Indirect Grants'!I1570","v":0},{"$f":"'[7]Indirect Grants'!O1570","v":0},{"$f":"'[7]Indirect Grants'!P1570","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1570","v":0},{"$f":"'[7]Indirect Grants'!R1570","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1571","v":0},{"$f":"'[7]Indirect Grants'!I1571","v":0},{"$f":"'[7]Indirect Grants'!O1571","v":0},{"$f":"'[7]Indirect Grants'!P1571","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1571","v":0},{"$f":"'[7]Indirect Grants'!R1571","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1573,G1576,G1579:G1583)","v":0},{"$f":"SUM(H1573,H1576,H1579:H1583)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1573,P1576,P1579:P1583)","v":0},{"$f":"SUM(Q1573,Q1576,Q1579:Q1583)","v":0},{"$f":"SUM(R1573,R1576,R1579:R1583)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1574:G1575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1574:P1575)","v":0},{"$f":"SUM(Q1574:Q1575)","v":0},{"$f":"SUM(R1574:R1575)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1574","v":0},{"$f":"'[7]Indirect Grants'!I1574","v":0},{"$f":"'[7]Indirect Grants'!O1574","v":0},{"$f":"'[7]Indirect Grants'!P1574","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1574","v":0},{"$f":"'[7]Indirect Grants'!R1574","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1575","v":0},{"$f":"'[7]Indirect Grants'!I1575","v":0},{"$f":"'[7]Indirect Grants'!O1575","v":0},{"$f":"'[7]Indirect Grants'!P1575","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1575","v":0},{"$f":"'[7]Indirect Grants'!R1575","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1577:G1578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:P1578)","v":0},{"$f":"SUM(Q1577:Q1578)","v":0},{"$f":"SUM(R1577:R1578)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1577","v":0},{"$f":"'[7]Indirect Grants'!I1577","v":0},{"$f":"'[7]Indirect Grants'!O1577","v":0},{"$f":"'[7]Indirect Grants'!P1577","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1577","v":0},{"$f":"'[7]Indirect Grants'!R1577","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1578","v":0},{"$f":"'[7]Indirect Grants'!I1578","v":0},{"$f":"'[7]Indirect Grants'!O1578","v":0},{"$f":"'[7]Indirect Grants'!P1578","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1578","v":0},{"$f":"'[7]Indirect Grants'!R1578","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1579","v":0},{"$f":"'[7]Indirect Grants'!I1579","v":0},{"$f":"'[7]Indirect Grants'!O1579","v":0},{"$f":"'[7]Indirect Grants'!P1579","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1579","v":0},{"$f":"'[7]Indirect Grants'!R1579","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1580","v":0},{"$f":"'[7]Indirect Grants'!I1580","v":0},{"$f":"'[7]Indirect Grants'!O1580","v":0},{"$f":"'[7]Indirect Grants'!P1580","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1580","v":0},{"$f":"'[7]Indirect Grants'!R1580","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1581","v":0},{"$f":"'[7]Indirect Grants'!I1581","v":0},{"$f":"'[7]Indirect Grants'!O1581","v":0},{"$f":"'[7]Indirect Grants'!P1581","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1581","v":0},{"$f":"'[7]Indirect Grants'!R1581","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1582","v":0},{"$f":"'[7]Indirect Grants'!I1582","v":0},{"$f":"'[7]Indirect Grants'!O1582","v":0},{"$f":"'[7]Indirect Grants'!P1582","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1582","v":0},{"$f":"'[7]Indirect Grants'!R1582","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1583","v":0},{"$f":"'[7]Indirect Grants'!I1583","v":0},{"$f":"'[7]Indirect Grants'!O1583","v":0},{"$f":"'[7]Indirect Grants'!P1583","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1583","v":0},{"$f":"'[7]Indirect Grants'!R1583","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1584","v":0},{"$f":"'[7]Indirect Grants'!I1584","v":0},{"$f":"'[7]Indirect Grants'!O1584","v":0},{"$f":"'[7]Indirect Grants'!P1584","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1584","v":0},{"$f":"'[7]Indirect Grants'!R1584","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1502,G1548,G1572,G1584)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1502,P1548,P1572,P1584)","v":0},{"$f":"SUM(Q1502,Q1548,Q1572,Q1584)","v":0},{"$f":"SUM(R1502,R1548,R1572,R1584)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,15,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1597","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1598","v":0},{"$f":"G1690","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1600","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1602","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1607,G1610,G1649)","v":0},{"$f":"SUM(H1607,H1610,H1649)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1606:N1606)","v":0},{"$f":"SUM(P1607,P1610,P1649)","v":0},{"$f":"SUM(Q1607,Q1610,Q1649)","v":0},{"$f":"SUM(R1607,R1610,R1649)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1608:G1609)","v":0},{"$f":"SUM(H1608:H1609)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1608:P1609)","v":0},{"$f":"SUM(Q1608:Q1609)","v":0},{"$f":"SUM(R1608:R1609)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1608","v":0},{"$f":"'[7]Indirect Grants'!I1608","v":0},{"$f":"'[7]Indirect Grants'!O1608","v":0},{"$f":"'[7]Indirect Grants'!P1608","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1608","v":0},{"$f":"'[7]Indirect Grants'!R1608","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1609","v":0},{"$f":"'[7]Indirect Grants'!I1609","v":0},{"$f":"'[7]Indirect Grants'!O1609","v":0},{"$f":"'[7]Indirect Grants'!P1609","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1609","v":0},{"$f":"'[7]Indirect Grants'!R1609","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1611:G1648)","v":0},{"$f":"SUM(H1611:H1648)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1611:P1648)","v":0},{"$f":"SUM(Q1611:Q1648)","v":0},{"$f":"SUM(R1611:R1648)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1611","v":0},{"$f":"'[7]Indirect Grants'!I1611","v":0},{"$f":"'[7]Indirect Grants'!O1611","v":0},{"$f":"'[7]Indirect Grants'!P1611","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1611","v":0},{"$f":"'[7]Indirect Grants'!R1611","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1612","v":0},{"$f":"'[7]Indirect Grants'!I1612","v":0},{"$f":"'[7]Indirect Grants'!O1612","v":0},{"$f":"'[7]Indirect Grants'!P1612","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1612","v":0},{"$f":"'[7]Indirect Grants'!R1612","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1613","v":0},{"$f":"'[7]Indirect Grants'!I1613","v":0},{"$f":"'[7]Indirect Grants'!O1613","v":0},{"$f":"'[7]Indirect Grants'!P1613","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1613","v":0},{"$f":"'[7]Indirect Grants'!R1613","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1614","v":0},{"$f":"'[7]Indirect Grants'!I1614","v":0},{"$f":"'[7]Indirect Grants'!O1614","v":0},{"$f":"'[7]Indirect Grants'!P1614","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1614","v":0},{"$f":"'[7]Indirect Grants'!R1614","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1615","v":0},{"$f":"'[7]Indirect Grants'!I1615","v":0},{"$f":"'[7]Indirect Grants'!O1615","v":0},{"$f":"'[7]Indirect Grants'!P1615","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1615","v":0},{"$f":"'[7]Indirect Grants'!R1615","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1616","v":0},{"$f":"'[7]Indirect Grants'!I1616","v":0},{"$f":"'[7]Indirect Grants'!O1616","v":0},{"$f":"'[7]Indirect Grants'!P1616","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1616","v":0},{"$f":"'[7]Indirect Grants'!R1616","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1617","v":0},{"$f":"'[7]Indirect Grants'!I1617","v":0},{"$f":"'[7]Indirect Grants'!O1617","v":0},{"$f":"'[7]Indirect Grants'!P1617","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1617","v":0},{"$f":"'[7]Indirect Grants'!R1617","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1618","v":0},{"$f":"'[7]Indirect Grants'!I1618","v":0},{"$f":"'[7]Indirect Grants'!O1618","v":0},{"$f":"'[7]Indirect Grants'!P1618","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1618","v":0},{"$f":"'[7]Indirect Grants'!R1618","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1619","v":0},{"$f":"'[7]Indirect Grants'!I1619","v":0},{"$f":"'[7]Indirect Grants'!O1619","v":0},{"$f":"'[7]Indirect Grants'!P1619","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1619","v":0},{"$f":"'[7]Indirect Grants'!R1619","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1620","v":0},{"$f":"'[7]Indirect Grants'!I1620","v":0},{"$f":"'[7]Indirect Grants'!O1620","v":0},{"$f":"'[7]Indirect Grants'!P1620","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1620","v":0},{"$f":"'[7]Indirect Grants'!R1620","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1621","v":0},{"$f":"'[7]Indirect Grants'!I1621","v":0},{"$f":"'[7]Indirect Grants'!O1621","v":0},{"$f":"'[7]Indirect Grants'!P1621","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1621","v":0},{"$f":"'[7]Indirect Grants'!R1621","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1622","v":0},{"$f":"'[7]Indirect Grants'!I1622","v":0},{"$f":"'[7]Indirect Grants'!O1622","v":0},{"$f":"'[7]Indirect Grants'!P1622","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1622","v":0},{"$f":"'[7]Indirect Grants'!R1622","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1623","v":0},{"$f":"'[7]Indirect Grants'!I1623","v":0},{"$f":"'[7]Indirect Grants'!O1623","v":0},{"$f":"'[7]Indirect Grants'!P1623","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1623","v":0},{"$f":"'[7]Indirect Grants'!R1623","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1624","v":0},{"$f":"'[7]Indirect Grants'!I1624","v":0},{"$f":"'[7]Indirect Grants'!O1624","v":0},{"$f":"'[7]Indirect Grants'!P1624","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1624","v":0},{"$f":"'[7]Indirect Grants'!R1624","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1625","v":0},{"$f":"'[7]Indirect Grants'!I1625","v":0},{"$f":"'[7]Indirect Grants'!O1625","v":0},{"$f":"'[7]Indirect Grants'!P1625","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1625","v":0},{"$f":"'[7]Indirect Grants'!R1625","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1626","v":0},{"$f":"'[7]Indirect Grants'!I1626","v":0},{"$f":"'[7]Indirect Grants'!O1626","v":0},{"$f":"'[7]Indirect Grants'!P1626","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1626","v":0},{"$f":"'[7]Indirect Grants'!R1626","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1627","v":0},{"$f":"'[7]Indirect Grants'!I1627","v":0},{"$f":"'[7]Indirect Grants'!O1627","v":0},{"$f":"'[7]Indirect Grants'!P1627","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1627","v":0},{"$f":"'[7]Indirect Grants'!R1627","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1628","v":0},{"$f":"'[7]Indirect Grants'!I1628","v":0},{"$f":"'[7]Indirect Grants'!O1628","v":0},{"$f":"'[7]Indirect Grants'!P1628","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1628","v":0},{"$f":"'[7]Indirect Grants'!R1628","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1629","v":0},{"$f":"'[7]Indirect Grants'!I1629","v":0},{"$f":"'[7]Indirect Grants'!O1629","v":0},{"$f":"'[7]Indirect Grants'!P1629","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1629","v":0},{"$f":"'[7]Indirect Grants'!R1629","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1630","v":0},{"$f":"'[7]Indirect Grants'!I1630","v":0},{"$f":"'[7]Indirect Grants'!O1630","v":0},{"$f":"'[7]Indirect Grants'!P1630","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1630","v":0},{"$f":"'[7]Indirect Grants'!R1630","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1631","v":0},{"$f":"'[7]Indirect Grants'!I1631","v":0},{"$f":"'[7]Indirect Grants'!O1631","v":0},{"$f":"'[7]Indirect Grants'!P1631","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1631","v":0},{"$f":"'[7]Indirect Grants'!R1631","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1632","v":0},{"$f":"'[7]Indirect Grants'!I1632","v":0},{"$f":"'[7]Indirect Grants'!O1632","v":0},{"$f":"'[7]Indirect Grants'!P1632","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1632","v":0},{"$f":"'[7]Indirect Grants'!R1632","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1633","v":0},{"$f":"'[7]Indirect Grants'!I1633","v":0},{"$f":"'[7]Indirect Grants'!O1633","v":0},{"$f":"'[7]Indirect Grants'!P1633","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1633","v":0},{"$f":"'[7]Indirect Grants'!R1633","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1634","v":0},{"$f":"'[7]Indirect Grants'!I1634","v":0},{"$f":"'[7]Indirect Grants'!O1634","v":0},{"$f":"'[7]Indirect Grants'!P1634","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1634","v":0},{"$f":"'[7]Indirect Grants'!R1634","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1635","v":0},{"$f":"'[7]Indirect Grants'!I1635","v":0},{"$f":"'[7]Indirect Grants'!O1635","v":0},{"$f":"'[7]Indirect Grants'!P1635","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1635","v":0},{"$f":"'[7]Indirect Grants'!R1635","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1636","v":0},{"$f":"'[7]Indirect Grants'!I1636","v":0},{"$f":"'[7]Indirect Grants'!O1636","v":0},{"$f":"'[7]Indirect Grants'!P1636","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1636","v":0},{"$f":"'[7]Indirect Grants'!R1636","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1637","v":0},{"$f":"'[7]Indirect Grants'!I1637","v":0},{"$f":"'[7]Indirect Grants'!O1637","v":0},{"$f":"'[7]Indirect Grants'!P1637","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1637","v":0},{"$f":"'[7]Indirect Grants'!R1637","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1638","v":0},{"$f":"'[7]Indirect Grants'!I1638","v":0},{"$f":"'[7]Indirect Grants'!O1638","v":0},{"$f":"'[7]Indirect Grants'!P1638","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1638","v":0},{"$f":"'[7]Indirect Grants'!R1638","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1639","v":0},{"$f":"'[7]Indirect Grants'!I1639","v":0},{"$f":"'[7]Indirect Grants'!O1639","v":0},{"$f":"'[7]Indirect Grants'!P1639","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1639","v":0},{"$f":"'[7]Indirect Grants'!R1639","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1640","v":0},{"$f":"'[7]Indirect Grants'!I1640","v":0},{"$f":"'[7]Indirect Grants'!O1640","v":0},{"$f":"'[7]Indirect Grants'!P1640","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1640","v":0},{"$f":"'[7]Indirect Grants'!R1640","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1641","v":0},{"$f":"'[7]Indirect Grants'!I1641","v":0},{"$f":"'[7]Indirect Grants'!O1641","v":0},{"$f":"'[7]Indirect Grants'!P1641","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1641","v":0},{"$f":"'[7]Indirect Grants'!R1641","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1642","v":0},{"$f":"'[7]Indirect Grants'!I1642","v":0},{"$f":"'[7]Indirect Grants'!O1642","v":0},{"$f":"'[7]Indirect Grants'!P1642","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1642","v":0},{"$f":"'[7]Indirect Grants'!R1642","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1643","v":0},{"$f":"'[7]Indirect Grants'!I1643","v":0},{"$f":"'[7]Indirect Grants'!O1643","v":0},{"$f":"'[7]Indirect Grants'!P1643","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1643","v":0},{"$f":"'[7]Indirect Grants'!R1643","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1644","v":0},{"$f":"'[7]Indirect Grants'!I1644","v":0},{"$f":"'[7]Indirect Grants'!O1644","v":0},{"$f":"'[7]Indirect Grants'!P1644","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1644","v":0},{"$f":"'[7]Indirect Grants'!R1644","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1645","v":0},{"$f":"'[7]Indirect Grants'!I1645","v":0},{"$f":"'[7]Indirect Grants'!O1645","v":0},{"$f":"'[7]Indirect Grants'!P1645","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1645","v":0},{"$f":"'[7]Indirect Grants'!R1645","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1646","v":0},{"$f":"'[7]Indirect Grants'!I1646","v":0},{"$f":"'[7]Indirect Grants'!O1646","v":0},{"$f":"'[7]Indirect Grants'!P1646","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1646","v":0},{"$f":"'[7]Indirect Grants'!R1646","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1647","v":0},{"$f":"'[7]Indirect Grants'!I1647","v":0},{"$f":"'[7]Indirect Grants'!O1647","v":0},{"$f":"'[7]Indirect Grants'!P1647","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1647","v":0},{"$f":"'[7]Indirect Grants'!R1647","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1648","v":0},{"$f":"'[7]Indirect Grants'!I1648","v":0},{"$f":"'[7]Indirect Grants'!O1648","v":0},{"$f":"'[7]Indirect Grants'!P1648","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1648","v":0},{"$f":"'[7]Indirect Grants'!R1648","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1650:G1651)","v":0},{"$f":"SUM(H1650:H1651)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1650:P1651)","v":0},{"$f":"SUM(Q1650:Q1651)","v":0},{"$f":"SUM(R1650:R1651)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1650","v":0},{"$f":"'[7]Indirect Grants'!I1650","v":0},{"$f":"'[7]Indirect Grants'!O1650","v":0},{"$f":"'[7]Indirect Grants'!P1650","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1650","v":0},{"$f":"'[7]Indirect Grants'!R1650","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1651","v":0},{"$f":"'[7]Indirect Grants'!I1651","v":0},{"$f":"'[7]Indirect Grants'!O1651","v":0},{"$f":"'[7]Indirect Grants'!P1651","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1651","v":0},{"$f":"'[7]Indirect Grants'!R1651","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1653,G1660,G1663:G1665,G1672:G1673)","v":0},{"$f":"SUM(H1653,H1660,H1663:H1665,H1672:H1673)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1653,P1660,P1663:P1665,P1672:P1673)","v":0},{"$f":"SUM(Q1653,Q1660,Q1663:Q1665,Q1672:Q1673)","v":0},{"$f":"SUM(R1653,R1660,R1663:R1665,R1672:R1673)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1654+G1657","v":0},{"$f":"+H1654+H1657","v":0},0,0,0,0,0,0,0,{"$f":"+P1654+P1657","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1655:G1656)","v":0},{"$f":"SUM(H1655:H1656)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1655:P1656)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1655","v":0},{"$f":"'[7]Indirect Grants'!I1655","v":0},{"$f":"'[7]Indirect Grants'!O1655","v":0},{"$f":"'[7]Indirect Grants'!P1655","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1655","v":0},{"$f":"'[7]Indirect Grants'!R1655","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1656","v":0},{"$f":"'[7]Indirect Grants'!I1656","v":0},{"$f":"'[7]Indirect Grants'!O1656","v":0},{"$f":"'[7]Indirect Grants'!P1656","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1656","v":0},{"$f":"'[7]Indirect Grants'!R1656","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1658:G1659)","v":0},{"$f":"SUM(H1658:H1659)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1658:P1659)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1658","v":0},{"$f":"'[7]Indirect Grants'!I1658","v":0},{"$f":"'[7]Indirect Grants'!O1658","v":0},{"$f":"'[7]Indirect Grants'!P1658","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1658","v":0},{"$f":"'[7]Indirect Grants'!R1658","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1659","v":0},{"$f":"'[7]Indirect Grants'!I1659","v":0},{"$f":"'[7]Indirect Grants'!O1659","v":0},{"$f":"'[7]Indirect Grants'!P1659","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1659","v":0},{"$f":"'[7]Indirect Grants'!R1659","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1661:G1662)","v":0},{"$f":"SUM(H1661:H1662)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1661:P1662)","v":0},{"$f":"SUM(Q1661:Q1662)","v":0},{"$f":"SUM(R1661:R1662)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1661","v":0},{"$f":"'[7]Indirect Grants'!I1661","v":0},{"$f":"'[7]Indirect Grants'!O1661","v":0},{"$f":"'[7]Indirect Grants'!P1661","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1661","v":0},{"$f":"'[7]Indirect Grants'!R1661","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1662","v":0},{"$f":"'[7]Indirect Grants'!I1662","v":0},{"$f":"'[7]Indirect Grants'!O1662","v":0},{"$f":"'[7]Indirect Grants'!P1662","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1662","v":0},{"$f":"'[7]Indirect Grants'!R1662","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1663","v":0},{"$f":"'[7]Indirect Grants'!I1663","v":0},{"$f":"'[7]Indirect Grants'!O1663","v":0},{"$f":"'[7]Indirect Grants'!P1663","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1663","v":0},{"$f":"'[7]Indirect Grants'!R1663","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1664","v":0},{"$f":"'[7]Indirect Grants'!I1664","v":0},{"$f":"'[7]Indirect Grants'!O1664","v":0},{"$f":"'[7]Indirect Grants'!P1664","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1664","v":0},{"$f":"'[7]Indirect Grants'!R1664","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1666+G1669","v":0},{"$f":"+H1666+H1669","v":0},0,0,0,0,0,0,{"$f":"SUM(J1665:N1665)","v":0},{"$f":"+P1666+P1669","v":0},{"$f":"+Q1666+Q1669","v":0},{"$f":"+R1666+R1669","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1667:G1668)","v":0},{"$f":"SUM(H1667:H1668)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1666:N1666)","v":0},{"$f":"SUM(P1667:P1668)","v":0},{"$f":"SUM(Q1667:Q1668)","v":0},{"$f":"SUM(R1667:R1668)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1667","v":0},{"$f":"'[7]Indirect Grants'!I1667","v":0},{"$f":"'[7]Indirect Grants'!O1667","v":0},{"$f":"'[7]Indirect Grants'!P1667","v":0},null,null,null,null,{"$f":"SUM(J1667:N1667)","v":0},{"$f":"'[7]Indirect Grants'!Q1667","v":0},{"$f":"'[7]Indirect Grants'!R1667","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1668","v":0},{"$f":"'[7]Indirect Grants'!I1668","v":0},{"$f":"'[7]Indirect Grants'!O1668","v":0},{"$f":"'[7]Indirect Grants'!P1668","v":0},null,null,null,null,{"$f":"SUM(J1668:N1668)","v":0},{"$f":"'[7]Indirect Grants'!Q1668","v":0},{"$f":"'[7]Indirect Grants'!R1668","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1670:G1671)","v":0},{"$f":"SUM(H1670:H1671)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1669:N1669)","v":0},{"$f":"SUM(P1670:P1671)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1670","v":0},{"$f":"'[7]Indirect Grants'!I1670","v":0},{"$f":"'[7]Indirect Grants'!O1670","v":0},{"$f":"'[7]Indirect Grants'!P1670","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1670","v":0},{"$f":"'[7]Indirect Grants'!R1670","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1671","v":0},{"$f":"'[7]Indirect Grants'!I1671","v":0},{"$f":"'[7]Indirect Grants'!O1671","v":0},{"$f":"'[7]Indirect Grants'!P1671","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1671","v":0},{"$f":"'[7]Indirect Grants'!R1671","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1672","v":0},{"$f":"'[7]Indirect Grants'!I1672","v":0},{"$f":"'[7]Indirect Grants'!O1672","v":0},{"$f":"'[7]Indirect Grants'!P1672","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1672","v":0},{"$f":"'[7]Indirect Grants'!R1672","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1674:G1675)","v":0},{"$f":"SUM(H1674:H1675)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1674:P1675)","v":0},{"$f":"SUM(Q1674:Q1675)","v":0},{"$f":"SUM(R1674:R1675)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1674","v":0},{"$f":"'[7]Indirect Grants'!I1674","v":0},{"$f":"'[7]Indirect Grants'!O1674","v":0},{"$f":"'[7]Indirect Grants'!P1674","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1674","v":0},{"$f":"'[7]Indirect Grants'!R1674","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1675","v":0},{"$f":"'[7]Indirect Grants'!I1675","v":0},{"$f":"'[7]Indirect Grants'!O1675","v":0},{"$f":"'[7]Indirect Grants'!P1675","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1675","v":0},{"$f":"'[7]Indirect Grants'!R1675","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1677,G1680,G1683:G1687)","v":0},{"$f":"SUM(H1677,H1680,H1683:H1687)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1677,P1680,P1683:P1687)","v":0},{"$f":"SUM(Q1677,Q1680,Q1683:Q1687)","v":0},{"$f":"SUM(R1677,R1680,R1683:R1687)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1678:G1679)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1678:P1679)","v":0},{"$f":"SUM(Q1678:Q1679)","v":0},{"$f":"SUM(R1678:R1679)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1678","v":0},{"$f":"'[7]Indirect Grants'!I1678","v":0},{"$f":"'[7]Indirect Grants'!O1678","v":0},{"$f":"'[7]Indirect Grants'!P1678","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1678","v":0},{"$f":"'[7]Indirect Grants'!R1678","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1679","v":0},{"$f":"'[7]Indirect Grants'!I1679","v":0},{"$f":"'[7]Indirect Grants'!O1679","v":0},{"$f":"'[7]Indirect Grants'!P1679","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1679","v":0},{"$f":"'[7]Indirect Grants'!R1679","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1681:G1682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1681:P1682)","v":0},{"$f":"SUM(Q1681:Q1682)","v":0},{"$f":"SUM(R1681:R1682)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1681","v":0},{"$f":"'[7]Indirect Grants'!I1681","v":0},{"$f":"'[7]Indirect Grants'!O1681","v":0},{"$f":"'[7]Indirect Grants'!P1681","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1681","v":0},{"$f":"'[7]Indirect Grants'!R1681","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1682","v":0},{"$f":"'[7]Indirect Grants'!I1682","v":0},{"$f":"'[7]Indirect Grants'!O1682","v":0},{"$f":"'[7]Indirect Grants'!P1682","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1682","v":0},{"$f":"'[7]Indirect Grants'!R1682","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1683","v":0},{"$f":"'[7]Indirect Grants'!I1683","v":0},{"$f":"'[7]Indirect Grants'!O1683","v":0},{"$f":"'[7]Indirect Grants'!P1683","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1683","v":0},{"$f":"'[7]Indirect Grants'!R1683","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1684","v":0},{"$f":"'[7]Indirect Grants'!I1684","v":0},{"$f":"'[7]Indirect Grants'!O1684","v":0},{"$f":"'[7]Indirect Grants'!P1684","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1684","v":0},{"$f":"'[7]Indirect Grants'!R1684","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1685","v":0},{"$f":"'[7]Indirect Grants'!I1685","v":0},{"$f":"'[7]Indirect Grants'!O1685","v":0},{"$f":"'[7]Indirect Grants'!P1685","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1685","v":0},{"$f":"'[7]Indirect Grants'!R1685","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1686","v":0},{"$f":"'[7]Indirect Grants'!I1686","v":0},{"$f":"'[7]Indirect Grants'!O1686","v":0},{"$f":"'[7]Indirect Grants'!P1686","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1686","v":0},{"$f":"'[7]Indirect Grants'!R1686","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1687","v":0},{"$f":"'[7]Indirect Grants'!I1687","v":0},{"$f":"'[7]Indirect Grants'!O1687","v":0},{"$f":"'[7]Indirect Grants'!P1687","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1687","v":0},{"$f":"'[7]Indirect Grants'!R1687","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1688","v":0},{"$f":"'[7]Indirect Grants'!I1688","v":0},{"$f":"'[7]Indirect Grants'!O1688","v":0},{"$f":"'[7]Indirect Grants'!P1688","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1688","v":0},{"$f":"'[7]Indirect Grants'!R1688","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1606,G1652,G1676,G1688)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1606,P1652,P1676,P1688)","v":0},{"$f":"SUM(Q1606,Q1652,Q1676,Q1688)","v":0},{"$f":"SUM(R1606,R1652,R1676,R1688)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,16,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1701","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1702","v":0},{"$f":"G1794","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1704","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1706","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1711,G1714,G1753)","v":0},{"$f":"SUM(H1711,H1714,H1753)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1710:N1710)","v":0},{"$f":"SUM(P1711,P1714,P1753)","v":0},{"$f":"SUM(Q1711,Q1714,Q1753)","v":0},{"$f":"SUM(R1711,R1714,R1753)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1712:G1713)","v":0},{"$f":"SUM(H1712:H1713)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1712:P1713)","v":0},{"$f":"SUM(Q1712:Q1713)","v":0},{"$f":"SUM(R1712:R1713)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1712","v":0},{"$f":"'[7]Indirect Grants'!I1712","v":0},{"$f":"'[7]Indirect Grants'!O1712","v":0},{"$f":"'[7]Indirect Grants'!P1712","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1712","v":0},{"$f":"'[7]Indirect Grants'!R1712","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1713","v":0},{"$f":"'[7]Indirect Grants'!I1713","v":0},{"$f":"'[7]Indirect Grants'!O1713","v":0},{"$f":"'[7]Indirect Grants'!P1713","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1713","v":0},{"$f":"'[7]Indirect Grants'!R1713","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1715:G1752)","v":0},{"$f":"SUM(H1715:H1752)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1715:P1752)","v":0},{"$f":"SUM(Q1715:Q1752)","v":0},{"$f":"SUM(R1715:R1752)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1715","v":0},{"$f":"'[7]Indirect Grants'!I1715","v":0},{"$f":"'[7]Indirect Grants'!O1715","v":0},{"$f":"'[7]Indirect Grants'!P1715","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1715","v":0},{"$f":"'[7]Indirect Grants'!R1715","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1716","v":0},{"$f":"'[7]Indirect Grants'!I1716","v":0},{"$f":"'[7]Indirect Grants'!O1716","v":0},{"$f":"'[7]Indirect Grants'!P1716","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1716","v":0},{"$f":"'[7]Indirect Grants'!R1716","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1717","v":0},{"$f":"'[7]Indirect Grants'!I1717","v":0},{"$f":"'[7]Indirect Grants'!O1717","v":0},{"$f":"'[7]Indirect Grants'!P1717","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1717","v":0},{"$f":"'[7]Indirect Grants'!R1717","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1718","v":0},{"$f":"'[7]Indirect Grants'!I1718","v":0},{"$f":"'[7]Indirect Grants'!O1718","v":0},{"$f":"'[7]Indirect Grants'!P1718","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1718","v":0},{"$f":"'[7]Indirect Grants'!R1718","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1719","v":0},{"$f":"'[7]Indirect Grants'!I1719","v":0},{"$f":"'[7]Indirect Grants'!O1719","v":0},{"$f":"'[7]Indirect Grants'!P1719","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1719","v":0},{"$f":"'[7]Indirect Grants'!R1719","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1720","v":0},{"$f":"'[7]Indirect Grants'!I1720","v":0},{"$f":"'[7]Indirect Grants'!O1720","v":0},{"$f":"'[7]Indirect Grants'!P1720","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1720","v":0},{"$f":"'[7]Indirect Grants'!R1720","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1721","v":0},{"$f":"'[7]Indirect Grants'!I1721","v":0},{"$f":"'[7]Indirect Grants'!O1721","v":0},{"$f":"'[7]Indirect Grants'!P1721","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1721","v":0},{"$f":"'[7]Indirect Grants'!R1721","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1722","v":0},{"$f":"'[7]Indirect Grants'!I1722","v":0},{"$f":"'[7]Indirect Grants'!O1722","v":0},{"$f":"'[7]Indirect Grants'!P1722","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1722","v":0},{"$f":"'[7]Indirect Grants'!R1722","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1723","v":0},{"$f":"'[7]Indirect Grants'!I1723","v":0},{"$f":"'[7]Indirect Grants'!O1723","v":0},{"$f":"'[7]Indirect Grants'!P1723","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1723","v":0},{"$f":"'[7]Indirect Grants'!R1723","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1724","v":0},{"$f":"'[7]Indirect Grants'!I1724","v":0},{"$f":"'[7]Indirect Grants'!O1724","v":0},{"$f":"'[7]Indirect Grants'!P1724","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1724","v":0},{"$f":"'[7]Indirect Grants'!R1724","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1725","v":0},{"$f":"'[7]Indirect Grants'!I1725","v":0},{"$f":"'[7]Indirect Grants'!O1725","v":0},{"$f":"'[7]Indirect Grants'!P1725","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1725","v":0},{"$f":"'[7]Indirect Grants'!R1725","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1726","v":0},{"$f":"'[7]Indirect Grants'!I1726","v":0},{"$f":"'[7]Indirect Grants'!O1726","v":0},{"$f":"'[7]Indirect Grants'!P1726","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1726","v":0},{"$f":"'[7]Indirect Grants'!R1726","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1727","v":0},{"$f":"'[7]Indirect Grants'!I1727","v":0},{"$f":"'[7]Indirect Grants'!O1727","v":0},{"$f":"'[7]Indirect Grants'!P1727","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1727","v":0},{"$f":"'[7]Indirect Grants'!R1727","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1728","v":0},{"$f":"'[7]Indirect Grants'!I1728","v":0},{"$f":"'[7]Indirect Grants'!O1728","v":0},{"$f":"'[7]Indirect Grants'!P1728","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1728","v":0},{"$f":"'[7]Indirect Grants'!R1728","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1729","v":0},{"$f":"'[7]Indirect Grants'!I1729","v":0},{"$f":"'[7]Indirect Grants'!O1729","v":0},{"$f":"'[7]Indirect Grants'!P1729","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1729","v":0},{"$f":"'[7]Indirect Grants'!R1729","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1730","v":0},{"$f":"'[7]Indirect Grants'!I1730","v":0},{"$f":"'[7]Indirect Grants'!O1730","v":0},{"$f":"'[7]Indirect Grants'!P1730","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1730","v":0},{"$f":"'[7]Indirect Grants'!R1730","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1731","v":0},{"$f":"'[7]Indirect Grants'!I1731","v":0},{"$f":"'[7]Indirect Grants'!O1731","v":0},{"$f":"'[7]Indirect Grants'!P1731","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1731","v":0},{"$f":"'[7]Indirect Grants'!R1731","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1732","v":0},{"$f":"'[7]Indirect Grants'!I1732","v":0},{"$f":"'[7]Indirect Grants'!O1732","v":0},{"$f":"'[7]Indirect Grants'!P1732","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1732","v":0},{"$f":"'[7]Indirect Grants'!R1732","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1733","v":0},{"$f":"'[7]Indirect Grants'!I1733","v":0},{"$f":"'[7]Indirect Grants'!O1733","v":0},{"$f":"'[7]Indirect Grants'!P1733","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1733","v":0},{"$f":"'[7]Indirect Grants'!R1733","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1734","v":0},{"$f":"'[7]Indirect Grants'!I1734","v":0},{"$f":"'[7]Indirect Grants'!O1734","v":0},{"$f":"'[7]Indirect Grants'!P1734","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1734","v":0},{"$f":"'[7]Indirect Grants'!R1734","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1735","v":0},{"$f":"'[7]Indirect Grants'!I1735","v":0},{"$f":"'[7]Indirect Grants'!O1735","v":0},{"$f":"'[7]Indirect Grants'!P1735","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1735","v":0},{"$f":"'[7]Indirect Grants'!R1735","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1736","v":0},{"$f":"'[7]Indirect Grants'!I1736","v":0},{"$f":"'[7]Indirect Grants'!O1736","v":0},{"$f":"'[7]Indirect Grants'!P1736","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1736","v":0},{"$f":"'[7]Indirect Grants'!R1736","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1737","v":0},{"$f":"'[7]Indirect Grants'!I1737","v":0},{"$f":"'[7]Indirect Grants'!O1737","v":0},{"$f":"'[7]Indirect Grants'!P1737","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1737","v":0},{"$f":"'[7]Indirect Grants'!R1737","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1738","v":0},{"$f":"'[7]Indirect Grants'!I1738","v":0},{"$f":"'[7]Indirect Grants'!O1738","v":0},{"$f":"'[7]Indirect Grants'!P1738","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1738","v":0},{"$f":"'[7]Indirect Grants'!R1738","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1739","v":0},{"$f":"'[7]Indirect Grants'!I1739","v":0},{"$f":"'[7]Indirect Grants'!O1739","v":0},{"$f":"'[7]Indirect Grants'!P1739","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1739","v":0},{"$f":"'[7]Indirect Grants'!R1739","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1740","v":0},{"$f":"'[7]Indirect Grants'!I1740","v":0},{"$f":"'[7]Indirect Grants'!O1740","v":0},{"$f":"'[7]Indirect Grants'!P1740","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1740","v":0},{"$f":"'[7]Indirect Grants'!R1740","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1741","v":0},{"$f":"'[7]Indirect Grants'!I1741","v":0},{"$f":"'[7]Indirect Grants'!O1741","v":0},{"$f":"'[7]Indirect Grants'!P1741","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1741","v":0},{"$f":"'[7]Indirect Grants'!R1741","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1742","v":0},{"$f":"'[7]Indirect Grants'!I1742","v":0},{"$f":"'[7]Indirect Grants'!O1742","v":0},{"$f":"'[7]Indirect Grants'!P1742","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1742","v":0},{"$f":"'[7]Indirect Grants'!R1742","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1743","v":0},{"$f":"'[7]Indirect Grants'!I1743","v":0},{"$f":"'[7]Indirect Grants'!O1743","v":0},{"$f":"'[7]Indirect Grants'!P1743","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1743","v":0},{"$f":"'[7]Indirect Grants'!R1743","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1744","v":0},{"$f":"'[7]Indirect Grants'!I1744","v":0},{"$f":"'[7]Indirect Grants'!O1744","v":0},{"$f":"'[7]Indirect Grants'!P1744","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1744","v":0},{"$f":"'[7]Indirect Grants'!R1744","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1745","v":0},{"$f":"'[7]Indirect Grants'!I1745","v":0},{"$f":"'[7]Indirect Grants'!O1745","v":0},{"$f":"'[7]Indirect Grants'!P1745","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1745","v":0},{"$f":"'[7]Indirect Grants'!R1745","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1746","v":0},{"$f":"'[7]Indirect Grants'!I1746","v":0},{"$f":"'[7]Indirect Grants'!O1746","v":0},{"$f":"'[7]Indirect Grants'!P1746","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1746","v":0},{"$f":"'[7]Indirect Grants'!R1746","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1747","v":0},{"$f":"'[7]Indirect Grants'!I1747","v":0},{"$f":"'[7]Indirect Grants'!O1747","v":0},{"$f":"'[7]Indirect Grants'!P1747","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1747","v":0},{"$f":"'[7]Indirect Grants'!R1747","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1748","v":0},{"$f":"'[7]Indirect Grants'!I1748","v":0},{"$f":"'[7]Indirect Grants'!O1748","v":0},{"$f":"'[7]Indirect Grants'!P1748","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1748","v":0},{"$f":"'[7]Indirect Grants'!R1748","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1749","v":0},{"$f":"'[7]Indirect Grants'!I1749","v":0},{"$f":"'[7]Indirect Grants'!O1749","v":0},{"$f":"'[7]Indirect Grants'!P1749","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1749","v":0},{"$f":"'[7]Indirect Grants'!R1749","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1750","v":0},{"$f":"'[7]Indirect Grants'!I1750","v":0},{"$f":"'[7]Indirect Grants'!O1750","v":0},{"$f":"'[7]Indirect Grants'!P1750","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1750","v":0},{"$f":"'[7]Indirect Grants'!R1750","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1751","v":0},{"$f":"'[7]Indirect Grants'!I1751","v":0},{"$f":"'[7]Indirect Grants'!O1751","v":0},{"$f":"'[7]Indirect Grants'!P1751","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1751","v":0},{"$f":"'[7]Indirect Grants'!R1751","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1752","v":0},{"$f":"'[7]Indirect Grants'!I1752","v":0},{"$f":"'[7]Indirect Grants'!O1752","v":0},{"$f":"'[7]Indirect Grants'!P1752","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1752","v":0},{"$f":"'[7]Indirect Grants'!R1752","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1754:G1755)","v":0},{"$f":"SUM(H1754:H1755)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1754:P1755)","v":0},{"$f":"SUM(Q1754:Q1755)","v":0},{"$f":"SUM(R1754:R1755)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1754","v":0},{"$f":"'[7]Indirect Grants'!I1754","v":0},{"$f":"'[7]Indirect Grants'!O1754","v":0},{"$f":"'[7]Indirect Grants'!P1754","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1754","v":0},{"$f":"'[7]Indirect Grants'!R1754","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1755","v":0},{"$f":"'[7]Indirect Grants'!I1755","v":0},{"$f":"'[7]Indirect Grants'!O1755","v":0},{"$f":"'[7]Indirect Grants'!P1755","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1755","v":0},{"$f":"'[7]Indirect Grants'!R1755","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1757,G1764,G1767:G1769,G1776:G1777)","v":0},{"$f":"SUM(H1757,H1764,H1767:H1769,H1776:H1777)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1757,P1764,P1767:P1769,P1776:P1777)","v":0},{"$f":"SUM(Q1757,Q1764,Q1767:Q1769,Q1776:Q1777)","v":0},{"$f":"SUM(R1757,R1764,R1767:R1769,R1776:R1777)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1758+G1761","v":0},{"$f":"+H1758+H1761","v":0},0,0,0,0,0,0,0,{"$f":"+P1758+P1761","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1759:G1760)","v":0},{"$f":"SUM(H1759:H1760)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1759:P1760)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1759","v":0},{"$f":"'[7]Indirect Grants'!I1759","v":0},{"$f":"'[7]Indirect Grants'!O1759","v":0},{"$f":"'[7]Indirect Grants'!P1759","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1759","v":0},{"$f":"'[7]Indirect Grants'!R1759","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1760","v":0},{"$f":"'[7]Indirect Grants'!I1760","v":0},{"$f":"'[7]Indirect Grants'!O1760","v":0},{"$f":"'[7]Indirect Grants'!P1760","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1760","v":0},{"$f":"'[7]Indirect Grants'!R1760","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1762:G1763)","v":0},{"$f":"SUM(H1762:H1763)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1762:P1763)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1762","v":0},{"$f":"'[7]Indirect Grants'!I1762","v":0},{"$f":"'[7]Indirect Grants'!O1762","v":0},{"$f":"'[7]Indirect Grants'!P1762","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1762","v":0},{"$f":"'[7]Indirect Grants'!R1762","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1763","v":0},{"$f":"'[7]Indirect Grants'!I1763","v":0},{"$f":"'[7]Indirect Grants'!O1763","v":0},{"$f":"'[7]Indirect Grants'!P1763","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1763","v":0},{"$f":"'[7]Indirect Grants'!R1763","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1765:G1766)","v":0},{"$f":"SUM(H1765:H1766)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1765:P1766)","v":0},{"$f":"SUM(Q1765:Q1766)","v":0},{"$f":"SUM(R1765:R1766)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1765","v":0},{"$f":"'[7]Indirect Grants'!I1765","v":0},{"$f":"'[7]Indirect Grants'!O1765","v":0},{"$f":"'[7]Indirect Grants'!P1765","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1765","v":0},{"$f":"'[7]Indirect Grants'!R1765","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1766","v":0},{"$f":"'[7]Indirect Grants'!I1766","v":0},{"$f":"'[7]Indirect Grants'!O1766","v":0},{"$f":"'[7]Indirect Grants'!P1766","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1766","v":0},{"$f":"'[7]Indirect Grants'!R1766","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1767","v":0},{"$f":"'[7]Indirect Grants'!I1767","v":0},{"$f":"'[7]Indirect Grants'!O1767","v":0},{"$f":"'[7]Indirect Grants'!P1767","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1767","v":0},{"$f":"'[7]Indirect Grants'!R1767","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1768","v":0},{"$f":"'[7]Indirect Grants'!I1768","v":0},{"$f":"'[7]Indirect Grants'!O1768","v":0},{"$f":"'[7]Indirect Grants'!P1768","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1768","v":0},{"$f":"'[7]Indirect Grants'!R1768","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1770+G1773","v":0},{"$f":"+H1770+H1773","v":0},0,0,0,0,0,0,{"$f":"SUM(J1769:N1769)","v":0},{"$f":"+P1770+P1773","v":0},{"$f":"+Q1770+Q1773","v":0},{"$f":"+R1770+R1773","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1771:G1772)","v":0},{"$f":"SUM(H1771:H1772)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1770:N1770)","v":0},{"$f":"SUM(P1771:P1772)","v":0},{"$f":"SUM(Q1771:Q1772)","v":0},{"$f":"SUM(R1771:R1772)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1771","v":0},{"$f":"'[7]Indirect Grants'!I1771","v":0},{"$f":"'[7]Indirect Grants'!O1771","v":0},{"$f":"'[7]Indirect Grants'!P1771","v":0},null,null,null,null,{"$f":"SUM(J1771:N1771)","v":0},{"$f":"'[7]Indirect Grants'!Q1771","v":0},{"$f":"'[7]Indirect Grants'!R1771","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1772","v":0},{"$f":"'[7]Indirect Grants'!I1772","v":0},{"$f":"'[7]Indirect Grants'!O1772","v":0},{"$f":"'[7]Indirect Grants'!P1772","v":0},null,null,null,null,{"$f":"SUM(J1772:N1772)","v":0},{"$f":"'[7]Indirect Grants'!Q1772","v":0},{"$f":"'[7]Indirect Grants'!R1772","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1774:G1775)","v":0},{"$f":"SUM(H1774:H1775)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1773:N1773)","v":0},{"$f":"SUM(P1774:P1775)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1774","v":0},{"$f":"'[7]Indirect Grants'!I1774","v":0},{"$f":"'[7]Indirect Grants'!O1774","v":0},{"$f":"'[7]Indirect Grants'!P1774","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1774","v":0},{"$f":"'[7]Indirect Grants'!R1774","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1775","v":0},{"$f":"'[7]Indirect Grants'!I1775","v":0},{"$f":"'[7]Indirect Grants'!O1775","v":0},{"$f":"'[7]Indirect Grants'!P1775","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1775","v":0},{"$f":"'[7]Indirect Grants'!R1775","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1776","v":0},{"$f":"'[7]Indirect Grants'!I1776","v":0},{"$f":"'[7]Indirect Grants'!O1776","v":0},{"$f":"'[7]Indirect Grants'!P1776","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1776","v":0},{"$f":"'[7]Indirect Grants'!R1776","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1778:G1779)","v":0},{"$f":"SUM(H1778:H1779)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1778:P1779)","v":0},{"$f":"SUM(Q1778:Q1779)","v":0},{"$f":"SUM(R1778:R1779)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1778","v":0},{"$f":"'[7]Indirect Grants'!I1778","v":0},{"$f":"'[7]Indirect Grants'!O1778","v":0},{"$f":"'[7]Indirect Grants'!P1778","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1778","v":0},{"$f":"'[7]Indirect Grants'!R1778","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1779","v":0},{"$f":"'[7]Indirect Grants'!I1779","v":0},{"$f":"'[7]Indirect Grants'!O1779","v":0},{"$f":"'[7]Indirect Grants'!P1779","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1779","v":0},{"$f":"'[7]Indirect Grants'!R1779","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1781,G1784,G1787:G1791)","v":0},{"$f":"SUM(H1781,H1784,H1787:H1791)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1781,P1784,P1787:P1791)","v":0},{"$f":"SUM(Q1781,Q1784,Q1787:Q1791)","v":0},{"$f":"SUM(R1781,R1784,R1787:R1791)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1782:G1783)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1782:P1783)","v":0},{"$f":"SUM(Q1782:Q1783)","v":0},{"$f":"SUM(R1782:R1783)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1782","v":0},{"$f":"'[7]Indirect Grants'!I1782","v":0},{"$f":"'[7]Indirect Grants'!O1782","v":0},{"$f":"'[7]Indirect Grants'!P1782","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1782","v":0},{"$f":"'[7]Indirect Grants'!R1782","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1783","v":0},{"$f":"'[7]Indirect Grants'!I1783","v":0},{"$f":"'[7]Indirect Grants'!O1783","v":0},{"$f":"'[7]Indirect Grants'!P1783","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1783","v":0},{"$f":"'[7]Indirect Grants'!R1783","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1785:G1786)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1785:P1786)","v":0},{"$f":"SUM(Q1785:Q1786)","v":0},{"$f":"SUM(R1785:R1786)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1785","v":0},{"$f":"'[7]Indirect Grants'!I1785","v":0},{"$f":"'[7]Indirect Grants'!O1785","v":0},{"$f":"'[7]Indirect Grants'!P1785","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1785","v":0},{"$f":"'[7]Indirect Grants'!R1785","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1786","v":0},{"$f":"'[7]Indirect Grants'!I1786","v":0},{"$f":"'[7]Indirect Grants'!O1786","v":0},{"$f":"'[7]Indirect Grants'!P1786","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1786","v":0},{"$f":"'[7]Indirect Grants'!R1786","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1787","v":0},{"$f":"'[7]Indirect Grants'!I1787","v":0},{"$f":"'[7]Indirect Grants'!O1787","v":0},{"$f":"'[7]Indirect Grants'!P1787","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1787","v":0},{"$f":"'[7]Indirect Grants'!R1787","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1788","v":0},{"$f":"'[7]Indirect Grants'!I1788","v":0},{"$f":"'[7]Indirect Grants'!O1788","v":0},{"$f":"'[7]Indirect Grants'!P1788","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1788","v":0},{"$f":"'[7]Indirect Grants'!R1788","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1789","v":0},{"$f":"'[7]Indirect Grants'!I1789","v":0},{"$f":"'[7]Indirect Grants'!O1789","v":0},{"$f":"'[7]Indirect Grants'!P1789","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1789","v":0},{"$f":"'[7]Indirect Grants'!R1789","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1790","v":0},{"$f":"'[7]Indirect Grants'!I1790","v":0},{"$f":"'[7]Indirect Grants'!O1790","v":0},{"$f":"'[7]Indirect Grants'!P1790","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1790","v":0},{"$f":"'[7]Indirect Grants'!R1790","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1791","v":0},{"$f":"'[7]Indirect Grants'!I1791","v":0},{"$f":"'[7]Indirect Grants'!O1791","v":0},{"$f":"'[7]Indirect Grants'!P1791","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1791","v":0},{"$f":"'[7]Indirect Grants'!R1791","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1792","v":0},{"$f":"'[7]Indirect Grants'!I1792","v":0},{"$f":"'[7]Indirect Grants'!O1792","v":0},{"$f":"'[7]Indirect Grants'!P1792","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1792","v":0},{"$f":"'[7]Indirect Grants'!R1792","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1710,G1756,G1780,G1792)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1710,P1756,P1780,P1792)","v":0},{"$f":"SUM(Q1710,Q1756,Q1780,Q1792)","v":0},{"$f":"SUM(R1710,R1756,R1780,R1792)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,17,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1805","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1806","v":0},{"$f":"G1898","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1808","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1810","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1815,G1818,G1857)","v":0},{"$f":"SUM(H1815,H1818,H1857)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1814:N1814)","v":0},{"$f":"SUM(P1815,P1818,P1857)","v":0},{"$f":"SUM(Q1815,Q1818,Q1857)","v":0},{"$f":"SUM(R1815,R1818,R1857)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1816:G1817)","v":0},{"$f":"SUM(H1816:H1817)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1816:P1817)","v":0},{"$f":"SUM(Q1816:Q1817)","v":0},{"$f":"SUM(R1816:R1817)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1816","v":0},{"$f":"'[7]Indirect Grants'!I1816","v":0},{"$f":"'[7]Indirect Grants'!O1816","v":0},{"$f":"'[7]Indirect Grants'!P1816","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1816","v":0},{"$f":"'[7]Indirect Grants'!R1816","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1817","v":0},{"$f":"'[7]Indirect Grants'!I1817","v":0},{"$f":"'[7]Indirect Grants'!O1817","v":0},{"$f":"'[7]Indirect Grants'!P1817","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1817","v":0},{"$f":"'[7]Indirect Grants'!R1817","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1819:G1856)","v":0},{"$f":"SUM(H1819:H1856)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1819:P1856)","v":0},{"$f":"SUM(Q1819:Q1856)","v":0},{"$f":"SUM(R1819:R1856)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1819","v":0},{"$f":"'[7]Indirect Grants'!I1819","v":0},{"$f":"'[7]Indirect Grants'!O1819","v":0},{"$f":"'[7]Indirect Grants'!P1819","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1819","v":0},{"$f":"'[7]Indirect Grants'!R1819","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1820","v":0},{"$f":"'[7]Indirect Grants'!I1820","v":0},{"$f":"'[7]Indirect Grants'!O1820","v":0},{"$f":"'[7]Indirect Grants'!P1820","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1820","v":0},{"$f":"'[7]Indirect Grants'!R1820","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1821","v":0},{"$f":"'[7]Indirect Grants'!I1821","v":0},{"$f":"'[7]Indirect Grants'!O1821","v":0},{"$f":"'[7]Indirect Grants'!P1821","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1821","v":0},{"$f":"'[7]Indirect Grants'!R1821","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1822","v":0},{"$f":"'[7]Indirect Grants'!I1822","v":0},{"$f":"'[7]Indirect Grants'!O1822","v":0},{"$f":"'[7]Indirect Grants'!P1822","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1822","v":0},{"$f":"'[7]Indirect Grants'!R1822","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1823","v":0},{"$f":"'[7]Indirect Grants'!I1823","v":0},{"$f":"'[7]Indirect Grants'!O1823","v":0},{"$f":"'[7]Indirect Grants'!P1823","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1823","v":0},{"$f":"'[7]Indirect Grants'!R1823","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1824","v":0},{"$f":"'[7]Indirect Grants'!I1824","v":0},{"$f":"'[7]Indirect Grants'!O1824","v":0},{"$f":"'[7]Indirect Grants'!P1824","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1824","v":0},{"$f":"'[7]Indirect Grants'!R1824","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1825","v":0},{"$f":"'[7]Indirect Grants'!I1825","v":0},{"$f":"'[7]Indirect Grants'!O1825","v":0},{"$f":"'[7]Indirect Grants'!P1825","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1825","v":0},{"$f":"'[7]Indirect Grants'!R1825","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1826","v":0},{"$f":"'[7]Indirect Grants'!I1826","v":0},{"$f":"'[7]Indirect Grants'!O1826","v":0},{"$f":"'[7]Indirect Grants'!P1826","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1826","v":0},{"$f":"'[7]Indirect Grants'!R1826","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1827","v":0},{"$f":"'[7]Indirect Grants'!I1827","v":0},{"$f":"'[7]Indirect Grants'!O1827","v":0},{"$f":"'[7]Indirect Grants'!P1827","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1827","v":0},{"$f":"'[7]Indirect Grants'!R1827","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1828","v":0},{"$f":"'[7]Indirect Grants'!I1828","v":0},{"$f":"'[7]Indirect Grants'!O1828","v":0},{"$f":"'[7]Indirect Grants'!P1828","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1828","v":0},{"$f":"'[7]Indirect Grants'!R1828","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1829","v":0},{"$f":"'[7]Indirect Grants'!I1829","v":0},{"$f":"'[7]Indirect Grants'!O1829","v":0},{"$f":"'[7]Indirect Grants'!P1829","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1829","v":0},{"$f":"'[7]Indirect Grants'!R1829","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1830","v":0},{"$f":"'[7]Indirect Grants'!I1830","v":0},{"$f":"'[7]Indirect Grants'!O1830","v":0},{"$f":"'[7]Indirect Grants'!P1830","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1830","v":0},{"$f":"'[7]Indirect Grants'!R1830","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1831","v":0},{"$f":"'[7]Indirect Grants'!I1831","v":0},{"$f":"'[7]Indirect Grants'!O1831","v":0},{"$f":"'[7]Indirect Grants'!P1831","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1831","v":0},{"$f":"'[7]Indirect Grants'!R1831","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1832","v":0},{"$f":"'[7]Indirect Grants'!I1832","v":0},{"$f":"'[7]Indirect Grants'!O1832","v":0},{"$f":"'[7]Indirect Grants'!P1832","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1832","v":0},{"$f":"'[7]Indirect Grants'!R1832","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1833","v":0},{"$f":"'[7]Indirect Grants'!I1833","v":0},{"$f":"'[7]Indirect Grants'!O1833","v":0},{"$f":"'[7]Indirect Grants'!P1833","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1833","v":0},{"$f":"'[7]Indirect Grants'!R1833","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1834","v":0},{"$f":"'[7]Indirect Grants'!I1834","v":0},{"$f":"'[7]Indirect Grants'!O1834","v":0},{"$f":"'[7]Indirect Grants'!P1834","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1834","v":0},{"$f":"'[7]Indirect Grants'!R1834","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1835","v":0},{"$f":"'[7]Indirect Grants'!I1835","v":0},{"$f":"'[7]Indirect Grants'!O1835","v":0},{"$f":"'[7]Indirect Grants'!P1835","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1835","v":0},{"$f":"'[7]Indirect Grants'!R1835","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1836","v":0},{"$f":"'[7]Indirect Grants'!I1836","v":0},{"$f":"'[7]Indirect Grants'!O1836","v":0},{"$f":"'[7]Indirect Grants'!P1836","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1836","v":0},{"$f":"'[7]Indirect Grants'!R1836","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1837","v":0},{"$f":"'[7]Indirect Grants'!I1837","v":0},{"$f":"'[7]Indirect Grants'!O1837","v":0},{"$f":"'[7]Indirect Grants'!P1837","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1837","v":0},{"$f":"'[7]Indirect Grants'!R1837","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1838","v":0},{"$f":"'[7]Indirect Grants'!I1838","v":0},{"$f":"'[7]Indirect Grants'!O1838","v":0},{"$f":"'[7]Indirect Grants'!P1838","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1838","v":0},{"$f":"'[7]Indirect Grants'!R1838","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1839","v":0},{"$f":"'[7]Indirect Grants'!I1839","v":0},{"$f":"'[7]Indirect Grants'!O1839","v":0},{"$f":"'[7]Indirect Grants'!P1839","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1839","v":0},{"$f":"'[7]Indirect Grants'!R1839","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1840","v":0},{"$f":"'[7]Indirect Grants'!I1840","v":0},{"$f":"'[7]Indirect Grants'!O1840","v":0},{"$f":"'[7]Indirect Grants'!P1840","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1840","v":0},{"$f":"'[7]Indirect Grants'!R1840","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1841","v":0},{"$f":"'[7]Indirect Grants'!I1841","v":0},{"$f":"'[7]Indirect Grants'!O1841","v":0},{"$f":"'[7]Indirect Grants'!P1841","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1841","v":0},{"$f":"'[7]Indirect Grants'!R1841","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1842","v":0},{"$f":"'[7]Indirect Grants'!I1842","v":0},{"$f":"'[7]Indirect Grants'!O1842","v":0},{"$f":"'[7]Indirect Grants'!P1842","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1842","v":0},{"$f":"'[7]Indirect Grants'!R1842","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1843","v":0},{"$f":"'[7]Indirect Grants'!I1843","v":0},{"$f":"'[7]Indirect Grants'!O1843","v":0},{"$f":"'[7]Indirect Grants'!P1843","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1843","v":0},{"$f":"'[7]Indirect Grants'!R1843","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1844","v":0},{"$f":"'[7]Indirect Grants'!I1844","v":0},{"$f":"'[7]Indirect Grants'!O1844","v":0},{"$f":"'[7]Indirect Grants'!P1844","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1844","v":0},{"$f":"'[7]Indirect Grants'!R1844","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1845","v":0},{"$f":"'[7]Indirect Grants'!I1845","v":0},{"$f":"'[7]Indirect Grants'!O1845","v":0},{"$f":"'[7]Indirect Grants'!P1845","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1845","v":0},{"$f":"'[7]Indirect Grants'!R1845","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1846","v":0},{"$f":"'[7]Indirect Grants'!I1846","v":0},{"$f":"'[7]Indirect Grants'!O1846","v":0},{"$f":"'[7]Indirect Grants'!P1846","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1846","v":0},{"$f":"'[7]Indirect Grants'!R1846","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1847","v":0},{"$f":"'[7]Indirect Grants'!I1847","v":0},{"$f":"'[7]Indirect Grants'!O1847","v":0},{"$f":"'[7]Indirect Grants'!P1847","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1847","v":0},{"$f":"'[7]Indirect Grants'!R1847","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1848","v":0},{"$f":"'[7]Indirect Grants'!I1848","v":0},{"$f":"'[7]Indirect Grants'!O1848","v":0},{"$f":"'[7]Indirect Grants'!P1848","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1848","v":0},{"$f":"'[7]Indirect Grants'!R1848","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1849","v":0},{"$f":"'[7]Indirect Grants'!I1849","v":0},{"$f":"'[7]Indirect Grants'!O1849","v":0},{"$f":"'[7]Indirect Grants'!P1849","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1849","v":0},{"$f":"'[7]Indirect Grants'!R1849","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1850","v":0},{"$f":"'[7]Indirect Grants'!I1850","v":0},{"$f":"'[7]Indirect Grants'!O1850","v":0},{"$f":"'[7]Indirect Grants'!P1850","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1850","v":0},{"$f":"'[7]Indirect Grants'!R1850","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1851","v":0},{"$f":"'[7]Indirect Grants'!I1851","v":0},{"$f":"'[7]Indirect Grants'!O1851","v":0},{"$f":"'[7]Indirect Grants'!P1851","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1851","v":0},{"$f":"'[7]Indirect Grants'!R1851","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1852","v":0},{"$f":"'[7]Indirect Grants'!I1852","v":0},{"$f":"'[7]Indirect Grants'!O1852","v":0},{"$f":"'[7]Indirect Grants'!P1852","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1852","v":0},{"$f":"'[7]Indirect Grants'!R1852","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1853","v":0},{"$f":"'[7]Indirect Grants'!I1853","v":0},{"$f":"'[7]Indirect Grants'!O1853","v":0},{"$f":"'[7]Indirect Grants'!P1853","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1853","v":0},{"$f":"'[7]Indirect Grants'!R1853","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1854","v":0},{"$f":"'[7]Indirect Grants'!I1854","v":0},{"$f":"'[7]Indirect Grants'!O1854","v":0},{"$f":"'[7]Indirect Grants'!P1854","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1854","v":0},{"$f":"'[7]Indirect Grants'!R1854","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1855","v":0},{"$f":"'[7]Indirect Grants'!I1855","v":0},{"$f":"'[7]Indirect Grants'!O1855","v":0},{"$f":"'[7]Indirect Grants'!P1855","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1855","v":0},{"$f":"'[7]Indirect Grants'!R1855","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1856","v":0},{"$f":"'[7]Indirect Grants'!I1856","v":0},{"$f":"'[7]Indirect Grants'!O1856","v":0},{"$f":"'[7]Indirect Grants'!P1856","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1856","v":0},{"$f":"'[7]Indirect Grants'!R1856","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1858:G1859)","v":0},{"$f":"SUM(H1858:H1859)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1858:P1859)","v":0},{"$f":"SUM(Q1858:Q1859)","v":0},{"$f":"SUM(R1858:R1859)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1858","v":0},{"$f":"'[7]Indirect Grants'!I1858","v":0},{"$f":"'[7]Indirect Grants'!O1858","v":0},{"$f":"'[7]Indirect Grants'!P1858","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1858","v":0},{"$f":"'[7]Indirect Grants'!R1858","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1859","v":0},{"$f":"'[7]Indirect Grants'!I1859","v":0},{"$f":"'[7]Indirect Grants'!O1859","v":0},{"$f":"'[7]Indirect Grants'!P1859","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1859","v":0},{"$f":"'[7]Indirect Grants'!R1859","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1861,G1868,G1871:G1873,G1880:G1881)","v":0},{"$f":"SUM(H1861,H1868,H1871:H1873,H1880:H1881)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1861,P1868,P1871:P1873,P1880:P1881)","v":0},{"$f":"SUM(Q1861,Q1868,Q1871:Q1873,Q1880:Q1881)","v":0},{"$f":"SUM(R1861,R1868,R1871:R1873,R1880:R1881)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1862+G1865","v":0},{"$f":"+H1862+H1865","v":0},0,0,0,0,0,0,0,{"$f":"+P1862+P1865","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1863:G1864)","v":0},{"$f":"SUM(H1863:H1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1863:P1864)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1863","v":0},{"$f":"'[7]Indirect Grants'!I1863","v":0},{"$f":"'[7]Indirect Grants'!O1863","v":0},{"$f":"'[7]Indirect Grants'!P1863","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1863","v":0},{"$f":"'[7]Indirect Grants'!R1863","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1864","v":0},{"$f":"'[7]Indirect Grants'!I1864","v":0},{"$f":"'[7]Indirect Grants'!O1864","v":0},{"$f":"'[7]Indirect Grants'!P1864","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1864","v":0},{"$f":"'[7]Indirect Grants'!R1864","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1866:G1867)","v":0},{"$f":"SUM(H1866:H1867)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1866:P1867)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1866","v":0},{"$f":"'[7]Indirect Grants'!I1866","v":0},{"$f":"'[7]Indirect Grants'!O1866","v":0},{"$f":"'[7]Indirect Grants'!P1866","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1866","v":0},{"$f":"'[7]Indirect Grants'!R1866","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1867","v":0},{"$f":"'[7]Indirect Grants'!I1867","v":0},{"$f":"'[7]Indirect Grants'!O1867","v":0},{"$f":"'[7]Indirect Grants'!P1867","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1867","v":0},{"$f":"'[7]Indirect Grants'!R1867","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1869:G1870)","v":0},{"$f":"SUM(H1869:H1870)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1869:P1870)","v":0},{"$f":"SUM(Q1869:Q1870)","v":0},{"$f":"SUM(R1869:R1870)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1869","v":0},{"$f":"'[7]Indirect Grants'!I1869","v":0},{"$f":"'[7]Indirect Grants'!O1869","v":0},{"$f":"'[7]Indirect Grants'!P1869","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1869","v":0},{"$f":"'[7]Indirect Grants'!R1869","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1870","v":0},{"$f":"'[7]Indirect Grants'!I1870","v":0},{"$f":"'[7]Indirect Grants'!O1870","v":0},{"$f":"'[7]Indirect Grants'!P1870","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1870","v":0},{"$f":"'[7]Indirect Grants'!R1870","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1871","v":0},{"$f":"'[7]Indirect Grants'!I1871","v":0},{"$f":"'[7]Indirect Grants'!O1871","v":0},{"$f":"'[7]Indirect Grants'!P1871","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1871","v":0},{"$f":"'[7]Indirect Grants'!R1871","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1872","v":0},{"$f":"'[7]Indirect Grants'!I1872","v":0},{"$f":"'[7]Indirect Grants'!O1872","v":0},{"$f":"'[7]Indirect Grants'!P1872","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1872","v":0},{"$f":"'[7]Indirect Grants'!R1872","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1874+G1877","v":0},{"$f":"+H1874+H1877","v":0},0,0,0,0,0,0,{"$f":"SUM(J1873:N1873)","v":0},{"$f":"+P1874+P1877","v":0},{"$f":"+Q1874+Q1877","v":0},{"$f":"+R1874+R1877","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1875:G1876)","v":0},{"$f":"SUM(H1875:H1876)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1874:N1874)","v":0},{"$f":"SUM(P1875:P1876)","v":0},{"$f":"SUM(Q1875:Q1876)","v":0},{"$f":"SUM(R1875:R1876)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1875","v":0},{"$f":"'[7]Indirect Grants'!I1875","v":0},{"$f":"'[7]Indirect Grants'!O1875","v":0},{"$f":"'[7]Indirect Grants'!P1875","v":0},null,null,null,null,{"$f":"SUM(J1875:N1875)","v":0},{"$f":"'[7]Indirect Grants'!Q1875","v":0},{"$f":"'[7]Indirect Grants'!R1875","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1876","v":0},{"$f":"'[7]Indirect Grants'!I1876","v":0},{"$f":"'[7]Indirect Grants'!O1876","v":0},{"$f":"'[7]Indirect Grants'!P1876","v":0},null,null,null,null,{"$f":"SUM(J1876:N1876)","v":0},{"$f":"'[7]Indirect Grants'!Q1876","v":0},{"$f":"'[7]Indirect Grants'!R1876","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1878:G1879)","v":0},{"$f":"SUM(H1878:H1879)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1877:N1877)","v":0},{"$f":"SUM(P1878:P1879)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1878","v":0},{"$f":"'[7]Indirect Grants'!I1878","v":0},{"$f":"'[7]Indirect Grants'!O1878","v":0},{"$f":"'[7]Indirect Grants'!P1878","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1878","v":0},{"$f":"'[7]Indirect Grants'!R1878","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1879","v":0},{"$f":"'[7]Indirect Grants'!I1879","v":0},{"$f":"'[7]Indirect Grants'!O1879","v":0},{"$f":"'[7]Indirect Grants'!P1879","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1879","v":0},{"$f":"'[7]Indirect Grants'!R1879","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1880","v":0},{"$f":"'[7]Indirect Grants'!I1880","v":0},{"$f":"'[7]Indirect Grants'!O1880","v":0},{"$f":"'[7]Indirect Grants'!P1880","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1880","v":0},{"$f":"'[7]Indirect Grants'!R1880","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1882:G1883)","v":0},{"$f":"SUM(H1882:H1883)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1882:P1883)","v":0},{"$f":"SUM(Q1882:Q1883)","v":0},{"$f":"SUM(R1882:R1883)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1882","v":0},{"$f":"'[7]Indirect Grants'!I1882","v":0},{"$f":"'[7]Indirect Grants'!O1882","v":0},{"$f":"'[7]Indirect Grants'!P1882","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1882","v":0},{"$f":"'[7]Indirect Grants'!R1882","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1883","v":0},{"$f":"'[7]Indirect Grants'!I1883","v":0},{"$f":"'[7]Indirect Grants'!O1883","v":0},{"$f":"'[7]Indirect Grants'!P1883","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1883","v":0},{"$f":"'[7]Indirect Grants'!R1883","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1885,G1888,G1891:G1895)","v":0},{"$f":"SUM(H1885,H1888,H1891:H1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1885,P1888,P1891:P1895)","v":0},{"$f":"SUM(Q1885,Q1888,Q1891:Q1895)","v":0},{"$f":"SUM(R1885,R1888,R1891:R1895)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1886:G1887)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1886:P1887)","v":0},{"$f":"SUM(Q1886:Q1887)","v":0},{"$f":"SUM(R1886:R1887)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1886","v":0},{"$f":"'[7]Indirect Grants'!I1886","v":0},{"$f":"'[7]Indirect Grants'!O1886","v":0},{"$f":"'[7]Indirect Grants'!P1886","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1886","v":0},{"$f":"'[7]Indirect Grants'!R1886","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1887","v":0},{"$f":"'[7]Indirect Grants'!I1887","v":0},{"$f":"'[7]Indirect Grants'!O1887","v":0},{"$f":"'[7]Indirect Grants'!P1887","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1887","v":0},{"$f":"'[7]Indirect Grants'!R1887","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1889:G1890)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1889:P1890)","v":0},{"$f":"SUM(Q1889:Q1890)","v":0},{"$f":"SUM(R1889:R1890)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1889","v":0},{"$f":"'[7]Indirect Grants'!I1889","v":0},{"$f":"'[7]Indirect Grants'!O1889","v":0},{"$f":"'[7]Indirect Grants'!P1889","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1889","v":0},{"$f":"'[7]Indirect Grants'!R1889","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1890","v":0},{"$f":"'[7]Indirect Grants'!I1890","v":0},{"$f":"'[7]Indirect Grants'!O1890","v":0},{"$f":"'[7]Indirect Grants'!P1890","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1890","v":0},{"$f":"'[7]Indirect Grants'!R1890","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1891","v":0},{"$f":"'[7]Indirect Grants'!I1891","v":0},{"$f":"'[7]Indirect Grants'!O1891","v":0},{"$f":"'[7]Indirect Grants'!P1891","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1891","v":0},{"$f":"'[7]Indirect Grants'!R1891","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1892","v":0},{"$f":"'[7]Indirect Grants'!I1892","v":0},{"$f":"'[7]Indirect Grants'!O1892","v":0},{"$f":"'[7]Indirect Grants'!P1892","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1892","v":0},{"$f":"'[7]Indirect Grants'!R1892","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1893","v":0},{"$f":"'[7]Indirect Grants'!I1893","v":0},{"$f":"'[7]Indirect Grants'!O1893","v":0},{"$f":"'[7]Indirect Grants'!P1893","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1893","v":0},{"$f":"'[7]Indirect Grants'!R1893","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1894","v":0},{"$f":"'[7]Indirect Grants'!I1894","v":0},{"$f":"'[7]Indirect Grants'!O1894","v":0},{"$f":"'[7]Indirect Grants'!P1894","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1894","v":0},{"$f":"'[7]Indirect Grants'!R1894","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1895","v":0},{"$f":"'[7]Indirect Grants'!I1895","v":0},{"$f":"'[7]Indirect Grants'!O1895","v":0},{"$f":"'[7]Indirect Grants'!P1895","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1895","v":0},{"$f":"'[7]Indirect Grants'!R1895","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H1896","v":0},{"$f":"'[7]Indirect Grants'!I1896","v":0},{"$f":"'[7]Indirect Grants'!O1896","v":0},{"$f":"'[7]Indirect Grants'!P1896","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1896","v":0},{"$f":"'[7]Indirect Grants'!R1896","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1814,G1860,G1884,G1896)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1814,P1860,P1884,P1896)","v":0},{"$f":"SUM(Q1814,Q1860,Q1884,Q1896)","v":0},{"$f":"SUM(R1814,R1860,R1884,R1896)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,18,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H1909","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1910","v":0},{"$f":"G2002","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1912","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F1914","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1919,G1922,G1961)","v":0},{"$f":"SUM(H1919,H1922,H1961)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1918:N1918)","v":0},{"$f":"SUM(P1919,P1922,P1961)","v":0},{"$f":"SUM(Q1919,Q1922,Q1961)","v":0},{"$f":"SUM(R1919,R1922,R1961)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1920:G1921)","v":0},{"$f":"SUM(H1920:H1921)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1920:P1921)","v":0},{"$f":"SUM(Q1920:Q1921)","v":0},{"$f":"SUM(R1920:R1921)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H1920","v":0},{"$f":"'[7]Indirect Grants'!I1920","v":0},{"$f":"'[7]Indirect Grants'!O1920","v":0},{"$f":"'[7]Indirect Grants'!P1920","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1920","v":0},{"$f":"'[7]Indirect Grants'!R1920","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H1921","v":0},{"$f":"'[7]Indirect Grants'!I1921","v":0},{"$f":"'[7]Indirect Grants'!O1921","v":0},{"$f":"'[7]Indirect Grants'!P1921","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1921","v":0},{"$f":"'[7]Indirect Grants'!R1921","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1923:G1960)","v":0},{"$f":"SUM(H1923:H1960)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1923:P1960)","v":0},{"$f":"SUM(Q1923:Q1960)","v":0},{"$f":"SUM(R1923:R1960)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H1923","v":0},{"$f":"'[7]Indirect Grants'!I1923","v":0},{"$f":"'[7]Indirect Grants'!O1923","v":0},{"$f":"'[7]Indirect Grants'!P1923","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1923","v":0},{"$f":"'[7]Indirect Grants'!R1923","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H1924","v":0},{"$f":"'[7]Indirect Grants'!I1924","v":0},{"$f":"'[7]Indirect Grants'!O1924","v":0},{"$f":"'[7]Indirect Grants'!P1924","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1924","v":0},{"$f":"'[7]Indirect Grants'!R1924","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H1925","v":0},{"$f":"'[7]Indirect Grants'!I1925","v":0},{"$f":"'[7]Indirect Grants'!O1925","v":0},{"$f":"'[7]Indirect Grants'!P1925","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1925","v":0},{"$f":"'[7]Indirect Grants'!R1925","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H1926","v":0},{"$f":"'[7]Indirect Grants'!I1926","v":0},{"$f":"'[7]Indirect Grants'!O1926","v":0},{"$f":"'[7]Indirect Grants'!P1926","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1926","v":0},{"$f":"'[7]Indirect Grants'!R1926","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H1927","v":0},{"$f":"'[7]Indirect Grants'!I1927","v":0},{"$f":"'[7]Indirect Grants'!O1927","v":0},{"$f":"'[7]Indirect Grants'!P1927","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1927","v":0},{"$f":"'[7]Indirect Grants'!R1927","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H1928","v":0},{"$f":"'[7]Indirect Grants'!I1928","v":0},{"$f":"'[7]Indirect Grants'!O1928","v":0},{"$f":"'[7]Indirect Grants'!P1928","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1928","v":0},{"$f":"'[7]Indirect Grants'!R1928","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H1929","v":0},{"$f":"'[7]Indirect Grants'!I1929","v":0},{"$f":"'[7]Indirect Grants'!O1929","v":0},{"$f":"'[7]Indirect Grants'!P1929","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1929","v":0},{"$f":"'[7]Indirect Grants'!R1929","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H1930","v":0},{"$f":"'[7]Indirect Grants'!I1930","v":0},{"$f":"'[7]Indirect Grants'!O1930","v":0},{"$f":"'[7]Indirect Grants'!P1930","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1930","v":0},{"$f":"'[7]Indirect Grants'!R1930","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H1931","v":0},{"$f":"'[7]Indirect Grants'!I1931","v":0},{"$f":"'[7]Indirect Grants'!O1931","v":0},{"$f":"'[7]Indirect Grants'!P1931","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1931","v":0},{"$f":"'[7]Indirect Grants'!R1931","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H1932","v":0},{"$f":"'[7]Indirect Grants'!I1932","v":0},{"$f":"'[7]Indirect Grants'!O1932","v":0},{"$f":"'[7]Indirect Grants'!P1932","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1932","v":0},{"$f":"'[7]Indirect Grants'!R1932","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H1933","v":0},{"$f":"'[7]Indirect Grants'!I1933","v":0},{"$f":"'[7]Indirect Grants'!O1933","v":0},{"$f":"'[7]Indirect Grants'!P1933","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1933","v":0},{"$f":"'[7]Indirect Grants'!R1933","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H1934","v":0},{"$f":"'[7]Indirect Grants'!I1934","v":0},{"$f":"'[7]Indirect Grants'!O1934","v":0},{"$f":"'[7]Indirect Grants'!P1934","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1934","v":0},{"$f":"'[7]Indirect Grants'!R1934","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H1935","v":0},{"$f":"'[7]Indirect Grants'!I1935","v":0},{"$f":"'[7]Indirect Grants'!O1935","v":0},{"$f":"'[7]Indirect Grants'!P1935","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1935","v":0},{"$f":"'[7]Indirect Grants'!R1935","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H1936","v":0},{"$f":"'[7]Indirect Grants'!I1936","v":0},{"$f":"'[7]Indirect Grants'!O1936","v":0},{"$f":"'[7]Indirect Grants'!P1936","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1936","v":0},{"$f":"'[7]Indirect Grants'!R1936","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H1937","v":0},{"$f":"'[7]Indirect Grants'!I1937","v":0},{"$f":"'[7]Indirect Grants'!O1937","v":0},{"$f":"'[7]Indirect Grants'!P1937","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1937","v":0},{"$f":"'[7]Indirect Grants'!R1937","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H1938","v":0},{"$f":"'[7]Indirect Grants'!I1938","v":0},{"$f":"'[7]Indirect Grants'!O1938","v":0},{"$f":"'[7]Indirect Grants'!P1938","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1938","v":0},{"$f":"'[7]Indirect Grants'!R1938","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H1939","v":0},{"$f":"'[7]Indirect Grants'!I1939","v":0},{"$f":"'[7]Indirect Grants'!O1939","v":0},{"$f":"'[7]Indirect Grants'!P1939","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1939","v":0},{"$f":"'[7]Indirect Grants'!R1939","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H1940","v":0},{"$f":"'[7]Indirect Grants'!I1940","v":0},{"$f":"'[7]Indirect Grants'!O1940","v":0},{"$f":"'[7]Indirect Grants'!P1940","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1940","v":0},{"$f":"'[7]Indirect Grants'!R1940","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H1941","v":0},{"$f":"'[7]Indirect Grants'!I1941","v":0},{"$f":"'[7]Indirect Grants'!O1941","v":0},{"$f":"'[7]Indirect Grants'!P1941","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1941","v":0},{"$f":"'[7]Indirect Grants'!R1941","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H1942","v":0},{"$f":"'[7]Indirect Grants'!I1942","v":0},{"$f":"'[7]Indirect Grants'!O1942","v":0},{"$f":"'[7]Indirect Grants'!P1942","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1942","v":0},{"$f":"'[7]Indirect Grants'!R1942","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H1943","v":0},{"$f":"'[7]Indirect Grants'!I1943","v":0},{"$f":"'[7]Indirect Grants'!O1943","v":0},{"$f":"'[7]Indirect Grants'!P1943","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1943","v":0},{"$f":"'[7]Indirect Grants'!R1943","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H1944","v":0},{"$f":"'[7]Indirect Grants'!I1944","v":0},{"$f":"'[7]Indirect Grants'!O1944","v":0},{"$f":"'[7]Indirect Grants'!P1944","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1944","v":0},{"$f":"'[7]Indirect Grants'!R1944","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H1945","v":0},{"$f":"'[7]Indirect Grants'!I1945","v":0},{"$f":"'[7]Indirect Grants'!O1945","v":0},{"$f":"'[7]Indirect Grants'!P1945","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1945","v":0},{"$f":"'[7]Indirect Grants'!R1945","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H1946","v":0},{"$f":"'[7]Indirect Grants'!I1946","v":0},{"$f":"'[7]Indirect Grants'!O1946","v":0},{"$f":"'[7]Indirect Grants'!P1946","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1946","v":0},{"$f":"'[7]Indirect Grants'!R1946","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H1947","v":0},{"$f":"'[7]Indirect Grants'!I1947","v":0},{"$f":"'[7]Indirect Grants'!O1947","v":0},{"$f":"'[7]Indirect Grants'!P1947","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1947","v":0},{"$f":"'[7]Indirect Grants'!R1947","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H1948","v":0},{"$f":"'[7]Indirect Grants'!I1948","v":0},{"$f":"'[7]Indirect Grants'!O1948","v":0},{"$f":"'[7]Indirect Grants'!P1948","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1948","v":0},{"$f":"'[7]Indirect Grants'!R1948","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H1949","v":0},{"$f":"'[7]Indirect Grants'!I1949","v":0},{"$f":"'[7]Indirect Grants'!O1949","v":0},{"$f":"'[7]Indirect Grants'!P1949","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1949","v":0},{"$f":"'[7]Indirect Grants'!R1949","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H1950","v":0},{"$f":"'[7]Indirect Grants'!I1950","v":0},{"$f":"'[7]Indirect Grants'!O1950","v":0},{"$f":"'[7]Indirect Grants'!P1950","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1950","v":0},{"$f":"'[7]Indirect Grants'!R1950","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H1951","v":0},{"$f":"'[7]Indirect Grants'!I1951","v":0},{"$f":"'[7]Indirect Grants'!O1951","v":0},{"$f":"'[7]Indirect Grants'!P1951","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1951","v":0},{"$f":"'[7]Indirect Grants'!R1951","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H1952","v":0},{"$f":"'[7]Indirect Grants'!I1952","v":0},{"$f":"'[7]Indirect Grants'!O1952","v":0},{"$f":"'[7]Indirect Grants'!P1952","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1952","v":0},{"$f":"'[7]Indirect Grants'!R1952","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H1953","v":0},{"$f":"'[7]Indirect Grants'!I1953","v":0},{"$f":"'[7]Indirect Grants'!O1953","v":0},{"$f":"'[7]Indirect Grants'!P1953","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1953","v":0},{"$f":"'[7]Indirect Grants'!R1953","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H1954","v":0},{"$f":"'[7]Indirect Grants'!I1954","v":0},{"$f":"'[7]Indirect Grants'!O1954","v":0},{"$f":"'[7]Indirect Grants'!P1954","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1954","v":0},{"$f":"'[7]Indirect Grants'!R1954","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H1955","v":0},{"$f":"'[7]Indirect Grants'!I1955","v":0},{"$f":"'[7]Indirect Grants'!O1955","v":0},{"$f":"'[7]Indirect Grants'!P1955","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1955","v":0},{"$f":"'[7]Indirect Grants'!R1955","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H1956","v":0},{"$f":"'[7]Indirect Grants'!I1956","v":0},{"$f":"'[7]Indirect Grants'!O1956","v":0},{"$f":"'[7]Indirect Grants'!P1956","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1956","v":0},{"$f":"'[7]Indirect Grants'!R1956","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H1957","v":0},{"$f":"'[7]Indirect Grants'!I1957","v":0},{"$f":"'[7]Indirect Grants'!O1957","v":0},{"$f":"'[7]Indirect Grants'!P1957","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1957","v":0},{"$f":"'[7]Indirect Grants'!R1957","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H1958","v":0},{"$f":"'[7]Indirect Grants'!I1958","v":0},{"$f":"'[7]Indirect Grants'!O1958","v":0},{"$f":"'[7]Indirect Grants'!P1958","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1958","v":0},{"$f":"'[7]Indirect Grants'!R1958","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H1959","v":0},{"$f":"'[7]Indirect Grants'!I1959","v":0},{"$f":"'[7]Indirect Grants'!O1959","v":0},{"$f":"'[7]Indirect Grants'!P1959","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1959","v":0},{"$f":"'[7]Indirect Grants'!R1959","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H1960","v":0},{"$f":"'[7]Indirect Grants'!I1960","v":0},{"$f":"'[7]Indirect Grants'!O1960","v":0},{"$f":"'[7]Indirect Grants'!P1960","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1960","v":0},{"$f":"'[7]Indirect Grants'!R1960","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1962:G1963)","v":0},{"$f":"SUM(H1962:H1963)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1962:P1963)","v":0},{"$f":"SUM(Q1962:Q1963)","v":0},{"$f":"SUM(R1962:R1963)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H1962","v":0},{"$f":"'[7]Indirect Grants'!I1962","v":0},{"$f":"'[7]Indirect Grants'!O1962","v":0},{"$f":"'[7]Indirect Grants'!P1962","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1962","v":0},{"$f":"'[7]Indirect Grants'!R1962","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H1963","v":0},{"$f":"'[7]Indirect Grants'!I1963","v":0},{"$f":"'[7]Indirect Grants'!O1963","v":0},{"$f":"'[7]Indirect Grants'!P1963","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1963","v":0},{"$f":"'[7]Indirect Grants'!R1963","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1965,G1972,G1975:G1977,G1984:G1985)","v":0},{"$f":"SUM(H1965,H1972,H1975:H1977,H1984:H1985)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1965,P1972,P1975:P1977,P1984:P1985)","v":0},{"$f":"SUM(Q1965,Q1972,Q1975:Q1977,Q1984:Q1985)","v":0},{"$f":"SUM(R1965,R1972,R1975:R1977,R1984:R1985)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1966+G1969","v":0},{"$f":"+H1966+H1969","v":0},0,0,0,0,0,0,0,{"$f":"+P1966+P1969","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1967:G1968)","v":0},{"$f":"SUM(H1967:H1968)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1967:P1968)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H1967","v":0},{"$f":"'[7]Indirect Grants'!I1967","v":0},{"$f":"'[7]Indirect Grants'!O1967","v":0},{"$f":"'[7]Indirect Grants'!P1967","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1967","v":0},{"$f":"'[7]Indirect Grants'!R1967","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H1968","v":0},{"$f":"'[7]Indirect Grants'!I1968","v":0},{"$f":"'[7]Indirect Grants'!O1968","v":0},{"$f":"'[7]Indirect Grants'!P1968","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1968","v":0},{"$f":"'[7]Indirect Grants'!R1968","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1970:G1971)","v":0},{"$f":"SUM(H1970:H1971)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1970:P1971)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H1970","v":0},{"$f":"'[7]Indirect Grants'!I1970","v":0},{"$f":"'[7]Indirect Grants'!O1970","v":0},{"$f":"'[7]Indirect Grants'!P1970","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1970","v":0},{"$f":"'[7]Indirect Grants'!R1970","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H1971","v":0},{"$f":"'[7]Indirect Grants'!I1971","v":0},{"$f":"'[7]Indirect Grants'!O1971","v":0},{"$f":"'[7]Indirect Grants'!P1971","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1971","v":0},{"$f":"'[7]Indirect Grants'!R1971","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1973:G1974)","v":0},{"$f":"SUM(H1973:H1974)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1973:P1974)","v":0},{"$f":"SUM(Q1973:Q1974)","v":0},{"$f":"SUM(R1973:R1974)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H1973","v":0},{"$f":"'[7]Indirect Grants'!I1973","v":0},{"$f":"'[7]Indirect Grants'!O1973","v":0},{"$f":"'[7]Indirect Grants'!P1973","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1973","v":0},{"$f":"'[7]Indirect Grants'!R1973","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H1974","v":0},{"$f":"'[7]Indirect Grants'!I1974","v":0},{"$f":"'[7]Indirect Grants'!O1974","v":0},{"$f":"'[7]Indirect Grants'!P1974","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1974","v":0},{"$f":"'[7]Indirect Grants'!R1974","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H1975","v":0},{"$f":"'[7]Indirect Grants'!I1975","v":0},{"$f":"'[7]Indirect Grants'!O1975","v":0},{"$f":"'[7]Indirect Grants'!P1975","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1975","v":0},{"$f":"'[7]Indirect Grants'!R1975","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H1976","v":0},{"$f":"'[7]Indirect Grants'!I1976","v":0},{"$f":"'[7]Indirect Grants'!O1976","v":0},{"$f":"'[7]Indirect Grants'!P1976","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1976","v":0},{"$f":"'[7]Indirect Grants'!R1976","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1978+G1981","v":0},{"$f":"+H1978+H1981","v":0},0,0,0,0,0,0,{"$f":"SUM(J1977:N1977)","v":0},{"$f":"+P1978+P1981","v":0},{"$f":"+Q1978+Q1981","v":0},{"$f":"+R1978+R1981","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1979:G1980)","v":0},{"$f":"SUM(H1979:H1980)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1978:N1978)","v":0},{"$f":"SUM(P1979:P1980)","v":0},{"$f":"SUM(Q1979:Q1980)","v":0},{"$f":"SUM(R1979:R1980)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H1979","v":0},{"$f":"'[7]Indirect Grants'!I1979","v":0},{"$f":"'[7]Indirect Grants'!O1979","v":0},{"$f":"'[7]Indirect Grants'!P1979","v":0},null,null,null,null,{"$f":"SUM(J1979:N1979)","v":0},{"$f":"'[7]Indirect Grants'!Q1979","v":0},{"$f":"'[7]Indirect Grants'!R1979","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H1980","v":0},{"$f":"'[7]Indirect Grants'!I1980","v":0},{"$f":"'[7]Indirect Grants'!O1980","v":0},{"$f":"'[7]Indirect Grants'!P1980","v":0},null,null,null,null,{"$f":"SUM(J1980:N1980)","v":0},{"$f":"'[7]Indirect Grants'!Q1980","v":0},{"$f":"'[7]Indirect Grants'!R1980","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1982:G1983)","v":0},{"$f":"SUM(H1982:H1983)","v":0},0,0,0,0,0,0,{"$f":"SUM(J1981:N1981)","v":0},{"$f":"SUM(P1982:P1983)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H1982","v":0},{"$f":"'[7]Indirect Grants'!I1982","v":0},{"$f":"'[7]Indirect Grants'!O1982","v":0},{"$f":"'[7]Indirect Grants'!P1982","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1982","v":0},{"$f":"'[7]Indirect Grants'!R1982","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H1983","v":0},{"$f":"'[7]Indirect Grants'!I1983","v":0},{"$f":"'[7]Indirect Grants'!O1983","v":0},{"$f":"'[7]Indirect Grants'!P1983","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1983","v":0},{"$f":"'[7]Indirect Grants'!R1983","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H1984","v":0},{"$f":"'[7]Indirect Grants'!I1984","v":0},{"$f":"'[7]Indirect Grants'!O1984","v":0},{"$f":"'[7]Indirect Grants'!P1984","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1984","v":0},{"$f":"'[7]Indirect Grants'!R1984","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G1986:G1987)","v":0},{"$f":"SUM(H1986:H1987)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1986:P1987)","v":0},{"$f":"SUM(Q1986:Q1987)","v":0},{"$f":"SUM(R1986:R1987)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H1986","v":0},{"$f":"'[7]Indirect Grants'!I1986","v":0},{"$f":"'[7]Indirect Grants'!O1986","v":0},{"$f":"'[7]Indirect Grants'!P1986","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1986","v":0},{"$f":"'[7]Indirect Grants'!R1986","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H1987","v":0},{"$f":"'[7]Indirect Grants'!I1987","v":0},{"$f":"'[7]Indirect Grants'!O1987","v":0},{"$f":"'[7]Indirect Grants'!P1987","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1987","v":0},{"$f":"'[7]Indirect Grants'!R1987","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1989,G1992,G1995:G1999)","v":0},{"$f":"SUM(H1989,H1992,H1995:H1999)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1989,P1992,P1995:P1999)","v":0},{"$f":"SUM(Q1989,Q1992,Q1995:Q1999)","v":0},{"$f":"SUM(R1989,R1992,R1995:R1999)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1990:G1991)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1990:P1991)","v":0},{"$f":"SUM(Q1990:Q1991)","v":0},{"$f":"SUM(R1990:R1991)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H1990","v":0},{"$f":"'[7]Indirect Grants'!I1990","v":0},{"$f":"'[7]Indirect Grants'!O1990","v":0},{"$f":"'[7]Indirect Grants'!P1990","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1990","v":0},{"$f":"'[7]Indirect Grants'!R1990","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H1991","v":0},{"$f":"'[7]Indirect Grants'!I1991","v":0},{"$f":"'[7]Indirect Grants'!O1991","v":0},{"$f":"'[7]Indirect Grants'!P1991","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1991","v":0},{"$f":"'[7]Indirect Grants'!R1991","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1993:G1994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1993:P1994)","v":0},{"$f":"SUM(Q1993:Q1994)","v":0},{"$f":"SUM(R1993:R1994)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H1993","v":0},{"$f":"'[7]Indirect Grants'!I1993","v":0},{"$f":"'[7]Indirect Grants'!O1993","v":0},{"$f":"'[7]Indirect Grants'!P1993","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1993","v":0},{"$f":"'[7]Indirect Grants'!R1993","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H1994","v":0},{"$f":"'[7]Indirect Grants'!I1994","v":0},{"$f":"'[7]Indirect Grants'!O1994","v":0},{"$f":"'[7]Indirect Grants'!P1994","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1994","v":0},{"$f":"'[7]Indirect Grants'!R1994","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H1995","v":0},{"$f":"'[7]Indirect Grants'!I1995","v":0},{"$f":"'[7]Indirect Grants'!O1995","v":0},{"$f":"'[7]Indirect Grants'!P1995","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1995","v":0},{"$f":"'[7]Indirect Grants'!R1995","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H1996","v":0},{"$f":"'[7]Indirect Grants'!I1996","v":0},{"$f":"'[7]Indirect Grants'!O1996","v":0},{"$f":"'[7]Indirect Grants'!P1996","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1996","v":0},{"$f":"'[7]Indirect Grants'!R1996","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H1997","v":0},{"$f":"'[7]Indirect Grants'!I1997","v":0},{"$f":"'[7]Indirect Grants'!O1997","v":0},{"$f":"'[7]Indirect Grants'!P1997","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1997","v":0},{"$f":"'[7]Indirect Grants'!R1997","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H1998","v":0},{"$f":"'[7]Indirect Grants'!I1998","v":0},{"$f":"'[7]Indirect Grants'!O1998","v":0},{"$f":"'[7]Indirect Grants'!P1998","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1998","v":0},{"$f":"'[7]Indirect Grants'!R1998","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H1999","v":0},{"$f":"'[7]Indirect Grants'!I1999","v":0},{"$f":"'[7]Indirect Grants'!O1999","v":0},{"$f":"'[7]Indirect Grants'!P1999","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q1999","v":0},{"$f":"'[7]Indirect Grants'!R1999","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H2000","v":0},{"$f":"'[7]Indirect Grants'!I2000","v":0},{"$f":"'[7]Indirect Grants'!O2000","v":0},{"$f":"'[7]Indirect Grants'!P2000","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2000","v":0},{"$f":"'[7]Indirect Grants'!R2000","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1918,G1964,G1988,G2000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1918,P1964,P1988,P2000)","v":0},{"$f":"SUM(Q1918,Q1964,Q1988,Q2000)","v":0},{"$f":"SUM(R1918,R1964,R1988,R2000)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,19,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H2013","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2014","v":0},{"$f":"G2106","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2016","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2018","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2023,G2026,G2065)","v":0},{"$f":"SUM(H2023,H2026,H2065)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2022:N2022)","v":0},{"$f":"SUM(P2023,P2026,P2065)","v":0},{"$f":"SUM(Q2023,Q2026,Q2065)","v":0},{"$f":"SUM(R2023,R2026,R2065)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2024:G2025)","v":0},{"$f":"SUM(H2024:H2025)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2024:P2025)","v":0},{"$f":"SUM(Q2024:Q2025)","v":0},{"$f":"SUM(R2024:R2025)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H2024","v":0},{"$f":"'[7]Indirect Grants'!I2024","v":0},{"$f":"'[7]Indirect Grants'!O2024","v":0},{"$f":"'[7]Indirect Grants'!P2024","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2024","v":0},{"$f":"'[7]Indirect Grants'!R2024","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H2025","v":0},{"$f":"'[7]Indirect Grants'!I2025","v":0},{"$f":"'[7]Indirect Grants'!O2025","v":0},{"$f":"'[7]Indirect Grants'!P2025","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2025","v":0},{"$f":"'[7]Indirect Grants'!R2025","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2027:G2064)","v":0},{"$f":"SUM(H2027:H2064)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2027:P2064)","v":0},{"$f":"SUM(Q2027:Q2064)","v":0},{"$f":"SUM(R2027:R2064)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H2027","v":0},{"$f":"'[7]Indirect Grants'!I2027","v":0},{"$f":"'[7]Indirect Grants'!O2027","v":0},{"$f":"'[7]Indirect Grants'!P2027","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2027","v":0},{"$f":"'[7]Indirect Grants'!R2027","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H2028","v":0},{"$f":"'[7]Indirect Grants'!I2028","v":0},{"$f":"'[7]Indirect Grants'!O2028","v":0},{"$f":"'[7]Indirect Grants'!P2028","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2028","v":0},{"$f":"'[7]Indirect Grants'!R2028","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H2029","v":0},{"$f":"'[7]Indirect Grants'!I2029","v":0},{"$f":"'[7]Indirect Grants'!O2029","v":0},{"$f":"'[7]Indirect Grants'!P2029","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2029","v":0},{"$f":"'[7]Indirect Grants'!R2029","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H2030","v":0},{"$f":"'[7]Indirect Grants'!I2030","v":0},{"$f":"'[7]Indirect Grants'!O2030","v":0},{"$f":"'[7]Indirect Grants'!P2030","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2030","v":0},{"$f":"'[7]Indirect Grants'!R2030","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H2031","v":0},{"$f":"'[7]Indirect Grants'!I2031","v":0},{"$f":"'[7]Indirect Grants'!O2031","v":0},{"$f":"'[7]Indirect Grants'!P2031","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2031","v":0},{"$f":"'[7]Indirect Grants'!R2031","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H2032","v":0},{"$f":"'[7]Indirect Grants'!I2032","v":0},{"$f":"'[7]Indirect Grants'!O2032","v":0},{"$f":"'[7]Indirect Grants'!P2032","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2032","v":0},{"$f":"'[7]Indirect Grants'!R2032","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H2033","v":0},{"$f":"'[7]Indirect Grants'!I2033","v":0},{"$f":"'[7]Indirect Grants'!O2033","v":0},{"$f":"'[7]Indirect Grants'!P2033","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2033","v":0},{"$f":"'[7]Indirect Grants'!R2033","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H2034","v":0},{"$f":"'[7]Indirect Grants'!I2034","v":0},{"$f":"'[7]Indirect Grants'!O2034","v":0},{"$f":"'[7]Indirect Grants'!P2034","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2034","v":0},{"$f":"'[7]Indirect Grants'!R2034","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H2035","v":0},{"$f":"'[7]Indirect Grants'!I2035","v":0},{"$f":"'[7]Indirect Grants'!O2035","v":0},{"$f":"'[7]Indirect Grants'!P2035","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2035","v":0},{"$f":"'[7]Indirect Grants'!R2035","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H2036","v":0},{"$f":"'[7]Indirect Grants'!I2036","v":0},{"$f":"'[7]Indirect Grants'!O2036","v":0},{"$f":"'[7]Indirect Grants'!P2036","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2036","v":0},{"$f":"'[7]Indirect Grants'!R2036","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H2037","v":0},{"$f":"'[7]Indirect Grants'!I2037","v":0},{"$f":"'[7]Indirect Grants'!O2037","v":0},{"$f":"'[7]Indirect Grants'!P2037","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2037","v":0},{"$f":"'[7]Indirect Grants'!R2037","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H2038","v":0},{"$f":"'[7]Indirect Grants'!I2038","v":0},{"$f":"'[7]Indirect Grants'!O2038","v":0},{"$f":"'[7]Indirect Grants'!P2038","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2038","v":0},{"$f":"'[7]Indirect Grants'!R2038","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H2039","v":0},{"$f":"'[7]Indirect Grants'!I2039","v":0},{"$f":"'[7]Indirect Grants'!O2039","v":0},{"$f":"'[7]Indirect Grants'!P2039","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2039","v":0},{"$f":"'[7]Indirect Grants'!R2039","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H2040","v":0},{"$f":"'[7]Indirect Grants'!I2040","v":0},{"$f":"'[7]Indirect Grants'!O2040","v":0},{"$f":"'[7]Indirect Grants'!P2040","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2040","v":0},{"$f":"'[7]Indirect Grants'!R2040","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H2041","v":0},{"$f":"'[7]Indirect Grants'!I2041","v":0},{"$f":"'[7]Indirect Grants'!O2041","v":0},{"$f":"'[7]Indirect Grants'!P2041","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2041","v":0},{"$f":"'[7]Indirect Grants'!R2041","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H2042","v":0},{"$f":"'[7]Indirect Grants'!I2042","v":0},{"$f":"'[7]Indirect Grants'!O2042","v":0},{"$f":"'[7]Indirect Grants'!P2042","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2042","v":0},{"$f":"'[7]Indirect Grants'!R2042","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H2043","v":0},{"$f":"'[7]Indirect Grants'!I2043","v":0},{"$f":"'[7]Indirect Grants'!O2043","v":0},{"$f":"'[7]Indirect Grants'!P2043","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2043","v":0},{"$f":"'[7]Indirect Grants'!R2043","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H2044","v":0},{"$f":"'[7]Indirect Grants'!I2044","v":0},{"$f":"'[7]Indirect Grants'!O2044","v":0},{"$f":"'[7]Indirect Grants'!P2044","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2044","v":0},{"$f":"'[7]Indirect Grants'!R2044","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H2045","v":0},{"$f":"'[7]Indirect Grants'!I2045","v":0},{"$f":"'[7]Indirect Grants'!O2045","v":0},{"$f":"'[7]Indirect Grants'!P2045","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2045","v":0},{"$f":"'[7]Indirect Grants'!R2045","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H2046","v":0},{"$f":"'[7]Indirect Grants'!I2046","v":0},{"$f":"'[7]Indirect Grants'!O2046","v":0},{"$f":"'[7]Indirect Grants'!P2046","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2046","v":0},{"$f":"'[7]Indirect Grants'!R2046","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H2047","v":0},{"$f":"'[7]Indirect Grants'!I2047","v":0},{"$f":"'[7]Indirect Grants'!O2047","v":0},{"$f":"'[7]Indirect Grants'!P2047","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2047","v":0},{"$f":"'[7]Indirect Grants'!R2047","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H2048","v":0},{"$f":"'[7]Indirect Grants'!I2048","v":0},{"$f":"'[7]Indirect Grants'!O2048","v":0},{"$f":"'[7]Indirect Grants'!P2048","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2048","v":0},{"$f":"'[7]Indirect Grants'!R2048","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H2049","v":0},{"$f":"'[7]Indirect Grants'!I2049","v":0},{"$f":"'[7]Indirect Grants'!O2049","v":0},{"$f":"'[7]Indirect Grants'!P2049","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2049","v":0},{"$f":"'[7]Indirect Grants'!R2049","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H2050","v":0},{"$f":"'[7]Indirect Grants'!I2050","v":0},{"$f":"'[7]Indirect Grants'!O2050","v":0},{"$f":"'[7]Indirect Grants'!P2050","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2050","v":0},{"$f":"'[7]Indirect Grants'!R2050","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H2051","v":0},{"$f":"'[7]Indirect Grants'!I2051","v":0},{"$f":"'[7]Indirect Grants'!O2051","v":0},{"$f":"'[7]Indirect Grants'!P2051","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2051","v":0},{"$f":"'[7]Indirect Grants'!R2051","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H2052","v":0},{"$f":"'[7]Indirect Grants'!I2052","v":0},{"$f":"'[7]Indirect Grants'!O2052","v":0},{"$f":"'[7]Indirect Grants'!P2052","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2052","v":0},{"$f":"'[7]Indirect Grants'!R2052","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H2053","v":0},{"$f":"'[7]Indirect Grants'!I2053","v":0},{"$f":"'[7]Indirect Grants'!O2053","v":0},{"$f":"'[7]Indirect Grants'!P2053","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2053","v":0},{"$f":"'[7]Indirect Grants'!R2053","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H2054","v":0},{"$f":"'[7]Indirect Grants'!I2054","v":0},{"$f":"'[7]Indirect Grants'!O2054","v":0},{"$f":"'[7]Indirect Grants'!P2054","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2054","v":0},{"$f":"'[7]Indirect Grants'!R2054","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H2055","v":0},{"$f":"'[7]Indirect Grants'!I2055","v":0},{"$f":"'[7]Indirect Grants'!O2055","v":0},{"$f":"'[7]Indirect Grants'!P2055","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2055","v":0},{"$f":"'[7]Indirect Grants'!R2055","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H2056","v":0},{"$f":"'[7]Indirect Grants'!I2056","v":0},{"$f":"'[7]Indirect Grants'!O2056","v":0},{"$f":"'[7]Indirect Grants'!P2056","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2056","v":0},{"$f":"'[7]Indirect Grants'!R2056","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H2057","v":0},{"$f":"'[7]Indirect Grants'!I2057","v":0},{"$f":"'[7]Indirect Grants'!O2057","v":0},{"$f":"'[7]Indirect Grants'!P2057","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2057","v":0},{"$f":"'[7]Indirect Grants'!R2057","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H2058","v":0},{"$f":"'[7]Indirect Grants'!I2058","v":0},{"$f":"'[7]Indirect Grants'!O2058","v":0},{"$f":"'[7]Indirect Grants'!P2058","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2058","v":0},{"$f":"'[7]Indirect Grants'!R2058","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H2059","v":0},{"$f":"'[7]Indirect Grants'!I2059","v":0},{"$f":"'[7]Indirect Grants'!O2059","v":0},{"$f":"'[7]Indirect Grants'!P2059","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2059","v":0},{"$f":"'[7]Indirect Grants'!R2059","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H2060","v":0},{"$f":"'[7]Indirect Grants'!I2060","v":0},{"$f":"'[7]Indirect Grants'!O2060","v":0},{"$f":"'[7]Indirect Grants'!P2060","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2060","v":0},{"$f":"'[7]Indirect Grants'!R2060","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H2061","v":0},{"$f":"'[7]Indirect Grants'!I2061","v":0},{"$f":"'[7]Indirect Grants'!O2061","v":0},{"$f":"'[7]Indirect Grants'!P2061","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2061","v":0},{"$f":"'[7]Indirect Grants'!R2061","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H2062","v":0},{"$f":"'[7]Indirect Grants'!I2062","v":0},{"$f":"'[7]Indirect Grants'!O2062","v":0},{"$f":"'[7]Indirect Grants'!P2062","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2062","v":0},{"$f":"'[7]Indirect Grants'!R2062","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H2063","v":0},{"$f":"'[7]Indirect Grants'!I2063","v":0},{"$f":"'[7]Indirect Grants'!O2063","v":0},{"$f":"'[7]Indirect Grants'!P2063","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2063","v":0},{"$f":"'[7]Indirect Grants'!R2063","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H2064","v":0},{"$f":"'[7]Indirect Grants'!I2064","v":0},{"$f":"'[7]Indirect Grants'!O2064","v":0},{"$f":"'[7]Indirect Grants'!P2064","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2064","v":0},{"$f":"'[7]Indirect Grants'!R2064","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2066:G2067)","v":0},{"$f":"SUM(H2066:H2067)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2066:P2067)","v":0},{"$f":"SUM(Q2066:Q2067)","v":0},{"$f":"SUM(R2066:R2067)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H2066","v":0},{"$f":"'[7]Indirect Grants'!I2066","v":0},{"$f":"'[7]Indirect Grants'!O2066","v":0},{"$f":"'[7]Indirect Grants'!P2066","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2066","v":0},{"$f":"'[7]Indirect Grants'!R2066","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H2067","v":0},{"$f":"'[7]Indirect Grants'!I2067","v":0},{"$f":"'[7]Indirect Grants'!O2067","v":0},{"$f":"'[7]Indirect Grants'!P2067","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2067","v":0},{"$f":"'[7]Indirect Grants'!R2067","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2069,G2076,G2079:G2081,G2088:G2089)","v":0},{"$f":"SUM(H2069,H2076,H2079:H2081,H2088:H2089)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2069,P2076,P2079:P2081,P2088:P2089)","v":0},{"$f":"SUM(Q2069,Q2076,Q2079:Q2081,Q2088:Q2089)","v":0},{"$f":"SUM(R2069,R2076,R2079:R2081,R2088:R2089)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2070+G2073","v":0},{"$f":"+H2070+H2073","v":0},0,0,0,0,0,0,0,{"$f":"+P2070+P2073","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2071:G2072)","v":0},{"$f":"SUM(H2071:H2072)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2071:P2072)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H2071","v":0},{"$f":"'[7]Indirect Grants'!I2071","v":0},{"$f":"'[7]Indirect Grants'!O2071","v":0},{"$f":"'[7]Indirect Grants'!P2071","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2071","v":0},{"$f":"'[7]Indirect Grants'!R2071","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H2072","v":0},{"$f":"'[7]Indirect Grants'!I2072","v":0},{"$f":"'[7]Indirect Grants'!O2072","v":0},{"$f":"'[7]Indirect Grants'!P2072","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2072","v":0},{"$f":"'[7]Indirect Grants'!R2072","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2074:G2075)","v":0},{"$f":"SUM(H2074:H2075)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2074:P2075)","v":0},0,0]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H2074","v":0},{"$f":"'[7]Indirect Grants'!I2074","v":0},{"$f":"'[7]Indirect Grants'!O2074","v":0},{"$f":"'[7]Indirect Grants'!P2074","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2074","v":0},{"$f":"'[7]Indirect Grants'!R2074","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H2075","v":0},{"$f":"'[7]Indirect Grants'!I2075","v":0},{"$f":"'[7]Indirect Grants'!O2075","v":0},{"$f":"'[7]Indirect Grants'!P2075","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2075","v":0},{"$f":"'[7]Indirect Grants'!R2075","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2077:G2078)","v":0},{"$f":"SUM(H2077:H2078)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2077:P2078)","v":0},{"$f":"SUM(Q2077:Q2078)","v":0},{"$f":"SUM(R2077:R2078)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H2077","v":0},{"$f":"'[7]Indirect Grants'!I2077","v":0},{"$f":"'[7]Indirect Grants'!O2077","v":0},{"$f":"'[7]Indirect Grants'!P2077","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2077","v":0},{"$f":"'[7]Indirect Grants'!R2077","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H2078","v":0},{"$f":"'[7]Indirect Grants'!I2078","v":0},{"$f":"'[7]Indirect Grants'!O2078","v":0},{"$f":"'[7]Indirect Grants'!P2078","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2078","v":0},{"$f":"'[7]Indirect Grants'!R2078","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H2079","v":0},{"$f":"'[7]Indirect Grants'!I2079","v":0},{"$f":"'[7]Indirect Grants'!O2079","v":0},{"$f":"'[7]Indirect Grants'!P2079","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2079","v":0},{"$f":"'[7]Indirect Grants'!R2079","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H2080","v":0},{"$f":"'[7]Indirect Grants'!I2080","v":0},{"$f":"'[7]Indirect Grants'!O2080","v":0},{"$f":"'[7]Indirect Grants'!P2080","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2080","v":0},{"$f":"'[7]Indirect Grants'!R2080","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2082+G2085","v":0},{"$f":"+H2082+H2085","v":0},0,0,0,0,0,0,{"$f":"SUM(J2081:N2081)","v":0},{"$f":"+P2082+P2085","v":0},{"$f":"+Q2082+Q2085","v":0},{"$f":"+R2082+R2085","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2083:G2084)","v":0},{"$f":"SUM(H2083:H2084)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2082:N2082)","v":0},{"$f":"SUM(P2083:P2084)","v":0},{"$f":"SUM(Q2083:Q2084)","v":0},{"$f":"SUM(R2083:R2084)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H2083","v":0},{"$f":"'[7]Indirect Grants'!I2083","v":0},{"$f":"'[7]Indirect Grants'!O2083","v":0},{"$f":"'[7]Indirect Grants'!P2083","v":0},null,null,null,null,{"$f":"SUM(J2083:N2083)","v":0},{"$f":"'[7]Indirect Grants'!Q2083","v":0},{"$f":"'[7]Indirect Grants'!R2083","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H2084","v":0},{"$f":"'[7]Indirect Grants'!I2084","v":0},{"$f":"'[7]Indirect Grants'!O2084","v":0},{"$f":"'[7]Indirect Grants'!P2084","v":0},null,null,null,null,{"$f":"SUM(J2084:N2084)","v":0},{"$f":"'[7]Indirect Grants'!Q2084","v":0},{"$f":"'[7]Indirect Grants'!R2084","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2086:G2087)","v":0},{"$f":"SUM(H2086:H2087)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2085:N2085)","v":0},{"$f":"SUM(P2086:P2087)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H2086","v":0},{"$f":"'[7]Indirect Grants'!I2086","v":0},{"$f":"'[7]Indirect Grants'!O2086","v":0},{"$f":"'[7]Indirect Grants'!P2086","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2086","v":0},{"$f":"'[7]Indirect Grants'!R2086","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H2087","v":0},{"$f":"'[7]Indirect Grants'!I2087","v":0},{"$f":"'[7]Indirect Grants'!O2087","v":0},{"$f":"'[7]Indirect Grants'!P2087","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2087","v":0},{"$f":"'[7]Indirect Grants'!R2087","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H2088","v":0},{"$f":"'[7]Indirect Grants'!I2088","v":0},{"$f":"'[7]Indirect Grants'!O2088","v":0},{"$f":"'[7]Indirect Grants'!P2088","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2088","v":0},{"$f":"'[7]Indirect Grants'!R2088","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2090:G2091)","v":0},{"$f":"SUM(H2090:H2091)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2090:P2091)","v":0},{"$f":"SUM(Q2090:Q2091)","v":0},{"$f":"SUM(R2090:R2091)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H2090","v":0},{"$f":"'[7]Indirect Grants'!I2090","v":0},{"$f":"'[7]Indirect Grants'!O2090","v":0},{"$f":"'[7]Indirect Grants'!P2090","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2090","v":0},{"$f":"'[7]Indirect Grants'!R2090","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H2091","v":0},{"$f":"'[7]Indirect Grants'!I2091","v":0},{"$f":"'[7]Indirect Grants'!O2091","v":0},{"$f":"'[7]Indirect Grants'!P2091","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2091","v":0},{"$f":"'[7]Indirect Grants'!R2091","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2093,G2096,G2099:G2103)","v":0},{"$f":"SUM(H2093,H2096,H2099:H2103)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2093,P2096,P2099:P2103)","v":0},{"$f":"SUM(Q2093,Q2096,Q2099:Q2103)","v":0},{"$f":"SUM(R2093,R2096,R2099:R2103)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2094:G2095)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2094:P2095)","v":0},{"$f":"SUM(Q2094:Q2095)","v":0},{"$f":"SUM(R2094:R2095)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H2094","v":0},{"$f":"'[7]Indirect Grants'!I2094","v":0},{"$f":"'[7]Indirect Grants'!O2094","v":0},{"$f":"'[7]Indirect Grants'!P2094","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2094","v":0},{"$f":"'[7]Indirect Grants'!R2094","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H2095","v":0},{"$f":"'[7]Indirect Grants'!I2095","v":0},{"$f":"'[7]Indirect Grants'!O2095","v":0},{"$f":"'[7]Indirect Grants'!P2095","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2095","v":0},{"$f":"'[7]Indirect Grants'!R2095","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2097:G2098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2097:P2098)","v":0},{"$f":"SUM(Q2097:Q2098)","v":0},{"$f":"SUM(R2097:R2098)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H2097","v":0},{"$f":"'[7]Indirect Grants'!I2097","v":0},{"$f":"'[7]Indirect Grants'!O2097","v":0},{"$f":"'[7]Indirect Grants'!P2097","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2097","v":0},{"$f":"'[7]Indirect Grants'!R2097","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H2098","v":0},{"$f":"'[7]Indirect Grants'!I2098","v":0},{"$f":"'[7]Indirect Grants'!O2098","v":0},{"$f":"'[7]Indirect Grants'!P2098","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2098","v":0},{"$f":"'[7]Indirect Grants'!R2098","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H2099","v":0},{"$f":"'[7]Indirect Grants'!I2099","v":0},{"$f":"'[7]Indirect Grants'!O2099","v":0},{"$f":"'[7]Indirect Grants'!P2099","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2099","v":0},{"$f":"'[7]Indirect Grants'!R2099","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H2100","v":0},{"$f":"'[7]Indirect Grants'!I2100","v":0},{"$f":"'[7]Indirect Grants'!O2100","v":0},{"$f":"'[7]Indirect Grants'!P2100","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2100","v":0},{"$f":"'[7]Indirect Grants'!R2100","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H2101","v":0},{"$f":"'[7]Indirect Grants'!I2101","v":0},{"$f":"'[7]Indirect Grants'!O2101","v":0},{"$f":"'[7]Indirect Grants'!P2101","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2101","v":0},{"$f":"'[7]Indirect Grants'!R2101","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H2102","v":0},{"$f":"'[7]Indirect Grants'!I2102","v":0},{"$f":"'[7]Indirect Grants'!O2102","v":0},{"$f":"'[7]Indirect Grants'!P2102","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2102","v":0},{"$f":"'[7]Indirect Grants'!R2102","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H2103","v":0},{"$f":"'[7]Indirect Grants'!I2103","v":0},{"$f":"'[7]Indirect Grants'!O2103","v":0},{"$f":"'[7]Indirect Grants'!P2103","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2103","v":0},{"$f":"'[7]Indirect Grants'!R2103","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H2104","v":0},{"$f":"'[7]Indirect Grants'!I2104","v":0},{"$f":"'[7]Indirect Grants'!O2104","v":0},{"$f":"'[7]Indirect Grants'!P2104","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2104","v":0},{"$f":"'[7]Indirect Grants'!R2104","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2022,G2068,G2092,G2104)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2022,P2068,P2092,P2104)","v":0},{"$f":"SUM(Q2022,Q2068,Q2092,Q2104)","v":0},{"$f":"SUM(R2022,R2068,R2092,R2104)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,20,"Indirect Grant name","Type:",{"$f":"'[7]Indirect Grants'!$H2117","v":0}]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2118","v":0},{"$f":"G2210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2120","v":0}]
[1,null,null,null,null,"Subprogramme"]
[1,null,null,null,null,{"$f":"'[7]Indirect Grants'!F2122","v":0}]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,null,null,null,null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Outcome",null,null,"Main \nappropriation","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2127,G2130,G2169)","v":0},{"$f":"SUM(H2127,H2130,H2169)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2126:N2126)","v":0},{"$f":"SUM(P2127,P2130,P2169)","v":0},{"$f":"SUM(Q2127,Q2130,Q2169)","v":0},{"$f":"SUM(R2127,R2130,R2169)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2128:G2129)","v":0},{"$f":"SUM(H2128:H2129)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2128:P2129)","v":0},{"$f":"SUM(Q2128:Q2129)","v":0},{"$f":"SUM(R2128:R2129)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"'[7]Indirect Grants'!H2128","v":0},{"$f":"'[7]Indirect Grants'!I2128","v":0},{"$f":"'[7]Indirect Grants'!O2128","v":0},{"$f":"'[7]Indirect Grants'!P2128","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2128","v":0},{"$f":"'[7]Indirect Grants'!R2128","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"'[7]Indirect Grants'!H2129","v":0},{"$f":"'[7]Indirect Grants'!I2129","v":0},{"$f":"'[7]Indirect Grants'!O2129","v":0},{"$f":"'[7]Indirect Grants'!P2129","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2129","v":0},{"$f":"'[7]Indirect Grants'!R2129","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2131:G2168)","v":0},{"$f":"SUM(H2131:H2168)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2131:P2168)","v":0},{"$f":"SUM(Q2131:Q2168)","v":0},{"$f":"SUM(R2131:R2168)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"'[7]Indirect Grants'!H2131","v":0},{"$f":"'[7]Indirect Grants'!I2131","v":0},{"$f":"'[7]Indirect Grants'!O2131","v":0},{"$f":"'[7]Indirect Grants'!P2131","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2131","v":0},{"$f":"'[7]Indirect Grants'!R2131","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"'[7]Indirect Grants'!H2132","v":0},{"$f":"'[7]Indirect Grants'!I2132","v":0},{"$f":"'[7]Indirect Grants'!O2132","v":0},{"$f":"'[7]Indirect Grants'!P2132","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2132","v":0},{"$f":"'[7]Indirect Grants'!R2132","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"'[7]Indirect Grants'!H2133","v":0},{"$f":"'[7]Indirect Grants'!I2133","v":0},{"$f":"'[7]Indirect Grants'!O2133","v":0},{"$f":"'[7]Indirect Grants'!P2133","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2133","v":0},{"$f":"'[7]Indirect Grants'!R2133","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"'[7]Indirect Grants'!H2134","v":0},{"$f":"'[7]Indirect Grants'!I2134","v":0},{"$f":"'[7]Indirect Grants'!O2134","v":0},{"$f":"'[7]Indirect Grants'!P2134","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2134","v":0},{"$f":"'[7]Indirect Grants'!R2134","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"'[7]Indirect Grants'!H2135","v":0},{"$f":"'[7]Indirect Grants'!I2135","v":0},{"$f":"'[7]Indirect Grants'!O2135","v":0},{"$f":"'[7]Indirect Grants'!P2135","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2135","v":0},{"$f":"'[7]Indirect Grants'!R2135","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"'[7]Indirect Grants'!H2136","v":0},{"$f":"'[7]Indirect Grants'!I2136","v":0},{"$f":"'[7]Indirect Grants'!O2136","v":0},{"$f":"'[7]Indirect Grants'!P2136","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2136","v":0},{"$f":"'[7]Indirect Grants'!R2136","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"'[7]Indirect Grants'!H2137","v":0},{"$f":"'[7]Indirect Grants'!I2137","v":0},{"$f":"'[7]Indirect Grants'!O2137","v":0},{"$f":"'[7]Indirect Grants'!P2137","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2137","v":0},{"$f":"'[7]Indirect Grants'!R2137","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"'[7]Indirect Grants'!H2138","v":0},{"$f":"'[7]Indirect Grants'!I2138","v":0},{"$f":"'[7]Indirect Grants'!O2138","v":0},{"$f":"'[7]Indirect Grants'!P2138","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2138","v":0},{"$f":"'[7]Indirect Grants'!R2138","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"'[7]Indirect Grants'!H2139","v":0},{"$f":"'[7]Indirect Grants'!I2139","v":0},{"$f":"'[7]Indirect Grants'!O2139","v":0},{"$f":"'[7]Indirect Grants'!P2139","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2139","v":0},{"$f":"'[7]Indirect Grants'!R2139","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"'[7]Indirect Grants'!H2140","v":0},{"$f":"'[7]Indirect Grants'!I2140","v":0},{"$f":"'[7]Indirect Grants'!O2140","v":0},{"$f":"'[7]Indirect Grants'!P2140","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2140","v":0},{"$f":"'[7]Indirect Grants'!R2140","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"'[7]Indirect Grants'!H2141","v":0},{"$f":"'[7]Indirect Grants'!I2141","v":0},{"$f":"'[7]Indirect Grants'!O2141","v":0},{"$f":"'[7]Indirect Grants'!P2141","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2141","v":0},{"$f":"'[7]Indirect Grants'!R2141","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"'[7]Indirect Grants'!H2142","v":0},{"$f":"'[7]Indirect Grants'!I2142","v":0},{"$f":"'[7]Indirect Grants'!O2142","v":0},{"$f":"'[7]Indirect Grants'!P2142","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2142","v":0},{"$f":"'[7]Indirect Grants'!R2142","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"'[7]Indirect Grants'!H2143","v":0},{"$f":"'[7]Indirect Grants'!I2143","v":0},{"$f":"'[7]Indirect Grants'!O2143","v":0},{"$f":"'[7]Indirect Grants'!P2143","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2143","v":0},{"$f":"'[7]Indirect Grants'!R2143","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"'[7]Indirect Grants'!H2144","v":0},{"$f":"'[7]Indirect Grants'!I2144","v":0},{"$f":"'[7]Indirect Grants'!O2144","v":0},{"$f":"'[7]Indirect Grants'!P2144","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2144","v":0},{"$f":"'[7]Indirect Grants'!R2144","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"'[7]Indirect Grants'!H2145","v":0},{"$f":"'[7]Indirect Grants'!I2145","v":0},{"$f":"'[7]Indirect Grants'!O2145","v":0},{"$f":"'[7]Indirect Grants'!P2145","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2145","v":0},{"$f":"'[7]Indirect Grants'!R2145","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"'[7]Indirect Grants'!H2146","v":0},{"$f":"'[7]Indirect Grants'!I2146","v":0},{"$f":"'[7]Indirect Grants'!O2146","v":0},{"$f":"'[7]Indirect Grants'!P2146","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2146","v":0},{"$f":"'[7]Indirect Grants'!R2146","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"'[7]Indirect Grants'!H2147","v":0},{"$f":"'[7]Indirect Grants'!I2147","v":0},{"$f":"'[7]Indirect Grants'!O2147","v":0},{"$f":"'[7]Indirect Grants'!P2147","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2147","v":0},{"$f":"'[7]Indirect Grants'!R2147","v":0}]
[null,null,null,null,null,"Housing",{"$f":"'[7]Indirect Grants'!H2148","v":0},{"$f":"'[7]Indirect Grants'!I2148","v":0},{"$f":"'[7]Indirect Grants'!O2148","v":0},{"$f":"'[7]Indirect Grants'!P2148","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2148","v":0},{"$f":"'[7]Indirect Grants'!R2148","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"'[7]Indirect Grants'!H2149","v":0},{"$f":"'[7]Indirect Grants'!I2149","v":0},{"$f":"'[7]Indirect Grants'!O2149","v":0},{"$f":"'[7]Indirect Grants'!P2149","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2149","v":0},{"$f":"'[7]Indirect Grants'!R2149","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"'[7]Indirect Grants'!H2150","v":0},{"$f":"'[7]Indirect Grants'!I2150","v":0},{"$f":"'[7]Indirect Grants'!O2150","v":0},{"$f":"'[7]Indirect Grants'!P2150","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2150","v":0},{"$f":"'[7]Indirect Grants'!R2150","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"'[7]Indirect Grants'!H2151","v":0},{"$f":"'[7]Indirect Grants'!I2151","v":0},{"$f":"'[7]Indirect Grants'!O2151","v":0},{"$f":"'[7]Indirect Grants'!P2151","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2151","v":0},{"$f":"'[7]Indirect Grants'!R2151","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"'[7]Indirect Grants'!H2152","v":0},{"$f":"'[7]Indirect Grants'!I2152","v":0},{"$f":"'[7]Indirect Grants'!O2152","v":0},{"$f":"'[7]Indirect Grants'!P2152","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2152","v":0},{"$f":"'[7]Indirect Grants'!R2152","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"'[7]Indirect Grants'!H2153","v":0},{"$f":"'[7]Indirect Grants'!I2153","v":0},{"$f":"'[7]Indirect Grants'!O2153","v":0},{"$f":"'[7]Indirect Grants'!P2153","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2153","v":0},{"$f":"'[7]Indirect Grants'!R2153","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"'[7]Indirect Grants'!H2154","v":0},{"$f":"'[7]Indirect Grants'!I2154","v":0},{"$f":"'[7]Indirect Grants'!O2154","v":0},{"$f":"'[7]Indirect Grants'!P2154","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2154","v":0},{"$f":"'[7]Indirect Grants'!R2154","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"'[7]Indirect Grants'!H2155","v":0},{"$f":"'[7]Indirect Grants'!I2155","v":0},{"$f":"'[7]Indirect Grants'!O2155","v":0},{"$f":"'[7]Indirect Grants'!P2155","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2155","v":0},{"$f":"'[7]Indirect Grants'!R2155","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"'[7]Indirect Grants'!H2156","v":0},{"$f":"'[7]Indirect Grants'!I2156","v":0},{"$f":"'[7]Indirect Grants'!O2156","v":0},{"$f":"'[7]Indirect Grants'!P2156","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2156","v":0},{"$f":"'[7]Indirect Grants'!R2156","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"'[7]Indirect Grants'!H2157","v":0},{"$f":"'[7]Indirect Grants'!I2157","v":0},{"$f":"'[7]Indirect Grants'!O2157","v":0},{"$f":"'[7]Indirect Grants'!P2157","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2157","v":0},{"$f":"'[7]Indirect Grants'!R2157","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"'[7]Indirect Grants'!H2158","v":0},{"$f":"'[7]Indirect Grants'!I2158","v":0},{"$f":"'[7]Indirect Grants'!O2158","v":0},{"$f":"'[7]Indirect Grants'!P2158","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2158","v":0},{"$f":"'[7]Indirect Grants'!R2158","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"'[7]Indirect Grants'!H2159","v":0},{"$f":"'[7]Indirect Grants'!I2159","v":0},{"$f":"'[7]Indirect Grants'!O2159","v":0},{"$f":"'[7]Indirect Grants'!P2159","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2159","v":0},{"$f":"'[7]Indirect Grants'!R2159","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"'[7]Indirect Grants'!H2160","v":0},{"$f":"'[7]Indirect Grants'!I2160","v":0},{"$f":"'[7]Indirect Grants'!O2160","v":0},{"$f":"'[7]Indirect Grants'!P2160","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2160","v":0},{"$f":"'[7]Indirect Grants'!R2160","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"'[7]Indirect Grants'!H2161","v":0},{"$f":"'[7]Indirect Grants'!I2161","v":0},{"$f":"'[7]Indirect Grants'!O2161","v":0},{"$f":"'[7]Indirect Grants'!P2161","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2161","v":0},{"$f":"'[7]Indirect Grants'!R2161","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"'[7]Indirect Grants'!H2162","v":0},{"$f":"'[7]Indirect Grants'!I2162","v":0},{"$f":"'[7]Indirect Grants'!O2162","v":0},{"$f":"'[7]Indirect Grants'!P2162","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2162","v":0},{"$f":"'[7]Indirect Grants'!R2162","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"'[7]Indirect Grants'!H2163","v":0},{"$f":"'[7]Indirect Grants'!I2163","v":0},{"$f":"'[7]Indirect Grants'!O2163","v":0},{"$f":"'[7]Indirect Grants'!P2163","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2163","v":0},{"$f":"'[7]Indirect Grants'!R2163","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"'[7]Indirect Grants'!H2164","v":0},{"$f":"'[7]Indirect Grants'!I2164","v":0},{"$f":"'[7]Indirect Grants'!O2164","v":0},{"$f":"'[7]Indirect Grants'!P2164","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2164","v":0},{"$f":"'[7]Indirect Grants'!R2164","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"'[7]Indirect Grants'!H2165","v":0},{"$f":"'[7]Indirect Grants'!I2165","v":0},{"$f":"'[7]Indirect Grants'!O2165","v":0},{"$f":"'[7]Indirect Grants'!P2165","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2165","v":0},{"$f":"'[7]Indirect Grants'!R2165","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"'[7]Indirect Grants'!H2166","v":0},{"$f":"'[7]Indirect Grants'!I2166","v":0},{"$f":"'[7]Indirect Grants'!O2166","v":0},{"$f":"'[7]Indirect Grants'!P2166","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2166","v":0},{"$f":"'[7]Indirect Grants'!R2166","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"'[7]Indirect Grants'!H2167","v":0},{"$f":"'[7]Indirect Grants'!I2167","v":0},{"$f":"'[7]Indirect Grants'!O2167","v":0},{"$f":"'[7]Indirect Grants'!P2167","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2167","v":0},{"$f":"'[7]Indirect Grants'!R2167","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"'[7]Indirect Grants'!H2168","v":0},{"$f":"'[7]Indirect Grants'!I2168","v":0},{"$f":"'[7]Indirect Grants'!O2168","v":0},{"$f":"'[7]Indirect Grants'!P2168","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2168","v":0},{"$f":"'[7]Indirect Grants'!R2168","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2170:G2171)","v":0},{"$f":"SUM(H2170:H2171)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2170:P2171)","v":0},{"$f":"SUM(Q2170:Q2171)","v":0},{"$f":"SUM(R2170:R2171)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"'[7]Indirect Grants'!H2170","v":0},{"$f":"'[7]Indirect Grants'!I2170","v":0},{"$f":"'[7]Indirect Grants'!O2170","v":0},{"$f":"'[7]Indirect Grants'!P2170","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2170","v":0},{"$f":"'[7]Indirect Grants'!R2170","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"'[7]Indirect Grants'!H2171","v":0},{"$f":"'[7]Indirect Grants'!I2171","v":0},{"$f":"'[7]Indirect Grants'!O2171","v":0},{"$f":"'[7]Indirect Grants'!P2171","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2171","v":0},{"$f":"'[7]Indirect Grants'!R2171","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2173,G2180,G2183:G2185,G2192:G2193)","v":0},{"$f":"SUM(H2173,H2180,H2183:H2185,H2192:H2193)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2173,P2180,P2183:P2185,P2192:P2193)","v":0},{"$f":"SUM(Q2173,Q2180,Q2183:Q2185,Q2192:Q2193)","v":0},{"$f":"SUM(R2173,R2180,R2183:R2185,R2192:R2193)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2174+G2177","v":0},{"$f":"+H2174+H2177","v":0},0,0,0,0,0,0,0,{"$f":"+P2174+P2177","v":0},0,0]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2175:G2176)","v":0},{"$f":"SUM(H2175:H2176)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2175:P2176)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"'[7]Indirect Grants'!H2175","v":0},{"$f":"'[7]Indirect Grants'!I2175","v":0},{"$f":"'[7]Indirect Grants'!O2175","v":0},{"$f":"'[7]Indirect Grants'!P2175","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2175","v":0},{"$f":"'[7]Indirect Grants'!R2175","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"'[7]Indirect Grants'!H2176","v":0},{"$f":"'[7]Indirect Grants'!I2176","v":0},{"$f":"'[7]Indirect Grants'!O2176","v":0},{"$f":"'[7]Indirect Grants'!P2176","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2176","v":0},{"$f":"'[7]Indirect Grants'!R2176","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2178:G2179)","v":0},{"$f":"SUM(H2178:H2179)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2178:P2179)","v":0},0,0]
["c",null,null,null,null,"Municipal bank accounts",{"$f":"'[7]Indirect Grants'!H2178","v":0},{"$f":"'[7]Indirect Grants'!I2178","v":0},{"$f":"'[7]Indirect Grants'!O2178","v":0},{"$f":"'[7]Indirect Grants'!P2178","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2178","v":0},{"$f":"'[7]Indirect Grants'!R2178","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"'[7]Indirect Grants'!H2179","v":0},{"$f":"'[7]Indirect Grants'!I2179","v":0},{"$f":"'[7]Indirect Grants'!O2179","v":0},{"$f":"'[7]Indirect Grants'!P2179","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2179","v":0},{"$f":"'[7]Indirect Grants'!R2179","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2181:G2182)","v":0},{"$f":"SUM(H2181:H2182)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2181:P2182)","v":0},{"$f":"SUM(Q2181:Q2182)","v":0},{"$f":"SUM(R2181:R2182)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"'[7]Indirect Grants'!H2181","v":0},{"$f":"'[7]Indirect Grants'!I2181","v":0},{"$f":"'[7]Indirect Grants'!O2181","v":0},{"$f":"'[7]Indirect Grants'!P2181","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2181","v":0},{"$f":"'[7]Indirect Grants'!R2181","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"'[7]Indirect Grants'!H2182","v":0},{"$f":"'[7]Indirect Grants'!I2182","v":0},{"$f":"'[7]Indirect Grants'!O2182","v":0},{"$f":"'[7]Indirect Grants'!P2182","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2182","v":0},{"$f":"'[7]Indirect Grants'!R2182","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"'[7]Indirect Grants'!H2183","v":0},{"$f":"'[7]Indirect Grants'!I2183","v":0},{"$f":"'[7]Indirect Grants'!O2183","v":0},{"$f":"'[7]Indirect Grants'!P2183","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2183","v":0},{"$f":"'[7]Indirect Grants'!R2183","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"'[7]Indirect Grants'!H2184","v":0},{"$f":"'[7]Indirect Grants'!I2184","v":0},{"$f":"'[7]Indirect Grants'!O2184","v":0},{"$f":"'[7]Indirect Grants'!P2184","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2184","v":0},{"$f":"'[7]Indirect Grants'!R2184","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2186+G2189","v":0},{"$f":"+H2186+H2189","v":0},0,0,0,0,0,0,{"$f":"SUM(J2185:N2185)","v":0},{"$f":"+P2186+P2189","v":0},{"$f":"+Q2186+Q2189","v":0},{"$f":"+R2186+R2189","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2187:G2188)","v":0},{"$f":"SUM(H2187:H2188)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2186:N2186)","v":0},{"$f":"SUM(P2187:P2188)","v":0},{"$f":"SUM(Q2187:Q2188)","v":0},{"$f":"SUM(R2187:R2188)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"'[7]Indirect Grants'!H2187","v":0},{"$f":"'[7]Indirect Grants'!I2187","v":0},{"$f":"'[7]Indirect Grants'!O2187","v":0},{"$f":"'[7]Indirect Grants'!P2187","v":0},null,null,null,null,{"$f":"SUM(J2187:N2187)","v":0},{"$f":"'[7]Indirect Grants'!Q2187","v":0},{"$f":"'[7]Indirect Grants'!R2187","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"'[7]Indirect Grants'!H2188","v":0},{"$f":"'[7]Indirect Grants'!I2188","v":0},{"$f":"'[7]Indirect Grants'!O2188","v":0},{"$f":"'[7]Indirect Grants'!P2188","v":0},null,null,null,null,{"$f":"SUM(J2188:N2188)","v":0},{"$f":"'[7]Indirect Grants'!Q2188","v":0},{"$f":"'[7]Indirect Grants'!R2188","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2190:G2191)","v":0},{"$f":"SUM(H2190:H2191)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2189:N2189)","v":0},{"$f":"SUM(P2190:P2191)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",{"$f":"'[7]Indirect Grants'!H2190","v":0},{"$f":"'[7]Indirect Grants'!I2190","v":0},{"$f":"'[7]Indirect Grants'!O2190","v":0},{"$f":"'[7]Indirect Grants'!P2190","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2190","v":0},{"$f":"'[7]Indirect Grants'!R2190","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"'[7]Indirect Grants'!H2191","v":0},{"$f":"'[7]Indirect Grants'!I2191","v":0},{"$f":"'[7]Indirect Grants'!O2191","v":0},{"$f":"'[7]Indirect Grants'!P2191","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2191","v":0},{"$f":"'[7]Indirect Grants'!R2191","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"'[7]Indirect Grants'!H2192","v":0},{"$f":"'[7]Indirect Grants'!I2192","v":0},{"$f":"'[7]Indirect Grants'!O2192","v":0},{"$f":"'[7]Indirect Grants'!P2192","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2192","v":0},{"$f":"'[7]Indirect Grants'!R2192","v":0}]
[null,null,null,null,null,"Households",{"$f":"SUM(G2194:G2195)","v":0},{"$f":"SUM(H2194:H2195)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2194:P2195)","v":0},{"$f":"SUM(Q2194:Q2195)","v":0},{"$f":"SUM(R2194:R2195)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"'[7]Indirect Grants'!H2194","v":0},{"$f":"'[7]Indirect Grants'!I2194","v":0},{"$f":"'[7]Indirect Grants'!O2194","v":0},{"$f":"'[7]Indirect Grants'!P2194","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2194","v":0},{"$f":"'[7]Indirect Grants'!R2194","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"'[7]Indirect Grants'!H2195","v":0},{"$f":"'[7]Indirect Grants'!I2195","v":0},{"$f":"'[7]Indirect Grants'!O2195","v":0},{"$f":"'[7]Indirect Grants'!P2195","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2195","v":0},{"$f":"'[7]Indirect Grants'!R2195","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2197,G2200,G2203:G2207)","v":0},{"$f":"SUM(H2197,H2200,H2203:H2207)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2197,P2200,P2203:P2207)","v":0},{"$f":"SUM(Q2197,Q2200,Q2203:Q2207)","v":0},{"$f":"SUM(R2197,R2200,R2203:R2207)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2198:G2199)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2198:P2199)","v":0},{"$f":"SUM(Q2198:Q2199)","v":0},{"$f":"SUM(R2198:R2199)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"'[7]Indirect Grants'!H2198","v":0},{"$f":"'[7]Indirect Grants'!I2198","v":0},{"$f":"'[7]Indirect Grants'!O2198","v":0},{"$f":"'[7]Indirect Grants'!P2198","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2198","v":0},{"$f":"'[7]Indirect Grants'!R2198","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"'[7]Indirect Grants'!H2199","v":0},{"$f":"'[7]Indirect Grants'!I2199","v":0},{"$f":"'[7]Indirect Grants'!O2199","v":0},{"$f":"'[7]Indirect Grants'!P2199","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2199","v":0},{"$f":"'[7]Indirect Grants'!R2199","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2201:G2202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2201:P2202)","v":0},{"$f":"SUM(Q2201:Q2202)","v":0},{"$f":"SUM(R2201:R2202)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"'[7]Indirect Grants'!H2201","v":0},{"$f":"'[7]Indirect Grants'!I2201","v":0},{"$f":"'[7]Indirect Grants'!O2201","v":0},{"$f":"'[7]Indirect Grants'!P2201","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2201","v":0},{"$f":"'[7]Indirect Grants'!R2201","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"'[7]Indirect Grants'!H2202","v":0},{"$f":"'[7]Indirect Grants'!I2202","v":0},{"$f":"'[7]Indirect Grants'!O2202","v":0},{"$f":"'[7]Indirect Grants'!P2202","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2202","v":0},{"$f":"'[7]Indirect Grants'!R2202","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"'[7]Indirect Grants'!H2203","v":0},{"$f":"'[7]Indirect Grants'!I2203","v":0},{"$f":"'[7]Indirect Grants'!O2203","v":0},{"$f":"'[7]Indirect Grants'!P2203","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2203","v":0},{"$f":"'[7]Indirect Grants'!R2203","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"'[7]Indirect Grants'!H2204","v":0},{"$f":"'[7]Indirect Grants'!I2204","v":0},{"$f":"'[7]Indirect Grants'!O2204","v":0},{"$f":"'[7]Indirect Grants'!P2204","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2204","v":0},{"$f":"'[7]Indirect Grants'!R2204","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"'[7]Indirect Grants'!H2205","v":0},{"$f":"'[7]Indirect Grants'!I2205","v":0},{"$f":"'[7]Indirect Grants'!O2205","v":0},{"$f":"'[7]Indirect Grants'!P2205","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2205","v":0},{"$f":"'[7]Indirect Grants'!R2205","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"'[7]Indirect Grants'!H2206","v":0},{"$f":"'[7]Indirect Grants'!I2206","v":0},{"$f":"'[7]Indirect Grants'!O2206","v":0},{"$f":"'[7]Indirect Grants'!P2206","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2206","v":0},{"$f":"'[7]Indirect Grants'!R2206","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"'[7]Indirect Grants'!H2207","v":0},{"$f":"'[7]Indirect Grants'!I2207","v":0},{"$f":"'[7]Indirect Grants'!O2207","v":0},{"$f":"'[7]Indirect Grants'!P2207","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2207","v":0},{"$f":"'[7]Indirect Grants'!R2207","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"'[7]Indirect Grants'!H2208","v":0},{"$f":"'[7]Indirect Grants'!I2208","v":0},{"$f":"'[7]Indirect Grants'!O2208","v":0},{"$f":"'[7]Indirect Grants'!P2208","v":0},null,null,null,null,0,{"$f":"'[7]Indirect Grants'!Q2208","v":0},{"$f":"'[7]Indirect Grants'!R2208","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2126,G2172,G2196,G2208)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2126,P2172,P2196,P2208)","v":0},{"$f":"SUM(Q2126,Q2172,Q2196,Q2208)","v":0},{"$f":"SUM(R2126,R2172,R2196,R2208)","v":0}]
[1]
[1]
[1]

{"sheet":"Performance Indicators","index":30,"n_rows":769,"n_cols":50,"rows_kept":769,"cut":false,"hidden":false,"merged":[[10,7,10,13],[11,11,11,13],[10,14,12,14]]}
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+COUNTA(F25:G25)","v":2}]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
["Off"]
["Off",null,null,null,null,"Selected performance indicators"]
[1,null,null,null,null,"Indicators","Programme most closely linked \nto achievement of indicator","Annual performance",null,null,null,null,null,null,"Comments"]
[1,null,null,null,null,null,null," Audited performance",null,null,"Estimated \nperformance","MTEF targets"]
[1,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"IF(COUNTA(F14:N14)>0,1,0)","v":1},null,null,null,null,"Percentage implementation of 2022/23 annual International Relations programme","Administration","-",0.67,0.71,0.75,0.75,0.75,0,0,""]
[{"$f":"IF(COUNTA(F15:N15)>0,1,0)","v":1},null,null,null,null,"Number of river systems with water resources classes and determined resource quality objectives","Water Resources Management",0,0,"Stakeholder comments on Draft RQOs report addressed and report updated",1,0,3,0,0,""]
[{"$f":"IF(COUNTA(F16:N16)>0,1,0)","v":1},null,null,null,null,"Number of rivers in which the River Eco-status Monitoring Programme is implemented","Water Resources Management",76,77,81,70,81,78,0,0,""]
[1,null,null,null,null,"Number of catchment plans implemented for mine water and wastewater management","Water Resources Management","-","-","Draft of Implementation Plan for Upper Vaal WMA (50% draft)",2,2,2,0,0,""]
[{"$f":"IF(COUNTA(F18:N18)>0,1,0)","v":1},null,null,null,null,"Number of river systems monitored for the implementation of resource directed measures ","Water Resources Management","-","-","Monitoring Framework finalized and approved",4,6,8,0,0,""]
[1,null,null,null,null,"Number of wastewater systems monitored against the Regulatory Requirements","Water Resources Management",383,428,170,408,260,210,0,0,""]
[1,null,null,null,null,"Number of wastewater systems assessed for compliance with Green Drop  Regulatory Requirements","Water Resources Management",0,"Professional Services Provider  has been appointed and SLA drafted","-",0,963,0,0,0,""]
[1,null,null,null,null,"Number of mega regional bulk infrastructure project phases completed per year","Water Services Management",3,1,0,1,0,1,0,0,""]
[1,null,null,null,null,"Number of large regional bulk infrastructure project phases completed per year","Water Services Management",6,2,0,13,5,6,0,0,""]
[1,null,null,null,null,"Number of small regional bulk infrastructure project phases completed per year","Water Services Management",7,8,1,8,10,10,0,0,""]
[1,null,null,null,null,"Number of large water supply systems assessed for water losses ","Water Services Management",8,8,"The project has been advertised on government tender bulletin",8,8,8,0,0,""]
[1,null,null,null,null,"Number of WSAs assessed for compliance with the requirements of the No Drop Regulatory Programme","Water Services Management","-","-","-",144,0,144,0,0,""]
[1,null,null,null,null,"Number of small WSIG projects completed ","Water Services Management",117,112,48,115,150,161,0,0,""]
[1,null,null,null,null,"Number of district municipalities (DMs) with developed 5-year water and sanitation reliability plans","Water Services Management","Development of structure documentation ",0,0,10,10,12,0,0,""]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Related Programme",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},"Comm","Summ"]
[null,null,null,null,null,{"$f":"'1'!$F$16","v":"Percentage of targeted procurement budget spent on qualifying small enterprises (QSE) "},{"$f":"'1'!$R$16","v":"Administration"},{"$f":"'1'!$I$16","v":0.32},{"$f":"'1'!$J$16","v":0.17},{"$f":"'1'!$L$16","v":0.62},{"$f":"'1'!$M$16","v":0.3},{"$f":"'1'!$O$16","v":0.3},{"$f":"'1'!$P$16","v":0.3},{"$f":"'1'!$Q$16","v":0},{"$f":"'1'!$W$16","v":0},{"$f":"'1'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$17","v":"Percentage of targeted procurement budget spent on exempted micro enterprises (EME)"},{"$f":"'1'!$R$17","v":"Administration"},{"$f":"'1'!$I$17","v":0.5},{"$f":"'1'!$J$17","v":0.8},{"$f":"'1'!$L$17","v":0.66},{"$f":"'1'!$M$17","v":0.3},{"$f":"'1'!$O$17","v":0.3},{"$f":"'1'!$P$17","v":0.3},{"$f":"'1'!$Q$17","v":0},{"$f":"'1'!$W$17","v":0},{"$f":"'1'!$V$17","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$18","v":"Percentage compliance with MPAT standards at the minimum targeted level 3"},{"$f":"'1'!$R$18","v":"Administration"},{"$f":"'1'!$I$18","v":0.63},{"$f":"'1'!$J$18","v":"-"},{"$f":"'1'!$L$18","v":"-"},{"$f":"'1'!$M$18","v":"-"},{"$f":"'1'!$O$18","v":"-"},{"$f":"'1'!$P$18","v":"-"},{"$f":"'1'!$Q$18","v":0},{"$f":"'1'!$W$18","v":0},{"$f":"'1'!$V$18","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$19","v":"Percentage expenditure on annual budget"},{"$f":"'1'!$R$19","v":"Administration"},{"$f":"'1'!$I$19","v":0.92},{"$f":"'1'!$J$19","v":0.85},{"$f":"'1'!$L$19","v":0.13},{"$f":"'1'!$M$19","v":1},{"$f":"'1'!$O$19","v":1},{"$f":"'1'!$P$19","v":1},{"$f":"'1'!$Q$19","v":0},{"$f":"'1'!$W$19","v":0},{"$f":"'1'!$V$19","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$20","v":"Percentage vacancy rate for engineers and scientists"},{"$f":"'1'!$R$20","v":"Administration"},{"$f":"'1'!$I$20","v":0.112},{"$f":"'1'!$J$20","v":1.1999999999999999E-3},{"$f":"'1'!$L$20","v":1.1383000000000001},{"$f":"'1'!$M$20","v":"≤10%"},{"$f":"'1'!$O$20","v":"≤10%"},{"$f":"'1'!$P$20","v":"≤10%"},{"$f":"'1'!$Q$20","v":0},{"$f":"'1'!$W$20","v":0},{"$f":"'1'!$V$20","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$21","v":"Percentage of SMS employees attending interventions identified through the DPSA competency assessment"},{"$f":"'1'!$R$21","v":"Administration"},{"$f":"'1'!$I$21","v":0},{"$f":"'1'!$J$21","v":"-"},{"$f":"'1'!$L$21","v":"-"},{"$f":"'1'!$M$21","v":"-"},{"$f":"'1'!$O$21","v":"-"},{"$f":"'1'!$P$21","v":"-"},{"$f":"'1'!$Q$21","v":0},{"$f":"'1'!$W$21","v":0},{"$f":"'1'!$V$21","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$22","v":"Percentage of the Water and Sanitation Sector Occupations (skills) registered with OFO"},{"$f":"'1'!$R$22","v":"Administration"},{"$f":"'1'!$I$22","v":0},{"$f":"'1'!$J$22","v":"-"},{"$f":"'1'!$L$22","v":"-"},{"$f":"'1'!$M$22","v":"-"},{"$f":"'1'!$O$22","v":"-"},{"$f":"'1'!$P$22","v":"-"},{"$f":"'1'!$Q$22","v":0},{"$f":"'1'!$W$22","v":0},{"$f":"'1'!$V$22","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$23","v":"Number of reports on progress analysed against the approved annual international relations implementation plan per year "},{"$f":"'1'!$R$23","v":"Administration"},{"$f":"'1'!$I$23","v":"Quarterly analysis compiled "},{"$f":"'1'!$J$23","v":"-"},{"$f":"'1'!$L$23","v":"-"},{"$f":"'1'!$M$23","v":"-"},{"$f":"'1'!$O$23","v":"-"},{"$f":"'1'!$P$23","v":"-"},{"$f":"'1'!$Q$23","v":0},{"$f":"'1'!$W$23","v":0},{"$f":"'1'!$V$23","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$24","v":"Percentage implementation of 2022/23 annual stakeholder management and partnership programme implemented"},{"$f":"'1'!$R$24","v":"Administration"},{"$f":"'1'!$I$24","v":"-"},{"$f":"'1'!$J$24","v":1.33},{"$f":"'1'!$L$24","v":"-"},{"$f":"'1'!$M$24","v":0.95},{"$f":"'1'!$O$24","v":0.96},{"$f":"'1'!$P$24","v":0.97},{"$f":"'1'!$Q$24","v":0},{"$f":"'1'!$W$24","v":0},{"$f":"'1'!$V$24","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$25","v":"Percentage implementation of the 2022/23 Annual Communication and Public Participation Programme"},{"$f":"'1'!$R$25","v":"Administration"},{"$f":"'1'!$I$25","v":"-"},{"$f":"'1'!$J$25","v":1.41},{"$f":"'1'!$L$25","v":"-"},{"$f":"'1'!$M$25","v":0.98},{"$f":"'1'!$O$25","v":0.98},{"$f":"'1'!$P$25","v":0.98},{"$f":"'1'!$Q$25","v":0},{"$f":"'1'!$W$25","v":0},{"$f":"'1'!$V$25","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$26","v":"Assessment of impact of mediated interactions that will deliver meaningful engagements with communities "},{"$f":"'1'!$R$26","v":"Administration"},{"$f":"'1'!$I$26","v":"-"},{"$f":"'1'!$J$26","v":"-"},{"$f":"'1'!$L$26","v":"-"},{"$f":"'1'!$M$26","v":"-"},{"$f":"'1'!$O$26","v":"-"},{"$f":"'1'!$P$26","v":"-"},{"$f":"'1'!$Q$26","v":0},{"$f":"'1'!$W$26","v":0},{"$f":"'1'!$V$26","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$27","v":"Percentage compliance with approved audit plan"},{"$f":"'1'!$R$27","v":"Administration"},{"$f":"'1'!$I$27","v":"-"},{"$f":"'1'!$J$27","v":1.1299999999999999},{"$f":"'1'!$L$27","v":0.2},{"$f":"'1'!$M$27","v":0.8},{"$f":"'1'!$O$27","v":0.8},{"$f":"'1'!$P$27","v":0.8},{"$f":"'1'!$Q$27","v":0},{"$f":"'1'!$W$27","v":0},{"$f":"'1'!$V$27","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$28","v":"Percentage compliance with the implementation of risk management plan"},{"$f":"'1'!$R$28","v":"Administration"},{"$f":"'1'!$I$28","v":"-"},{"$f":"'1'!$J$28","v":1},{"$f":"'1'!$L$28","v":0.5},{"$f":"'1'!$M$28","v":1},{"$f":"'1'!$O$28","v":1},{"$f":"'1'!$P$28","v":1},{"$f":"'1'!$Q$28","v":0},{"$f":"'1'!$W$28","v":0},{"$f":"'1'!$V$28","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$29","v":"Percentage of training interventions implemented in the department"},{"$f":"'1'!$R$29","v":"Administration"},{"$f":"'1'!$I$29","v":"-"},{"$f":"'1'!$J$29","v":"Draft ToR for coaching and mentorship "},{"$f":"'1'!$L$29","v":0.03},{"$f":"'1'!$M$29","v":0.5},{"$f":"'1'!$O$29","v":0.5},{"$f":"'1'!$P$29","v":0.5},{"$f":"'1'!$Q$29","v":0},{"$f":"'1'!$W$29","v":0},{"$f":"'1'!$V$29","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$30","v":"Number of safety and security assessments for facilities and installations conducted "},{"$f":"'1'!$R$30","v":"Administration"},{"$f":"'1'!$I$30","v":"-"},{"$f":"'1'!$J$30","v":82},{"$f":"'1'!$L$30","v":25},{"$f":"'1'!$M$30","v":64},{"$f":"'1'!$O$30","v":64},{"$f":"'1'!$P$30","v":64},{"$f":"'1'!$Q$30","v":0},{"$f":"'1'!$W$30","v":0},{"$f":"'1'!$V$30","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$31","v":"Percentage of information technology systems availability"},{"$f":"'1'!$R$31","v":"Administration"},{"$f":"'1'!$I$31","v":"-"},{"$f":"'1'!$J$31","v":0.96},{"$f":"'1'!$L$31","v":0.98},{"$f":"'1'!$M$31","v":0.9},{"$f":"'1'!$O$31","v":0.9},{"$f":"'1'!$P$31","v":0.9},{"$f":"'1'!$Q$31","v":0},{"$f":"'1'!$W$31","v":0},{"$f":"'1'!$V$31","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$32","v":"Percentage implementation of the 2021/22 Annual Communications, Stakeholder Management and Partnership Programme"},{"$f":"'1'!$R$32","v":"Administration"},{"$f":"'1'!$I$32","v":"-"},{"$f":"'1'!$J$32","v":0.96},{"$f":"'1'!$L$32","v":0.41},{"$f":"'1'!$M$32","v":"-"},{"$f":"'1'!$O$32","v":"-"},{"$f":"'1'!$P$32","v":"-"},{"$f":"'1'!$Q$32","v":0},{"$f":"'1'!$W$32","v":0},{"$f":"'1'!$V$32","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$33","v":"Percentage implementation of the financial recovery and turnaround plan"},{"$f":"'1'!$R$33","v":"Administration"},{"$f":"'1'!$I$33","v":"-"},{"$f":"'1'!$J$33","v":0.69},{"$f":"'1'!$L$33","v":0.48},{"$f":"'1'!$M$33","v":0.9},{"$f":"'1'!$O$33","v":1},{"$f":"'1'!$P$33","v":0.9},{"$f":"'1'!$Q$33","v":0},{"$f":"'1'!$W$33","v":0},{"$f":"'1'!$V$33","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$34","v":"Number of debtor days"},{"$f":"'1'!$R$34","v":"Administration"},{"$f":"'1'!$I$34","v":"207 days "},{"$f":"'1'!$J$34","v":"227 days "},{"$f":"'1'!$L$34","v":"315 days "},{"$f":"'1'!$M$34","v":"150 days "},{"$f":"'1'!$O$34","v":"100 days "},{"$f":"'1'!$P$34","v":"80 days "},{"$f":"'1'!$Q$34","v":0},{"$f":"'1'!$W$34","v":0},{"$f":"'1'!$V$34","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$35","v":"Percentage implementation of 2022/23 annual International Relations programme"},{"$f":"'1'!$R$35","v":"Administration"},{"$f":"'1'!$I$35","v":"-"},{"$f":"'1'!$J$35","v":0.67},{"$f":"'1'!$L$35","v":0.71},{"$f":"'1'!$M$35","v":0.75},{"$f":"'1'!$O$35","v":0.75},{"$f":"'1'!$P$35","v":0.75},{"$f":"'1'!$Q$35","v":0},{"$f":"'1'!$W$35","v":0},{"$f":"'1'!$V$35","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$16","v":"Number of bulk raw water projects under construction "},{"$f":"'2'!$R$16","v":"Water Services Management"},{"$f":"'2'!$I$16","v":1},{"$f":"'2'!$J$16","v":4},{"$f":"'2'!$L$16","v":0},{"$f":"'2'!$M$16","v":4},{"$f":"'2'!$O$16","v":3},{"$f":"'2'!$P$16","v":4},{"$f":"'2'!$Q$16","v":0},{"$f":"'2'!$W$16","v":0},{"$f":"'2'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$17","v":"Number of bulk raw water projects completed "},{"$f":"'2'!$R$17","v":"Water Services Management"},{"$f":"'2'!$I$17","v":0},{"$f":"'2'!$J$17","v":1},{"$f":"'2'!$L$17","v":0},{"$f":"'2'!$M$17","v":1},{"$f":"'2'!$O$17","v":0},{"$f":"'2'!$P$17","v":1},{"$f":"'2'!$Q$17","v":0},{"$f":"'2'!$W$17","v":0},{"$f":"'2'!$V$17","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$18","v":"Number of river systems with water resources classes and determined resource quality objectives"},{"$f":"'2'!$R$18","v":"Water Resources Management"},{"$f":"'2'!$I$18","v":0},{"$f":"'2'!$J$18","v":0},{"$f":"'2'!$L$18","v":"Stakeholder comments on Draft RQOs report addressed and report updated"},{"$f":"'2'!$M$18","v":1},{"$f":"'2'!$O$18","v":0},{"$f":"'2'!$P$18","v":3},{"$f":"'2'!$Q$18","v":0},{"$f":"'2'!$W$18","v":0},{"$f":"'2'!$V$18","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$19","v":"Number of rivers in which the River Eco-status Monitoring Programme is implemented"},{"$f":"'2'!$R$19","v":"Water Resources Management"},{"$f":"'2'!$I$19","v":76},{"$f":"'2'!$J$19","v":77},{"$f":"'2'!$L$19","v":81},{"$f":"'2'!$M$19","v":70},{"$f":"'2'!$O$19","v":81},{"$f":"'2'!$P$19","v":78},{"$f":"'2'!$Q$19","v":0},{"$f":"'2'!$W$19","v":0},{"$f":"'2'!$V$19","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$20","v":"Number of updates climate change for Risk and Vulnerability Assessments completed annually for various water supply systems"},{"$f":"'2'!$R$20","v":"Water Resources Management"},{"$f":"'2'!$I$20","v":2},{"$f":"'2'!$J$20","v":2},{"$f":"'2'!$L$20","v":2},{"$f":"'2'!$M$20","v":"Update of climate change projections down scaled"},{"$f":"'2'!$O$20","v":"Draft climate change status qua report and strategy"},{"$f":"'2'!$P$20","v":"Final reports for climate change status qua report and strategy"},{"$f":"'2'!$Q$20","v":0},{"$f":"'2'!$W$20","v":0},{"$f":"'2'!$V$20","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$21","v":"Number of catchment plans implemented for mine water and wastewater management"},{"$f":"'2'!$R$21","v":"Water Resources Management"},{"$f":"'2'!$I$21","v":"-"},{"$f":"'2'!$J$21","v":"-"},{"$f":"'2'!$L$21","v":"Draft of Implementation Plan for Upper Vaal WMA (50% draft)"},{"$f":"'2'!$M$21","v":2},{"$f":"'2'!$O$21","v":2},{"$f":"'2'!$P$21","v":2},{"$f":"'2'!$Q$21","v":0},{"$f":"'2'!$W$21","v":0},{"$f":"'2'!$V$21","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$22","v":"Water and Sanitation master plan updated "},{"$f":"'2'!$R$22","v":"Water Resources Management"},{"$f":"'2'!$I$22","v":"Updated National Water and Sanitation Master Plan   "},{"$f":"'2'!$J$22","v":"Updated National Water and Sanitation Master Plan "},{"$f":"'2'!$L$22","v":"Work plan for the Annual update of NW&SMP done"},{"$f":"'2'!$M$22","v":"Annual progress report on the implementation of the National Water and Sanitation Master Plan (NW&SMP)"},{"$f":"'2'!$O$22","v":"5 year review and update of the National Water and Sanitation Master Plan (NW&SMP)"},{"$f":"'2'!$P$22","v":"Annual progress report on the implementation of the National Water and Sanitation Master Plan (NW&SMP))"},{"$f":"'2'!$Q$22","v":0},{"$f":"'2'!$W$22","v":0},{"$f":"'2'!$V$22","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$23","v":"Number of water resource gauging stations / weirs refurbished"},{"$f":"'2'!$R$23","v":"Water Resources Management"},{"$f":"'2'!$I$23","v":0},{"$f":"'2'!$J$23","v":1},{"$f":"'2'!$L$23","v":"Lindley was at approximately 56% completion by end June "},{"$f":"'2'!$M$23","v":"-"},{"$f":"'2'!$O$23","v":"-"},{"$f":"'2'!$P$23","v":"-"},{"$f":"'2'!$Q$23","v":0},{"$f":"'2'!$W$23","v":0},{"$f":"'2'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$24","v":"Number of WSAs assessed for socio-economic impact "},{"$f":"'2'!$R$24","v":"Water Resources Management"},{"$f":"'2'!$I$24","v":"Final Socio-economic impact assessment report compiled"},{"$f":"'2'!$J$24","v":"-"},{"$f":"'2'!$L$24","v":"-"},{"$f":"'2'!$M$24","v":"-"},{"$f":"'2'!$O$24","v":"-"},{"$f":"'2'!$P$24","v":"-"},{"$f":"'2'!$Q$24","v":0},{"$f":"'2'!$W$24","v":0},{"$f":"'2'!$V$24","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$25","v":"Number of completed Record of Implementation Decisions (RID) for bulk raw water planning projects"},{"$f":"'2'!$R$25","v":"Water Resources Management"},{"$f":"'2'!$I$25","v":"-"},{"$f":"'2'!$J$25","v":"0\n(Annual status report on progress (Xhariep Pipeline)"},{"$f":"'2'!$L$25","v":"-"},{"$f":"'2'!$M$25","v":2},{"$f":"'2'!$O$25","v":1},{"$f":"'2'!$P$25","v":3},{"$f":"'2'!$Q$25","v":0},{"$f":"'2'!$W$25","v":0},{"$f":"'2'!$V$25","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$26","v":"Number of river systems monitored for the implementation of resource directed measures "},{"$f":"'2'!$R$26","v":"Water Resources Management"},{"$f":"'2'!$I$26","v":"-"},{"$f":"'2'!$J$26","v":"-"},{"$f":"'2'!$L$26","v":"Monitoring Framework finalized and approved"},{"$f":"'2'!$M$26","v":4},{"$f":"'2'!$O$26","v":6},{"$f":"'2'!$P$26","v":8},{"$f":"'2'!$Q$26","v":0},{"$f":"'2'!$W$26","v":0},{"$f":"'2'!$V$26","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$27","v":"Number of  catchment strategies and plans developed for mine water and wastewater treatment works"},{"$f":"'2'!$R$27","v":"Water Resources Management"},{"$f":"'2'!$I$27","v":1},{"$f":"'2'!$J$27","v":"-"},{"$f":"'2'!$L$27","v":"Assessment of AMD status in the Crocodile-Marico and Upper Vaal WMAs (50% draft)"},{"$f":"'2'!$M$27","v":2},{"$f":"'2'!$O$27","v":2},{"$f":"'2'!$P$27","v":1},{"$f":"'2'!$Q$27","v":0},{"$f":"'2'!$W$27","v":0},{"$f":"'2'!$V$27","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$28","v":"National Water Resources Strategy Edition 3 (NWRS-3) developed"},{"$f":"'2'!$R$28","v":"Water Resources Management"},{"$f":"'2'!$I$28","v":"Version 2.3 of the National Water Resources Strategy Edition 3 "},{"$f":"'2'!$J$28","v":"Draft NWRS-3 and supporting documents were submitted to Cabinet secretariat for tabling for approval to gazette for public consultation)"},{"$f":"'2'!$L$28","v":"-"},{"$f":"'2'!$M$28","v":"National Water Resources Strategy Edition 3 (NWRS-3) submitted to cabinet for approval of implementation"},{"$f":"'2'!$O$28","v":"Monitor the Implementation of the NWRS-3 "},{"$f":"'2'!$P$28","v":"Social economic impact assessment (SEIAS) of the Implementation of the NWRS-3"},{"$f":"'2'!$Q$28","v":0},{"$f":"'2'!$W$28","v":0},{"$f":"'2'!$V$28","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$29","v":"Revised water and sanitation norms and standards for all water and sanitation supply and services"},{"$f":"'2'!$R$29","v":"Water Resources Management"},{"$f":"'2'!$I$29","v":"-"},{"$f":"'2'!$J$29","v":"-"},{"$f":"'2'!$L$29","v":"-"},{"$f":"'2'!$M$29","v":"-"},{"$f":"'2'!$O$29","v":"-"},{"$f":"'2'!$P$29","v":"-"},{"$f":"'2'!$Q$29","v":0},{"$f":"'2'!$W$29","v":0},{"$f":"'2'!$V$29","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$30","v":"National Water Act Amendment Bill developed"},{"$f":"'2'!$R$30","v":"Water Resources Management"},{"$f":"'2'!$I$30","v":"Internal stakeholder consultation on the Draft Bill "},{"$f":"'2'!$J$30","v":"Approval granted to deviate from the development of one Water and Sanitation Bill to the amendment of the two existing Acts for implementation in the next financial 2021/22 as outlined in the new APP"},{"$f":"'2'!$L$30","v":"Draft 2 National Water Amendment Bill developed"},{"$f":"'2'!$M$30","v":"Draft 2 National Water Bill submitted to Top Management for approval"},{"$f":"'2'!$O$30","v":"Draft 3 National Water Bill submitted to cabinet for approval to table in Parliament"},{"$f":"'2'!$P$30","v":"National Water Amendment Act implementation: by line functions: regulations prescripts developed"},{"$f":"'2'!$Q$30","v":0},{"$f":"'2'!$W$30","v":0},{"$f":"'2'!$V$30","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$31","v":"National Digitised Integrated Water and Sanitation Monitoring System Implemented"},{"$f":"'2'!$R$31","v":"Water Resources Management"},{"$f":"'2'!$I$31","v":"-"},{"$f":"'2'!$J$31","v":"-"},{"$f":"'2'!$L$31","v":"Assessment report for  National Digitised Integrated  Water and Sanitation Monitoring System done"},{"$f":"'2'!$M$31","v":"Annual report for design of the National Digitised Integrated Water and Sanitation Monitoring System completed"},{"$f":"'2'!$O$31","v":"Annual Implementation Report for the National Digitised Integrated Water and Sanitation Monitoring System design"},{"$f":"'2'!$P$31","v":"Annual Implementation Report for the National Digitised Integrated Water and Sanitation Monitoring System design"},{"$f":"'2'!$Q$31","v":0},{"$f":"'2'!$W$31","v":0},{"$f":"'2'!$V$31","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$32","v":"Number of wastewater systems monitored against the Regulatory Requirements"},{"$f":"'2'!$R$32","v":"Water Resources Management"},{"$f":"'2'!$I$32","v":383},{"$f":"'2'!$J$32","v":428},{"$f":"'2'!$L$32","v":170},{"$f":"'2'!$M$32","v":408},{"$f":"'2'!$O$32","v":260},{"$f":"'2'!$P$32","v":210},{"$f":"'2'!$Q$32","v":0},{"$f":"'2'!$W$32","v":0},{"$f":"'2'!$V$32","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$33","v":"Percentage of reported non-compliant cases investigated"},{"$f":"'2'!$R$33","v":"Water Resources Management"},{"$f":"'2'!$I$33","v":"84% (366/435)"},{"$f":"'2'!$J$33","v":"101% (284/281)"},{"$f":"'2'!$L$33","v":"73% (78/84)"},{"$f":"'2'!$M$33","v":0.8},{"$f":"'2'!$O$33","v":0.8},{"$f":"'2'!$P$33","v":0.8},{"$f":"'2'!$Q$33","v":0},{"$f":"'2'!$W$33","v":0},{"$f":"'2'!$V$33","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$34","v":"Number of wastewater systems monitored against the Regulatory Requirements"},{"$f":"'2'!$R$34","v":"Water Resources Management"},{"$f":"'2'!$I$34","v":383},{"$f":"'2'!$J$34","v":428},{"$f":"'2'!$L$34","v":366},{"$f":"'2'!$M$34","v":408},{"$f":"'2'!$O$34","v":260},{"$f":"'2'!$P$34","v":210},{"$f":"'2'!$Q$34","v":0},{"$f":"'2'!$W$34","v":0},{"$f":"'2'!$V$34","v":"No"}]
[null,null,null,null,null,{"$f":"'2'!$F$35","v":"Number of wastewater systems assessed for compliance with Green Drop  Regulatory Requirements"},{"$f":"'2'!$R$35","v":"Water Resources Management"},{"$f":"'2'!$I$35","v":0},{"$f":"'2'!$J$35","v":"Professional Services Provider  has been appointed and SLA drafted"},{"$f":"'2'!$L$35","v":"-"},{"$f":"'2'!$M$35","v":0},{"$f":"'2'!$O$35","v":963},{"$f":"'2'!$P$35","v":0},{"$f":"'2'!$Q$35","v":0},{"$f":"'2'!$W$35","v":0},{"$f":"'2'!$V$35","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$16","v":"Number of mega regional bulk infrastructure project phases under construction "},{"$f":"'3'!$R$16","v":"Water Services Management"},{"$f":"'3'!$I$16","v":9},{"$f":"'3'!$J$16","v":8},{"$f":"'3'!$L$16","v":6},{"$f":"'3'!$M$16","v":8},{"$f":"'3'!$O$16","v":7},{"$f":"'3'!$P$16","v":9},{"$f":"'3'!$Q$16","v":0},{"$f":"'3'!$W$16","v":0},{"$f":"'3'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$17","v":"Number of mega regional bulk infrastructure project phases completed per year"},{"$f":"'3'!$R$17","v":"Water Services Management"},{"$f":"'3'!$I$17","v":3},{"$f":"'3'!$J$17","v":1},{"$f":"'3'!$L$17","v":0},{"$f":"'3'!$M$17","v":1},{"$f":"'3'!$O$17","v":0},{"$f":"'3'!$P$17","v":1},{"$f":"'3'!$Q$17","v":0},{"$f":"'3'!$W$17","v":0},{"$f":"'3'!$V$17","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$18","v":"Number of large regional bulk infrastructure project phases under construction "},{"$f":"'3'!$R$18","v":"Water Services Management"},{"$f":"'3'!$I$18","v":55},{"$f":"'3'!$J$18","v":68},{"$f":"'3'!$L$18","v":48},{"$f":"'3'!$M$18","v":68},{"$f":"'3'!$O$18","v":55},{"$f":"'3'!$P$18","v":53},{"$f":"'3'!$Q$18","v":0},{"$f":"'3'!$W$18","v":0},{"$f":"'3'!$V$18","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$19","v":"Number of large regional bulk infrastructure project phases completed per year"},{"$f":"'3'!$R$19","v":"Water Services Management"},{"$f":"'3'!$I$19","v":6},{"$f":"'3'!$J$19","v":2},{"$f":"'3'!$L$19","v":0},{"$f":"'3'!$M$19","v":13},{"$f":"'3'!$O$19","v":5},{"$f":"'3'!$P$19","v":6},{"$f":"'3'!$Q$19","v":0},{"$f":"'3'!$W$19","v":0},{"$f":"'3'!$V$19","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$20","v":"Number of small regional bulk infrastructure project phases under construction "},{"$f":"'3'!$R$20","v":"Water Services Management"},{"$f":"'3'!$I$20","v":27},{"$f":"'3'!$J$20","v":35},{"$f":"'3'!$L$20","v":36},{"$f":"'3'!$M$20","v":17},{"$f":"'3'!$O$20","v":12},{"$f":"'3'!$P$20","v":16},{"$f":"'3'!$Q$20","v":0},{"$f":"'3'!$W$20","v":0},{"$f":"'3'!$V$20","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$21","v":"Number of small regional bulk infrastructure project phases completed per year"},{"$f":"'3'!$R$21","v":"Water Services Management"},{"$f":"'3'!$I$21","v":7},{"$f":"'3'!$J$21","v":8},{"$f":"'3'!$L$21","v":1},{"$f":"'3'!$M$21","v":8},{"$f":"'3'!$O$21","v":10},{"$f":"'3'!$P$21","v":10},{"$f":"'3'!$Q$21","v":0},{"$f":"'3'!$W$21","v":0},{"$f":"'3'!$V$21","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$22","v":"Number of completed feasibility studies for water and wastewater services projects (RBIG)"},{"$f":"'3'!$R$22","v":"Water Services Management"},{"$f":"'3'!$I$22","v":4},{"$f":"'3'!$J$22","v":0},{"$f":"'3'!$L$22","v":0},{"$f":"'3'!$M$22","v":8},{"$f":"'3'!$O$22","v":6},{"$f":"'3'!$P$22","v":4},{"$f":"'3'!$Q$22","v":0},{"$f":"'3'!$W$22","v":0},{"$f":"'3'!$V$22","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$23","v":"Number of completed implementation readiness studies for water and wastewater services projects (RBIG)"},{"$f":"'3'!$R$23","v":"Water Services Management"},{"$f":"'3'!$I$23","v":4},{"$f":"'3'!$J$23","v":0},{"$f":"'3'!$L$23","v":0},{"$f":"'3'!$M$23","v":5},{"$f":"'3'!$O$23","v":8},{"$f":"'3'!$P$23","v":6},{"$f":"'3'!$Q$23","v":0},{"$f":"'3'!$W$23","v":0},{"$f":"'3'!$V$23","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$24","v":"Number of water conservation and water demand management strategies updated"},{"$f":"'3'!$R$24","v":"Water Services Management"},{"$f":"'3'!$I$24","v":"-"},{"$f":"'3'!$J$24","v":"-"},{"$f":"'3'!$L$24","v":" DBAC approved the submission for advertisement in the government tender bulletin for the appointment of PSP for the updating of WC/WDM strategies"},{"$f":"'3'!$M$24","v":4},{"$f":"'3'!$O$24","v":4},{"$f":"'3'!$P$24","v":"-"},{"$f":"'3'!$Q$24","v":0},{"$f":"'3'!$W$24","v":0},{"$f":"'3'!$V$24","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$25","v":"Number of large water supply systems assessed for water losses "},{"$f":"'3'!$R$25","v":"Water Services Management"},{"$f":"'3'!$I$25","v":8},{"$f":"'3'!$J$25","v":8},{"$f":"'3'!$L$25","v":"The project has been advertised on government tender bulletin"},{"$f":"'3'!$M$25","v":8},{"$f":"'3'!$O$25","v":8},{"$f":"'3'!$P$25","v":8},{"$f":"'3'!$Q$25","v":0},{"$f":"'3'!$W$25","v":0},{"$f":"'3'!$V$25","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$26","v":"Number of WSAs assessed for compliance with the requirements of the No Drop Regulatory Programme"},{"$f":"'3'!$R$26","v":"Water Services Management"},{"$f":"'3'!$I$26","v":"-"},{"$f":"'3'!$J$26","v":"-"},{"$f":"'3'!$L$26","v":"-"},{"$f":"'3'!$M$26","v":144},{"$f":"'3'!$O$26","v":0},{"$f":"'3'!$P$26","v":144},{"$f":"'3'!$Q$26","v":0},{"$f":"'3'!$W$26","v":0},{"$f":"'3'!$V$26","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$27","v":"Annual Municipal Priority Action Plan (MPAP) developed"},{"$f":"'3'!$R$27","v":"Water Services Management"},{"$f":"'3'!$I$27","v":"-"},{"$f":"'3'!$J$27","v":"-"},{"$f":"'3'!$L$27","v":"Gap identification report "},{"$f":"'3'!$M$27","v":"National Municipal Priority Action Plan (MPAP) developed"},{"$f":"'3'!$O$27","v":"National Municipal Priority Action Plan (MPAP) developed"},{"$f":"'3'!$P$27","v":"National Municipal Priority Action Plan (MPAP) developed"},{"$f":"'3'!$Q$27","v":0},{"$f":"'3'!$W$27","v":0},{"$f":"'3'!$V$27","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$28","v":"Number of small WSIG projects under construction "},{"$f":"'3'!$R$28","v":"Water Services Management"},{"$f":"'3'!$I$28","v":263},{"$f":"'3'!$J$28","v":382},{"$f":"'3'!$L$28","v":218},{"$f":"'3'!$M$28","v":294},{"$f":"'3'!$O$28","v":260},{"$f":"'3'!$P$28","v":276},{"$f":"'3'!$Q$28","v":0},{"$f":"'3'!$W$28","v":0},{"$f":"'3'!$V$28","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$29","v":"Number of small WSIG projects completed "},{"$f":"'3'!$R$29","v":"Water Services Management"},{"$f":"'3'!$I$29","v":117},{"$f":"'3'!$J$29","v":112},{"$f":"'3'!$L$29","v":48},{"$f":"'3'!$M$29","v":115},{"$f":"'3'!$O$29","v":150},{"$f":"'3'!$P$29","v":161},{"$f":"'3'!$Q$29","v":0},{"$f":"'3'!$W$29","v":0},{"$f":"'3'!$V$29","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$30","v":"Number of intervention projects implemented"},{"$f":"'3'!$R$30","v":"Water Services Management"},{"$f":"'3'!$I$30","v":"-"},{"$f":"'3'!$J$30","v":1},{"$f":"'3'!$L$30","v":1},{"$f":"'3'!$M$30","v":2},{"$f":"'3'!$O$30","v":1},{"$f":"'3'!$P$30","v":1},{"$f":"'3'!$Q$30","v":0},{"$f":"'3'!$W$30","v":0},{"$f":"'3'!$V$30","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$31","v":"Number of district municipalities (DMs) with developed 5-year water and sanitation reliability plans"},{"$f":"'3'!$R$31","v":"Water Services Management"},{"$f":"'3'!$I$31","v":"Development of structure documentation "},{"$f":"'3'!$J$31","v":0},{"$f":"'3'!$L$31","v":0},{"$f":"'3'!$M$31","v":10},{"$f":"'3'!$O$31","v":10},{"$f":"'3'!$P$31","v":12},{"$f":"'3'!$Q$31","v":0},{"$f":"'3'!$W$31","v":0},{"$f":"'3'!$V$31","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$32","v":"Annual MuSSA reports on water services authorities performance in providing water and sanitation services"},{"$f":"'3'!$R$32","v":"Water Services Management"},{"$f":"'3'!$I$32","v":108},{"$f":"'3'!$J$32","v":"1 national report on Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cites produced"},{"$f":"'3'!$L$32","v":"Functionality of MuSSA is online"},{"$f":"'3'!$M$32","v":"National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities"},{"$f":"'3'!$O$32","v":"National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities"},{"$f":"'3'!$P$32","v":"National Municipal Strategic Self-Assessments (MuSSA) within the WSAs, metros and secondary cities"},{"$f":"'3'!$Q$32","v":0},{"$f":"'3'!$W$32","v":0},{"$f":"'3'!$V$32","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$33","v":"Water Services Amendment Bill developed"},{"$f":"'3'!$R$33","v":"Water Services Management"},{"$f":"'3'!$I$33","v":"Internal stakeholder consultation on the draft bill "},{"$f":"'3'!$J$33","v":"Approval granted to deviate from the development of one Water And Sanitation Bill to the amendment of the two existing Acts for implementation in the next financial 2021/22 as outlined in the new APP"},{"$f":"'3'!$L$33","v":"Draft Amendment Bill developed"},{"$f":"'3'!$M$33","v":"Draft Bill submitted to cabinet for approval to publish in the gazette"},{"$f":"'3'!$O$33","v":"Draft Bill submitted to FOSAD and Cabinet for approval and publication of the Bill in the gazette"},{"$f":"'3'!$P$33","v":"Draft Bill introduced to Parliament"},{"$f":"'3'!$Q$33","v":0},{"$f":"'3'!$W$33","v":0},{"$f":"'3'!$V$33","v":"No"}]
[null,null,null,null,null,{"$f":"'3'!$F$34","v":0},{"$f":"'3'!$R$34","v":0},{"$f":"'3'!$I$34","v":0},{"$f":"'3'!$J$34","v":0},{"$f":"'3'!$L$34","v":0},{"$f":"'3'!$M$34","v":0},{"$f":"'3'!$O$34","v":0},{"$f":"'3'!$P$34","v":0},{"$f":"'3'!$Q$34","v":0},{"$f":"'3'!$W$34","v":0},{"$f":"'3'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$35","v":0},{"$f":"'3'!$R$35","v":0},{"$f":"'3'!$I$35","v":0},{"$f":"'3'!$J$35","v":0},{"$f":"'3'!$L$35","v":0},{"$f":"'3'!$M$35","v":0},{"$f":"'3'!$O$35","v":0},{"$f":"'3'!$P$35","v":0},{"$f":"'3'!$Q$35","v":0},{"$f":"'3'!$W$35","v":0},{"$f":"'3'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$16","v":0},{"$f":"'4'!$R$16","v":0},{"$f":"'4'!$I$16","v":0},{"$f":"'4'!$J$16","v":0},{"$f":"'4'!$L$16","v":0},{"$f":"'4'!$M$16","v":0},{"$f":"'4'!$O$16","v":0},{"$f":"'4'!$P$16","v":0},{"$f":"'4'!$Q$16","v":0},{"$f":"'4'!$W$16","v":0},{"$f":"'4'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$17","v":0},{"$f":"'4'!$R$17","v":0},{"$f":"'4'!$I$17","v":0},{"$f":"'4'!$J$17","v":0},{"$f":"'4'!$L$17","v":0},{"$f":"'4'!$M$17","v":0},{"$f":"'4'!$O$17","v":0},{"$f":"'4'!$P$17","v":0},{"$f":"'4'!$Q$17","v":0},{"$f":"'4'!$W$17","v":0},{"$f":"'4'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$18","v":0},{"$f":"'4'!$R$18","v":0},{"$f":"'4'!$I$18","v":0},{"$f":"'4'!$J$18","v":0},{"$f":"'4'!$L$18","v":0},{"$f":"'4'!$M$18","v":0},{"$f":"'4'!$O$18","v":0},{"$f":"'4'!$P$18","v":0},{"$f":"'4'!$Q$18","v":0},{"$f":"'4'!$W$18","v":0},{"$f":"'4'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$19","v":0},{"$f":"'4'!$R$19","v":0},{"$f":"'4'!$I$19","v":0},{"$f":"'4'!$J$19","v":0},{"$f":"'4'!$L$19","v":0},{"$f":"'4'!$M$19","v":0},{"$f":"'4'!$O$19","v":0},{"$f":"'4'!$P$19","v":0},{"$f":"'4'!$Q$19","v":0},{"$f":"'4'!$W$19","v":0},{"$f":"'4'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$20","v":0},{"$f":"'4'!$R$20","v":0},{"$f":"'4'!$I$20","v":0},{"$f":"'4'!$J$20","v":0},{"$f":"'4'!$L$20","v":0},{"$f":"'4'!$M$20","v":0},{"$f":"'4'!$O$20","v":0},{"$f":"'4'!$P$20","v":0},{"$f":"'4'!$Q$20","v":0},{"$f":"'4'!$W$20","v":0},{"$f":"'4'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$21","v":0},{"$f":"'4'!$R$21","v":0},{"$f":"'4'!$I$21","v":0},{"$f":"'4'!$J$21","v":0},{"$f":"'4'!$L$21","v":0},{"$f":"'4'!$M$21","v":0},{"$f":"'4'!$O$21","v":0},{"$f":"'4'!$P$21","v":0},{"$f":"'4'!$Q$21","v":0},{"$f":"'4'!$W$21","v":0},{"$f":"'4'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$22","v":0},{"$f":"'4'!$R$22","v":0},{"$f":"'4'!$I$22","v":0},{"$f":"'4'!$J$22","v":0},{"$f":"'4'!$L$22","v":0},{"$f":"'4'!$M$22","v":0},{"$f":"'4'!$O$22","v":0},{"$f":"'4'!$P$22","v":0},{"$f":"'4'!$Q$22","v":0},{"$f":"'4'!$W$22","v":0},{"$f":"'4'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$23","v":0},{"$f":"'4'!$R$23","v":0},{"$f":"'4'!$I$23","v":0},{"$f":"'4'!$J$23","v":0},{"$f":"'4'!$L$23","v":0},{"$f":"'4'!$M$23","v":0},{"$f":"'4'!$O$23","v":0},{"$f":"'4'!$P$23","v":0},{"$f":"'4'!$Q$23","v":0},{"$f":"'4'!$W$23","v":0},{"$f":"'4'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$24","v":0},{"$f":"'4'!$R$24","v":0},{"$f":"'4'!$I$24","v":0},{"$f":"'4'!$J$24","v":0},{"$f":"'4'!$L$24","v":0},{"$f":"'4'!$M$24","v":0},{"$f":"'4'!$O$24","v":0},{"$f":"'4'!$P$24","v":0},{"$f":"'4'!$Q$24","v":0},{"$f":"'4'!$W$24","v":0},{"$f":"'4'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$25","v":0},{"$f":"'4'!$R$25","v":0},{"$f":"'4'!$I$25","v":0},{"$f":"'4'!$J$25","v":0},{"$f":"'4'!$L$25","v":0},{"$f":"'4'!$M$25","v":0},{"$f":"'4'!$O$25","v":0},{"$f":"'4'!$P$25","v":0},{"$f":"'4'!$Q$25","v":0},{"$f":"'4'!$W$25","v":0},{"$f":"'4'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$26","v":0},{"$f":"'4'!$R$26","v":0},{"$f":"'4'!$I$26","v":0},{"$f":"'4'!$J$26","v":0},{"$f":"'4'!$L$26","v":0},{"$f":"'4'!$M$26","v":0},{"$f":"'4'!$O$26","v":0},{"$f":"'4'!$P$26","v":0},{"$f":"'4'!$Q$26","v":0},{"$f":"'4'!$W$26","v":0},{"$f":"'4'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$27","v":0},{"$f":"'4'!$R$27","v":0},{"$f":"'4'!$I$27","v":0},{"$f":"'4'!$J$27","v":0},{"$f":"'4'!$L$27","v":0},{"$f":"'4'!$M$27","v":0},{"$f":"'4'!$O$27","v":0},{"$f":"'4'!$P$27","v":0},{"$f":"'4'!$Q$27","v":0},{"$f":"'4'!$W$27","v":0},{"$f":"'4'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$28","v":0},{"$f":"'4'!$R$28","v":0},{"$f":"'4'!$I$28","v":0},{"$f":"'4'!$J$28","v":0},{"$f":"'4'!$L$28","v":0},{"$f":"'4'!$M$28","v":0},{"$f":"'4'!$O$28","v":0},{"$f":"'4'!$P$28","v":0},{"$f":"'4'!$Q$28","v":0},{"$f":"'4'!$W$28","v":0},{"$f":"'4'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$29","v":0},{"$f":"'4'!$R$29","v":0},{"$f":"'4'!$I$29","v":0},{"$f":"'4'!$J$29","v":0},{"$f":"'4'!$L$29","v":0},{"$f":"'4'!$M$29","v":0},{"$f":"'4'!$O$29","v":0},{"$f":"'4'!$P$29","v":0},{"$f":"'4'!$Q$29","v":0},{"$f":"'4'!$W$29","v":0},{"$f":"'4'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$30","v":0},{"$f":"'4'!$R$30","v":0},{"$f":"'4'!$I$30","v":0},{"$f":"'4'!$J$30","v":0},{"$f":"'4'!$L$30","v":0},{"$f":"'4'!$M$30","v":0},{"$f":"'4'!$O$30","v":0},{"$f":"'4'!$P$30","v":0},{"$f":"'4'!$Q$30","v":0},{"$f":"'4'!$W$30","v":0},{"$f":"'4'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$31","v":0},{"$f":"'4'!$R$31","v":0},{"$f":"'4'!$I$31","v":0},{"$f":"'4'!$J$31","v":0},{"$f":"'4'!$L$31","v":0},{"$f":"'4'!$M$31","v":0},{"$f":"'4'!$O$31","v":0},{"$f":"'4'!$P$31","v":0},{"$f":"'4'!$Q$31","v":0},{"$f":"'4'!$W$31","v":0},{"$f":"'4'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$32","v":0},{"$f":"'4'!$R$32","v":0},{"$f":"'4'!$I$32","v":0},{"$f":"'4'!$J$32","v":0},{"$f":"'4'!$L$32","v":0},{"$f":"'4'!$M$32","v":0},{"$f":"'4'!$O$32","v":0},{"$f":"'4'!$P$32","v":0},{"$f":"'4'!$Q$32","v":0},{"$f":"'4'!$W$32","v":0},{"$f":"'4'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$33","v":0},{"$f":"'4'!$R$33","v":0},{"$f":"'4'!$I$33","v":0},{"$f":"'4'!$J$33","v":0},{"$f":"'4'!$L$33","v":0},{"$f":"'4'!$M$33","v":0},{"$f":"'4'!$O$33","v":0},{"$f":"'4'!$P$33","v":0},{"$f":"'4'!$Q$33","v":0},{"$f":"'4'!$W$33","v":0},{"$f":"'4'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$34","v":0},{"$f":"'4'!$R$34","v":0},{"$f":"'4'!$I$34","v":0},{"$f":"'4'!$J$34","v":0},{"$f":"'4'!$L$34","v":0},{"$f":"'4'!$M$34","v":0},{"$f":"'4'!$O$34","v":0},{"$f":"'4'!$P$34","v":0},{"$f":"'4'!$Q$34","v":0},{"$f":"'4'!$W$34","v":0},{"$f":"'4'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$35","v":0},{"$f":"'4'!$R$35","v":0},{"$f":"'4'!$I$35","v":0},{"$f":"'4'!$J$35","v":0},{"$f":"'4'!$L$35","v":0},{"$f":"'4'!$M$35","v":0},{"$f":"'4'!$O$35","v":0},{"$f":"'4'!$P$35","v":0},{"$f":"'4'!$Q$35","v":0},{"$f":"'4'!$W$35","v":0},{"$f":"'4'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$16","v":0},{"$f":"'5'!$R$16","v":0},{"$f":"'5'!$I$16","v":0},{"$f":"'5'!$J$16","v":0},{"$f":"'5'!$L$16","v":0},{"$f":"'5'!$M$16","v":0},{"$f":"'5'!$O$16","v":0},{"$f":"'5'!$P$16","v":0},{"$f":"'5'!$Q$16","v":0},{"$f":"'5'!$W$16","v":0},{"$f":"'5'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$17","v":0},{"$f":"'5'!$R$17","v":0},{"$f":"'5'!$I$17","v":0},{"$f":"'5'!$J$17","v":0},{"$f":"'5'!$L$17","v":0},{"$f":"'5'!$M$17","v":0},{"$f":"'5'!$O$17","v":0},{"$f":"'5'!$P$17","v":0},{"$f":"'5'!$Q$17","v":0},{"$f":"'5'!$W$17","v":0},{"$f":"'5'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$18","v":0},{"$f":"'5'!$R$18","v":0},{"$f":"'5'!$I$18","v":0},{"$f":"'5'!$J$18","v":0},{"$f":"'5'!$L$18","v":0},{"$f":"'5'!$M$18","v":0},{"$f":"'5'!$O$18","v":0},{"$f":"'5'!$P$18","v":0},{"$f":"'5'!$Q$18","v":0},{"$f":"'5'!$W$18","v":0},{"$f":"'5'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$19","v":0},{"$f":"'5'!$R$19","v":0},{"$f":"'5'!$I$19","v":0},{"$f":"'5'!$J$19","v":0},{"$f":"'5'!$L$19","v":0},{"$f":"'5'!$M$19","v":0},{"$f":"'5'!$O$19","v":0},{"$f":"'5'!$P$19","v":0},{"$f":"'5'!$Q$19","v":0},{"$f":"'5'!$W$19","v":0},{"$f":"'5'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$20","v":0},{"$f":"'5'!$R$20","v":0},{"$f":"'5'!$I$20","v":0},{"$f":"'5'!$J$20","v":0},{"$f":"'5'!$L$20","v":0},{"$f":"'5'!$M$20","v":0},{"$f":"'5'!$O$20","v":0},{"$f":"'5'!$P$20","v":0},{"$f":"'5'!$Q$20","v":0},{"$f":"'5'!$W$20","v":0},{"$f":"'5'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$21","v":0},{"$f":"'5'!$R$21","v":0},{"$f":"'5'!$I$21","v":0},{"$f":"'5'!$J$21","v":0},{"$f":"'5'!$L$21","v":0},{"$f":"'5'!$M$21","v":0},{"$f":"'5'!$O$21","v":0},{"$f":"'5'!$P$21","v":0},{"$f":"'5'!$Q$21","v":0},{"$f":"'5'!$W$21","v":0},{"$f":"'5'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$22","v":0},{"$f":"'5'!$R$22","v":0},{"$f":"'5'!$I$22","v":0},{"$f":"'5'!$J$22","v":0},{"$f":"'5'!$L$22","v":0},{"$f":"'5'!$M$22","v":0},{"$f":"'5'!$O$22","v":0},{"$f":"'5'!$P$22","v":0},{"$f":"'5'!$Q$22","v":0},{"$f":"'5'!$W$22","v":0},{"$f":"'5'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$23","v":0},{"$f":"'5'!$R$23","v":0},{"$f":"'5'!$I$23","v":0},{"$f":"'5'!$J$23","v":0},{"$f":"'5'!$L$23","v":0},{"$f":"'5'!$M$23","v":0},{"$f":"'5'!$O$23","v":0},{"$f":"'5'!$P$23","v":0},{"$f":"'5'!$Q$23","v":0},{"$f":"'5'!$W$23","v":0},{"$f":"'5'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$24","v":0},{"$f":"'5'!$R$24","v":0},{"$f":"'5'!$I$24","v":0},{"$f":"'5'!$J$24","v":0},{"$f":"'5'!$L$24","v":0},{"$f":"'5'!$M$24","v":0},{"$f":"'5'!$O$24","v":0},{"$f":"'5'!$P$24","v":0},{"$f":"'5'!$Q$24","v":0},{"$f":"'5'!$W$24","v":0},{"$f":"'5'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$25","v":0},{"$f":"'5'!$R$25","v":0},{"$f":"'5'!$I$25","v":0},{"$f":"'5'!$J$25","v":0},{"$f":"'5'!$L$25","v":0},{"$f":"'5'!$M$25","v":0},{"$f":"'5'!$O$25","v":0},{"$f":"'5'!$P$25","v":0},{"$f":"'5'!$Q$25","v":0},{"$f":"'5'!$W$25","v":0},{"$f":"'5'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$26","v":0},{"$f":"'5'!$R$26","v":0},{"$f":"'5'!$I$26","v":0},{"$f":"'5'!$J$26","v":0},{"$f":"'5'!$L$26","v":0},{"$f":"'5'!$M$26","v":0},{"$f":"'5'!$O$26","v":0},{"$f":"'5'!$P$26","v":0},{"$f":"'5'!$Q$26","v":0},{"$f":"'5'!$W$26","v":0},{"$f":"'5'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$27","v":0},{"$f":"'5'!$R$27","v":0},{"$f":"'5'!$I$27","v":0},{"$f":"'5'!$J$27","v":0},{"$f":"'5'!$L$27","v":0},{"$f":"'5'!$M$27","v":0},{"$f":"'5'!$O$27","v":0},{"$f":"'5'!$P$27","v":0},{"$f":"'5'!$Q$27","v":0},{"$f":"'5'!$W$27","v":0},{"$f":"'5'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$28","v":0},{"$f":"'5'!$R$28","v":0},{"$f":"'5'!$I$28","v":0},{"$f":"'5'!$J$28","v":0},{"$f":"'5'!$L$28","v":0},{"$f":"'5'!$M$28","v":0},{"$f":"'5'!$O$28","v":0},{"$f":"'5'!$P$28","v":0},{"$f":"'5'!$Q$28","v":0},{"$f":"'5'!$W$28","v":0},{"$f":"'5'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$29","v":0},{"$f":"'5'!$R$29","v":0},{"$f":"'5'!$I$29","v":0},{"$f":"'5'!$J$29","v":0},{"$f":"'5'!$L$29","v":0},{"$f":"'5'!$M$29","v":0},{"$f":"'5'!$O$29","v":0},{"$f":"'5'!$P$29","v":0},{"$f":"'5'!$Q$29","v":0},{"$f":"'5'!$W$29","v":0},{"$f":"'5'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$30","v":0},{"$f":"'5'!$R$30","v":0},{"$f":"'5'!$I$30","v":0},{"$f":"'5'!$J$30","v":0},{"$f":"'5'!$L$30","v":0},{"$f":"'5'!$M$30","v":0},{"$f":"'5'!$O$30","v":0},{"$f":"'5'!$P$30","v":0},{"$f":"'5'!$Q$30","v":0},{"$f":"'5'!$W$30","v":0},{"$f":"'5'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$31","v":0},{"$f":"'5'!$R$31","v":0},{"$f":"'5'!$I$31","v":0},{"$f":"'5'!$J$31","v":0},{"$f":"'5'!$L$31","v":0},{"$f":"'5'!$M$31","v":0},{"$f":"'5'!$O$31","v":0},{"$f":"'5'!$P$31","v":0},{"$f":"'5'!$Q$31","v":0},{"$f":"'5'!$W$31","v":0},{"$f":"'5'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$32","v":0},{"$f":"'5'!$R$32","v":0},{"$f":"'5'!$I$32","v":0},{"$f":"'5'!$J$32","v":0},{"$f":"'5'!$L$32","v":0},{"$f":"'5'!$M$32","v":0},{"$f":"'5'!$O$32","v":0},{"$f":"'5'!$P$32","v":0},{"$f":"'5'!$Q$32","v":0},{"$f":"'5'!$W$32","v":0},{"$f":"'5'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$33","v":0},{"$f":"'5'!$R$33","v":0},{"$f":"'5'!$I$33","v":0},{"$f":"'5'!$J$33","v":0},{"$f":"'5'!$L$33","v":0},{"$f":"'5'!$M$33","v":0},{"$f":"'5'!$O$33","v":0},{"$f":"'5'!$P$33","v":0},{"$f":"'5'!$Q$33","v":0},{"$f":"'5'!$W$33","v":0},{"$f":"'5'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$34","v":0},{"$f":"'5'!$R$34","v":0},{"$f":"'5'!$I$34","v":0},{"$f":"'5'!$J$34","v":0},{"$f":"'5'!$L$34","v":0},{"$f":"'5'!$M$34","v":0},{"$f":"'5'!$O$34","v":0},{"$f":"'5'!$P$34","v":0},{"$f":"'5'!$Q$34","v":0},{"$f":"'5'!$W$34","v":0},{"$f":"'5'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$35","v":0},{"$f":"'5'!$R$35","v":0},{"$f":"'5'!$I$35","v":0},{"$f":"'5'!$J$35","v":0},{"$f":"'5'!$L$35","v":0},{"$f":"'5'!$M$35","v":0},{"$f":"'5'!$O$35","v":0},{"$f":"'5'!$P$35","v":0},{"$f":"'5'!$Q$35","v":0},{"$f":"'5'!$W$35","v":0},{"$f":"'5'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$16","v":0},{"$f":"'6'!$R$16","v":0},{"$f":"'6'!$I$16","v":0},{"$f":"'6'!$J$16","v":0},{"$f":"'6'!$L$16","v":0},{"$f":"'6'!$M$16","v":0},{"$f":"'6'!$O$16","v":0},{"$f":"'6'!$P$16","v":0},{"$f":"'6'!$Q$16","v":0},{"$f":"'6'!$W$16","v":0},{"$f":"'6'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$17","v":0},{"$f":"'6'!$R$17","v":0},{"$f":"'6'!$I$17","v":0},{"$f":"'6'!$J$17","v":0},{"$f":"'6'!$L$17","v":0},{"$f":"'6'!$M$17","v":0},{"$f":"'6'!$O$17","v":0},{"$f":"'6'!$P$17","v":0},{"$f":"'6'!$Q$17","v":0},{"$f":"'6'!$W$17","v":0},{"$f":"'6'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$18","v":0},{"$f":"'6'!$R$18","v":0},{"$f":"'6'!$I$18","v":0},{"$f":"'6'!$J$18","v":0},{"$f":"'6'!$L$18","v":0},{"$f":"'6'!$M$18","v":0},{"$f":"'6'!$O$18","v":0},{"$f":"'6'!$P$18","v":0},{"$f":"'6'!$Q$18","v":0},{"$f":"'6'!$W$18","v":0},{"$f":"'6'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$19","v":0},{"$f":"'6'!$R$19","v":0},{"$f":"'6'!$I$19","v":0},{"$f":"'6'!$J$19","v":0},{"$f":"'6'!$L$19","v":0},{"$f":"'6'!$M$19","v":0},{"$f":"'6'!$O$19","v":0},{"$f":"'6'!$P$19","v":0},{"$f":"'6'!$Q$19","v":0},{"$f":"'6'!$W$19","v":0},{"$f":"'6'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$20","v":0},{"$f":"'6'!$R$20","v":0},{"$f":"'6'!$I$20","v":0},{"$f":"'6'!$J$20","v":0},{"$f":"'6'!$L$20","v":0},{"$f":"'6'!$M$20","v":0},{"$f":"'6'!$O$20","v":0},{"$f":"'6'!$P$20","v":0},{"$f":"'6'!$Q$20","v":0},{"$f":"'6'!$W$20","v":0},{"$f":"'6'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$21","v":0},{"$f":"'6'!$R$21","v":0},{"$f":"'6'!$I$21","v":0},{"$f":"'6'!$J$21","v":0},{"$f":"'6'!$L$21","v":0},{"$f":"'6'!$M$21","v":0},{"$f":"'6'!$O$21","v":0},{"$f":"'6'!$P$21","v":0},{"$f":"'6'!$Q$21","v":0},{"$f":"'6'!$W$21","v":0},{"$f":"'6'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$22","v":0},{"$f":"'6'!$R$22","v":0},{"$f":"'6'!$I$22","v":0},{"$f":"'6'!$J$22","v":0},{"$f":"'6'!$L$22","v":0},{"$f":"'6'!$M$22","v":0},{"$f":"'6'!$O$22","v":0},{"$f":"'6'!$P$22","v":0},{"$f":"'6'!$Q$22","v":0},{"$f":"'6'!$W$22","v":0},{"$f":"'6'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$23","v":0},{"$f":"'6'!$R$23","v":0},{"$f":"'6'!$I$23","v":0},{"$f":"'6'!$J$23","v":0},{"$f":"'6'!$L$23","v":0},{"$f":"'6'!$M$23","v":0},{"$f":"'6'!$O$23","v":0},{"$f":"'6'!$P$23","v":0},{"$f":"'6'!$Q$23","v":0},{"$f":"'6'!$W$23","v":0},{"$f":"'6'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$24","v":0},{"$f":"'6'!$R$24","v":0},{"$f":"'6'!$I$24","v":0},{"$f":"'6'!$J$24","v":0},{"$f":"'6'!$L$24","v":0},{"$f":"'6'!$M$24","v":0},{"$f":"'6'!$O$24","v":0},{"$f":"'6'!$P$24","v":0},{"$f":"'6'!$Q$24","v":0},{"$f":"'6'!$W$24","v":0},{"$f":"'6'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$25","v":0},{"$f":"'6'!$R$25","v":0},{"$f":"'6'!$I$25","v":0},{"$f":"'6'!$J$25","v":0},{"$f":"'6'!$L$25","v":0},{"$f":"'6'!$M$25","v":0},{"$f":"'6'!$O$25","v":0},{"$f":"'6'!$P$25","v":0},{"$f":"'6'!$Q$25","v":0},{"$f":"'6'!$W$25","v":0},{"$f":"'6'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$26","v":0},{"$f":"'6'!$R$26","v":0},{"$f":"'6'!$I$26","v":0},{"$f":"'6'!$J$26","v":0},{"$f":"'6'!$L$26","v":0},{"$f":"'6'!$M$26","v":0},{"$f":"'6'!$O$26","v":0},{"$f":"'6'!$P$26","v":0},{"$f":"'6'!$Q$26","v":0},{"$f":"'6'!$W$26","v":0},{"$f":"'6'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$27","v":0},{"$f":"'6'!$R$27","v":0},{"$f":"'6'!$I$27","v":0},{"$f":"'6'!$J$27","v":0},{"$f":"'6'!$L$27","v":0},{"$f":"'6'!$M$27","v":0},{"$f":"'6'!$O$27","v":0},{"$f":"'6'!$P$27","v":0},{"$f":"'6'!$Q$27","v":0},{"$f":"'6'!$W$27","v":0},{"$f":"'6'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$28","v":0},{"$f":"'6'!$R$28","v":0},{"$f":"'6'!$I$28","v":0},{"$f":"'6'!$J$28","v":0},{"$f":"'6'!$L$28","v":0},{"$f":"'6'!$M$28","v":0},{"$f":"'6'!$O$28","v":0},{"$f":"'6'!$P$28","v":0},{"$f":"'6'!$Q$28","v":0},{"$f":"'6'!$W$28","v":0},{"$f":"'6'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$29","v":0},{"$f":"'6'!$R$29","v":0},{"$f":"'6'!$I$29","v":0},{"$f":"'6'!$J$29","v":0},{"$f":"'6'!$L$29","v":0},{"$f":"'6'!$M$29","v":0},{"$f":"'6'!$O$29","v":0},{"$f":"'6'!$P$29","v":0},{"$f":"'6'!$Q$29","v":0},{"$f":"'6'!$W$29","v":0},{"$f":"'6'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$30","v":0},{"$f":"'6'!$R$30","v":0},{"$f":"'6'!$I$30","v":0},{"$f":"'6'!$J$30","v":0},{"$f":"'6'!$L$30","v":0},{"$f":"'6'!$M$30","v":0},{"$f":"'6'!$O$30","v":0},{"$f":"'6'!$P$30","v":0},{"$f":"'6'!$Q$30","v":0},{"$f":"'6'!$W$30","v":0},{"$f":"'6'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$31","v":0},{"$f":"'6'!$R$31","v":0},{"$f":"'6'!$I$31","v":0},{"$f":"'6'!$J$31","v":0},{"$f":"'6'!$L$31","v":0},{"$f":"'6'!$M$31","v":0},{"$f":"'6'!$O$31","v":0},{"$f":"'6'!$P$31","v":0},{"$f":"'6'!$Q$31","v":0},{"$f":"'6'!$W$31","v":0},{"$f":"'6'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$32","v":0},{"$f":"'6'!$R$32","v":0},{"$f":"'6'!$I$32","v":0},{"$f":"'6'!$J$32","v":0},{"$f":"'6'!$L$32","v":0},{"$f":"'6'!$M$32","v":0},{"$f":"'6'!$O$32","v":0},{"$f":"'6'!$P$32","v":0},{"$f":"'6'!$Q$32","v":0},{"$f":"'6'!$W$32","v":0},{"$f":"'6'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$33","v":0},{"$f":"'6'!$R$33","v":0},{"$f":"'6'!$I$33","v":0},{"$f":"'6'!$J$33","v":0},{"$f":"'6'!$L$33","v":0},{"$f":"'6'!$M$33","v":0},{"$f":"'6'!$O$33","v":0},{"$f":"'6'!$P$33","v":0},{"$f":"'6'!$Q$33","v":0},{"$f":"'6'!$W$33","v":0},{"$f":"'6'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$34","v":0},{"$f":"'6'!$R$34","v":0},{"$f":"'6'!$I$34","v":0},{"$f":"'6'!$J$34","v":0},{"$f":"'6'!$L$34","v":0},{"$f":"'6'!$M$34","v":0},{"$f":"'6'!$O$34","v":0},{"$f":"'6'!$P$34","v":0},{"$f":"'6'!$Q$34","v":0},{"$f":"'6'!$W$34","v":0},{"$f":"'6'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$35","v":0},{"$f":"'6'!$R$35","v":0},{"$f":"'6'!$I$35","v":0},{"$f":"'6'!$J$35","v":0},{"$f":"'6'!$L$35","v":0},{"$f":"'6'!$M$35","v":0},{"$f":"'6'!$O$35","v":0},{"$f":"'6'!$P$35","v":0},{"$f":"'6'!$Q$35","v":0},{"$f":"'6'!$W$35","v":0},{"$f":"'6'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$16","v":0},{"$f":"'7'!$R$16","v":0},{"$f":"'7'!$I$16","v":0},{"$f":"'7'!$J$16","v":0},{"$f":"'7'!$L$16","v":0},{"$f":"'7'!$M$16","v":0},{"$f":"'7'!$O$16","v":0},{"$f":"'7'!$P$16","v":0},{"$f":"'7'!$Q$16","v":0},{"$f":"'7'!$W$16","v":0},{"$f":"'7'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$17","v":0},{"$f":"'7'!$R$17","v":0},{"$f":"'7'!$I$17","v":0},{"$f":"'7'!$J$17","v":0},{"$f":"'7'!$L$17","v":0},{"$f":"'7'!$M$17","v":0},{"$f":"'7'!$O$17","v":0},{"$f":"'7'!$P$17","v":0},{"$f":"'7'!$Q$17","v":0},{"$f":"'7'!$W$17","v":0},{"$f":"'7'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$18","v":0},{"$f":"'7'!$R$18","v":0},{"$f":"'7'!$I$18","v":0},{"$f":"'7'!$J$18","v":0},{"$f":"'7'!$L$18","v":0},{"$f":"'7'!$M$18","v":0},{"$f":"'7'!$O$18","v":0},{"$f":"'7'!$P$18","v":0},{"$f":"'7'!$Q$18","v":0},{"$f":"'7'!$W$18","v":0},{"$f":"'7'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$19","v":0},{"$f":"'7'!$R$19","v":0},{"$f":"'7'!$I$19","v":0},{"$f":"'7'!$J$19","v":0},{"$f":"'7'!$L$19","v":0},{"$f":"'7'!$M$19","v":0},{"$f":"'7'!$O$19","v":0},{"$f":"'7'!$P$19","v":0},{"$f":"'7'!$Q$19","v":0},{"$f":"'7'!$W$19","v":0},{"$f":"'7'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$20","v":0},{"$f":"'7'!$R$20","v":0},{"$f":"'7'!$I$20","v":0},{"$f":"'7'!$J$20","v":0},{"$f":"'7'!$L$20","v":0},{"$f":"'7'!$M$20","v":0},{"$f":"'7'!$O$20","v":0},{"$f":"'7'!$P$20","v":0},{"$f":"'7'!$Q$20","v":0},{"$f":"'7'!$W$20","v":0},{"$f":"'7'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$21","v":0},{"$f":"'7'!$R$21","v":0},{"$f":"'7'!$I$21","v":0},{"$f":"'7'!$J$21","v":0},{"$f":"'7'!$L$21","v":0},{"$f":"'7'!$M$21","v":0},{"$f":"'7'!$O$21","v":0},{"$f":"'7'!$P$21","v":0},{"$f":"'7'!$Q$21","v":0},{"$f":"'7'!$W$21","v":0},{"$f":"'7'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$22","v":0},{"$f":"'7'!$R$22","v":0},{"$f":"'7'!$I$22","v":0},{"$f":"'7'!$J$22","v":0},{"$f":"'7'!$L$22","v":0},{"$f":"'7'!$M$22","v":0},{"$f":"'7'!$O$22","v":0},{"$f":"'7'!$P$22","v":0},{"$f":"'7'!$Q$22","v":0},{"$f":"'7'!$W$22","v":0},{"$f":"'7'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$23","v":0},{"$f":"'7'!$R$23","v":0},{"$f":"'7'!$I$23","v":0},{"$f":"'7'!$J$23","v":0},{"$f":"'7'!$L$23","v":0},{"$f":"'7'!$M$23","v":0},{"$f":"'7'!$O$23","v":0},{"$f":"'7'!$P$23","v":0},{"$f":"'7'!$Q$23","v":0},{"$f":"'7'!$W$23","v":0},{"$f":"'7'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$24","v":0},{"$f":"'7'!$R$24","v":0},{"$f":"'7'!$I$24","v":0},{"$f":"'7'!$J$24","v":0},{"$f":"'7'!$L$24","v":0},{"$f":"'7'!$M$24","v":0},{"$f":"'7'!$O$24","v":0},{"$f":"'7'!$P$24","v":0},{"$f":"'7'!$Q$24","v":0},{"$f":"'7'!$W$24","v":0},{"$f":"'7'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$25","v":0},{"$f":"'7'!$R$25","v":0},{"$f":"'7'!$I$25","v":0},{"$f":"'7'!$J$25","v":0},{"$f":"'7'!$L$25","v":0},{"$f":"'7'!$M$25","v":0},{"$f":"'7'!$O$25","v":0},{"$f":"'7'!$P$25","v":0},{"$f":"'7'!$Q$25","v":0},{"$f":"'7'!$W$25","v":0},{"$f":"'7'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$26","v":0},{"$f":"'7'!$R$26","v":0},{"$f":"'7'!$I$26","v":0},{"$f":"'7'!$J$26","v":0},{"$f":"'7'!$L$26","v":0},{"$f":"'7'!$M$26","v":0},{"$f":"'7'!$O$26","v":0},{"$f":"'7'!$P$26","v":0},{"$f":"'7'!$Q$26","v":0},{"$f":"'7'!$W$26","v":0},{"$f":"'7'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$27","v":0},{"$f":"'7'!$R$27","v":0},{"$f":"'7'!$I$27","v":0},{"$f":"'7'!$J$27","v":0},{"$f":"'7'!$L$27","v":0},{"$f":"'7'!$M$27","v":0},{"$f":"'7'!$O$27","v":0},{"$f":"'7'!$P$27","v":0},{"$f":"'7'!$Q$27","v":0},{"$f":"'7'!$W$27","v":0},{"$f":"'7'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$28","v":0},{"$f":"'7'!$R$28","v":0},{"$f":"'7'!$I$28","v":0},{"$f":"'7'!$J$28","v":0},{"$f":"'7'!$L$28","v":0},{"$f":"'7'!$M$28","v":0},{"$f":"'7'!$O$28","v":0},{"$f":"'7'!$P$28","v":0},{"$f":"'7'!$Q$28","v":0},{"$f":"'7'!$W$28","v":0},{"$f":"'7'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$29","v":0},{"$f":"'7'!$R$29","v":0},{"$f":"'7'!$I$29","v":0},{"$f":"'7'!$J$29","v":0},{"$f":"'7'!$L$29","v":0},{"$f":"'7'!$M$29","v":0},{"$f":"'7'!$O$29","v":0},{"$f":"'7'!$P$29","v":0},{"$f":"'7'!$Q$29","v":0},{"$f":"'7'!$W$29","v":0},{"$f":"'7'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$30","v":0},{"$f":"'7'!$R$30","v":0},{"$f":"'7'!$I$30","v":0},{"$f":"'7'!$J$30","v":0},{"$f":"'7'!$L$30","v":0},{"$f":"'7'!$M$30","v":0},{"$f":"'7'!$O$30","v":0},{"$f":"'7'!$P$30","v":0},{"$f":"'7'!$Q$30","v":0},{"$f":"'7'!$W$30","v":0},{"$f":"'7'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$31","v":0},{"$f":"'7'!$R$31","v":0},{"$f":"'7'!$I$31","v":0},{"$f":"'7'!$J$31","v":0},{"$f":"'7'!$L$31","v":0},{"$f":"'7'!$M$31","v":0},{"$f":"'7'!$O$31","v":0},{"$f":"'7'!$P$31","v":0},{"$f":"'7'!$Q$31","v":0},{"$f":"'7'!$W$31","v":0},{"$f":"'7'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$32","v":0},{"$f":"'7'!$R$32","v":0},{"$f":"'7'!$I$32","v":0},{"$f":"'7'!$J$32","v":0},{"$f":"'7'!$L$32","v":0},{"$f":"'7'!$M$32","v":0},{"$f":"'7'!$O$32","v":0},{"$f":"'7'!$P$32","v":0},{"$f":"'7'!$Q$32","v":0},{"$f":"'7'!$W$32","v":0},{"$f":"'7'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$33","v":0},{"$f":"'7'!$R$33","v":0},{"$f":"'7'!$I$33","v":0},{"$f":"'7'!$J$33","v":0},{"$f":"'7'!$L$33","v":0},{"$f":"'7'!$M$33","v":0},{"$f":"'7'!$O$33","v":0},{"$f":"'7'!$P$33","v":0},{"$f":"'7'!$Q$33","v":0},{"$f":"'7'!$W$33","v":0},{"$f":"'7'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$34","v":0},{"$f":"'7'!$R$34","v":0},{"$f":"'7'!$I$34","v":0},{"$f":"'7'!$J$34","v":0},{"$f":"'7'!$L$34","v":0},{"$f":"'7'!$M$34","v":0},{"$f":"'7'!$O$34","v":0},{"$f":"'7'!$P$34","v":0},{"$f":"'7'!$Q$34","v":0},{"$f":"'7'!$W$34","v":0},{"$f":"'7'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$35","v":0},{"$f":"'7'!$R$35","v":0},{"$f":"'7'!$I$35","v":0},{"$f":"'7'!$J$35","v":0},{"$f":"'7'!$L$35","v":0},{"$f":"'7'!$M$35","v":0},{"$f":"'7'!$O$35","v":0},{"$f":"'7'!$P$35","v":0},{"$f":"'7'!$Q$35","v":0},{"$f":"'7'!$W$35","v":0},{"$f":"'7'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$16","v":0},{"$f":"'8'!$R$16","v":0},{"$f":"'8'!$I$16","v":0},{"$f":"'8'!$J$16","v":0},{"$f":"'8'!$L$16","v":0},{"$f":"'8'!$M$16","v":0},{"$f":"'8'!$O$16","v":0},{"$f":"'8'!$P$16","v":0},{"$f":"'8'!$Q$16","v":0},{"$f":"'8'!$W$16","v":0},{"$f":"'8'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$17","v":0},{"$f":"'8'!$R$17","v":0},{"$f":"'8'!$I$17","v":0},{"$f":"'8'!$J$17","v":0},{"$f":"'8'!$L$17","v":0},{"$f":"'8'!$M$17","v":0},{"$f":"'8'!$O$17","v":0},{"$f":"'8'!$P$17","v":0},{"$f":"'8'!$Q$17","v":0},{"$f":"'8'!$W$17","v":0},{"$f":"'8'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$18","v":0},{"$f":"'8'!$R$18","v":0},{"$f":"'8'!$I$18","v":0},{"$f":"'8'!$J$18","v":0},{"$f":"'8'!$L$18","v":0},{"$f":"'8'!$M$18","v":0},{"$f":"'8'!$O$18","v":0},{"$f":"'8'!$P$18","v":0},{"$f":"'8'!$Q$18","v":0},{"$f":"'8'!$W$18","v":0},{"$f":"'8'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$19","v":0},{"$f":"'8'!$R$19","v":0},{"$f":"'8'!$I$19","v":0},{"$f":"'8'!$J$19","v":0},{"$f":"'8'!$L$19","v":0},{"$f":"'8'!$M$19","v":0},{"$f":"'8'!$O$19","v":0},{"$f":"'8'!$P$19","v":0},{"$f":"'8'!$Q$19","v":0},{"$f":"'8'!$W$19","v":0},{"$f":"'8'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$20","v":0},{"$f":"'8'!$R$20","v":0},{"$f":"'8'!$I$20","v":0},{"$f":"'8'!$J$20","v":0},{"$f":"'8'!$L$20","v":0},{"$f":"'8'!$M$20","v":0},{"$f":"'8'!$O$20","v":0},{"$f":"'8'!$P$20","v":0},{"$f":"'8'!$Q$20","v":0},{"$f":"'8'!$W$20","v":0},{"$f":"'8'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$21","v":0},{"$f":"'8'!$R$21","v":0},{"$f":"'8'!$I$21","v":0},{"$f":"'8'!$J$21","v":0},{"$f":"'8'!$L$21","v":0},{"$f":"'8'!$M$21","v":0},{"$f":"'8'!$O$21","v":0},{"$f":"'8'!$P$21","v":0},{"$f":"'8'!$Q$21","v":0},{"$f":"'8'!$W$21","v":0},{"$f":"'8'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$22","v":0},{"$f":"'8'!$R$22","v":0},{"$f":"'8'!$I$22","v":0},{"$f":"'8'!$J$22","v":0},{"$f":"'8'!$L$22","v":0},{"$f":"'8'!$M$22","v":0},{"$f":"'8'!$O$22","v":0},{"$f":"'8'!$P$22","v":0},{"$f":"'8'!$Q$22","v":0},{"$f":"'8'!$W$22","v":0},{"$f":"'8'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$23","v":0},{"$f":"'8'!$R$23","v":0},{"$f":"'8'!$I$23","v":0},{"$f":"'8'!$J$23","v":0},{"$f":"'8'!$L$23","v":0},{"$f":"'8'!$M$23","v":0},{"$f":"'8'!$O$23","v":0},{"$f":"'8'!$P$23","v":0},{"$f":"'8'!$Q$23","v":0},{"$f":"'8'!$W$23","v":0},{"$f":"'8'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$24","v":0},{"$f":"'8'!$R$24","v":0},{"$f":"'8'!$I$24","v":0},{"$f":"'8'!$J$24","v":0},{"$f":"'8'!$L$24","v":0},{"$f":"'8'!$M$24","v":0},{"$f":"'8'!$O$24","v":0},{"$f":"'8'!$P$24","v":0},{"$f":"'8'!$Q$24","v":0},{"$f":"'8'!$W$24","v":0},{"$f":"'8'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$25","v":0},{"$f":"'8'!$R$25","v":0},{"$f":"'8'!$I$25","v":0},{"$f":"'8'!$J$25","v":0},{"$f":"'8'!$L$25","v":0},{"$f":"'8'!$M$25","v":0},{"$f":"'8'!$O$25","v":0},{"$f":"'8'!$P$25","v":0},{"$f":"'8'!$Q$25","v":0},{"$f":"'8'!$W$25","v":0},{"$f":"'8'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$26","v":0},{"$f":"'8'!$R$26","v":0},{"$f":"'8'!$I$26","v":0},{"$f":"'8'!$J$26","v":0},{"$f":"'8'!$L$26","v":0},{"$f":"'8'!$M$26","v":0},{"$f":"'8'!$O$26","v":0},{"$f":"'8'!$P$26","v":0},{"$f":"'8'!$Q$26","v":0},{"$f":"'8'!$W$26","v":0},{"$f":"'8'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$27","v":0},{"$f":"'8'!$R$27","v":0},{"$f":"'8'!$I$27","v":0},{"$f":"'8'!$J$27","v":0},{"$f":"'8'!$L$27","v":0},{"$f":"'8'!$M$27","v":0},{"$f":"'8'!$O$27","v":0},{"$f":"'8'!$P$27","v":0},{"$f":"'8'!$Q$27","v":0},{"$f":"'8'!$W$27","v":0},{"$f":"'8'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$28","v":0},{"$f":"'8'!$R$28","v":0},{"$f":"'8'!$I$28","v":0},{"$f":"'8'!$J$28","v":0},{"$f":"'8'!$L$28","v":0},{"$f":"'8'!$M$28","v":0},{"$f":"'8'!$O$28","v":0},{"$f":"'8'!$P$28","v":0},{"$f":"'8'!$Q$28","v":0},{"$f":"'8'!$W$28","v":0},{"$f":"'8'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$29","v":0},{"$f":"'8'!$R$29","v":0},{"$f":"'8'!$I$29","v":0},{"$f":"'8'!$J$29","v":0},{"$f":"'8'!$L$29","v":0},{"$f":"'8'!$M$29","v":0},{"$f":"'8'!$O$29","v":0},{"$f":"'8'!$P$29","v":0},{"$f":"'8'!$Q$29","v":0},{"$f":"'8'!$W$29","v":0},{"$f":"'8'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$30","v":0},{"$f":"'8'!$R$30","v":0},{"$f":"'8'!$I$30","v":0},{"$f":"'8'!$J$30","v":0},{"$f":"'8'!$L$30","v":0},{"$f":"'8'!$M$30","v":0},{"$f":"'8'!$O$30","v":0},{"$f":"'8'!$P$30","v":0},{"$f":"'8'!$Q$30","v":0},{"$f":"'8'!$W$30","v":0},{"$f":"'8'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$31","v":0},{"$f":"'8'!$R$31","v":0},{"$f":"'8'!$I$31","v":0},{"$f":"'8'!$J$31","v":0},{"$f":"'8'!$L$31","v":0},{"$f":"'8'!$M$31","v":0},{"$f":"'8'!$O$31","v":0},{"$f":"'8'!$P$31","v":0},{"$f":"'8'!$Q$31","v":0},{"$f":"'8'!$W$31","v":0},{"$f":"'8'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$32","v":0},{"$f":"'8'!$R$32","v":0},{"$f":"'8'!$I$32","v":0},{"$f":"'8'!$J$32","v":0},{"$f":"'8'!$L$32","v":0},{"$f":"'8'!$M$32","v":0},{"$f":"'8'!$O$32","v":0},{"$f":"'8'!$P$32","v":0},{"$f":"'8'!$Q$32","v":0},{"$f":"'8'!$W$32","v":0},{"$f":"'8'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$33","v":0},{"$f":"'8'!$R$33","v":0},{"$f":"'8'!$I$33","v":0},{"$f":"'8'!$J$33","v":0},{"$f":"'8'!$L$33","v":0},{"$f":"'8'!$M$33","v":0},{"$f":"'8'!$O$33","v":0},{"$f":"'8'!$P$33","v":0},{"$f":"'8'!$Q$33","v":0},{"$f":"'8'!$W$33","v":0},{"$f":"'8'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$34","v":0},{"$f":"'8'!$R$34","v":0},{"$f":"'8'!$I$34","v":0},{"$f":"'8'!$J$34","v":0},{"$f":"'8'!$L$34","v":0},{"$f":"'8'!$M$34","v":0},{"$f":"'8'!$O$34","v":0},{"$f":"'8'!$P$34","v":0},{"$f":"'8'!$Q$34","v":0},{"$f":"'8'!$W$34","v":0},{"$f":"'8'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$35","v":0},{"$f":"'8'!$R$35","v":0},{"$f":"'8'!$I$35","v":0},{"$f":"'8'!$J$35","v":0},{"$f":"'8'!$L$35","v":0},{"$f":"'8'!$M$35","v":0},{"$f":"'8'!$O$35","v":0},{"$f":"'8'!$P$35","v":0},{"$f":"'8'!$Q$35","v":0},{"$f":"'8'!$W$35","v":0},{"$f":"'8'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$16","v":0},{"$f":"'9'!$R$16","v":0},{"$f":"'9'!$I$16","v":0},{"$f":"'9'!$J$16","v":0},{"$f":"'9'!$L$16","v":0},{"$f":"'9'!$M$16","v":0},{"$f":"'9'!$O$16","v":0},{"$f":"'9'!$P$16","v":0},{"$f":"'9'!$Q$16","v":0},{"$f":"'9'!$W$16","v":0},{"$f":"'9'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$17","v":0},{"$f":"'9'!$R$17","v":0},{"$f":"'9'!$I$17","v":0},{"$f":"'9'!$J$17","v":0},{"$f":"'9'!$L$17","v":0},{"$f":"'9'!$M$17","v":0},{"$f":"'9'!$O$17","v":0},{"$f":"'9'!$P$17","v":0},{"$f":"'9'!$Q$17","v":0},{"$f":"'9'!$W$17","v":0},{"$f":"'9'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$18","v":0},{"$f":"'9'!$R$18","v":0},{"$f":"'9'!$I$18","v":0},{"$f":"'9'!$J$18","v":0},{"$f":"'9'!$L$18","v":0},{"$f":"'9'!$M$18","v":0},{"$f":"'9'!$O$18","v":0},{"$f":"'9'!$P$18","v":0},{"$f":"'9'!$Q$18","v":0},{"$f":"'9'!$W$18","v":0},{"$f":"'9'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$19","v":0},{"$f":"'9'!$R$19","v":0},{"$f":"'9'!$I$19","v":0},{"$f":"'9'!$J$19","v":0},{"$f":"'9'!$L$19","v":0},{"$f":"'9'!$M$19","v":0},{"$f":"'9'!$O$19","v":0},{"$f":"'9'!$P$19","v":0},{"$f":"'9'!$Q$19","v":0},{"$f":"'9'!$W$19","v":0},{"$f":"'9'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$20","v":0},{"$f":"'9'!$R$20","v":0},{"$f":"'9'!$I$20","v":0},{"$f":"'9'!$J$20","v":0},{"$f":"'9'!$L$20","v":0},{"$f":"'9'!$M$20","v":0},{"$f":"'9'!$O$20","v":0},{"$f":"'9'!$P$20","v":0},{"$f":"'9'!$Q$20","v":0},{"$f":"'9'!$W$20","v":0},{"$f":"'9'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$21","v":0},{"$f":"'9'!$R$21","v":0},{"$f":"'9'!$I$21","v":0},{"$f":"'9'!$J$21","v":0},{"$f":"'9'!$L$21","v":0},{"$f":"'9'!$M$21","v":0},{"$f":"'9'!$O$21","v":0},{"$f":"'9'!$P$21","v":0},{"$f":"'9'!$Q$21","v":0},{"$f":"'9'!$W$21","v":0},{"$f":"'9'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$22","v":0},{"$f":"'9'!$R$22","v":0},{"$f":"'9'!$I$22","v":0},{"$f":"'9'!$J$22","v":0},{"$f":"'9'!$L$22","v":0},{"$f":"'9'!$M$22","v":0},{"$f":"'9'!$O$22","v":0},{"$f":"'9'!$P$22","v":0},{"$f":"'9'!$Q$22","v":0},{"$f":"'9'!$W$22","v":0},{"$f":"'9'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$23","v":0},{"$f":"'9'!$R$23","v":0},{"$f":"'9'!$I$23","v":0},{"$f":"'9'!$J$23","v":0},{"$f":"'9'!$L$23","v":0},{"$f":"'9'!$M$23","v":0},{"$f":"'9'!$O$23","v":0},{"$f":"'9'!$P$23","v":0},{"$f":"'9'!$Q$23","v":0},{"$f":"'9'!$W$23","v":0},{"$f":"'9'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$24","v":0},{"$f":"'9'!$R$24","v":0},{"$f":"'9'!$I$24","v":0},{"$f":"'9'!$J$24","v":0},{"$f":"'9'!$L$24","v":0},{"$f":"'9'!$M$24","v":0},{"$f":"'9'!$O$24","v":0},{"$f":"'9'!$P$24","v":0},{"$f":"'9'!$Q$24","v":0},{"$f":"'9'!$W$24","v":0},{"$f":"'9'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$25","v":0},{"$f":"'9'!$R$25","v":0},{"$f":"'9'!$I$25","v":0},{"$f":"'9'!$J$25","v":0},{"$f":"'9'!$L$25","v":0},{"$f":"'9'!$M$25","v":0},{"$f":"'9'!$O$25","v":0},{"$f":"'9'!$P$25","v":0},{"$f":"'9'!$Q$25","v":0},{"$f":"'9'!$W$25","v":0},{"$f":"'9'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$26","v":0},{"$f":"'9'!$R$26","v":0},{"$f":"'9'!$I$26","v":0},{"$f":"'9'!$J$26","v":0},{"$f":"'9'!$L$26","v":0},{"$f":"'9'!$M$26","v":0},{"$f":"'9'!$O$26","v":0},{"$f":"'9'!$P$26","v":0},{"$f":"'9'!$Q$26","v":0},{"$f":"'9'!$W$26","v":0},{"$f":"'9'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$27","v":0},{"$f":"'9'!$R$27","v":0},{"$f":"'9'!$I$27","v":0},{"$f":"'9'!$J$27","v":0},{"$f":"'9'!$L$27","v":0},{"$f":"'9'!$M$27","v":0},{"$f":"'9'!$O$27","v":0},{"$f":"'9'!$P$27","v":0},{"$f":"'9'!$Q$27","v":0},{"$f":"'9'!$W$27","v":0},{"$f":"'9'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$28","v":0},{"$f":"'9'!$R$28","v":0},{"$f":"'9'!$I$28","v":0},{"$f":"'9'!$J$28","v":0},{"$f":"'9'!$L$28","v":0},{"$f":"'9'!$M$28","v":0},{"$f":"'9'!$O$28","v":0},{"$f":"'9'!$P$28","v":0},{"$f":"'9'!$Q$28","v":0},{"$f":"'9'!$W$28","v":0},{"$f":"'9'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$29","v":0},{"$f":"'9'!$R$29","v":0},{"$f":"'9'!$I$29","v":0},{"$f":"'9'!$J$29","v":0},{"$f":"'9'!$L$29","v":0},{"$f":"'9'!$M$29","v":0},{"$f":"'9'!$O$29","v":0},{"$f":"'9'!$P$29","v":0},{"$f":"'9'!$Q$29","v":0},{"$f":"'9'!$W$29","v":0},{"$f":"'9'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$30","v":0},{"$f":"'9'!$R$30","v":0},{"$f":"'9'!$I$30","v":0},{"$f":"'9'!$J$30","v":0},{"$f":"'9'!$L$30","v":0},{"$f":"'9'!$M$30","v":0},{"$f":"'9'!$O$30","v":0},{"$f":"'9'!$P$30","v":0},{"$f":"'9'!$Q$30","v":0},{"$f":"'9'!$W$30","v":0},{"$f":"'9'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$31","v":0},{"$f":"'9'!$R$31","v":0},{"$f":"'9'!$I$31","v":0},{"$f":"'9'!$J$31","v":0},{"$f":"'9'!$L$31","v":0},{"$f":"'9'!$M$31","v":0},{"$f":"'9'!$O$31","v":0},{"$f":"'9'!$P$31","v":0},{"$f":"'9'!$Q$31","v":0},{"$f":"'9'!$W$31","v":0},{"$f":"'9'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$32","v":0},{"$f":"'9'!$R$32","v":0},{"$f":"'9'!$I$32","v":0},{"$f":"'9'!$J$32","v":0},{"$f":"'9'!$L$32","v":0},{"$f":"'9'!$M$32","v":0},{"$f":"'9'!$O$32","v":0},{"$f":"'9'!$P$32","v":0},{"$f":"'9'!$Q$32","v":0},{"$f":"'9'!$W$32","v":0},{"$f":"'9'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$33","v":0},{"$f":"'9'!$R$33","v":0},{"$f":"'9'!$I$33","v":0},{"$f":"'9'!$J$33","v":0},{"$f":"'9'!$L$33","v":0},{"$f":"'9'!$M$33","v":0},{"$f":"'9'!$O$33","v":0},{"$f":"'9'!$P$33","v":0},{"$f":"'9'!$Q$33","v":0},{"$f":"'9'!$W$33","v":0},{"$f":"'9'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$34","v":0},{"$f":"'9'!$R$34","v":0},{"$f":"'9'!$I$34","v":0},{"$f":"'9'!$J$34","v":0},{"$f":"'9'!$L$34","v":0},{"$f":"'9'!$M$34","v":0},{"$f":"'9'!$O$34","v":0},{"$f":"'9'!$P$34","v":0},{"$f":"'9'!$Q$34","v":0},{"$f":"'9'!$W$34","v":0},{"$f":"'9'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$35","v":0},{"$f":"'9'!$R$35","v":0},{"$f":"'9'!$I$35","v":0},{"$f":"'9'!$J$35","v":0},{"$f":"'9'!$L$35","v":0},{"$f":"'9'!$M$35","v":0},{"$f":"'9'!$O$35","v":0},{"$f":"'9'!$P$35","v":0},{"$f":"'9'!$Q$35","v":0},{"$f":"'9'!$W$35","v":0},{"$f":"'9'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$16","v":0},{"$f":"'10'!$R$16","v":0},{"$f":"'10'!$I$16","v":0},{"$f":"'10'!$J$16","v":0},{"$f":"'10'!$L$16","v":0},{"$f":"'10'!$M$16","v":0},{"$f":"'10'!$O$16","v":0},{"$f":"'10'!$P$16","v":0},{"$f":"'10'!$Q$16","v":0},{"$f":"'10'!$W$16","v":0},{"$f":"'10'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$17","v":0},{"$f":"'10'!$R$17","v":0},{"$f":"'10'!$I$17","v":0},{"$f":"'10'!$J$17","v":0},{"$f":"'10'!$L$17","v":0},{"$f":"'10'!$M$17","v":0},{"$f":"'10'!$O$17","v":0},{"$f":"'10'!$P$17","v":0},{"$f":"'10'!$Q$17","v":0},{"$f":"'10'!$W$17","v":0},{"$f":"'10'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$18","v":0},{"$f":"'10'!$R$18","v":0},{"$f":"'10'!$I$18","v":0},{"$f":"'10'!$J$18","v":0},{"$f":"'10'!$L$18","v":0},{"$f":"'10'!$M$18","v":0},{"$f":"'10'!$O$18","v":0},{"$f":"'10'!$P$18","v":0},{"$f":"'10'!$Q$18","v":0},{"$f":"'10'!$W$18","v":0},{"$f":"'10'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$19","v":0},{"$f":"'10'!$R$19","v":0},{"$f":"'10'!$I$19","v":0},{"$f":"'10'!$J$19","v":0},{"$f":"'10'!$L$19","v":0},{"$f":"'10'!$M$19","v":0},{"$f":"'10'!$O$19","v":0},{"$f":"'10'!$P$19","v":0},{"$f":"'10'!$Q$19","v":0},{"$f":"'10'!$W$19","v":0},{"$f":"'10'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$20","v":0},{"$f":"'10'!$R$20","v":0},{"$f":"'10'!$I$20","v":0},{"$f":"'10'!$J$20","v":0},{"$f":"'10'!$L$20","v":0},{"$f":"'10'!$M$20","v":0},{"$f":"'10'!$O$20","v":0},{"$f":"'10'!$P$20","v":0},{"$f":"'10'!$Q$20","v":0},{"$f":"'10'!$W$20","v":0},{"$f":"'10'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$21","v":0},{"$f":"'10'!$R$21","v":0},{"$f":"'10'!$I$21","v":0},{"$f":"'10'!$J$21","v":0},{"$f":"'10'!$L$21","v":0},{"$f":"'10'!$M$21","v":0},{"$f":"'10'!$O$21","v":0},{"$f":"'10'!$P$21","v":0},{"$f":"'10'!$Q$21","v":0},{"$f":"'10'!$W$21","v":0},{"$f":"'10'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$22","v":0},{"$f":"'10'!$R$22","v":0},{"$f":"'10'!$I$22","v":0},{"$f":"'10'!$J$22","v":0},{"$f":"'10'!$L$22","v":0},{"$f":"'10'!$M$22","v":0},{"$f":"'10'!$O$22","v":0},{"$f":"'10'!$P$22","v":0},{"$f":"'10'!$Q$22","v":0},{"$f":"'10'!$W$22","v":0},{"$f":"'10'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$23","v":0},{"$f":"'10'!$R$23","v":0},{"$f":"'10'!$I$23","v":0},{"$f":"'10'!$J$23","v":0},{"$f":"'10'!$L$23","v":0},{"$f":"'10'!$M$23","v":0},{"$f":"'10'!$O$23","v":0},{"$f":"'10'!$P$23","v":0},{"$f":"'10'!$Q$23","v":0},{"$f":"'10'!$W$23","v":0},{"$f":"'10'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$24","v":0},{"$f":"'10'!$R$24","v":0},{"$f":"'10'!$I$24","v":0},{"$f":"'10'!$J$24","v":0},{"$f":"'10'!$L$24","v":0},{"$f":"'10'!$M$24","v":0},{"$f":"'10'!$O$24","v":0},{"$f":"'10'!$P$24","v":0},{"$f":"'10'!$Q$24","v":0},{"$f":"'10'!$W$24","v":0},{"$f":"'10'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$25","v":0},{"$f":"'10'!$R$25","v":0},{"$f":"'10'!$I$25","v":0},{"$f":"'10'!$J$25","v":0},{"$f":"'10'!$L$25","v":0},{"$f":"'10'!$M$25","v":0},{"$f":"'10'!$O$25","v":0},{"$f":"'10'!$P$25","v":0},{"$f":"'10'!$Q$25","v":0},{"$f":"'10'!$W$25","v":0},{"$f":"'10'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$26","v":0},{"$f":"'10'!$R$26","v":0},{"$f":"'10'!$I$26","v":0},{"$f":"'10'!$J$26","v":0},{"$f":"'10'!$L$26","v":0},{"$f":"'10'!$M$26","v":0},{"$f":"'10'!$O$26","v":0},{"$f":"'10'!$P$26","v":0},{"$f":"'10'!$Q$26","v":0},{"$f":"'10'!$W$26","v":0},{"$f":"'10'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$27","v":0},{"$f":"'10'!$R$27","v":0},{"$f":"'10'!$I$27","v":0},{"$f":"'10'!$J$27","v":0},{"$f":"'10'!$L$27","v":0},{"$f":"'10'!$M$27","v":0},{"$f":"'10'!$O$27","v":0},{"$f":"'10'!$P$27","v":0},{"$f":"'10'!$Q$27","v":0},{"$f":"'10'!$W$27","v":0},{"$f":"'10'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$28","v":0},{"$f":"'10'!$R$28","v":0},{"$f":"'10'!$I$28","v":0},{"$f":"'10'!$J$28","v":0},{"$f":"'10'!$L$28","v":0},{"$f":"'10'!$M$28","v":0},{"$f":"'10'!$O$28","v":0},{"$f":"'10'!$P$28","v":0},{"$f":"'10'!$Q$28","v":0},{"$f":"'10'!$W$28","v":0},{"$f":"'10'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$29","v":0},{"$f":"'10'!$R$29","v":0},{"$f":"'10'!$I$29","v":0},{"$f":"'10'!$J$29","v":0},{"$f":"'10'!$L$29","v":0},{"$f":"'10'!$M$29","v":0},{"$f":"'10'!$O$29","v":0},{"$f":"'10'!$P$29","v":0},{"$f":"'10'!$Q$29","v":0},{"$f":"'10'!$W$29","v":0},{"$f":"'10'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$30","v":0},{"$f":"'10'!$R$30","v":0},{"$f":"'10'!$I$30","v":0},{"$f":"'10'!$J$30","v":0},{"$f":"'10'!$L$30","v":0},{"$f":"'10'!$M$30","v":0},{"$f":"'10'!$O$30","v":0},{"$f":"'10'!$P$30","v":0},{"$f":"'10'!$Q$30","v":0},{"$f":"'10'!$W$30","v":0},{"$f":"'10'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$31","v":0},{"$f":"'10'!$R$31","v":0},{"$f":"'10'!$I$31","v":0},{"$f":"'10'!$J$31","v":0},{"$f":"'10'!$L$31","v":0},{"$f":"'10'!$M$31","v":0},{"$f":"'10'!$O$31","v":0},{"$f":"'10'!$P$31","v":0},{"$f":"'10'!$Q$31","v":0},{"$f":"'10'!$W$31","v":0},{"$f":"'10'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$32","v":0},{"$f":"'10'!$R$32","v":0},{"$f":"'10'!$I$32","v":0},{"$f":"'10'!$J$32","v":0},{"$f":"'10'!$L$32","v":0},{"$f":"'10'!$M$32","v":0},{"$f":"'10'!$O$32","v":0},{"$f":"'10'!$P$32","v":0},{"$f":"'10'!$Q$32","v":0},{"$f":"'10'!$W$32","v":0},{"$f":"'10'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$33","v":0},{"$f":"'10'!$R$33","v":0},{"$f":"'10'!$I$33","v":0},{"$f":"'10'!$J$33","v":0},{"$f":"'10'!$L$33","v":0},{"$f":"'10'!$M$33","v":0},{"$f":"'10'!$O$33","v":0},{"$f":"'10'!$P$33","v":0},{"$f":"'10'!$Q$33","v":0},{"$f":"'10'!$W$33","v":0},{"$f":"'10'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$34","v":0},{"$f":"'10'!$R$34","v":0},{"$f":"'10'!$I$34","v":0},{"$f":"'10'!$J$34","v":0},{"$f":"'10'!$L$34","v":0},{"$f":"'10'!$M$34","v":0},{"$f":"'10'!$O$34","v":0},{"$f":"'10'!$P$34","v":0},{"$f":"'10'!$Q$34","v":0},{"$f":"'10'!$W$34","v":0},{"$f":"'10'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$35","v":0},{"$f":"'10'!$R$35","v":0},{"$f":"'10'!$I$35","v":0},{"$f":"'10'!$J$35","v":0},{"$f":"'10'!$L$35","v":0},{"$f":"'10'!$M$35","v":0},{"$f":"'10'!$O$35","v":0},{"$f":"'10'!$P$35","v":0},{"$f":"'10'!$Q$35","v":0},{"$f":"'10'!$W$35","v":0},{"$f":"'10'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$16","v":0},{"$f":"'11'!$R$16","v":0},{"$f":"'11'!$I$16","v":0},{"$f":"'11'!$J$16","v":0},{"$f":"'11'!$L$16","v":0},{"$f":"'11'!$M$16","v":0},{"$f":"'11'!$O$16","v":0},{"$f":"'11'!$P$16","v":0},{"$f":"'11'!$Q$16","v":0},{"$f":"'11'!$W$16","v":0},{"$f":"'11'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$17","v":0},{"$f":"'11'!$R$17","v":0},{"$f":"'11'!$I$17","v":0},{"$f":"'11'!$J$17","v":0},{"$f":"'11'!$L$17","v":0},{"$f":"'11'!$M$17","v":0},{"$f":"'11'!$O$17","v":0},{"$f":"'11'!$P$17","v":0},{"$f":"'11'!$Q$17","v":0},{"$f":"'11'!$W$17","v":0},{"$f":"'11'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$18","v":0},{"$f":"'11'!$R$18","v":0},{"$f":"'11'!$I$18","v":0},{"$f":"'11'!$J$18","v":0},{"$f":"'11'!$L$18","v":0},{"$f":"'11'!$M$18","v":0},{"$f":"'11'!$O$18","v":0},{"$f":"'11'!$P$18","v":0},{"$f":"'11'!$Q$18","v":0},{"$f":"'11'!$W$18","v":0},{"$f":"'11'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$19","v":0},{"$f":"'11'!$R$19","v":0},{"$f":"'11'!$I$19","v":0},{"$f":"'11'!$J$19","v":0},{"$f":"'11'!$L$19","v":0},{"$f":"'11'!$M$19","v":0},{"$f":"'11'!$O$19","v":0},{"$f":"'11'!$P$19","v":0},{"$f":"'11'!$Q$19","v":0},{"$f":"'11'!$W$19","v":0},{"$f":"'11'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$20","v":0},{"$f":"'11'!$R$20","v":0},{"$f":"'11'!$I$20","v":0},{"$f":"'11'!$J$20","v":0},{"$f":"'11'!$L$20","v":0},{"$f":"'11'!$M$20","v":0},{"$f":"'11'!$O$20","v":0},{"$f":"'11'!$P$20","v":0},{"$f":"'11'!$Q$20","v":0},{"$f":"'11'!$W$20","v":0},{"$f":"'11'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$21","v":0},{"$f":"'11'!$R$21","v":0},{"$f":"'11'!$I$21","v":0},{"$f":"'11'!$J$21","v":0},{"$f":"'11'!$L$21","v":0},{"$f":"'11'!$M$21","v":0},{"$f":"'11'!$O$21","v":0},{"$f":"'11'!$P$21","v":0},{"$f":"'11'!$Q$21","v":0},{"$f":"'11'!$W$21","v":0},{"$f":"'11'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$22","v":0},{"$f":"'11'!$R$22","v":0},{"$f":"'11'!$I$22","v":0},{"$f":"'11'!$J$22","v":0},{"$f":"'11'!$L$22","v":0},{"$f":"'11'!$M$22","v":0},{"$f":"'11'!$O$22","v":0},{"$f":"'11'!$P$22","v":0},{"$f":"'11'!$Q$22","v":0},{"$f":"'11'!$W$22","v":0},{"$f":"'11'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$23","v":0},{"$f":"'11'!$R$23","v":0},{"$f":"'11'!$I$23","v":0},{"$f":"'11'!$J$23","v":0},{"$f":"'11'!$L$23","v":0},{"$f":"'11'!$M$23","v":0},{"$f":"'11'!$O$23","v":0},{"$f":"'11'!$P$23","v":0},{"$f":"'11'!$Q$23","v":0},{"$f":"'11'!$W$23","v":0},{"$f":"'11'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$24","v":0},{"$f":"'11'!$R$24","v":0},{"$f":"'11'!$I$24","v":0},{"$f":"'11'!$J$24","v":0},{"$f":"'11'!$L$24","v":0},{"$f":"'11'!$M$24","v":0},{"$f":"'11'!$O$24","v":0},{"$f":"'11'!$P$24","v":0},{"$f":"'11'!$Q$24","v":0},{"$f":"'11'!$W$24","v":0},{"$f":"'11'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$25","v":0},{"$f":"'11'!$R$25","v":0},{"$f":"'11'!$I$25","v":0},{"$f":"'11'!$J$25","v":0},{"$f":"'11'!$L$25","v":0},{"$f":"'11'!$M$25","v":0},{"$f":"'11'!$O$25","v":0},{"$f":"'11'!$P$25","v":0},{"$f":"'11'!$Q$25","v":0},{"$f":"'11'!$W$25","v":0},{"$f":"'11'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$26","v":0},{"$f":"'11'!$R$26","v":0},{"$f":"'11'!$I$26","v":0},{"$f":"'11'!$J$26","v":0},{"$f":"'11'!$L$26","v":0},{"$f":"'11'!$M$26","v":0},{"$f":"'11'!$O$26","v":0},{"$f":"'11'!$P$26","v":0},{"$f":"'11'!$Q$26","v":0},{"$f":"'11'!$W$26","v":0},{"$f":"'11'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$27","v":0},{"$f":"'11'!$R$27","v":0},{"$f":"'11'!$I$27","v":0},{"$f":"'11'!$J$27","v":0},{"$f":"'11'!$L$27","v":0},{"$f":"'11'!$M$27","v":0},{"$f":"'11'!$O$27","v":0},{"$f":"'11'!$P$27","v":0},{"$f":"'11'!$Q$27","v":0},{"$f":"'11'!$W$27","v":0},{"$f":"'11'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$28","v":0},{"$f":"'11'!$R$28","v":0},{"$f":"'11'!$I$28","v":0},{"$f":"'11'!$J$28","v":0},{"$f":"'11'!$L$28","v":0},{"$f":"'11'!$M$28","v":0},{"$f":"'11'!$O$28","v":0},{"$f":"'11'!$P$28","v":0},{"$f":"'11'!$Q$28","v":0},{"$f":"'11'!$W$28","v":0},{"$f":"'11'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$29","v":0},{"$f":"'11'!$R$29","v":0},{"$f":"'11'!$I$29","v":0},{"$f":"'11'!$J$29","v":0},{"$f":"'11'!$L$29","v":0},{"$f":"'11'!$M$29","v":0},{"$f":"'11'!$O$29","v":0},{"$f":"'11'!$P$29","v":0},{"$f":"'11'!$Q$29","v":0},{"$f":"'11'!$W$29","v":0},{"$f":"'11'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$30","v":0},{"$f":"'11'!$R$30","v":0},{"$f":"'11'!$I$30","v":0},{"$f":"'11'!$J$30","v":0},{"$f":"'11'!$L$30","v":0},{"$f":"'11'!$M$30","v":0},{"$f":"'11'!$O$30","v":0},{"$f":"'11'!$P$30","v":0},{"$f":"'11'!$Q$30","v":0},{"$f":"'11'!$W$30","v":0},{"$f":"'11'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$31","v":0},{"$f":"'11'!$R$31","v":0},{"$f":"'11'!$I$31","v":0},{"$f":"'11'!$J$31","v":0},{"$f":"'11'!$L$31","v":0},{"$f":"'11'!$M$31","v":0},{"$f":"'11'!$O$31","v":0},{"$f":"'11'!$P$31","v":0},{"$f":"'11'!$Q$31","v":0},{"$f":"'11'!$W$31","v":0},{"$f":"'11'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$32","v":0},{"$f":"'11'!$R$32","v":0},{"$f":"'11'!$I$32","v":0},{"$f":"'11'!$J$32","v":0},{"$f":"'11'!$L$32","v":0},{"$f":"'11'!$M$32","v":0},{"$f":"'11'!$O$32","v":0},{"$f":"'11'!$P$32","v":0},{"$f":"'11'!$Q$32","v":0},{"$f":"'11'!$W$32","v":0},{"$f":"'11'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$33","v":0},{"$f":"'11'!$R$33","v":0},{"$f":"'11'!$I$33","v":0},{"$f":"'11'!$J$33","v":0},{"$f":"'11'!$L$33","v":0},{"$f":"'11'!$M$33","v":0},{"$f":"'11'!$O$33","v":0},{"$f":"'11'!$P$33","v":0},{"$f":"'11'!$Q$33","v":0},{"$f":"'11'!$W$33","v":0},{"$f":"'11'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$34","v":0},{"$f":"'11'!$R$34","v":0},{"$f":"'11'!$I$34","v":0},{"$f":"'11'!$J$34","v":0},{"$f":"'11'!$L$34","v":0},{"$f":"'11'!$M$34","v":0},{"$f":"'11'!$O$34","v":0},{"$f":"'11'!$P$34","v":0},{"$f":"'11'!$Q$34","v":0},{"$f":"'11'!$W$34","v":0},{"$f":"'11'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$35","v":0},{"$f":"'11'!$R$35","v":0},{"$f":"'11'!$I$35","v":0},{"$f":"'11'!$J$35","v":0},{"$f":"'11'!$L$35","v":0},{"$f":"'11'!$M$35","v":0},{"$f":"'11'!$O$35","v":0},{"$f":"'11'!$P$35","v":0},{"$f":"'11'!$Q$35","v":0},{"$f":"'11'!$W$35","v":0},{"$f":"'11'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$16","v":0},{"$f":"'12'!$R$16","v":0},{"$f":"'12'!$I$16","v":0},{"$f":"'12'!$J$16","v":0},{"$f":"'12'!$L$16","v":0},{"$f":"'12'!$M$16","v":0},{"$f":"'12'!$O$16","v":0},{"$f":"'12'!$P$16","v":0},{"$f":"'12'!$Q$16","v":0},{"$f":"'12'!$W$16","v":0},{"$f":"'12'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$17","v":0},{"$f":"'12'!$R$17","v":0},{"$f":"'12'!$I$17","v":0},{"$f":"'12'!$J$17","v":0},{"$f":"'12'!$L$17","v":0},{"$f":"'12'!$M$17","v":0},{"$f":"'12'!$O$17","v":0},{"$f":"'12'!$P$17","v":0},{"$f":"'12'!$Q$17","v":0},{"$f":"'12'!$W$17","v":0},{"$f":"'12'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$18","v":0},{"$f":"'12'!$R$18","v":0},{"$f":"'12'!$I$18","v":0},{"$f":"'12'!$J$18","v":0},{"$f":"'12'!$L$18","v":0},{"$f":"'12'!$M$18","v":0},{"$f":"'12'!$O$18","v":0},{"$f":"'12'!$P$18","v":0},{"$f":"'12'!$Q$18","v":0},{"$f":"'12'!$W$18","v":0},{"$f":"'12'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$19","v":0},{"$f":"'12'!$R$19","v":0},{"$f":"'12'!$I$19","v":0},{"$f":"'12'!$J$19","v":0},{"$f":"'12'!$L$19","v":0},{"$f":"'12'!$M$19","v":0},{"$f":"'12'!$O$19","v":0},{"$f":"'12'!$P$19","v":0},{"$f":"'12'!$Q$19","v":0},{"$f":"'12'!$W$19","v":0},{"$f":"'12'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$20","v":0},{"$f":"'12'!$R$20","v":0},{"$f":"'12'!$I$20","v":0},{"$f":"'12'!$J$20","v":0},{"$f":"'12'!$L$20","v":0},{"$f":"'12'!$M$20","v":0},{"$f":"'12'!$O$20","v":0},{"$f":"'12'!$P$20","v":0},{"$f":"'12'!$Q$20","v":0},{"$f":"'12'!$W$20","v":0},{"$f":"'12'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$21","v":0},{"$f":"'12'!$R$21","v":0},{"$f":"'12'!$I$21","v":0},{"$f":"'12'!$J$21","v":0},{"$f":"'12'!$L$21","v":0},{"$f":"'12'!$M$21","v":0},{"$f":"'12'!$O$21","v":0},{"$f":"'12'!$P$21","v":0},{"$f":"'12'!$Q$21","v":0},{"$f":"'12'!$W$21","v":0},{"$f":"'12'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$22","v":0},{"$f":"'12'!$R$22","v":0},{"$f":"'12'!$I$22","v":0},{"$f":"'12'!$J$22","v":0},{"$f":"'12'!$L$22","v":0},{"$f":"'12'!$M$22","v":0},{"$f":"'12'!$O$22","v":0},{"$f":"'12'!$P$22","v":0},{"$f":"'12'!$Q$22","v":0},{"$f":"'12'!$W$22","v":0},{"$f":"'12'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$23","v":0},{"$f":"'12'!$R$23","v":0},{"$f":"'12'!$I$23","v":0},{"$f":"'12'!$J$23","v":0},{"$f":"'12'!$L$23","v":0},{"$f":"'12'!$M$23","v":0},{"$f":"'12'!$O$23","v":0},{"$f":"'12'!$P$23","v":0},{"$f":"'12'!$Q$23","v":0},{"$f":"'12'!$W$23","v":0},{"$f":"'12'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$24","v":0},{"$f":"'12'!$R$24","v":0},{"$f":"'12'!$I$24","v":0},{"$f":"'12'!$J$24","v":0},{"$f":"'12'!$L$24","v":0},{"$f":"'12'!$M$24","v":0},{"$f":"'12'!$O$24","v":0},{"$f":"'12'!$P$24","v":0},{"$f":"'12'!$Q$24","v":0},{"$f":"'12'!$W$24","v":0},{"$f":"'12'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$25","v":0},{"$f":"'12'!$R$25","v":0},{"$f":"'12'!$I$25","v":0},{"$f":"'12'!$J$25","v":0},{"$f":"'12'!$L$25","v":0},{"$f":"'12'!$M$25","v":0},{"$f":"'12'!$O$25","v":0},{"$f":"'12'!$P$25","v":0},{"$f":"'12'!$Q$25","v":0},{"$f":"'12'!$W$25","v":0},{"$f":"'12'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$26","v":0},{"$f":"'12'!$R$26","v":0},{"$f":"'12'!$I$26","v":0},{"$f":"'12'!$J$26","v":0},{"$f":"'12'!$L$26","v":0},{"$f":"'12'!$M$26","v":0},{"$f":"'12'!$O$26","v":0},{"$f":"'12'!$P$26","v":0},{"$f":"'12'!$Q$26","v":0},{"$f":"'12'!$W$26","v":0},{"$f":"'12'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$27","v":0},{"$f":"'12'!$R$27","v":0},{"$f":"'12'!$I$27","v":0},{"$f":"'12'!$J$27","v":0},{"$f":"'12'!$L$27","v":0},{"$f":"'12'!$M$27","v":0},{"$f":"'12'!$O$27","v":0},{"$f":"'12'!$P$27","v":0},{"$f":"'12'!$Q$27","v":0},{"$f":"'12'!$W$27","v":0},{"$f":"'12'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$28","v":0},{"$f":"'12'!$R$28","v":0},{"$f":"'12'!$I$28","v":0},{"$f":"'12'!$J$28","v":0},{"$f":"'12'!$L$28","v":0},{"$f":"'12'!$M$28","v":0},{"$f":"'12'!$O$28","v":0},{"$f":"'12'!$P$28","v":0},{"$f":"'12'!$Q$28","v":0},{"$f":"'12'!$W$28","v":0},{"$f":"'12'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$29","v":0},{"$f":"'12'!$R$29","v":0},{"$f":"'12'!$I$29","v":0},{"$f":"'12'!$J$29","v":0},{"$f":"'12'!$L$29","v":0},{"$f":"'12'!$M$29","v":0},{"$f":"'12'!$O$29","v":0},{"$f":"'12'!$P$29","v":0},{"$f":"'12'!$Q$29","v":0},{"$f":"'12'!$W$29","v":0},{"$f":"'12'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$30","v":0},{"$f":"'12'!$R$30","v":0},{"$f":"'12'!$I$30","v":0},{"$f":"'12'!$J$30","v":0},{"$f":"'12'!$L$30","v":0},{"$f":"'12'!$M$30","v":0},{"$f":"'12'!$O$30","v":0},{"$f":"'12'!$P$30","v":0},{"$f":"'12'!$Q$30","v":0},{"$f":"'12'!$W$30","v":0},{"$f":"'12'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$31","v":0},{"$f":"'12'!$R$31","v":0},{"$f":"'12'!$I$31","v":0},{"$f":"'12'!$J$31","v":0},{"$f":"'12'!$L$31","v":0},{"$f":"'12'!$M$31","v":0},{"$f":"'12'!$O$31","v":0},{"$f":"'12'!$P$31","v":0},{"$f":"'12'!$Q$31","v":0},{"$f":"'12'!$W$31","v":0},{"$f":"'12'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$32","v":0},{"$f":"'12'!$R$32","v":0},{"$f":"'12'!$I$32","v":0},{"$f":"'12'!$J$32","v":0},{"$f":"'12'!$L$32","v":0},{"$f":"'12'!$M$32","v":0},{"$f":"'12'!$O$32","v":0},{"$f":"'12'!$P$32","v":0},{"$f":"'12'!$Q$32","v":0},{"$f":"'12'!$W$32","v":0},{"$f":"'12'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$33","v":0},{"$f":"'12'!$R$33","v":0},{"$f":"'12'!$I$33","v":0},{"$f":"'12'!$J$33","v":0},{"$f":"'12'!$L$33","v":0},{"$f":"'12'!$M$33","v":0},{"$f":"'12'!$O$33","v":0},{"$f":"'12'!$P$33","v":0},{"$f":"'12'!$Q$33","v":0},{"$f":"'12'!$W$33","v":0},{"$f":"'12'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$34","v":0},{"$f":"'12'!$R$34","v":0},{"$f":"'12'!$I$34","v":0},{"$f":"'12'!$J$34","v":0},{"$f":"'12'!$L$34","v":0},{"$f":"'12'!$M$34","v":0},{"$f":"'12'!$O$34","v":0},{"$f":"'12'!$P$34","v":0},{"$f":"'12'!$Q$34","v":0},{"$f":"'12'!$W$34","v":0},{"$f":"'12'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$35","v":0},{"$f":"'12'!$R$35","v":0},{"$f":"'12'!$I$35","v":0},{"$f":"'12'!$J$35","v":0},{"$f":"'12'!$L$35","v":0},{"$f":"'12'!$M$35","v":0},{"$f":"'12'!$O$35","v":0},{"$f":"'12'!$P$35","v":0},{"$f":"'12'!$Q$35","v":0},{"$f":"'12'!$W$35","v":0},{"$f":"'12'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$16","v":0},{"$f":"'13'!$R$16","v":0},{"$f":"'13'!$I$16","v":0},{"$f":"'13'!$J$16","v":0},{"$f":"'13'!$L$16","v":0},{"$f":"'13'!$M$16","v":0},{"$f":"'13'!$O$16","v":0},{"$f":"'13'!$P$16","v":0},{"$f":"'13'!$Q$16","v":0},{"$f":"'13'!$W$16","v":0},{"$f":"'13'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$17","v":0},{"$f":"'13'!$R$17","v":0},{"$f":"'13'!$I$17","v":0},{"$f":"'13'!$J$17","v":0},{"$f":"'13'!$L$17","v":0},{"$f":"'13'!$M$17","v":0},{"$f":"'13'!$O$17","v":0},{"$f":"'13'!$P$17","v":0},{"$f":"'13'!$Q$17","v":0},{"$f":"'13'!$W$17","v":0},{"$f":"'13'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$18","v":0},{"$f":"'13'!$R$18","v":0},{"$f":"'13'!$I$18","v":0},{"$f":"'13'!$J$18","v":0},{"$f":"'13'!$L$18","v":0},{"$f":"'13'!$M$18","v":0},{"$f":"'13'!$O$18","v":0},{"$f":"'13'!$P$18","v":0},{"$f":"'13'!$Q$18","v":0},{"$f":"'13'!$W$18","v":0},{"$f":"'13'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$19","v":0},{"$f":"'13'!$R$19","v":0},{"$f":"'13'!$I$19","v":0},{"$f":"'13'!$J$19","v":0},{"$f":"'13'!$L$19","v":0},{"$f":"'13'!$M$19","v":0},{"$f":"'13'!$O$19","v":0},{"$f":"'13'!$P$19","v":0},{"$f":"'13'!$Q$19","v":0},{"$f":"'13'!$W$19","v":0},{"$f":"'13'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$20","v":0},{"$f":"'13'!$R$20","v":0},{"$f":"'13'!$I$20","v":0},{"$f":"'13'!$J$20","v":0},{"$f":"'13'!$L$20","v":0},{"$f":"'13'!$M$20","v":0},{"$f":"'13'!$O$20","v":0},{"$f":"'13'!$P$20","v":0},{"$f":"'13'!$Q$20","v":0},{"$f":"'13'!$W$20","v":0},{"$f":"'13'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$21","v":0},{"$f":"'13'!$R$21","v":0},{"$f":"'13'!$I$21","v":0},{"$f":"'13'!$J$21","v":0},{"$f":"'13'!$L$21","v":0},{"$f":"'13'!$M$21","v":0},{"$f":"'13'!$O$21","v":0},{"$f":"'13'!$P$21","v":0},{"$f":"'13'!$Q$21","v":0},{"$f":"'13'!$W$21","v":0},{"$f":"'13'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$22","v":0},{"$f":"'13'!$R$22","v":0},{"$f":"'13'!$I$22","v":0},{"$f":"'13'!$J$22","v":0},{"$f":"'13'!$L$22","v":0},{"$f":"'13'!$M$22","v":0},{"$f":"'13'!$O$22","v":0},{"$f":"'13'!$P$22","v":0},{"$f":"'13'!$Q$22","v":0},{"$f":"'13'!$W$22","v":0},{"$f":"'13'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$23","v":0},{"$f":"'13'!$R$23","v":0},{"$f":"'13'!$I$23","v":0},{"$f":"'13'!$J$23","v":0},{"$f":"'13'!$L$23","v":0},{"$f":"'13'!$M$23","v":0},{"$f":"'13'!$O$23","v":0},{"$f":"'13'!$P$23","v":0},{"$f":"'13'!$Q$23","v":0},{"$f":"'13'!$W$23","v":0},{"$f":"'13'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$24","v":0},{"$f":"'13'!$R$24","v":0},{"$f":"'13'!$I$24","v":0},{"$f":"'13'!$J$24","v":0},{"$f":"'13'!$L$24","v":0},{"$f":"'13'!$M$24","v":0},{"$f":"'13'!$O$24","v":0},{"$f":"'13'!$P$24","v":0},{"$f":"'13'!$Q$24","v":0},{"$f":"'13'!$W$24","v":0},{"$f":"'13'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$25","v":0},{"$f":"'13'!$R$25","v":0},{"$f":"'13'!$I$25","v":0},{"$f":"'13'!$J$25","v":0},{"$f":"'13'!$L$25","v":0},{"$f":"'13'!$M$25","v":0},{"$f":"'13'!$O$25","v":0},{"$f":"'13'!$P$25","v":0},{"$f":"'13'!$Q$25","v":0},{"$f":"'13'!$W$25","v":0},{"$f":"'13'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$26","v":0},{"$f":"'13'!$R$26","v":0},{"$f":"'13'!$I$26","v":0},{"$f":"'13'!$J$26","v":0},{"$f":"'13'!$L$26","v":0},{"$f":"'13'!$M$26","v":0},{"$f":"'13'!$O$26","v":0},{"$f":"'13'!$P$26","v":0},{"$f":"'13'!$Q$26","v":0},{"$f":"'13'!$W$26","v":0},{"$f":"'13'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$27","v":0},{"$f":"'13'!$R$27","v":0},{"$f":"'13'!$I$27","v":0},{"$f":"'13'!$J$27","v":0},{"$f":"'13'!$L$27","v":0},{"$f":"'13'!$M$27","v":0},{"$f":"'13'!$O$27","v":0},{"$f":"'13'!$P$27","v":0},{"$f":"'13'!$Q$27","v":0},{"$f":"'13'!$W$27","v":0},{"$f":"'13'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$28","v":0},{"$f":"'13'!$R$28","v":0},{"$f":"'13'!$I$28","v":0},{"$f":"'13'!$J$28","v":0},{"$f":"'13'!$L$28","v":0},{"$f":"'13'!$M$28","v":0},{"$f":"'13'!$O$28","v":0},{"$f":"'13'!$P$28","v":0},{"$f":"'13'!$Q$28","v":0},{"$f":"'13'!$W$28","v":0},{"$f":"'13'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$29","v":0},{"$f":"'13'!$R$29","v":0},{"$f":"'13'!$I$29","v":0},{"$f":"'13'!$J$29","v":0},{"$f":"'13'!$L$29","v":0},{"$f":"'13'!$M$29","v":0},{"$f":"'13'!$O$29","v":0},{"$f":"'13'!$P$29","v":0},{"$f":"'13'!$Q$29","v":0},{"$f":"'13'!$W$29","v":0},{"$f":"'13'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$30","v":0},{"$f":"'13'!$R$30","v":0},{"$f":"'13'!$I$30","v":0},{"$f":"'13'!$J$30","v":0},{"$f":"'13'!$L$30","v":0},{"$f":"'13'!$M$30","v":0},{"$f":"'13'!$O$30","v":0},{"$f":"'13'!$P$30","v":0},{"$f":"'13'!$Q$30","v":0},{"$f":"'13'!$W$30","v":0},{"$f":"'13'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$31","v":0},{"$f":"'13'!$R$31","v":0},{"$f":"'13'!$I$31","v":0},{"$f":"'13'!$J$31","v":0},{"$f":"'13'!$L$31","v":0},{"$f":"'13'!$M$31","v":0},{"$f":"'13'!$O$31","v":0},{"$f":"'13'!$P$31","v":0},{"$f":"'13'!$Q$31","v":0},{"$f":"'13'!$W$31","v":0},{"$f":"'13'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$32","v":0},{"$f":"'13'!$R$32","v":0},{"$f":"'13'!$I$32","v":0},{"$f":"'13'!$J$32","v":0},{"$f":"'13'!$L$32","v":0},{"$f":"'13'!$M$32","v":0},{"$f":"'13'!$O$32","v":0},{"$f":"'13'!$P$32","v":0},{"$f":"'13'!$Q$32","v":0},{"$f":"'13'!$W$32","v":0},{"$f":"'13'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$33","v":0},{"$f":"'13'!$R$33","v":0},{"$f":"'13'!$I$33","v":0},{"$f":"'13'!$J$33","v":0},{"$f":"'13'!$L$33","v":0},{"$f":"'13'!$M$33","v":0},{"$f":"'13'!$O$33","v":0},{"$f":"'13'!$P$33","v":0},{"$f":"'13'!$Q$33","v":0},{"$f":"'13'!$W$33","v":0},{"$f":"'13'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$34","v":0},{"$f":"'13'!$R$34","v":0},{"$f":"'13'!$I$34","v":0},{"$f":"'13'!$J$34","v":0},{"$f":"'13'!$L$34","v":0},{"$f":"'13'!$M$34","v":0},{"$f":"'13'!$O$34","v":0},{"$f":"'13'!$P$34","v":0},{"$f":"'13'!$Q$34","v":0},{"$f":"'13'!$W$34","v":0},{"$f":"'13'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$35","v":0},{"$f":"'13'!$R$35","v":0},{"$f":"'13'!$I$35","v":0},{"$f":"'13'!$J$35","v":0},{"$f":"'13'!$L$35","v":0},{"$f":"'13'!$M$35","v":0},{"$f":"'13'!$O$35","v":0},{"$f":"'13'!$P$35","v":0},{"$f":"'13'!$Q$35","v":0},{"$f":"'13'!$W$35","v":0},{"$f":"'13'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$16","v":0},{"$f":"'14'!$R$16","v":0},{"$f":"'14'!$I$16","v":0},{"$f":"'14'!$J$16","v":0},{"$f":"'14'!$L$16","v":0},{"$f":"'14'!$M$16","v":0},{"$f":"'14'!$O$16","v":0},{"$f":"'14'!$P$16","v":0},{"$f":"'14'!$Q$16","v":0},{"$f":"'14'!$W$16","v":0},{"$f":"'14'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$17","v":0},{"$f":"'14'!$R$17","v":0},{"$f":"'14'!$I$17","v":0},{"$f":"'14'!$J$17","v":0},{"$f":"'14'!$L$17","v":0},{"$f":"'14'!$M$17","v":0},{"$f":"'14'!$O$17","v":0},{"$f":"'14'!$P$17","v":0},{"$f":"'14'!$Q$17","v":0},{"$f":"'14'!$W$17","v":0},{"$f":"'14'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$18","v":0},{"$f":"'14'!$R$18","v":0},{"$f":"'14'!$I$18","v":0},{"$f":"'14'!$J$18","v":0},{"$f":"'14'!$L$18","v":0},{"$f":"'14'!$M$18","v":0},{"$f":"'14'!$O$18","v":0},{"$f":"'14'!$P$18","v":0},{"$f":"'14'!$Q$18","v":0},{"$f":"'14'!$W$18","v":0},{"$f":"'14'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$19","v":0},{"$f":"'14'!$R$19","v":0},{"$f":"'14'!$I$19","v":0},{"$f":"'14'!$J$19","v":0},{"$f":"'14'!$L$19","v":0},{"$f":"'14'!$M$19","v":0},{"$f":"'14'!$O$19","v":0},{"$f":"'14'!$P$19","v":0},{"$f":"'14'!$Q$19","v":0},{"$f":"'14'!$W$19","v":0},{"$f":"'14'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$20","v":0},{"$f":"'14'!$R$20","v":0},{"$f":"'14'!$I$20","v":0},{"$f":"'14'!$J$20","v":0},{"$f":"'14'!$L$20","v":0},{"$f":"'14'!$M$20","v":0},{"$f":"'14'!$O$20","v":0},{"$f":"'14'!$P$20","v":0},{"$f":"'14'!$Q$20","v":0},{"$f":"'14'!$W$20","v":0},{"$f":"'14'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$21","v":0},{"$f":"'14'!$R$21","v":0},{"$f":"'14'!$I$21","v":0},{"$f":"'14'!$J$21","v":0},{"$f":"'14'!$L$21","v":0},{"$f":"'14'!$M$21","v":0},{"$f":"'14'!$O$21","v":0},{"$f":"'14'!$P$21","v":0},{"$f":"'14'!$Q$21","v":0},{"$f":"'14'!$W$21","v":0},{"$f":"'14'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$22","v":0},{"$f":"'14'!$R$22","v":0},{"$f":"'14'!$I$22","v":0},{"$f":"'14'!$J$22","v":0},{"$f":"'14'!$L$22","v":0},{"$f":"'14'!$M$22","v":0},{"$f":"'14'!$O$22","v":0},{"$f":"'14'!$P$22","v":0},{"$f":"'14'!$Q$22","v":0},{"$f":"'14'!$W$22","v":0},{"$f":"'14'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$23","v":0},{"$f":"'14'!$R$23","v":0},{"$f":"'14'!$I$23","v":0},{"$f":"'14'!$J$23","v":0},{"$f":"'14'!$L$23","v":0},{"$f":"'14'!$M$23","v":0},{"$f":"'14'!$O$23","v":0},{"$f":"'14'!$P$23","v":0},{"$f":"'14'!$Q$23","v":0},{"$f":"'14'!$W$23","v":0},{"$f":"'14'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$24","v":0},{"$f":"'14'!$R$24","v":0},{"$f":"'14'!$I$24","v":0},{"$f":"'14'!$J$24","v":0},{"$f":"'14'!$L$24","v":0},{"$f":"'14'!$M$24","v":0},{"$f":"'14'!$O$24","v":0},{"$f":"'14'!$P$24","v":0},{"$f":"'14'!$Q$24","v":0},{"$f":"'14'!$W$24","v":0},{"$f":"'14'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$25","v":0},{"$f":"'14'!$R$25","v":0},{"$f":"'14'!$I$25","v":0},{"$f":"'14'!$J$25","v":0},{"$f":"'14'!$L$25","v":0},{"$f":"'14'!$M$25","v":0},{"$f":"'14'!$O$25","v":0},{"$f":"'14'!$P$25","v":0},{"$f":"'14'!$Q$25","v":0},{"$f":"'14'!$W$25","v":0},{"$f":"'14'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$26","v":0},{"$f":"'14'!$R$26","v":0},{"$f":"'14'!$I$26","v":0},{"$f":"'14'!$J$26","v":0},{"$f":"'14'!$L$26","v":0},{"$f":"'14'!$M$26","v":0},{"$f":"'14'!$O$26","v":0},{"$f":"'14'!$P$26","v":0},{"$f":"'14'!$Q$26","v":0},{"$f":"'14'!$W$26","v":0},{"$f":"'14'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$27","v":0},{"$f":"'14'!$R$27","v":0},{"$f":"'14'!$I$27","v":0},{"$f":"'14'!$J$27","v":0},{"$f":"'14'!$L$27","v":0},{"$f":"'14'!$M$27","v":0},{"$f":"'14'!$O$27","v":0},{"$f":"'14'!$P$27","v":0},{"$f":"'14'!$Q$27","v":0},{"$f":"'14'!$W$27","v":0},{"$f":"'14'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$28","v":0},{"$f":"'14'!$R$28","v":0},{"$f":"'14'!$I$28","v":0},{"$f":"'14'!$J$28","v":0},{"$f":"'14'!$L$28","v":0},{"$f":"'14'!$M$28","v":0},{"$f":"'14'!$O$28","v":0},{"$f":"'14'!$P$28","v":0},{"$f":"'14'!$Q$28","v":0},{"$f":"'14'!$W$28","v":0},{"$f":"'14'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$29","v":0},{"$f":"'14'!$R$29","v":0},{"$f":"'14'!$I$29","v":0},{"$f":"'14'!$J$29","v":0},{"$f":"'14'!$L$29","v":0},{"$f":"'14'!$M$29","v":0},{"$f":"'14'!$O$29","v":0},{"$f":"'14'!$P$29","v":0},{"$f":"'14'!$Q$29","v":0},{"$f":"'14'!$W$29","v":0},{"$f":"'14'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$30","v":0},{"$f":"'14'!$R$30","v":0},{"$f":"'14'!$I$30","v":0},{"$f":"'14'!$J$30","v":0},{"$f":"'14'!$L$30","v":0},{"$f":"'14'!$M$30","v":0},{"$f":"'14'!$O$30","v":0},{"$f":"'14'!$P$30","v":0},{"$f":"'14'!$Q$30","v":0},{"$f":"'14'!$W$30","v":0},{"$f":"'14'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$31","v":0},{"$f":"'14'!$R$31","v":0},{"$f":"'14'!$I$31","v":0},{"$f":"'14'!$J$31","v":0},{"$f":"'14'!$L$31","v":0},{"$f":"'14'!$M$31","v":0},{"$f":"'14'!$O$31","v":0},{"$f":"'14'!$P$31","v":0},{"$f":"'14'!$Q$31","v":0},{"$f":"'14'!$W$31","v":0},{"$f":"'14'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$32","v":0},{"$f":"'14'!$R$32","v":0},{"$f":"'14'!$I$32","v":0},{"$f":"'14'!$J$32","v":0},{"$f":"'14'!$L$32","v":0},{"$f":"'14'!$M$32","v":0},{"$f":"'14'!$O$32","v":0},{"$f":"'14'!$P$32","v":0},{"$f":"'14'!$Q$32","v":0},{"$f":"'14'!$W$32","v":0},{"$f":"'14'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$33","v":0},{"$f":"'14'!$R$33","v":0},{"$f":"'14'!$I$33","v":0},{"$f":"'14'!$J$33","v":0},{"$f":"'14'!$L$33","v":0},{"$f":"'14'!$M$33","v":0},{"$f":"'14'!$O$33","v":0},{"$f":"'14'!$P$33","v":0},{"$f":"'14'!$Q$33","v":0},{"$f":"'14'!$W$33","v":0},{"$f":"'14'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$34","v":0},{"$f":"'14'!$R$34","v":0},{"$f":"'14'!$I$34","v":0},{"$f":"'14'!$J$34","v":0},{"$f":"'14'!$L$34","v":0},{"$f":"'14'!$M$34","v":0},{"$f":"'14'!$O$34","v":0},{"$f":"'14'!$P$34","v":0},{"$f":"'14'!$Q$34","v":0},{"$f":"'14'!$W$34","v":0},{"$f":"'14'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$35","v":0},{"$f":"'14'!$R$35","v":0},{"$f":"'14'!$I$35","v":0},{"$f":"'14'!$J$35","v":0},{"$f":"'14'!$L$35","v":0},{"$f":"'14'!$M$35","v":0},{"$f":"'14'!$O$35","v":0},{"$f":"'14'!$P$35","v":0},{"$f":"'14'!$Q$35","v":0},{"$f":"'14'!$W$35","v":0},{"$f":"'14'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$16","v":0},{"$f":"'15'!$R$16","v":0},{"$f":"'15'!$I$16","v":0},{"$f":"'15'!$J$16","v":0},{"$f":"'15'!$L$16","v":0},{"$f":"'15'!$M$16","v":0},{"$f":"'15'!$O$16","v":0},{"$f":"'15'!$P$16","v":0},{"$f":"'15'!$Q$16","v":0},{"$f":"'15'!$W$16","v":0},{"$f":"'15'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$17","v":0},{"$f":"'15'!$R$17","v":0},{"$f":"'15'!$I$17","v":0},{"$f":"'15'!$J$17","v":0},{"$f":"'15'!$L$17","v":0},{"$f":"'15'!$M$17","v":0},{"$f":"'15'!$O$17","v":0},{"$f":"'15'!$P$17","v":0},{"$f":"'15'!$Q$17","v":0},{"$f":"'15'!$W$17","v":0},{"$f":"'15'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$18","v":0},{"$f":"'15'!$R$18","v":0},{"$f":"'15'!$I$18","v":0},{"$f":"'15'!$J$18","v":0},{"$f":"'15'!$L$18","v":0},{"$f":"'15'!$M$18","v":0},{"$f":"'15'!$O$18","v":0},{"$f":"'15'!$P$18","v":0},{"$f":"'15'!$Q$18","v":0},{"$f":"'15'!$W$18","v":0},{"$f":"'15'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$19","v":0},{"$f":"'15'!$R$19","v":0},{"$f":"'15'!$I$19","v":0},{"$f":"'15'!$J$19","v":0},{"$f":"'15'!$L$19","v":0},{"$f":"'15'!$M$19","v":0},{"$f":"'15'!$O$19","v":0},{"$f":"'15'!$P$19","v":0},{"$f":"'15'!$Q$19","v":0},{"$f":"'15'!$W$19","v":0},{"$f":"'15'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$20","v":0},{"$f":"'15'!$R$20","v":0},{"$f":"'15'!$I$20","v":0},{"$f":"'15'!$J$20","v":0},{"$f":"'15'!$L$20","v":0},{"$f":"'15'!$M$20","v":0},{"$f":"'15'!$O$20","v":0},{"$f":"'15'!$P$20","v":0},{"$f":"'15'!$Q$20","v":0},{"$f":"'15'!$W$20","v":0},{"$f":"'15'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$21","v":0},{"$f":"'15'!$R$21","v":0},{"$f":"'15'!$I$21","v":0},{"$f":"'15'!$J$21","v":0},{"$f":"'15'!$L$21","v":0},{"$f":"'15'!$M$21","v":0},{"$f":"'15'!$O$21","v":0},{"$f":"'15'!$P$21","v":0},{"$f":"'15'!$Q$21","v":0},{"$f":"'15'!$W$21","v":0},{"$f":"'15'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$22","v":0},{"$f":"'15'!$R$22","v":0},{"$f":"'15'!$I$22","v":0},{"$f":"'15'!$J$22","v":0},{"$f":"'15'!$L$22","v":0},{"$f":"'15'!$M$22","v":0},{"$f":"'15'!$O$22","v":0},{"$f":"'15'!$P$22","v":0},{"$f":"'15'!$Q$22","v":0},{"$f":"'15'!$W$22","v":0},{"$f":"'15'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$23","v":0},{"$f":"'15'!$R$23","v":0},{"$f":"'15'!$I$23","v":0},{"$f":"'15'!$J$23","v":0},{"$f":"'15'!$L$23","v":0},{"$f":"'15'!$M$23","v":0},{"$f":"'15'!$O$23","v":0},{"$f":"'15'!$P$23","v":0},{"$f":"'15'!$Q$23","v":0},{"$f":"'15'!$W$23","v":0},{"$f":"'15'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$24","v":0},{"$f":"'15'!$R$24","v":0},{"$f":"'15'!$I$24","v":0},{"$f":"'15'!$J$24","v":0},{"$f":"'15'!$L$24","v":0},{"$f":"'15'!$M$24","v":0},{"$f":"'15'!$O$24","v":0},{"$f":"'15'!$P$24","v":0},{"$f":"'15'!$Q$24","v":0},{"$f":"'15'!$W$24","v":0},{"$f":"'15'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$25","v":0},{"$f":"'15'!$R$25","v":0},{"$f":"'15'!$I$25","v":0},{"$f":"'15'!$J$25","v":0},{"$f":"'15'!$L$25","v":0},{"$f":"'15'!$M$25","v":0},{"$f":"'15'!$O$25","v":0},{"$f":"'15'!$P$25","v":0},{"$f":"'15'!$Q$25","v":0},{"$f":"'15'!$W$25","v":0},{"$f":"'15'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$26","v":0},{"$f":"'15'!$R$26","v":0},{"$f":"'15'!$I$26","v":0},{"$f":"'15'!$J$26","v":0},{"$f":"'15'!$L$26","v":0},{"$f":"'15'!$M$26","v":0},{"$f":"'15'!$O$26","v":0},{"$f":"'15'!$P$26","v":0},{"$f":"'15'!$Q$26","v":0},{"$f":"'15'!$W$26","v":0},{"$f":"'15'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$27","v":0},{"$f":"'15'!$R$27","v":0},{"$f":"'15'!$I$27","v":0},{"$f":"'15'!$J$27","v":0},{"$f":"'15'!$L$27","v":0},{"$f":"'15'!$M$27","v":0},{"$f":"'15'!$O$27","v":0},{"$f":"'15'!$P$27","v":0},{"$f":"'15'!$Q$27","v":0},{"$f":"'15'!$W$27","v":0},{"$f":"'15'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$28","v":0},{"$f":"'15'!$R$28","v":0},{"$f":"'15'!$I$28","v":0},{"$f":"'15'!$J$28","v":0},{"$f":"'15'!$L$28","v":0},{"$f":"'15'!$M$28","v":0},{"$f":"'15'!$O$28","v":0},{"$f":"'15'!$P$28","v":0},{"$f":"'15'!$Q$28","v":0},{"$f":"'15'!$W$28","v":0},{"$f":"'15'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$29","v":0},{"$f":"'15'!$R$29","v":0},{"$f":"'15'!$I$29","v":0},{"$f":"'15'!$J$29","v":0},{"$f":"'15'!$L$29","v":0},{"$f":"'15'!$M$29","v":0},{"$f":"'15'!$O$29","v":0},{"$f":"'15'!$P$29","v":0},{"$f":"'15'!$Q$29","v":0},{"$f":"'15'!$W$29","v":0},{"$f":"'15'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$30","v":0},{"$f":"'15'!$R$30","v":0},{"$f":"'15'!$I$30","v":0},{"$f":"'15'!$J$30","v":0},{"$f":"'15'!$L$30","v":0},{"$f":"'15'!$M$30","v":0},{"$f":"'15'!$O$30","v":0},{"$f":"'15'!$P$30","v":0},{"$f":"'15'!$Q$30","v":0},{"$f":"'15'!$W$30","v":0},{"$f":"'15'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$31","v":0},{"$f":"'15'!$R$31","v":0},{"$f":"'15'!$I$31","v":0},{"$f":"'15'!$J$31","v":0},{"$f":"'15'!$L$31","v":0},{"$f":"'15'!$M$31","v":0},{"$f":"'15'!$O$31","v":0},{"$f":"'15'!$P$31","v":0},{"$f":"'15'!$Q$31","v":0},{"$f":"'15'!$W$31","v":0},{"$f":"'15'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$32","v":0},{"$f":"'15'!$R$32","v":0},{"$f":"'15'!$I$32","v":0},{"$f":"'15'!$J$32","v":0},{"$f":"'15'!$L$32","v":0},{"$f":"'15'!$M$32","v":0},{"$f":"'15'!$O$32","v":0},{"$f":"'15'!$P$32","v":0},{"$f":"'15'!$Q$32","v":0},{"$f":"'15'!$W$32","v":0},{"$f":"'15'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$33","v":0},{"$f":"'15'!$R$33","v":0},{"$f":"'15'!$I$33","v":0},{"$f":"'15'!$J$33","v":0},{"$f":"'15'!$L$33","v":0},{"$f":"'15'!$M$33","v":0},{"$f":"'15'!$O$33","v":0},{"$f":"'15'!$P$33","v":0},{"$f":"'15'!$Q$33","v":0},{"$f":"'15'!$W$33","v":0},{"$f":"'15'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$34","v":0},{"$f":"'15'!$R$34","v":0},{"$f":"'15'!$I$34","v":0},{"$f":"'15'!$J$34","v":0},{"$f":"'15'!$L$34","v":0},{"$f":"'15'!$M$34","v":0},{"$f":"'15'!$O$34","v":0},{"$f":"'15'!$P$34","v":0},{"$f":"'15'!$Q$34","v":0},{"$f":"'15'!$W$34","v":0},{"$f":"'15'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$35","v":0},{"$f":"'15'!$R$35","v":0},{"$f":"'15'!$I$35","v":0},{"$f":"'15'!$J$35","v":0},{"$f":"'15'!$L$35","v":0},{"$f":"'15'!$M$35","v":0},{"$f":"'15'!$O$35","v":0},{"$f":"'15'!$P$35","v":0},{"$f":"'15'!$Q$35","v":0},{"$f":"'15'!$W$35","v":0},{"$f":"'15'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$16","v":0},{"$f":"Direct_charges!$R$16","v":0},{"$f":"Direct_charges!$I$16","v":0},{"$f":"Direct_charges!$J$16","v":0},{"$f":"Direct_charges!$L$16","v":0},{"$f":"Direct_charges!$M$16","v":0},{"$f":"Direct_charges!$O$16","v":0},{"$f":"Direct_charges!$P$16","v":0},{"$f":"Direct_charges!$Q$16","v":0},{"$f":"Direct_charges!$W$16","v":0},{"$f":"Direct_charges!$V$16","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$17","v":0},{"$f":"Direct_charges!$R$17","v":0},{"$f":"Direct_charges!$I$17","v":0},{"$f":"Direct_charges!$J$17","v":0},{"$f":"Direct_charges!$L$17","v":0},{"$f":"Direct_charges!$M$17","v":0},{"$f":"Direct_charges!$O$17","v":0},{"$f":"Direct_charges!$P$17","v":0},{"$f":"Direct_charges!$Q$17","v":0},{"$f":"Direct_charges!$W$17","v":0},{"$f":"Direct_charges!$V$17","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$18","v":0},{"$f":"Direct_charges!$R$18","v":0},{"$f":"Direct_charges!$I$18","v":0},{"$f":"Direct_charges!$J$18","v":0},{"$f":"Direct_charges!$L$18","v":0},{"$f":"Direct_charges!$M$18","v":0},{"$f":"Direct_charges!$O$18","v":0},{"$f":"Direct_charges!$P$18","v":0},{"$f":"Direct_charges!$Q$18","v":0},{"$f":"Direct_charges!$W$18","v":0},{"$f":"Direct_charges!$V$18","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$19","v":0},{"$f":"Direct_charges!$R$19","v":0},{"$f":"Direct_charges!$I$19","v":0},{"$f":"Direct_charges!$J$19","v":0},{"$f":"Direct_charges!$L$19","v":0},{"$f":"Direct_charges!$M$19","v":0},{"$f":"Direct_charges!$O$19","v":0},{"$f":"Direct_charges!$P$19","v":0},{"$f":"Direct_charges!$Q$19","v":0},{"$f":"Direct_charges!$W$19","v":0},{"$f":"Direct_charges!$V$19","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$20","v":0},{"$f":"Direct_charges!$R$20","v":0},{"$f":"Direct_charges!$I$20","v":0},{"$f":"Direct_charges!$J$20","v":0},{"$f":"Direct_charges!$L$20","v":0},{"$f":"Direct_charges!$M$20","v":0},{"$f":"Direct_charges!$O$20","v":0},{"$f":"Direct_charges!$P$20","v":0},{"$f":"Direct_charges!$Q$20","v":0},{"$f":"Direct_charges!$W$20","v":0},{"$f":"Direct_charges!$V$20","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$21","v":0},{"$f":"Direct_charges!$R$21","v":0},{"$f":"Direct_charges!$I$21","v":0},{"$f":"Direct_charges!$J$21","v":0},{"$f":"Direct_charges!$L$21","v":0},{"$f":"Direct_charges!$M$21","v":0},{"$f":"Direct_charges!$O$21","v":0},{"$f":"Direct_charges!$P$21","v":0},{"$f":"Direct_charges!$Q$21","v":0},{"$f":"Direct_charges!$W$21","v":0},{"$f":"Direct_charges!$V$21","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$22","v":0},{"$f":"Direct_charges!$R$22","v":0},{"$f":"Direct_charges!$I$22","v":0},{"$f":"Direct_charges!$J$22","v":0},{"$f":"Direct_charges!$L$22","v":0},{"$f":"Direct_charges!$M$22","v":0},{"$f":"Direct_charges!$O$22","v":0},{"$f":"Direct_charges!$P$22","v":0},{"$f":"Direct_charges!$Q$22","v":0},{"$f":"Direct_charges!$W$22","v":0},{"$f":"Direct_charges!$V$22","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$23","v":0},{"$f":"Direct_charges!$R$23","v":0},{"$f":"Direct_charges!$I$23","v":0},{"$f":"Direct_charges!$J$23","v":0},{"$f":"Direct_charges!$L$23","v":0},{"$f":"Direct_charges!$M$23","v":0},{"$f":"Direct_charges!$O$23","v":0},{"$f":"Direct_charges!$P$23","v":0},{"$f":"Direct_charges!$Q$23","v":0},{"$f":"Direct_charges!$W$23","v":0},{"$f":"Direct_charges!$V$23","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$24","v":0},{"$f":"Direct_charges!$R$24","v":0},{"$f":"Direct_charges!$I$24","v":0},{"$f":"Direct_charges!$J$24","v":0},{"$f":"Direct_charges!$L$24","v":0},{"$f":"Direct_charges!$M$24","v":0},{"$f":"Direct_charges!$O$24","v":0},{"$f":"Direct_charges!$P$24","v":0},{"$f":"Direct_charges!$Q$24","v":0},{"$f":"Direct_charges!$W$24","v":0},{"$f":"Direct_charges!$V$24","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$25","v":0},{"$f":"Direct_charges!$R$25","v":0},{"$f":"Direct_charges!$I$25","v":0},{"$f":"Direct_charges!$J$25","v":0},{"$f":"Direct_charges!$L$25","v":0},{"$f":"Direct_charges!$M$25","v":0},{"$f":"Direct_charges!$O$25","v":0},{"$f":"Direct_charges!$P$25","v":0},{"$f":"Direct_charges!$Q$25","v":0},{"$f":"Direct_charges!$W$25","v":0},{"$f":"Direct_charges!$V$25","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$26","v":0},{"$f":"Direct_charges!$R$26","v":0},{"$f":"Direct_charges!$I$26","v":0},{"$f":"Direct_charges!$J$26","v":0},{"$f":"Direct_charges!$L$26","v":0},{"$f":"Direct_charges!$M$26","v":0},{"$f":"Direct_charges!$O$26","v":0},{"$f":"Direct_charges!$P$26","v":0},{"$f":"Direct_charges!$Q$26","v":0},{"$f":"Direct_charges!$W$26","v":0},{"$f":"Direct_charges!$V$26","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$27","v":0},{"$f":"Direct_charges!$R$27","v":0},{"$f":"Direct_charges!$I$27","v":0},{"$f":"Direct_charges!$J$27","v":0},{"$f":"Direct_charges!$L$27","v":0},{"$f":"Direct_charges!$M$27","v":0},{"$f":"Direct_charges!$O$27","v":0},{"$f":"Direct_charges!$P$27","v":0},{"$f":"Direct_charges!$Q$27","v":0},{"$f":"Direct_charges!$W$27","v":0},{"$f":"Direct_charges!$V$27","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$28","v":0},{"$f":"Direct_charges!$R$28","v":0},{"$f":"Direct_charges!$I$28","v":0},{"$f":"Direct_charges!$J$28","v":0},{"$f":"Direct_charges!$L$28","v":0},{"$f":"Direct_charges!$M$28","v":0},{"$f":"Direct_charges!$O$28","v":0},{"$f":"Direct_charges!$P$28","v":0},{"$f":"Direct_charges!$Q$28","v":0},{"$f":"Direct_charges!$W$28","v":0},{"$f":"Direct_charges!$V$28","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$29","v":0},{"$f":"Direct_charges!$R$29","v":0},{"$f":"Direct_charges!$I$29","v":0},{"$f":"Direct_charges!$J$29","v":0},{"$f":"Direct_charges!$L$29","v":0},{"$f":"Direct_charges!$M$29","v":0},{"$f":"Direct_charges!$O$29","v":0},{"$f":"Direct_charges!$P$29","v":0},{"$f":"Direct_charges!$Q$29","v":0},{"$f":"Direct_charges!$W$29","v":0},{"$f":"Direct_charges!$V$29","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$30","v":0},{"$f":"Direct_charges!$R$30","v":0},{"$f":"Direct_charges!$I$30","v":0},{"$f":"Direct_charges!$J$30","v":0},{"$f":"Direct_charges!$L$30","v":0},{"$f":"Direct_charges!$M$30","v":0},{"$f":"Direct_charges!$O$30","v":0},{"$f":"Direct_charges!$P$30","v":0},{"$f":"Direct_charges!$Q$30","v":0},{"$f":"Direct_charges!$W$30","v":0},{"$f":"Direct_charges!$V$30","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$31","v":0},{"$f":"Direct_charges!$R$31","v":0},{"$f":"Direct_charges!$I$31","v":0},{"$f":"Direct_charges!$J$31","v":0},{"$f":"Direct_charges!$L$31","v":0},{"$f":"Direct_charges!$M$31","v":0},{"$f":"Direct_charges!$O$31","v":0},{"$f":"Direct_charges!$P$31","v":0},{"$f":"Direct_charges!$Q$31","v":0},{"$f":"Direct_charges!$W$31","v":0},{"$f":"Direct_charges!$V$31","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$32","v":0},{"$f":"Direct_charges!$R$32","v":0},{"$f":"Direct_charges!$I$32","v":0},{"$f":"Direct_charges!$J$32","v":0},{"$f":"Direct_charges!$L$32","v":0},{"$f":"Direct_charges!$M$32","v":0},{"$f":"Direct_charges!$O$32","v":0},{"$f":"Direct_charges!$P$32","v":0},{"$f":"Direct_charges!$Q$32","v":0},{"$f":"Direct_charges!$W$32","v":0},{"$f":"Direct_charges!$V$32","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$33","v":0},{"$f":"Direct_charges!$R$33","v":0},{"$f":"Direct_charges!$I$33","v":0},{"$f":"Direct_charges!$J$33","v":0},{"$f":"Direct_charges!$L$33","v":0},{"$f":"Direct_charges!$M$33","v":0},{"$f":"Direct_charges!$O$33","v":0},{"$f":"Direct_charges!$P$33","v":0},{"$f":"Direct_charges!$Q$33","v":0},{"$f":"Direct_charges!$W$33","v":0},{"$f":"Direct_charges!$V$33","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$34","v":0},{"$f":"Direct_charges!$R$34","v":0},{"$f":"Direct_charges!$I$34","v":0},{"$f":"Direct_charges!$J$34","v":0},{"$f":"Direct_charges!$L$34","v":0},{"$f":"Direct_charges!$M$34","v":0},{"$f":"Direct_charges!$O$34","v":0},{"$f":"Direct_charges!$P$34","v":0},{"$f":"Direct_charges!$Q$34","v":0},{"$f":"Direct_charges!$W$34","v":0},{"$f":"Direct_charges!$V$34","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$35","v":0},{"$f":"Direct_charges!$R$35","v":0},{"$f":"Direct_charges!$I$35","v":0},{"$f":"Direct_charges!$J$35","v":0},{"$f":"Direct_charges!$L$35","v":0},{"$f":"Direct_charges!$M$35","v":0},{"$f":"Direct_charges!$O$35","v":0},{"$f":"Direct_charges!$P$35","v":0},{"$f":"Direct_charges!$Q$35","v":0},{"$f":"Direct_charges!$W$35","v":0},{"$f":"Direct_charges!$V$35","v":0}]

{"sheet":"Reprioritisation","index":31,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Personnel","index":32,"n_rows":695,"n_cols":46,"rows_kept":695,"cut":false,"hidden":false,"merged":[[9,15,9,25],[9,11,9,14],[10,11,10,14],[10,15,10,18],[10,19,10,22],[10,23,10,25],[102,8,102,10],[101,11,101,14],[101,15,101,25],[102,11,102,14],[102,15,102,18],[102,19,102,22],[102,23,102,25],[10,8,10,10],[62,8,62,10],[61,11,61,14],[61,15,61,25],[62,11,62,14],[62,15,62,18],[62,19,62,22],[62,23,62,25],[9,8,9,10],[61,8,61,10],[101,8,101,10],[301,11,301,14],[301,15,301,25],[302,19,302,22],[302,23,302,25],[182,15,182,18],[182,19,182,22],[182,23,182,25],[142,8,142,10],[141,11,141,14],[141,15,141,25],[142,11,142,14],[142,15,142,18],[142,19,142,22],[142,23,142,25],[182,8,182,10],[141,8,141,10],[181,8,181,10],[261,11,261,14],[261,15,261,25],[262,11,262,14],[262,15,262,18],[262,19,262,22],[262,23,262,25],[222,11,222,14],[222,15,222,18],[222,19,222,22],[222,23,222,25],[541,11,541,14],[541,15,541,25],[542,11,542,14],[542,15,542,18],[382,8,382,10],[421,11,421,14],[421,15,421,25],[422,11,422,14],[422,15,422,18],[422,19,422,22],[422,23,422,25],[461,11,461,14],[461,15,461,25],[462,11,462,14],[462,15,462,18],[462,19,462,22],[462,23,462,25],[542,19,542,22],[542,23,542,25],[421,8,421,10],[501,11,501,14],[661,11,661,14],[661,15,661,25],[662,11,662,14],[662,15,662,18],[662,19,662,22],[662,23,662,25],[221,11,221,14],[221,15,221,25],[181,11,181,14],[181,15,181,25],[182,11,182,14],[341,11,341,14],[341,15,341,25],[342,11,342,14],[342,15,342,18],[342,19,342,22],[342,23,342,25],[302,11,302,14],[302,15,302,18],[501,15,501,25],[381,11,381,14],[381,15,381,25],[382,11,382,14],[382,15,382,18],[381,6,382,7],[581,11,581,14],[581,15,581,25],[582,11,582,14],[582,15,582,18],[582,19,582,22],[582,23,582,25],[621,11,621,14],[621,15,621,25],[502,11,502,14],[502,15,502,18],[502,19,502,22],[502,23,502,25],[421,6,422,7],[541,6,542,7],[581,6,582,7],[621,6,622,7],[622,11,622,14],[622,15,622,18],[622,19,622,22],[622,23,622,25],[382,19,382,22],[382,23,382,25],[422,8,422,10],[221,8,221,10],[261,8,261,10],[301,8,301,10],[341,8,341,10],[342,8,342,10],[381,8,381,10],[262,8,262,10],[302,8,302,10],[222,8,222,10],[181,6,182,7],[9,6,10,7],[61,6,62,7],[101,6,102,7],[141,6,142,7],[221,6,222,7],[261,6,262,7],[301,6,302,7],[341,6,342,7],[661,6,662,7],[461,8,461,10],[501,8,501,10],[541,8,541,10],[581,8,581,10],[621,8,621,10],[661,8,661,10],[542,8,542,10],[502,8,502,10],[462,8,462,10],[662,8,662,10],[582,8,582,10],[622,8,622,10],[461,6,462,7],[501,6,502,7]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,null,{"$f":"+MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Water and Sanitation"}]
[1]
[null,null,null,null,null,"Detail of approved establishment and personnel numbers per programme"]
[1,null,null,null,null,null,{"$f":"MyYear0&\" as at 30 Sept \"& LEFT(MyYear0,4)","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,"Programme","No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"IF(LEN(F13)>2,1,0)","v":1},null,null,null,1,{"$f":"+Summary!F31","v":"Administration"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":0},{"$f":"IFERROR(K13/I13,0)","v":0},{"$f":"+K87","v":0},{"$f":"L87","v":210162},{"$f":"+M87","v":0},{"$f":"IFERROR(O13/M13,0)","v":0},{"$f":"+O87","v":0},{"$f":"P87","v":210161},{"$f":"+Q87","v":0},{"$f":"IFERROR(S13/Q13,0)","v":0},{"$f":"+S87","v":0},{"$f":"T87","v":210163},{"$f":"+U87","v":0},{"$f":"IFERROR(W13/U13,0)","v":0},{"$f":"+W87","v":0},{"$f":"+X87","v":0},{"$f":"IFERROR(Z13/X13,0)","v":0},{"$f":"+Z87","v":0}]
[{"$f":"IF(LEN(F14)>2,1,0)","v":1},null,null,null,2,{"$f":"+Summary!F32","v":"Water Resources Management"},{"$f":"+G127","v":0},{"$f":"+H127","v":0},{"$f":"+I127","v":0},0,{"$f":"+K127","v":0},{"$f":"L127","v":85271},{"$f":"+M127","v":0},0,{"$f":"+O127","v":0},{"$f":"P127","v":85175},{"$f":"+Q127","v":0},0,{"$f":"+S127","v":0},{"$f":"T127","v":85272},{"$f":"+U127","v":0},0,{"$f":"+W127","v":0},{"$f":"+X127","v":0},0,{"$f":"+Z127","v":0}]
[1,null,null,null,3,{"$f":"+Summary!F33","v":"Water Services Management"},{"$f":"+G167","v":0},{"$f":"+H167","v":0},{"$f":"+I167","v":0},0,{"$f":"+K167","v":0},{"$f":"L167","v":233012},{"$f":"+M167","v":0},0,{"$f":"+O167","v":0},{"$f":"P167","v":233290},{"$f":"+Q167","v":0},0,{"$f":"+S167","v":0},{"$f":"T167","v":233290},{"$f":"+U167","v":0},0,{"$f":"+W167","v":0},{"$f":"+X167","v":0},0,{"$f":"+Z167","v":0}]
[0,null,null,null,4,{"$f":"+Summary!F34","v":""},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":0},0,{"$f":"+K207","v":0},{"$f":"L207","v":85630},{"$f":"+M207","v":0},0,{"$f":"+O207","v":0},{"$f":"P207","v":84713},{"$f":"+Q207","v":0},0,{"$f":"+S207","v":0},{"$f":"T207","v":85064},{"$f":"+U207","v":0},0,{"$f":"+W207","v":0},{"$f":"+X207","v":0},0,{"$f":"+Z207","v":0}]
[0,null,null,null,5,{"$f":"+Summary!F35","v":""},{"$f":"+G247","v":0},{"$f":"+H247","v":0},{"$f":"+I247","v":0},0,{"$f":"+K247","v":0},{"$f":"L247","v":219152},{"$f":"+M247","v":0},0,{"$f":"+O247","v":0},{"$f":"P247","v":219151},{"$f":"+Q247","v":0},0,{"$f":"+S247","v":0},{"$f":"T247","v":219150},{"$f":"+U247","v":0},0,{"$f":"+W247","v":0},{"$f":"+X247","v":0},0,{"$f":"+Z247","v":0}]
[0,null,null,null,6,{"$f":"+Summary!F36","v":""},{"$f":"+G287","v":0},{"$f":"+H287","v":0},{"$f":"+I287","v":0},0,{"$f":"+K287","v":0},{"$f":"L287","v":29599},{"$f":"+M287","v":0},0,{"$f":"+O287","v":0},{"$f":"P287","v":29108},{"$f":"+Q287","v":0},0,{"$f":"+S287","v":0},{"$f":"T287","v":29347},{"$f":"+U287","v":0},0,{"$f":"+W287","v":0},{"$f":"+X287","v":0},0,{"$f":"+Z287","v":0}]
[0,null,null,null,7,{"$f":"+Summary!F37","v":""},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":0},0,{"$f":"+K327","v":0},{"$f":"L327","v":0},{"$f":"+M327","v":0},0,{"$f":"+O327","v":0},{"$f":"P327","v":0},{"$f":"+Q327","v":0},0,{"$f":"+S327","v":0},{"$f":"T327","v":0},{"$f":"+U327","v":0},0,{"$f":"+W327","v":0},{"$f":"+X327","v":0},0,{"$f":"+Z327","v":0}]
[0,null,null,null,8,{"$f":"+Summary!F38","v":""},{"$f":"+G367","v":0},{"$f":"+H367","v":0},{"$f":"+I367","v":0},0,{"$f":"+K367","v":0},{"$f":"L367","v":0},{"$f":"+M367","v":0},0,{"$f":"+O367","v":0},{"$f":"P367","v":0},{"$f":"+Q367","v":0},0,{"$f":"+S367","v":0},{"$f":"T367","v":0},{"$f":"+U367","v":0},0,{"$f":"+W367","v":0},{"$f":"+X367","v":0},0,{"$f":"+Z367","v":0}]
[0,null,null,null,9,{"$f":"+Summary!F39","v":""},{"$f":"+G407","v":0},{"$f":"+H407","v":0},{"$f":"+I407","v":0},0,{"$f":"+K407","v":0},{"$f":"L407","v":0},{"$f":"+M407","v":0},0,{"$f":"+O407","v":0},{"$f":"P407","v":0},{"$f":"+Q407","v":0},0,{"$f":"+S407","v":0},{"$f":"T407","v":0},{"$f":"+U407","v":0},0,{"$f":"+W407","v":0},{"$f":"+X407","v":0},0,{"$f":"+Z407","v":0}]
[0,null,null,null,10,{"$f":"+Summary!F40","v":0},{"$f":"+G447","v":0},{"$f":"+H447","v":0},{"$f":"+I447","v":0},0,{"$f":"+K447","v":0},{"$f":"L447","v":0},{"$f":"+M447","v":0},0,{"$f":"+O447","v":0},{"$f":"P447","v":0},{"$f":"+Q447","v":0},0,{"$f":"+S447","v":0},{"$f":"T447","v":0},{"$f":"+U447","v":0},0,{"$f":"+W447","v":0},{"$f":"+X447","v":0},0,{"$f":"+Z447","v":0}]
[0,null,null,null,11,{"$f":"+Summary!F41","v":0},{"$f":"+G487","v":0},{"$f":"+H487","v":0},{"$f":"+I487","v":0},0,{"$f":"+K487","v":0},{"$f":"L487","v":0},{"$f":"+M487","v":0},0,{"$f":"+O487","v":0},{"$f":"P487","v":0},{"$f":"+Q487","v":0},0,{"$f":"+S487","v":0},{"$f":"T487","v":0},{"$f":"+U487","v":0},0,{"$f":"+W487","v":0},{"$f":"+X487","v":0},0,{"$f":"+Z487","v":0}]
[0,null,null,null,12,{"$f":"+Summary!F42","v":0},{"$f":"+G527","v":0},{"$f":"+H527","v":0},{"$f":"+I527","v":0},0,{"$f":"+K527","v":0},{"$f":"L527","v":0},{"$f":"+M527","v":0},0,{"$f":"+O527","v":0},{"$f":"P527","v":0},{"$f":"+Q527","v":0},0,{"$f":"+S527","v":0},{"$f":"T527","v":0},{"$f":"+U527","v":0},0,{"$f":"+W527","v":0},{"$f":"+X527","v":0},0,{"$f":"+Z527","v":0}]
[0,null,null,null,13,{"$f":"+Summary!F43","v":0},{"$f":"+G567","v":0},{"$f":"+H567","v":0},{"$f":"+I567","v":0},0,{"$f":"+K567","v":0},{"$f":"L567","v":0},{"$f":"+M567","v":0},0,{"$f":"+O567","v":0},{"$f":"P567","v":0},{"$f":"+Q567","v":0},0,{"$f":"+S567","v":0},{"$f":"T567","v":0},{"$f":"+U567","v":0},0,{"$f":"+W567","v":0},{"$f":"+X567","v":0},0,{"$f":"+Z567","v":0}]
[0,null,null,null,14,{"$f":"+Summary!F44","v":0},{"$f":"+G607","v":0},{"$f":"+H607","v":0},{"$f":"+I607","v":0},0,{"$f":"+K607","v":0},{"$f":"L607","v":0},{"$f":"+M607","v":0},0,{"$f":"+O607","v":0},{"$f":"P607","v":0},{"$f":"+Q607","v":0},0,{"$f":"+S607","v":0},{"$f":"T607","v":0},{"$f":"+U607","v":0},0,{"$f":"+W607","v":0},{"$f":"+X607","v":0},0,{"$f":"+Z607","v":0}]
[0,null,null,null,15,{"$f":"+Summary!F45","v":0},{"$f":"+G647","v":0},{"$f":"+H647","v":0},{"$f":"+I647","v":0},0,{"$f":"+K647","v":0},{"$f":"L647","v":0},{"$f":"+M647","v":-89},0,{"$f":"+O647","v":0},{"$f":"P647","v":0},{"$f":"+Q647","v":-89},0,{"$f":"+S647","v":0},{"$f":"T647","v":0},{"$f":"+U647","v":-89},0,{"$f":"+W647","v":0},{"$f":"+X647","v":0},0,{"$f":"+Z647","v":0}]
[1,null,null,null,16,"Direct charge against the National Revenue Fund",{"$f":"+G687","v":0},{"$f":"+H687","v":0},{"$f":"+I687","v":0},0,{"$f":"+K687","v":0},{"$f":"L687","v":0},{"$f":"+M687","v":0},0,{"$f":"+O687","v":0},{"$f":"P687","v":0},{"$f":"+Q687","v":0},0,{"$f":"+S687","v":0},{"$f":"T687","v":0},{"$f":"+U687","v":0},0,{"$f":"+W687","v":0},{"$f":"+X687","v":0},0,{"$f":"+Z687","v":0}]
[1,null,null,null,null,"Total",{"$f":"SUM(G13:G28)","v":0},{"$f":"SUM(H13:H28)","v":0},{"$f":"SUM(I13:I28)","v":0},null,{"$f":"SUM(K13:K28)","v":0},{"$f":"SUM(L13:L28)","v":862826},{"$f":"SUM(M13:M28)","v":-89},null,{"$f":"SUM(O13:O28)","v":0},{"$f":"SUM(P13:P28)","v":861598},{"$f":"SUM(Q13:Q28)","v":-89},null,{"$f":"SUM(S13:S28)","v":0},{"$f":"SUM(T13:T28)","v":862286},{"$f":"SUM(U13:U28)","v":-89},null,{"$f":"SUM(W13:W28)","v":0},{"$f":"SUM(X13:X28)","v":0},null,{"$f":"SUM(Z13:Z28)","v":0}]
[1]
[]
[0]
[1]
[1]
[1,null,null,null,null,"Detail of approved establishment and personnel numbers according to salary level"]
[1,null,null,null,null,"Salary Level"]
[1,null,null,null,null,1,{"$f":"+G66+G106+G146+G186+G226+G266+G306+G346+G386+G426+G666","v":0},0,0,{"$f":"IFERROR(K37/I37,0)","v":0},{"$f":"+K66+K106+K146+K186+K226+K266+K306+K346+K386+K426+K666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,L$66:L$689)","v":0},{"$f":"+M66+M106+M146+M186+M226+M266+M306+M346+M386+M426+M666","v":0},{"$f":"IFERROR(O37/M37,0)","v":0},{"$f":"+O66+O106+O146+O186+O226+O266+O306+O346+O386+O426+O666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,P$66:P$689)","v":0},{"$f":"+Q66+Q106+Q146+Q186+Q226+Q266+Q306+Q346+Q386+Q426+Q666","v":0},{"$f":"IFERROR(S37/Q37,0)","v":0},{"$f":"+S66+S106+S146+S186+S226+S266+S306+S346+S386+S426+S666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,T$66:T$689)","v":0},{"$f":"+U66+U106+U146+U186+U226+U266+U306+U346+U386+U426+U666","v":0},{"$f":"IFERROR(W37/U37,0)","v":0},{"$f":"+W66+W106+W146+W186+W226+W266+W306+W346+W386+W426+W666","v":0},0,{"$f":"IFERROR(Z37/X37,0)","v":0},{"$f":"+Z66+Z106+Z146+Z186+Z226+Z266+Z306+Z346+Z386+Z426+Z666","v":0}]
[1,null,null,null,null,2,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,L$66:L$689)","v":0},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,P$66:P$689)","v":0},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,T$66:T$689)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,3,{"$f":"+G68+G108+G148+G188+G228+G268+G308+G348+G388+G428+G668","v":0},0,0,0,0,707,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F39,P$66:P$689)","v":962},0,0,0,982,0,0,0,0,0,0]
[1,null,null,null,null,4,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,L$66:L$689)","v":1434},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,P$66:P$689)","v":1466},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,T$66:T$689)","v":1498},0,0,0,0,0,0]
[1,null,null,null,null,5,0,0,0,0,0,12748,0,0,0,14035,0,0,0,14322,0,0,0,0,0,0]
[1,null,null,null,null,6,0,0,0,0,0,9560,0,0,0,8759,0,0,0,9212,0,0,0,0,0,0]
[1,null,null,null,null,7,0,0,0,0,0,47441,0,0,0,45877,0,0,0,46401,0,0,0,0,0,0]
[1,null,null,null,null,8,0,0,0,0,0,57403,0,0,0,59727,0,0,0,61847,0,0,0,0,0,0]
[1,null,null,null,null,9,0,0,0,0,0,87394,0,0,0,91072,0,0,0,89162,0,0,0,0,0,0]
[1,null,null,null,null,10,0,0,0,0,0,48263,0,0,0,40469,0,0,0,30504,0,0,0,0,0,0]
[1,null,null,null,null,11,0,0,0,0,0,119691,0,0,0,118451,0,0,0,122053,0,0,0,0,0,0]
[1,null,null,null,null,12,0,0,0,0,0,143798,0,0,0,139700,0,0,0,140854,0,0,0,0,0,0]
[1,null,null,null,null,13,0,0,0,0,0,247388,0,0,0,254977,0,0,0,258175,0,0,0,0,0,0]
[1,null,null,null,null,14,0,0,0,0,0,66174,0,0,0,64057,0,0,0,73436,0,0,0,0,0,0]
[1,null,null,null,null,15,0,0,0,0,0,18937,0,0,0,21088,0,0,0,13840,0,0,0,0,0,0]
[1,null,null,null,null,16,0,0,0,0,0,1888,0,0,0,958,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",{"$f":"+G82+G83+G84+G85+G122+G123+G124+G162+G163+G164+G202+G203+G204+G242+G243+G244++G125+G165+G205+G245+G285+G282+G283+G284+G322+G323+G324+G325+G365+G362+G363+G364+G405+G402+G403+G404+G442+G443+G444+G445+G682+G683+G684+G685","v":0},{"$f":"+H82+H83+H84+H85+H122+H123+H124+H162+H163+H164+H202+H203+H204+H242+H243+H244++H125+H165+H205+H245+H285+H282+H283+H284+H322+H323+H324+H325+H365+H362+H363+H364+H405+H402+H403+H404+H442+H443+H444+H445+H682+H683+H684+H685","v":0},{"$f":"+I82+I83+I84+I85+I122+I123+I124+I162+I163+I164+I202+I203+I204+I242+I243+I244++I125+I165+I205+I245+I285+I282+I283+I284+I322+I323+I324+I325+I365+I362+I363+I364+I405+I402+I403+I404+I442+I443+I444+I445+I682+I683+I684+I685","v":0},0,{"$f":"+K82+K83+K84+K85+K122+K123+K124+K162+K163+K164+K202+K203+K204+K242+K243+K244++K125+K165+K205+K245+K285+K282+K283+K284+K322+K323+K324+K325+K365+K362+K363+K364+K405+K402+K403+K404+K442+K443+K444+K445+K682+K683+K684+K685","v":0},{"$f":"+L82+L83+L84+L85+L122+L123+L124+L162+L163+L164+L202+L203+L204+L242+L243+L244++L125+L165+L205+L245+L285+L282+L283+L284+L322+L323+L324+L325+L365+L362+L363+L364+L405+L402+L403+L404+L442+L443+L444+L445+L682+L683+L684+L685","v":0},{"$f":"+M82+M83+M84+M85+M122+M123+M124+M162+M163+M164+M202+M203+M204+M242+M243+M244++M125+M165+M205+M245+M285+M282+M283+M284+M322+M323+M324+M325+M365+M362+M363+M364+M405+M402+M403+M404+M442+M443+M444+M445+M682+M683+M684+M685","v":0},0,{"$f":"+O82+O83+O84+O85+O122+O123+O124+O162+O163+O164+O202+O203+O204+O242+O243+O244++O125+O165+O205+O245+O285+O282+O283+O284+O322+O323+O324+O325+O365+O362+O363+O364+O405+O402+O403+O404+O442+O443+O444+O445+O682+O683+O684+O685","v":0},{"$f":"+P82+P83+P84+P85+P122+P123+P124+P162+P163+P164+P202+P203+P204+P242+P243+P244++P125+P165+P205+P245+P285+P282+P283+P284+P322+P323+P324+P325+P365+P362+P363+P364+P405+P402+P403+P404+P442+P443+P444+P445+P682+P683+P684+P685","v":0},{"$f":"+Q82+Q83+Q84+Q85+Q122+Q123+Q124+Q162+Q163+Q164+Q202+Q203+Q204+Q242+Q243+Q244++Q125+Q165+Q205+Q245+Q285+Q282+Q283+Q284+Q322+Q323+Q324+Q325+Q365+Q362+Q363+Q364+Q405+Q402+Q403+Q404+Q442+Q443+Q444+Q445+Q682+Q683+Q684+Q685","v":0},0,{"$f":"+S82+S83+S84+S85+S122+S123+S124+S162+S163+S164+S202+S203+S204+S242+S243+S244++S125+S165+S205+S245+S285+S282+S283+S284+S322+S323+S324+S325+S365+S362+S363+S364+S405+S402+S403+S404+S442+S443+S444+S445+S682+S683+S684+S685","v":0},{"$f":"+T82+T83+T84+T85+T122+T123+T124+T162+T163+T164+T202+T203+T204+T242+T243+T244++T125+T165+T205+T245+T285+T282+T283+T284+T322+T323+T324+T325+T365+T362+T363+T364+T405+T402+T403+T404+T442+T443+T444+T445+T682+T683+T684+T685","v":0},{"$f":"+U82+U83+U84+U85+U122+U123+U124+U162+U163+U164+U202+U203+U204+U242+U243+U244++U125+U165+U205+U245+U285+U282+U283+U284+U322+U323+U324+U325+U365+U362+U363+U364+U405+U402+U403+U404+U442+U443+U444+U445+U682+U683+U684+U685","v":0},0,{"$f":"+W82+W83+W84+W85+W122+W123+W124+W162+W163+W164+W202+W203+W204+W242+W243+W244++W125+W165+W205+W245+W285+W282+W283+W284+W322+W323+W324+W325+W365+W362+W363+W364+W405+W402+W403+W404+W442+W443+W444+W445+W682+W683+W684+W685","v":0},{"$f":"+X82+X83+X84+X85+X122+X123+X124+X162+X163+X164+X202+X203+X204+X242+X243+X244++X125+X165+X205+X245+X285+X282+X283+X284+X322+X323+X324+X325+X365+X362+X363+X364+X405+X402+X403+X404+X442+X443+X444+X445+X682+X683+X684+X685","v":0},0,{"$f":"+Z82+Z83+Z84+Z85+Z122+Z123+Z124+Z162+Z163+Z164+Z202+Z203+Z204+Z242+Z243+Z244++Z125+Z165+Z205+Z245+Z285+Z282+Z283+Z284+Z322+Z323+Z324+Z325+Z365+Z362+Z363+Z364+Z405+Z402+Z403+Z404+Z442+Z443+Z444+Z445+Z682+Z683+Z684+Z685","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G37:G53)","v":0},{"$f":"SUM(H37:H53)","v":0},{"$f":"SUM(I37:I53)","v":0},null,{"$f":"SUM(K37:K53)","v":0},{"$f":"SUM(L37:L53)","v":862826},{"$f":"SUM(M37:M53)","v":0},null,{"$f":"SUM(O37:O53)","v":0},{"$f":"SUM(P37:P53)","v":861598},{"$f":"SUM(Q37:Q53)","v":0},null,{"$f":"SUM(S37:S53)","v":0},{"$f":"SUM(T37:T53)","v":862286},{"$f":"SUM(U37:U53)","v":0},null,{"$f":"SUM(W37:W53)","v":0},{"$f":"SUM(X37:X53)","v":0},null,{"$f":"SUM(Z37:Z53)","v":0}]
[1]
[1]
[0]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B61))&B61","v":"041001"},1,0,null,null,{"$f":"+$F$13","v":"Administration"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A62","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A64","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A65","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K66/I66,0)","v":0},null,0,0,{"$f":"IFERROR(O66/M66,0)","v":0},0,0,0,{"$f":"IFERROR(S66/Q66,0)","v":0},0,0,0,{"$f":"IFERROR(W66/U66,0)","v":0},0,null,{"$f":"IFERROR(Z66/X66,0)","v":0}]
[{"$f":"A66","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K67/I67,0)","v":0},null,0,0,{"$f":"IFERROR(O67/M67,0)","v":0},0,0,0,{"$f":"IFERROR(S67/Q67,0)","v":0},0,0,0,{"$f":"IFERROR(W67/U67,0)","v":0},0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(Z68/X68,0)","v":0}]
[1,null,null,null,null,4,null,null,0,0,null,1434,0,0,0,1466,0,0,0,1498,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,9726,0,0,0,10951,0,0,0,11175,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,7984,0,0,0,7157,0,0,0,7514,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,18972,0,0,0,20892,0,0,0,22882,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,28877,0,0,0,30512,0,0,0,31090,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,26558,0,0,0,28904,0,0,0,27575,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,8182,0,0,0,6054,0,0,0,3079,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,39349,0,0,0,39974,0,0,0,40610,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,15688,0,0,0,12640,0,0,0,12837,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,35452,0,0,0,36005,0,0,0,40223,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,11401,0,0,0,9926,0,0,0,10082,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,4651,0,0,0,4722,0,0,0,1598,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,1888,0,0,0,958,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Deputy Minister",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Minister",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(Z83/X83,0)","v":0}]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(Z84/X84,0)","v":0}]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(Z85/X85,0)","v":0}]
[{"$f":"A82","v":1}]
[1,null,null,null,null,"Total",{"$f":"SUM(G66:G85)","v":0},{"$f":"SUM(H66:H85)","v":0},{"$f":"SUM(I66:I85)","v":0},null,{"$f":"SUM(K66:K85)","v":0},{"$f":"SUM(L66:L85)","v":210162},{"$f":"SUM(M66:M85)","v":0},null,{"$f":"SUM(O66:O85)","v":0},{"$f":"SUM(P66:P85)","v":210161},{"$f":"SUM(Q66:Q85)","v":0},null,{"$f":"SUM(S66:S85)","v":0},{"$f":"SUM(T66:T85)","v":210163},{"$f":"SUM(U66:U85)","v":0},null,{"$f":"SUM(W66:W85)","v":0},{"$f":"SUM(X66:X85)","v":0},null,{"$f":"SUM(Z66:Z85)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'1'!L$75+'1'!L$162","v":830824},null,null,null,{"$f":"+'1'!$T$75+'1'!T$162","v":839732},null,null,null,{"$f":"+'1'!$AB$75+'1'!AB$162","v":817742},null,null,null,{"$f":"+'1'!$AK$75+'1'!AK$162","v":855040},null,null,{"$f":"+'1'!$AT$75+'1'!AT$162","v":892678}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K88-K87","v":830824},null,null,null,{"$f":"+O88-O87","v":839732},null,null,null,{"$f":"+S88-S87","v":817742},null,null,null,{"$f":"+W88-W87","v":855040},null,null,{"$f":"+Z88-Z87","v":892678}]
[]
[]
[]
[]
[]
[]
[{"$f":"A89","v":1}]
[]
[]
[{"$f":"A96","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B101))&B101","v":"041002"},2,1,null,null,{"$f":"+$F$14","v":"Water Resources Management"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A102","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A104","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A105","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K106/I106,0)","v":0},null,0,0,{"$f":"IFERROR(O106/M106,0)","v":0},0,0,0,{"$f":"IFERROR(S106/Q106,0)","v":0},0,0,0,{"$f":"IFERROR(W106/U106,0)","v":0},0,null,{"$f":"IFERROR(Z106/X106,0)","v":0}]
[{"$f":"A106","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K107/I107,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,723,0,0,0,738,0,0,0,753,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,31,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,563,0,0,0,574,0,0,0,1170,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,4789,0,0,0,5638,0,0,0,6114,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,2944,0,0,0,3594,0,0,0,3658,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,4928,0,0,0,2071,0,0,0,111,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,8873,0,0,0,7865,0,0,0,7990,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,13041,0,0,0,13245,0,0,0,11601,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,41310,0,0,0,43225,0,0,0,43899,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,1923,0,0,0,1953,0,0,0,1984,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,6177,0,0,0,6272,0,0,0,7961,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A121","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G106:G125)","v":0},{"$f":"SUM(H106:H125)","v":0},{"$f":"SUM(I106:I125)","v":0},null,{"$f":"SUM(K106:K125)","v":0},{"$f":"SUM(L106:L125)","v":85271},{"$f":"SUM(M106:M125)","v":0},null,{"$f":"SUM(O106:O125)","v":0},{"$f":"SUM(P106:P125)","v":85175},{"$f":"SUM(Q106:Q125)","v":0},null,{"$f":"SUM(S106:S125)","v":0},{"$f":"SUM(T106:T125)","v":85272},{"$f":"SUM(U106:U125)","v":0},null,{"$f":"SUM(W106:W125)","v":0},{"$f":"SUM(X106:X125)","v":0},null,{"$f":"SUM(Z106:Z125)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'2'!L$75+'2'!L$162","v":648710},null,null,null,{"$f":"+'2'!$T$75+'2'!T$162","v":609368},null,null,null,{"$f":"+'2'!$AB$75+'2'!AB$162","v":534463},null,null,null,{"$f":"+'2'!$AK$75+'2'!AK$162","v":558622},null,null,{"$f":"+'2'!$AT$75+'2'!AT$162","v":583207}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K128-K127","v":648710},null,null,null,{"$f":"+O128-O127","v":609368},null,null,null,{"$f":"+S128-S127","v":534463},null,null,null,{"$f":"+W128-W127","v":558622},null,null,{"$f":"+Z128-Z127","v":583207}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A130","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B141))&B141","v":"041003"},3,2,null,null,{"$f":"+$F$15","v":"Water Services Management"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A142","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A144","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A145","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K146/I146,0)","v":0},null,0,0,{"$f":"IFERROR(O146/M146,0)","v":0},0,0,0,{"$f":"IFERROR(S146/Q146,0)","v":0},0,0,0,{"$f":"IFERROR(W146/U146,0)","v":0},0,null,{"$f":"IFERROR(Z146/X146,0)","v":0}]
[{"$f":"A146","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K147/I147,0)","v":0},null,0,0,{"$f":"IFERROR(O147/M147,0)","v":0},0,0,0,{"$f":"IFERROR(S147/Q147,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,265,0,0,0,270,0,0,0,276,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,38,0,0,0,39,0,0,0,79,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,7938,0,0,0,8094,0,0,0,7768,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,8926,0,0,0,8487,0,0,0,9266,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,16710,0,0,0,17544,0,0,0,17853,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,11155,0,0,0,12391,0,0,0,12607,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,38297,0,0,0,36911,0,0,0,37498,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,48251,0,0,0,48042,0,0,0,50555,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,67534,0,0,0,68586,0,0,0,68389,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,28109,0,0,0,27048,0,0,0,28999,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,5789,0,0,0,5878,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Intern",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A161","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G146:G165)","v":0},{"$f":"SUM(H146:H165)","v":0},{"$f":"SUM(I146:I165)","v":0},null,{"$f":"SUM(K146:K165)","v":0},{"$f":"SUM(L146:L165)","v":233012},{"$f":"SUM(M146:M165)","v":0},null,{"$f":"SUM(O146:O165)","v":0},{"$f":"SUM(P146:P165)","v":233290},{"$f":"SUM(Q146:Q165)","v":0},null,{"$f":"SUM(S146:S165)","v":0},{"$f":"SUM(T146:T165)","v":233290},{"$f":"SUM(U146:U165)","v":0},null,{"$f":"SUM(W146:W165)","v":0},{"$f":"SUM(X146:X165)","v":0},null,{"$f":"SUM(Z146:Z165)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'3'!L$75+'3'!L$162","v":375123},null,null,null,{"$f":"+'3'!$T$75+'3'!T$162","v":387333},null,null,null,{"$f":"+'3'!$AB$75+'3'!AB$162","v":437955},null,null,null,{"$f":"+'3'!$AK$75+'3'!AK$162","v":455448},null,null,{"$f":"+'3'!$AT$75+'3'!AT$162","v":475493}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K168-K167","v":375123},null,null,null,{"$f":"+O168-O167","v":387333},null,null,null,{"$f":"+S168-S167","v":437955},null,null,null,{"$f":"+W168-W167","v":455448},null,null,{"$f":"+Z168-Z167","v":475493}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A170","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B181))&B181","v":"041004"},4,3,null,null,{"$f":"+$F$16","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A182","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A184","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A185","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K186/I186,0)","v":0},null,0,0,{"$f":"IFERROR(O186/M186,0)","v":0},0,0,0,{"$f":"IFERROR(S186/Q186,0)","v":0},0,0,0,{"$f":"IFERROR(W186/U186,0)","v":0},0,null,{"$f":"IFERROR(Z186/X186,0)","v":0}]
[{"$f":"A186","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K187/I187,0)","v":0},null,0,0,{"$f":"IFERROR(O187/M187,0)","v":0},0,0,0,{"$f":"IFERROR(S187/Q187,0)","v":0},0,0,0,{"$f":"IFERROR(W187/U187,0)","v":0},0,null,{"$f":"IFERROR(Z187/X187,0)","v":0}]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,772,0,0,0,788,0,0,0,804,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,523,0,0,0,531,0,0,0,540,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,3475,0,0,0,1518,0,0,0,1548,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,1350,0,0,0,1375,0,0,0,1402,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,7980,0,0,0,8741,0,0,0,9583,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,11031,0,0,0,11222,0,0,0,11417,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,3096,0,0,0,3146,0,0,0,3196,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,29030,0,0,0,27395,0,0,0,26882,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,18591,0,0,0,20061,0,0,0,17977,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,7866,0,0,0,7990,0,0,0,9739,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,1916,0,0,0,1946,0,0,0,1976,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A201","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G186:G205)","v":0},{"$f":"SUM(H186:H205)","v":0},{"$f":"SUM(I186:I205)","v":0},null,{"$f":"SUM(K186:K205)","v":0},{"$f":"SUM(L186:L205)","v":85630},{"$f":"SUM(M186:M205)","v":0},null,{"$f":"SUM(O186:O205)","v":0},{"$f":"SUM(P186:P205)","v":84713},{"$f":"SUM(Q186:Q205)","v":0},null,{"$f":"SUM(S186:S205)","v":0},{"$f":"SUM(T186:T205)","v":85064},{"$f":"SUM(U186:U205)","v":0},null,{"$f":"SUM(W186:W205)","v":0},{"$f":"SUM(X186:X205)","v":0},null,{"$f":"SUM(Z186:Z205)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'4'!L$75+'4'!L$162","v":0},null,null,null,{"$f":"+'4'!$T$75+'4'!T$162","v":0},null,null,null,{"$f":"+'4'!$AB$75+'4'!AB$162","v":0},null,null,null,{"$f":"+'4'!$AK$75+'4'!AK$162","v":0},null,null,{"$f":"+'4'!$AT$75+'4'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K208-K207","v":0},null,null,null,{"$f":"+O208-O207","v":0},null,null,null,{"$f":"+S208-S207","v":0},null,null,null,{"$f":"+W208-W207","v":0},null,null,{"$f":"+Z208-Z207","v":0}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A210","v":1}]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B221))&B221","v":"041005"},5,4,null,null,{"$f":"+$F$17","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A222","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A224","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A225","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K226/I226,0)","v":0},null,0,0,{"$f":"IFERROR(O226/M226,0)","v":0},0,0,0,{"$f":"IFERROR(S226/Q226,0)","v":0},0,0,0,{"$f":"IFERROR(W226/U226,0)","v":0},0,null,{"$f":"IFERROR(Z226/X226,0)","v":0}]
[{"$f":"A226","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K227/I227,0)","v":0},null,0,0,{"$f":"IFERROR(O227/M227,0)","v":0},0,0,0,{"$f":"IFERROR(S227/Q227,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,707,0,0,0,962,0,0,0,982,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,1262,0,0,0,1288,0,0,0,1314,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,1015,0,0,0,1032,0,0,0,1048,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,12435,0,0,0,10144,0,0,0,7758,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,12887,0,0,0,13130,0,0,0,13379,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,30153,0,0,0,30682,0,0,0,28858,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,12967,0,0,0,8731,0,0,0,3290,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,24565,0,0,0,24956,0,0,0,27071,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,34312,0,0,0,34848,0,0,0,35393,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,71974,0,0,0,74378,0,0,0,75537,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,16875,0,0,0,17140,0,0,0,22632,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,1860,0,0,0,1888,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A241","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G226:G245)","v":0},{"$f":"SUM(H226:H245)","v":0},{"$f":"SUM(I226:I245)","v":0},null,{"$f":"SUM(K226:K245)","v":0},{"$f":"SUM(L226:L245)","v":219152},{"$f":"SUM(M226:M245)","v":0},null,{"$f":"SUM(O226:O245)","v":0},{"$f":"SUM(P226:P245)","v":219151},{"$f":"SUM(Q226:Q245)","v":0},null,{"$f":"SUM(S226:S245)","v":0},{"$f":"SUM(T226:T245)","v":219150},{"$f":"SUM(U226:U245)","v":0},null,{"$f":"SUM(W226:W245)","v":0},{"$f":"SUM(X226:X245)","v":0},null,{"$f":"SUM(Z226:Z245)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'5'!L$75+'5'!L$162","v":0},null,null,null,{"$f":"+'5'!$T$75+'5'!T$162","v":0},null,null,null,{"$f":"+'5'!$AB$75+'5'!AB$162","v":0},null,null,null,{"$f":"+'5'!$AK$75+'5'!AK$162","v":0},null,null,{"$f":"+'5'!$AT$75+'5'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K248-K247","v":0},null,null,null,{"$f":"+O248-O247","v":0},null,null,null,{"$f":"+S248-S247","v":0},null,null,null,{"$f":"+W248-W247","v":0},null,null,{"$f":"+Z248-Z247","v":0}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A250","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B261))&B261","v":"041006"},6,5,null,null,{"$f":"+$F$18","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A262","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A264","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A265","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K266/I266,0)","v":0},null,0,0,{"$f":"IFERROR(O266/M266,0)","v":0},0,0,0,{"$f":"IFERROR(S266/Q266,0)","v":0},0,0,0,{"$f":"IFERROR(W266/U266,0)","v":0},0,null,{"$f":"IFERROR(Z266/X266,0)","v":0}]
[{"$f":"A266","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K267/I267,0)","v":0},null,0,0,{"$f":"IFERROR(O267/M267,0)","v":0},0,0,0,{"$f":"IFERROR(S267/Q267,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,4058,0,0,0,4655,0,0,0,5275,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,574,0,0,0,585,0,0,0,596,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,3049,0,0,0,1607,0,0,0,1635,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,5511,0,0,0,5599,0,0,0,5688,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,3476,0,0,0,3530,0,0,0,3586,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,12527,0,0,0,12722,0,0,0,12150,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,404,0,0,0,410,0,0,0,417,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A281","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[{"$f":"A286","v":1},null,null,null,null,"Total",{"$f":"SUM(G266:G285)","v":0},{"$f":"SUM(H266:H285)","v":0},{"$f":"SUM(I266:I285)","v":0},null,{"$f":"SUM(K266:K285)","v":0},{"$f":"SUM(L266:L285)","v":29599},{"$f":"SUM(M266:M285)","v":0},null,{"$f":"SUM(O266:O285)","v":0},{"$f":"SUM(P266:P285)","v":29108},{"$f":"SUM(Q266:Q285)","v":0},null,{"$f":"SUM(S266:S285)","v":0},{"$f":"SUM(T266:T285)","v":29347},{"$f":"SUM(U266:U285)","v":0},null,{"$f":"SUM(W266:W285)","v":0},{"$f":"SUM(X266:X285)","v":0},null,{"$f":"SUM(Z266:Z285)","v":0}]
[{"$f":"A287","v":1},null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'6'!L$75+'6'!L$162","v":0},null,null,null,{"$f":"+'6'!$T$75+'6'!T$162","v":0},null,null,null,{"$f":"+'6'!$AB$75+'6'!AB$162","v":0},null,null,null,{"$f":"+'6'!$AK$75+'6'!AK$162","v":0},null,null,{"$f":"+'6'!$AT$75+'6'!AT$162","v":0}]
[{"$f":"A288","v":1},null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K288-K287","v":0},null,null,null,{"$f":"+O288-O287","v":0},null,null,null,{"$f":"+S288-S287","v":0},null,null,null,{"$f":"+W288-W287","v":0},null,null,{"$f":"+Z288-Z287","v":0}]
[{"$f":"A289","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A290","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B301))&B301","v":"041007"},7,6,null,null,{"$f":"+$F$19","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A302","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A304","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A305","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K306/I306,0)","v":0},null,0,0,{"$f":"IFERROR(O306/M306,0)","v":0},0,0,0,{"$f":"IFERROR(S306/Q306,0)","v":0},0,0,0,{"$f":"IFERROR(W306/U306,0)","v":0},0,null,{"$f":"IFERROR(Z306/X306,0)","v":0}]
[{"$f":"A306","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K307/I307,0)","v":0},null,0,0,{"$f":"IFERROR(O307/M307,0)","v":0},0,0,0,{"$f":"IFERROR(S307/Q307,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A321","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G306:G325)","v":0},{"$f":"SUM(H306:H325)","v":0},{"$f":"SUM(I306:I325)","v":0},null,{"$f":"SUM(K306:K325)","v":0},{"$f":"SUM(L306:L325)","v":0},{"$f":"SUM(M306:M325)","v":0},null,{"$f":"SUM(O306:O325)","v":0},{"$f":"SUM(P306:P325)","v":0},{"$f":"SUM(Q306:Q325)","v":0},null,{"$f":"SUM(S306:S325)","v":0},{"$f":"SUM(T306:T325)","v":0},{"$f":"SUM(U306:U325)","v":0},null,{"$f":"SUM(W306:W325)","v":0},{"$f":"SUM(X306:X325)","v":0},null,{"$f":"SUM(Z306:Z325)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'7'!L$75+'7'!L$162","v":0},null,null,null,{"$f":"+'7'!$T$75+'7'!T$162","v":0},null,null,null,{"$f":"+'7'!$AB$75+'7'!AB$162","v":0},null,null,null,{"$f":"+'7'!$AK$75+'7'!AK$162","v":0},null,null,{"$f":"+'7'!$AT$75+'7'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K328-K327","v":0},null,null,null,{"$f":"+O328-O327","v":0},null,null,null,{"$f":"+S328-S327","v":0},null,null,null,{"$f":"+W328-W327","v":0},null,null,{"$f":"+Z328-Z327","v":0}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A330","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B341))&B341","v":"041008"},8,7,null,null,{"$f":"+$F$20","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A342","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A344","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A345","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K346/I346,0)","v":0},null,0,0,{"$f":"IFERROR(O346/M346,0)","v":0},0,0,0,{"$f":"IFERROR(S346/Q346,0)","v":0},0,0,0,{"$f":"IFERROR(W346/U346,0)","v":0},0,null,{"$f":"IFERROR(Z346/X346,0)","v":0}]
[{"$f":"A346","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K347/I347,0)","v":0},null,0,0,{"$f":"IFERROR(O347/M347,0)","v":0},0,0,0,{"$f":"IFERROR(S347/Q347,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A361","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G346:G365)","v":0},{"$f":"SUM(H346:H365)","v":0},{"$f":"SUM(I346:I365)","v":0},null,{"$f":"SUM(K346:K365)","v":0},{"$f":"SUM(L346:L365)","v":0},{"$f":"SUM(M346:M365)","v":0},null,{"$f":"SUM(O346:O365)","v":0},{"$f":"SUM(P346:P365)","v":0},{"$f":"SUM(Q346:Q365)","v":0},null,{"$f":"SUM(S346:S365)","v":0},{"$f":"SUM(T346:T365)","v":0},{"$f":"SUM(U346:U365)","v":0},null,{"$f":"SUM(W346:W365)","v":0},{"$f":"SUM(X346:X365)","v":0},null,{"$f":"SUM(Z346:Z365)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'8'!L$75+'8'!L$162","v":0},null,null,null,{"$f":"+'8'!$T$75+'8'!T$162","v":0},null,null,null,{"$f":"+'8'!$AB$75+'8'!AB$162","v":0},null,null,null,{"$f":"+'8'!$AK$75+'8'!AK$162","v":0},null,null,{"$f":"+'8'!$AT$75+'8'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K368-K367","v":0},null,null,null,{"$f":"+O368-O367","v":0},null,null,null,{"$f":"+S368-S367","v":0},null,null,null,{"$f":"+W368-W367","v":0},null,null,{"$f":"+Z368-Z367","v":0}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A370","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B381))&B381","v":"041009"},9,8,null,null,{"$f":"+$F$21","v":""}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A382","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A384","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A385","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K386/I386,0)","v":0},null,0,0,{"$f":"IFERROR(O386/M386,0)","v":0},0,0,0,{"$f":"IFERROR(S386/Q386,0)","v":0},0,0,0,{"$f":"IFERROR(W386/U386,0)","v":0},0,null,{"$f":"IFERROR(Z386/X386,0)","v":0}]
[{"$f":"A386","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K387/I387,0)","v":0},null,0,0,{"$f":"IFERROR(O387/M387,0)","v":0},0,0,0,{"$f":"IFERROR(S387/Q387,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A401","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G386:G405)","v":0},{"$f":"SUM(H386:H405)","v":0},{"$f":"SUM(I386:I405)","v":0},null,{"$f":"SUM(K386:K405)","v":0},{"$f":"SUM(L386:L405)","v":0},{"$f":"SUM(M386:M405)","v":0},null,{"$f":"SUM(O386:O405)","v":0},{"$f":"SUM(P386:P405)","v":0},{"$f":"SUM(Q386:Q405)","v":0},null,{"$f":"SUM(S386:S405)","v":0},{"$f":"SUM(T386:T405)","v":0},{"$f":"SUM(U386:U405)","v":0},null,{"$f":"SUM(W386:W405)","v":0},{"$f":"SUM(X386:X405)","v":0},null,{"$f":"SUM(Z386:Z405)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'9'!L$75+'9'!L$162","v":0},null,null,null,{"$f":"+'9'!$T$75+'9'!T$162","v":0},null,null,null,{"$f":"+'9'!$AB$75+'9'!AB$162","v":0},null,null,null,{"$f":"+'9'!$AK$75+'9'!AK$162","v":0},null,null,{"$f":"+'9'!$AT$75+'9'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K408-K407","v":0},null,null,null,{"$f":"+O408-O407","v":0},null,null,null,{"$f":"+S408-S407","v":0},null,null,null,{"$f":"+W408-W407","v":0},null,null,{"$f":"+Z408-Z407","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A410","v":1}]
[]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B421))&B421","v":"041010"},10,9,null,null,{"$f":"+$F$22","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A422","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A424","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A425","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K426/I426,0)","v":0},null,0,0,{"$f":"IFERROR(O426/M426,0)","v":0},0,0,0,{"$f":"IFERROR(S426/Q426,0)","v":0},0,0,0,{"$f":"IFERROR(W426/U426,0)","v":0},0,null,{"$f":"IFERROR(Z426/X426,0)","v":0}]
[{"$f":"A426","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K427/I427,0)","v":0},null,0,0,{"$f":"IFERROR(O427/M427,0)","v":0},0,0,0,{"$f":"IFERROR(S427/Q427,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A441","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G426:G445)","v":0},{"$f":"SUM(H426:H445)","v":0},{"$f":"SUM(I426:I445)","v":0},null,{"$f":"SUM(K426:K445)","v":0},{"$f":"SUM(L426:L445)","v":0},{"$f":"SUM(M426:M445)","v":0},null,{"$f":"SUM(O426:O445)","v":0},{"$f":"SUM(P426:P445)","v":0},{"$f":"SUM(Q426:Q445)","v":0},null,{"$f":"SUM(S426:S445)","v":0},{"$f":"SUM(T426:T445)","v":0},{"$f":"SUM(U426:U445)","v":0},null,{"$f":"SUM(W426:W445)","v":0},{"$f":"SUM(X426:X445)","v":0},null,{"$f":"SUM(Z426:Z445)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'10'!L$75+'10'!L$162","v":0},null,null,null,{"$f":"+'10'!$T$75+'10'!T$162","v":0},null,null,null,{"$f":"+'10'!$AB$75+'10'!AB$162","v":0},null,null,null,{"$f":"+'10'!$AK$75+'10'!AK$162","v":0},null,null,{"$f":"+'10'!$AT$75+'10'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K448-K447","v":0},null,null,null,{"$f":"+O448-O447","v":0},null,null,null,{"$f":"+S448-S447","v":0},null,null,null,{"$f":"+W448-W447","v":0},null,null,{"$f":"+Z448-Z447","v":0}]
[{"$f":"A449","v":1}]
[{"$f":"A450","v":1}]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A450","v":1}]
[0]
[0]
[{"$f":"IF((LEN($F461)>2),1,0)","v":0},11,10,null,null,{"$f":"+$F$23","v":0}]
[{"$f":"A461","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A462","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A464","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A465","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K466/I466,0)","v":0},null,null,0,{"$f":"IFERROR(O466/M466,0)","v":0},0,null,0,{"$f":"IFERROR(S466/Q466,0)","v":0},0,null,0,{"$f":"IFERROR(W466/U466,0)","v":0},0,null,{"$f":"IFERROR(Z466/X466,0)","v":0}]
[{"$f":"A466","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K467/I467,0)","v":0},null,null,0,{"$f":"IFERROR(O467/M467,0)","v":0},0,null,0,{"$f":"IFERROR(S467/Q467,0)","v":0},0,null,0,0,0,null,0]
[0,null,null,null,null,3,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,4,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,5,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,6,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,7,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,8,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,9,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,10,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,11,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,12,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,13,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,14,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,15,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,16,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[{"$f":"A481","v":0},null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G466:G485)","v":0},{"$f":"SUM(H466:H485)","v":0},{"$f":"SUM(I466:I485)","v":0},null,{"$f":"SUM(K466:K485)","v":0},{"$f":"SUM(L466:L485)","v":0},{"$f":"SUM(M466:M485)","v":0},null,{"$f":"SUM(O466:O485)","v":0},{"$f":"SUM(P466:P485)","v":0},{"$f":"SUM(Q466:Q485)","v":0},null,{"$f":"SUM(S466:S485)","v":0},{"$f":"SUM(T466:T485)","v":0},{"$f":"SUM(U466:U485)","v":0},null,{"$f":"SUM(W466:W485)","v":0},{"$f":"SUM(X466:X485)","v":0},null,{"$f":"SUM(Z466:Z485)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'11'!L$75+'11'!L$169","v":0},null,null,null,{"$f":"+'11'!$T$75+'11'!T$169","v":0},null,null,null,{"$f":"+'11'!$AB$75+'11'!AB$169","v":0},null,null,null,{"$f":"+'11'!$AK$75+'11'!AK$169","v":0},null,null,{"$f":"+'11'!$AT$75+'11'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K488-K487","v":0},null,null,null,{"$f":"+O488-O487","v":0},null,null,null,{"$f":"+S488-S487","v":0},null,null,null,{"$f":"+W488-W487","v":0},null,null,{"$f":"+Z488-Z487","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A490","v":0}]
[{"$f":"A491","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F501)>2),1,0)","v":0},12,11,null,null,{"$f":"+$F$24","v":0}]
[{"$f":"A501","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A502","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A504","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A505","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K506/I506,0)","v":0},null,null,0,{"$f":"IFERROR(O506/M506,0)","v":0},0,null,0,{"$f":"IFERROR(S506/Q506,0)","v":0},0,null,0,{"$f":"IFERROR(W506/U506,0)","v":0},0,null,{"$f":"IFERROR(Z506/X506,0)","v":0}]
[{"$f":"A506","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K507/I507,0)","v":0},null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,3,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,4,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,5,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,6,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,7,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,8,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,9,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,10,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,11,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,12,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,13,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,14,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,15,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,16,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[{"$f":"A521","v":0},null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G506:G525)","v":0},{"$f":"SUM(H506:H525)","v":0},{"$f":"SUM(I506:I525)","v":0},null,{"$f":"SUM(K506:K525)","v":0},{"$f":"SUM(L506:L525)","v":0},{"$f":"SUM(M506:M525)","v":0},null,{"$f":"SUM(O506:O525)","v":0},{"$f":"SUM(P506:P525)","v":0},{"$f":"SUM(Q506:Q525)","v":0},null,{"$f":"SUM(S506:S525)","v":0},{"$f":"SUM(T506:T525)","v":0},{"$f":"SUM(U506:U525)","v":0},null,{"$f":"SUM(W506:W525)","v":0},{"$f":"SUM(X506:X525)","v":0},null,{"$f":"SUM(Z506:Z525)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'12'!L$75+'12'!L$169","v":0},null,null,null,{"$f":"+'12'!$T$75+'12'!T$169","v":0},null,null,null,{"$f":"+'12'!$AB$75+'12'!AB$169","v":0},null,null,null,{"$f":"+'12'!$AK$75+'12'!AK$169","v":0},null,null,{"$f":"+'12'!$AT$75+'12'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K528-K527","v":0},null,null,null,{"$f":"+O528-O527","v":0},null,null,null,{"$f":"+S528-S527","v":0},null,null,null,{"$f":"+W528-W527","v":0},null,null,{"$f":"+Z528-Z527","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A530","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F541)>2),1,0)","v":0},13,12,null,null,{"$f":"+$F$25","v":0}]
[{"$f":"A541","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A542","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A544","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A545","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K546/I546,0)","v":0},null,null,0,{"$f":"IFERROR(O546/M546,0)","v":0},0,null,0,{"$f":"IFERROR(S546/Q546,0)","v":0},0,null,0,{"$f":"IFERROR(W546/U546,0)","v":0},0,null,{"$f":"IFERROR(Z546/X546,0)","v":0}]
[{"$f":"A546","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K547/I547,0)","v":0},null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,3,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,4,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,5,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,6,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,7,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,8,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,9,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,10,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,11,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,12,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,13,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,14,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,15,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,16,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[{"$f":"A561","v":0},null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G546:G565)","v":0},{"$f":"SUM(H546:H565)","v":0},{"$f":"SUM(I546:I565)","v":0},null,{"$f":"SUM(K546:K565)","v":0},{"$f":"SUM(L546:L565)","v":0},{"$f":"SUM(M546:M565)","v":0},null,{"$f":"SUM(O546:O565)","v":0},{"$f":"SUM(P546:P565)","v":0},{"$f":"SUM(Q546:Q565)","v":0},null,{"$f":"SUM(S546:S565)","v":0},{"$f":"SUM(T546:T565)","v":0},{"$f":"SUM(U546:U565)","v":0},null,{"$f":"SUM(W546:W565)","v":0},{"$f":"SUM(X546:X565)","v":0},null,{"$f":"SUM(Z546:Z565)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'13'!L$75+'13'!L$169","v":0},null,null,null,{"$f":"+'13'!$T$75+'13'!T$169","v":0},null,null,null,{"$f":"+'13'!$AB$75+'13'!AB$169","v":0},null,null,null,{"$f":"+'13'!$AK$75+'13'!AK$169","v":0},null,null,{"$f":"+'13'!$AT$75+'13'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K568-K567","v":0},null,null,null,{"$f":"+O568-O567","v":0},null,null,null,{"$f":"+S568-S567","v":0},null,null,null,{"$f":"+W568-W567","v":0},null,null,{"$f":"+Z568-Z567","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A570","v":0}]
[{"$f":"A571","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F581)>2),1,0)","v":0},14,13,null,null,{"$f":"+$F$26","v":0}]
[{"$f":"A581","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A582","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A584","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A585","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K586/I586,0)","v":0},null,null,0,{"$f":"IFERROR(O586/M586,0)","v":0},0,null,0,{"$f":"IFERROR(S586/Q586,0)","v":0},0,null,0,{"$f":"IFERROR(W586/U586,0)","v":0},0,null,{"$f":"IFERROR(Z586/X586,0)","v":0}]
[{"$f":"A586","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K587/I587,0)","v":0},null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,3,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,4,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,5,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,6,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,7,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,8,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,9,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,10,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,11,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,12,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,13,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,14,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,15,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,16,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[{"$f":"A601","v":0},null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G586:G605)","v":0},{"$f":"SUM(H586:H605)","v":0},{"$f":"SUM(I586:I605)","v":0},null,{"$f":"SUM(K586:K605)","v":0},{"$f":"SUM(L586:L605)","v":0},{"$f":"SUM(M586:M605)","v":0},null,{"$f":"SUM(O586:O605)","v":0},{"$f":"SUM(P586:P605)","v":0},{"$f":"SUM(Q586:Q605)","v":0},null,{"$f":"SUM(S586:S605)","v":0},{"$f":"SUM(T586:T605)","v":0},{"$f":"SUM(U586:U605)","v":0},null,{"$f":"SUM(W586:W605)","v":0},{"$f":"SUM(X586:X605)","v":0},null,{"$f":"SUM(Z586:Z605)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'14'!L$75+'14'!L$169","v":0},null,null,null,{"$f":"+'14'!$T$75+'14'!T$169","v":0},null,null,null,{"$f":"+'14'!$AB$75+'14'!AB$169","v":0},null,null,null,{"$f":"+'14'!$AK$75+'14'!AK$169","v":0},null,null,{"$f":"+'14'!$AT$75+'14'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K608-K607","v":0},null,null,null,{"$f":"+O608-O607","v":0},null,null,null,{"$f":"+S608-S607","v":0},null,null,null,{"$f":"+W608-W607","v":0},null,null,{"$f":"+Z608-Z607","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A610","v":0}]
[{"$f":"A611","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F621)>2),1,0)","v":0},15,14,null,null,{"$f":"+$F$27","v":0}]
[{"$f":"A621","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A622","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A624","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A625","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K626/I626,0)","v":0},null,null,0,{"$f":"IFERROR(O626/M626,0)","v":0},0,null,0,{"$f":"IFERROR(S626/Q626,0)","v":0},0,null,0,{"$f":"IFERROR(W626/U626,0)","v":0},0,null,{"$f":"IFERROR(Z626/X626,0)","v":0}]
[{"$f":"A626","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K627/I627,0)","v":0},null,null,-89,0,0,null,-89,0,0,null,-89,0,0,null,0]
[0,null,null,null,null,3,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,4,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,5,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,6,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,7,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,8,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,9,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,10,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,11,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,12,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,13,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,14,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,15,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,16,null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0,null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[{"$f":"A641","v":0},null,null,null,null,"Other",null,null,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G626:G645)","v":0},{"$f":"SUM(H626:H645)","v":0},{"$f":"SUM(I626:I645)","v":0},null,{"$f":"SUM(K626:K645)","v":0},{"$f":"SUM(L626:L645)","v":0},{"$f":"SUM(M626:M645)","v":-89},null,{"$f":"SUM(O626:O645)","v":0},{"$f":"SUM(P626:P645)","v":0},{"$f":"SUM(Q626:Q645)","v":-89},null,{"$f":"SUM(S626:S645)","v":0},{"$f":"SUM(T626:T645)","v":0},{"$f":"SUM(U626:U645)","v":-89},null,{"$f":"SUM(W626:W645)","v":0},{"$f":"SUM(X626:X645)","v":0},null,{"$f":"SUM(Z626:Z645)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'15'!L$75+'15'!L$169","v":0},null,null,null,{"$f":"+'15'!$T$75+'15'!T$169","v":0},null,null,null,{"$f":"+'15'!$AB$75+'15'!AB$169","v":0},null,null,null,{"$f":"+'15'!$AK$75+'15'!AK$169","v":0},null,null,{"$f":"+'15'!$AT$75+'15'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K648-K647","v":0},null,null,null,{"$f":"+O648-O647","v":0},null,null,null,{"$f":"+S648-S647","v":0},null,null,null,{"$f":"+W648-W647","v":0},null,null,{"$f":"+Z648-Z647","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A650","v":0}]
[{"$f":"A651","v":0}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(C661+1))&C661+1","v":"041016"},"Direct_charges",15,null,null,{"$f":"+$F$28","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2022/23 as at 30 Sept 2022"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A662","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2021/22"},null,null,{"$f":"MyYear0","v":"2022/23"},null,null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2022","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A664","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A665","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K666/I666,0)","v":0},null,0,0,{"$f":"IFERROR(O666/M666,0)","v":0},0,0,0,{"$f":"IFERROR(S666/Q666,0)","v":0},0,0,0,{"$f":"IFERROR(W666/U666,0)","v":0},0,null,{"$f":"IFERROR(Z666/X666,0)","v":0}]
[{"$f":"A666","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K667/I667,0)","v":0},null,0,0,{"$f":"IFERROR(O667/M667,0)","v":0},0,0,0,{"$f":"IFERROR(S667/Q667,0)","v":0},0,0,0,0,0,null,0]
[1,null,null,null,null,3,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,4,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,5,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,6,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,7,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,8,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,9,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,10,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,11,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,12,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,13,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,14,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,15,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,16,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A681","v":1},null,null,null,null,"Other",null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G666:G685)","v":0},{"$f":"SUM(H666:H685)","v":0},{"$f":"SUM(I666:I685)","v":0},null,{"$f":"SUM(K666:K685)","v":0},{"$f":"SUM(L666:L685)","v":0},{"$f":"SUM(M666:M685)","v":0},null,{"$f":"SUM(O666:O685)","v":0},{"$f":"SUM(P666:P685)","v":0},{"$f":"SUM(Q666:Q685)","v":0},null,{"$f":"SUM(S666:S685)","v":0},{"$f":"SUM(T666:T685)","v":0},{"$f":"SUM(U666:U685)","v":0},null,{"$f":"SUM(W666:W685)","v":0},{"$f":"SUM(X666:X685)","v":0},null,{"$f":"SUM(Z666:Z685)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+Direct_charges!L$75+Direct_charges!L$162","v":0},null,null,null,{"$f":"+Direct_charges!$T$75+Direct_charges!T$162","v":0},null,null,null,{"$f":"+Direct_charges!$AB$75+Direct_charges!AB$162","v":0},null,null,null,{"$f":"+Direct_charges!$AK$75+Direct_charges!AK$162","v":0},null,null,{"$f":"+Direct_charges!$AT$75+Direct_charges!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K688-K687","v":0},null,null,null,{"$f":"+O688-O687","v":0},null,null,null,{"$f":"+S688-S687","v":0},null,null,null,{"$f":"+W688-W687","v":0},null,null,{"$f":"+Z688-Z687","v":0}]
[1]
[1]
[0]
[0]
[0]
[0]

{"sheet":"Receipts","index":33,"n_rows":171,"n_cols":50,"rows_kept":171,"cut":false,"hidden":false,"merged":[[10,12,10,14]]}
[]
[]
[]
[]
[]
["Off",null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":41}]
[1,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Water and Sanitation"}]
[1]
[1,null,null,null,null,"Detail of departmental receipts"]
[1,null,null,null,null,"Economic classification",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},null,{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"Audited outcome1",null,{"$f":"Summary!L27","v":"Audited outcome"},"Adjusted \nestimate","Revised \nestimate","Medium-term receipts estimate"]
[1,null,null,null,null,null,null,null,null,null,null,null," "]
[1,"Level",null,null,null,"Rand thousand",null,null,null,null,null,null," "]
[1,1,"R11",null,null,"Tax receipts",null,{"$f":"[7]Receipts!I14","v":0},{"$f":"[7]Receipts!J14","v":0},{"$f":"[7]Receipts!K14","v":0},{"$f":"+[8]Receipts!M22","v":0},null,{"$f":"[7]Receipts!N14","v":0},{"$f":"[7]Receipts!O14","v":0}]
[1,1,"R21",null,null,"Sales of goods and services other than capital assets",null,{"$f":"+H16+H41","v":2130},1767,1830,1982,0,2109,2274,0]
[1,2,"R211",null,null,"Sales of goods and services produced by department (excl. capital assets)",null,{"$f":"SUM(H17,H25,H33)","v":2070},1766,1825,1931,0,2107,2273,0]
[1,3,"R2111",null,null,"Sales by market establishments",null,{"$f":"SUM(H18:H24)","v":784},731,603,841,0,709,808,0]
[{"$f":"IF(COUNTA(H18:O18)-COUNTIF(H18:O18,\"0\")<>0,1,0)","v":1},4,"R21111",null,null,{"$f":"IF([7]Receipts!F18=0,\"List item\",[7]Receipts!F18)","v":"Market establishment: Rental dwelling"},null,{"$f":"[7]Receipts!I18","v":572},{"$f":"[7]Receipts!J18","v":511},{"$f":"[7]Receipts!K18","v":470},{"$f":"+[8]Receipts!M26","v":526},null,{"$f":"[7]Receipts!N18","v":500},{"$f":"[7]Receipts!O18","v":550}]
[{"$f":"IF(COUNTA(H19:O19)-COUNTIF(H19:O19,\"0\")<>0,1,0)","v":1},4,"R21112",null,null,{"$f":"IF([7]Receipts!F19=0,\"List item\",[7]Receipts!F19)","v":"Market establishment: Non-residential building"},null,{"$f":"[7]Receipts!I19","v":2},{"$f":"[7]Receipts!J19","v":0},{"$f":"[7]Receipts!K19","v":132},{"$f":"+[8]Receipts!M27","v":205},null,{"$f":"[7]Receipts!N19","v":200},{"$f":"[7]Receipts!O19","v":250}]
[{"$f":"IF(COUNTA(H20:O20)-COUNTIF(H20:O20,\"0\")<>0,1,0)","v":1},4,"R21113",null,null,{"$f":"IF([7]Receipts!F20=0,\"List item\",[7]Receipts!F20)","v":"Market establishment: Rental parking"},null,{"$f":"[7]Receipts!I20","v":210},{"$f":"[7]Receipts!J20","v":220},{"$f":"[7]Receipts!K20","v":1},{"$f":"+[8]Receipts!M28","v":110},null,{"$f":"[7]Receipts!N20","v":9},{"$f":"[7]Receipts!O20","v":8}]
[{"$f":"IF(COUNTA(H21:O21)-COUNTIF(H21:O21,\"0\")<>0,1,0)","v":0},4,"R21114",null,null,{"$f":"IF([7]Receipts!F21=0,\"List item\",[7]Receipts!F21)","v":"List item"},null,{"$f":"[7]Receipts!I21","v":0},{"$f":"[7]Receipts!J21","v":0},{"$f":"[7]Receipts!K21","v":0},{"$f":"+[8]Receipts!M29","v":0},null,{"$f":"[7]Receipts!N21","v":0},{"$f":"[7]Receipts!O21","v":0}]
[{"$f":"IF(COUNTA(H22:O22)-COUNTIF(H22:O22,\"0\")<>0,1,0)","v":0},4,"R21115",null,null,{"$f":"IF([7]Receipts!F22=0,\"List item\",[7]Receipts!F22)","v":"List item"},null,{"$f":"[7]Receipts!I22","v":0},{"$f":"[7]Receipts!J22","v":0},{"$f":"[7]Receipts!K22","v":0},{"$f":"+[8]Receipts!M30","v":0},null,{"$f":"[7]Receipts!N22","v":0},{"$f":"[7]Receipts!O22","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F23=0,\"List item\",[7]Receipts!F23)","v":"List item"},null,{"$f":"[7]Receipts!I23","v":0},{"$f":"[7]Receipts!J23","v":0},{"$f":"[7]Receipts!K23","v":0},{"$f":"+[8]Receipts!M31","v":0},null,{"$f":"[7]Receipts!N23","v":0},{"$f":"[7]Receipts!O23","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F24=0,\"List item\",[7]Receipts!F24)","v":"List item"},null,{"$f":"[7]Receipts!I24","v":0},{"$f":"[7]Receipts!J24","v":0},{"$f":"[7]Receipts!K24","v":0},{"$f":"+[8]Receipts!M32","v":0},null,{"$f":"[7]Receipts!N24","v":0},{"$f":"[7]Receipts!O24","v":0}]
[1,3,"R2112",null,null,"Administrative fees",null,{"$f":"SUM(H26:H32)","v":67},{"$f":"SUM(I26:I32)","v":65},55,323,0,59,58,0]
[{"$f":"IF(COUNTA(H26:O26)-COUNTIF(H26:O26,\"0\")<>0,1,0)","v":1},4,"R21121",null,null,{"$f":"IF([7]Receipts!F26=0,\"List item\",[7]Receipts!F26)","v":"Services rendered: Transport fees"},null,{"$f":"[7]Receipts!I26","v":62},{"$f":"[7]Receipts!J26","v":62},{"$f":"[7]Receipts!K26","v":55},{"$f":"+[8]Receipts!M34","v":323},null,{"$f":"[7]Receipts!N26","v":50},{"$f":"[7]Receipts!O26","v":50}]
[{"$f":"IF(COUNTA(H27:O27)-COUNTIF(H27:O27,\"0\")<>0,1,0)","v":0},4,"R21122",null,null,{"$f":"IF([7]Receipts!F27=0,\"List item\",[7]Receipts!F27)","v":"Sales: Tender documents"},null,{"$f":"[7]Receipts!I27","v":0},{"$f":"[7]Receipts!J27","v":0},{"$f":"[7]Receipts!K27","v":0},{"$f":"+[8]Receipts!M35","v":0},null,{"$f":"[7]Receipts!N27","v":0},{"$f":"[7]Receipts!O27","v":0}]
[{"$f":"IF(COUNTA(H28:O28)-COUNTIF(H28:O28,\"0\")<>0,1,0)","v":1},4,"R21123",null,null,{"$f":"IF([7]Receipts!F28=0,\"List item\",[7]Receipts!F28)","v":"Sales: Maps"},null,{"$f":"[7]Receipts!I28","v":3},{"$f":"[7]Receipts!J28","v":2},{"$f":"[7]Receipts!K28","v":0},{"$f":"+[8]Receipts!M36","v":0},null,{"$f":"[7]Receipts!N28","v":4},{"$f":"[7]Receipts!O28","v":3}]
[{"$f":"IF(COUNTA(H29:O29)-COUNTIF(H29:O29,\"0\")<>0,1,0)","v":1},4,"R21124",null,null,{"$f":"IF([7]Receipts!F29=0,\"List item\",[7]Receipts!F29)","v":"Replacement of security cards"},null,{"$f":"[7]Receipts!I29","v":2},{"$f":"[7]Receipts!J29","v":1},{"$f":"[7]Receipts!K29","v":0},{"$f":"+[8]Receipts!M37","v":0},null,{"$f":"[7]Receipts!N29","v":5},{"$f":"[7]Receipts!O29","v":5}]
[{"$f":"IF(COUNTA(H30:O30)-COUNTIF(H30:O30,\"0\")<>0,1,0)","v":0},4,"R21125",null,null,{"$f":"IF([7]Receipts!F30=0,\"List item\",[7]Receipts!F30)","v":"Sales: Potable water"},null,{"$f":"[7]Receipts!I30","v":0},{"$f":"[7]Receipts!J30","v":0},{"$f":"[7]Receipts!K30","v":0},{"$f":"+[8]Receipts!M38","v":0},null,{"$f":"[7]Receipts!N30","v":0},{"$f":"[7]Receipts!O30","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F31=0,\"List item\",[7]Receipts!F31)","v":"List item"},null,{"$f":"[7]Receipts!I31","v":0},{"$f":"[7]Receipts!J31","v":0},{"$f":"[7]Receipts!K31","v":0},{"$f":"+[8]Receipts!M39","v":0},null,{"$f":"[7]Receipts!N31","v":0},{"$f":"[7]Receipts!O31","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F32=0,\"List item\",[7]Receipts!F32)","v":"List item"},null,{"$f":"[7]Receipts!I32","v":0},{"$f":"[7]Receipts!J32","v":0},{"$f":"[7]Receipts!K32","v":0},{"$f":"+[8]Receipts!M40","v":0},null,{"$f":"[7]Receipts!N32","v":0},{"$f":"[7]Receipts!O32","v":0}]
[1,3,"R2113",null,null,"Other sales",null,{"$f":"SUM(H34:H40)","v":1219},{"$f":"SUM(I34:I40)","v":970},1167,767,0,1339,1407,0]
[{"$f":"A33","v":1},4,"R21131",null,null,{"$f":"IF([7]Receipts!F34=0,\"List item\",[7]Receipts!F34)","v":"Rental capital assets"},null,{"$f":"[7]Receipts!I34","v":192},{"$f":"[7]Receipts!J34","v":93},{"$f":"[7]Receipts!K34","v":168},{"$f":"+[8]Receipts!M42","v":151},null,{"$f":"[7]Receipts!N34","v":137},{"$f":"[7]Receipts!O34","v":125}]
[{"$f":"A34","v":1},4,"R21132",null,null,{"$f":"IF([7]Receipts!F35=0,\"List item\",[7]Receipts!F35)","v":"Sales: Departmental publications and production"},null,{"$f":"[7]Receipts!I35","v":10},{"$f":"[7]Receipts!J35","v":4},{"$f":"[7]Receipts!K35","v":2},{"$f":"+[8]Receipts!M43","v":3},null,{"$f":"[7]Receipts!N35","v":2},{"$f":"[7]Receipts!O35","v":2}]
[{"$f":"IF(COUNTA(H36:O36)-COUNTIF(H36:O36,\"0\")<>0,1,0)","v":1},4,"R21133",null,null,{"$f":"IF([7]Receipts!F36=0,\"List item\",[7]Receipts!F36)","v":"Services rendered: Commission on insurance and garnishee"},null,{"$f":"[7]Receipts!I36","v":937},{"$f":"[7]Receipts!J36","v":805},{"$f":"[7]Receipts!K36","v":798},{"$f":"+[8]Receipts!M44","v":490},null,{"$f":"[7]Receipts!N36","v":950},{"$f":"[7]Receipts!O36","v":1000}]
[{"$f":"IF(COUNTA(H37:O37)-COUNTIF(H37:O37,\"0\")<>0,1,0)","v":1},4,"R21134",null,null,{"$f":"IF([7]Receipts!F37=0,\"List item\",[7]Receipts!F37)","v":"Sales: Meals and refreshments"},null,{"$f":"[7]Receipts!I37","v":10},{"$f":"[7]Receipts!J37","v":59},{"$f":"[7]Receipts!K37","v":112},{"$f":"+[8]Receipts!M45","v":63},null,{"$f":"[7]Receipts!N37","v":120},{"$f":"[7]Receipts!O37","v":125}]
[{"$f":"IF(COUNTA(H38:O38)-COUNTIF(H38:O38,\"0\")<>0,1,0)","v":1},4,"R21135",null,null,{"$f":"IF([7]Receipts!F38=0,\"List item\",[7]Receipts!F38)","v":"Services rendered: Boarding service"},null,{"$f":"[7]Receipts!I38","v":70},{"$f":"[7]Receipts!J38","v":0},{"$f":"[7]Receipts!K38","v":86},{"$f":"+[8]Receipts!M46","v":54},null,{"$f":"[7]Receipts!N38","v":125},{"$f":"[7]Receipts!O38","v":150}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F39=0,\"List item\",[7]Receipts!F39)","v":"Sales: Assets less than R5 000 "},null,{"$f":"[7]Receipts!I39","v":0},{"$f":"[7]Receipts!J39","v":9},{"$f":"[7]Receipts!K39","v":1},{"$f":"+[8]Receipts!M47","v":6},null,{"$f":"[7]Receipts!N39","v":5},{"$f":"[7]Receipts!O39","v":5}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F40=0,\"List item\",[7]Receipts!F40)","v":"List item"},null,{"$f":"[7]Receipts!I40","v":0},{"$f":"[7]Receipts!J40","v":0},{"$f":"[7]Receipts!K40","v":0},{"$f":"+[8]Receipts!M48","v":0},null,{"$f":"[7]Receipts!N40","v":0},{"$f":"[7]Receipts!O40","v":0}]
[1,3,"R212",null,null,"Sales of scrap, waste, arms and other used current goods (excl capital assets)",null,{"$f":"SUM(H42:H48)","v":60},{"$f":"SUM(I42:I48)","v":1},5,51,0,2,1,0]
[{"$f":"IF(COUNTA(H42:O42)-COUNTIF(H42:O42,\"0\")<>0,1,0)","v":1},4,"R2121",null,null,{"$f":"IF([7]Receipts!F42=0,\"List item\",[7]Receipts!F42)","v":"Sales: Scrap"},null,{"$f":"[7]Receipts!I42","v":60},{"$f":"[7]Receipts!J42","v":1},{"$f":"[7]Receipts!K42","v":5},{"$f":"+[8]Receipts!M50","v":51},null,{"$f":"[7]Receipts!N42","v":2},{"$f":"[7]Receipts!O42","v":1}]
[{"$f":"IF(COUNTA(H43:O43)-COUNTIF(H43:O43,\"0\")<>0,1,0)","v":0},4,"R2122",null,null,{"$f":"IF([7]Receipts!F43=0,\"List item\",[7]Receipts!F43)","v":"Sales: Wastepaper"},null,{"$f":"[7]Receipts!I43","v":0},{"$f":"[7]Receipts!J43","v":0},{"$f":"[7]Receipts!K43","v":0},{"$f":"+[8]Receipts!M51","v":0},null,{"$f":"[7]Receipts!N43","v":0},{"$f":"[7]Receipts!O43","v":0}]
[{"$f":"IF(COUNTA(H44:O44)-COUNTIF(H44:O44,\"0\")<>0,1,0)","v":0},4,"R2123",null,null,{"$f":"IF([7]Receipts!F44=0,\"List item\",[7]Receipts!F44)","v":"List item"},null,{"$f":"[7]Receipts!I44","v":0},{"$f":"[7]Receipts!J44","v":0},{"$f":"[7]Receipts!K44","v":0},{"$f":"+[8]Receipts!M52","v":0},null,{"$f":"[7]Receipts!N44","v":0},{"$f":"[7]Receipts!O44","v":0}]
[{"$f":"IF(COUNTA(H45:O45)-COUNTIF(H45:O45,\"0\")<>0,1,0)","v":0},4,"R2124",null,null,{"$f":"IF([7]Receipts!F45=0,\"List item\",[7]Receipts!F45)","v":"List item"},null,{"$f":"[7]Receipts!I45","v":0},{"$f":"[7]Receipts!J45","v":0},{"$f":"[7]Receipts!K45","v":0},{"$f":"+[8]Receipts!M53","v":0},null,{"$f":"[7]Receipts!N45","v":0},{"$f":"[7]Receipts!O45","v":0}]
[{"$f":"IF(COUNTA(H46:O46)-COUNTIF(H46:O46,\"0\")<>0,1,0)","v":0},4,"R2125",null,null,{"$f":"IF([7]Receipts!F46=0,\"List item\",[7]Receipts!F46)","v":"List item"},null,{"$f":"[7]Receipts!I46","v":0},{"$f":"[7]Receipts!J46","v":0},{"$f":"[7]Receipts!K46","v":0},{"$f":"+[8]Receipts!M54","v":0},null,{"$f":"[7]Receipts!N46","v":0},{"$f":"[7]Receipts!O46","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F47=0,\"List item\",[7]Receipts!F47)","v":"List item"},null,{"$f":"[7]Receipts!I47","v":0},{"$f":"[7]Receipts!J47","v":0},{"$f":"[7]Receipts!K47","v":0},{"$f":"+[8]Receipts!M55","v":0},null,{"$f":"[7]Receipts!N47","v":0},{"$f":"[7]Receipts!O47","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F48=0,\"List item\",[7]Receipts!F48)","v":"List item"},null,{"$f":"[7]Receipts!I48","v":0},{"$f":"[7]Receipts!J48","v":0},{"$f":"[7]Receipts!K48","v":0},{"$f":"+[8]Receipts!M56","v":0},null,{"$f":"[7]Receipts!N48","v":0},{"$f":"[7]Receipts!O48","v":0}]
[1,1,"R31",null,null,"Transfers received",null,{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":0},0,0,0,0,0,0]
[1,2,"R311",null,null,"Other government units",null,{"$f":"[7]Receipts!I50","v":0},{"$f":"[7]Receipts!J50","v":0},{"$f":"[7]Receipts!K50","v":0},{"$f":"+[8]Receipts!M58","v":0},null,{"$f":"[7]Receipts!N50","v":0},{"$f":"[7]Receipts!O50","v":0}]
[1,2,"R312",null,null,"Higher education institutions",null,{"$f":"[7]Receipts!I51","v":0},{"$f":"[7]Receipts!J51","v":0},{"$f":"[7]Receipts!K51","v":0},{"$f":"+[8]Receipts!M59","v":0},null,{"$f":"[7]Receipts!N51","v":0},{"$f":"[7]Receipts!O51","v":0}]
[1,2,"R313",null,null,"Foreign governments",null,{"$f":"[7]Receipts!I52","v":0},{"$f":"[7]Receipts!J52","v":0},{"$f":"[7]Receipts!K52","v":0},{"$f":"+[8]Receipts!M60","v":0},null,{"$f":"[7]Receipts!N52","v":0},{"$f":"[7]Receipts!O52","v":0}]
[1,2,"R314",null,null,"International organisations",null,{"$f":"[7]Receipts!I53","v":0},{"$f":"[7]Receipts!J53","v":0},{"$f":"[7]Receipts!K53","v":0},{"$f":"+[8]Receipts!M61","v":0},null,{"$f":"[7]Receipts!N53","v":0},{"$f":"[7]Receipts!O53","v":0}]
[1,2,"R315",null,null,"Public corporations and private enterprises",null,{"$f":"[7]Receipts!I54","v":0},{"$f":"[7]Receipts!J54","v":0},{"$f":"[7]Receipts!K54","v":0},{"$f":"+[8]Receipts!M62","v":0},null,{"$f":"[7]Receipts!N54","v":0},{"$f":"[7]Receipts!O54","v":0}]
[1,2,"R316",null,null,"Households and non profit institutions",null,{"$f":"[7]Receipts!I55","v":0},{"$f":"[7]Receipts!J55","v":0},{"$f":"[7]Receipts!K55","v":0},{"$f":"+[8]Receipts!M63","v":0},null,{"$f":"[7]Receipts!N55","v":0},{"$f":"[7]Receipts!O55","v":0}]
[1,1,"R41",null,null,"Fines, penalties and forfeits",null,{"$f":"SUM(H57:H59)","v":1580},{"$f":"SUM(I57:I59)","v":0},0,0,0,0,0,0]
[1,2,"R411",null,null,"Fines",null,{"$f":"[7]Receipts!I57","v":1580},{"$f":"[7]Receipts!J57","v":0},{"$f":"[7]Receipts!K57","v":0},{"$f":"+[8]Receipts!M65","v":0},null,{"$f":"[7]Receipts!N57","v":0},{"$f":"[7]Receipts!O57","v":0}]
[1,2,"R412",null,null,"Penalties",null,{"$f":"[7]Receipts!I58","v":0},{"$f":"[7]Receipts!J58","v":0},{"$f":"[7]Receipts!K58","v":0},{"$f":"+[8]Receipts!M66","v":0},null,{"$f":"[7]Receipts!N58","v":0},{"$f":"[7]Receipts!O58","v":0}]
[1,2,"R413",null,null,"Forfeits",null,{"$f":"[7]Receipts!I59","v":0},{"$f":"[7]Receipts!J59","v":0},{"$f":"[7]Receipts!K59","v":0},{"$f":"+[8]Receipts!M67","v":0},null,{"$f":"[7]Receipts!N59","v":0},{"$f":"[7]Receipts!O59","v":0}]
[1,1,"R51",null,null,"Interest, dividends and rent on land",null,{"$f":"SUM(H61,H62,H70)","v":2921},{"$f":"SUM(I61,I62,I70)","v":1056},1147,490,0,1170,1190,0]
[1,2,"R511",null,null,"Interest",null,{"$f":"[7]Receipts!I61","v":2921},{"$f":"[7]Receipts!J61","v":1056},{"$f":"[7]Receipts!K61","v":1147},{"$f":"+[8]Receipts!M69","v":490},null,{"$f":"[7]Receipts!N61","v":1170},{"$f":"[7]Receipts!O61","v":1190}]
[1,2,"R512",null,null,"Dividends",null,{"$f":"SUM(H63:H69)","v":0},{"$f":"SUM(I63:I69)","v":0},0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H63:O63)-COUNTIF(H63:O63,\"0\")<>0,1,0)","v":0},3,"R5121",null,null,{"$f":"IF([7]Receipts!F63=0,\"List item\",[7]Receipts!F63)","v":"List item"},null,{"$f":"[7]Receipts!I63","v":0},{"$f":"[7]Receipts!J63","v":0},{"$f":"[7]Receipts!K63","v":0},{"$f":"+[8]Receipts!M71","v":0},null,{"$f":"[7]Receipts!N63","v":0},{"$f":"[7]Receipts!O63","v":0}]
[{"$f":"IF(COUNTA(H64:O64)-COUNTIF(H64:O64,\"0\")<>0,1,0)","v":0},3,"R5122",null,null,{"$f":"IF([7]Receipts!F64=0,\"List item\",[7]Receipts!F64)","v":"List item"},null,{"$f":"[7]Receipts!I64","v":0},{"$f":"[7]Receipts!J64","v":0},{"$f":"[7]Receipts!K64","v":0},{"$f":"+[8]Receipts!M72","v":0},null,{"$f":"[7]Receipts!N64","v":0},{"$f":"[7]Receipts!O64","v":0}]
[{"$f":"IF(COUNTA(H65:O65)-COUNTIF(H65:O65,\"0\")<>0,1,0)","v":0},3,"R5123",null,null,{"$f":"IF([7]Receipts!F65=0,\"List item\",[7]Receipts!F65)","v":"List item"},null,{"$f":"[7]Receipts!I65","v":0},{"$f":"[7]Receipts!J65","v":0},{"$f":"[7]Receipts!K65","v":0},{"$f":"+[8]Receipts!M73","v":0},null,{"$f":"[7]Receipts!N65","v":0},{"$f":"[7]Receipts!O65","v":0}]
[{"$f":"IF(COUNTA(H66:O66)-COUNTIF(H66:O66,\"0\")<>0,1,0)","v":0},3,"R5124",null,null,{"$f":"IF([7]Receipts!F66=0,\"List item\",[7]Receipts!F66)","v":"List Item"},null,{"$f":"[7]Receipts!I66","v":0},{"$f":"[7]Receipts!J66","v":0},{"$f":"[7]Receipts!K66","v":0},{"$f":"+[8]Receipts!M74","v":0},null,{"$f":"[7]Receipts!N66","v":0},{"$f":"[7]Receipts!O66","v":0}]
[{"$f":"IF(COUNTA(H67:O67)-COUNTIF(H67:O67,\"0\")<>0,1,0)","v":0},3,"R5125",null,null,{"$f":"IF([7]Receipts!F67=0,\"List item\",[7]Receipts!F67)","v":"List Item"},null,{"$f":"[7]Receipts!I67","v":0},{"$f":"[7]Receipts!J67","v":0},{"$f":"[7]Receipts!K67","v":0},{"$f":"+[8]Receipts!M75","v":0},null,{"$f":"[7]Receipts!N67","v":0},{"$f":"[7]Receipts!O67","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F68=0,\"List item\",[7]Receipts!F68)","v":"List item"},null,{"$f":"[7]Receipts!I68","v":0},{"$f":"[7]Receipts!J68","v":0},{"$f":"[7]Receipts!K68","v":0},{"$f":"+[8]Receipts!M76","v":0},null,{"$f":"[7]Receipts!N68","v":0},{"$f":"[7]Receipts!O68","v":0}]
[null,null,null,null,null,{"$f":"IF([7]Receipts!F69=0,\"List item\",[7]Receipts!F69)","v":"List item"},null,{"$f":"[7]Receipts!I69","v":0},{"$f":"[7]Receipts!J69","v":0},{"$f":"[7]Receipts!K69","v":0},{"$f":"+[8]Receipts!M77","v":0},null,{"$f":"[7]Receipts!N69","v":0},{"$f":"[7]Receipts!O69","v":0}]
[1,2,"R513",null,null,"Rent on land",null,{"$f":"[7]Receipts!I70","v":0},{"$f":"[7]Receipts!J70","v":0},{"$f":"[7]Receipts!K70","v":0},{"$f":"+[8]Receipts!M78","v":0},null,{"$f":"[7]Receipts!N70","v":0},{"$f":"[7]Receipts!O70","v":0}]
[1,1,"R61",null,null,"Sales of capital assets",null,{"$f":"SUM(H72:H73)","v":247},{"$f":"SUM(I72:I73)","v":35},416,214,0,550,600,0]
[1,2,"R611",null,null,"Land and subsoil assets",null,{"$f":"[7]Receipts!I72","v":0},{"$f":"[7]Receipts!J72","v":0},{"$f":"[7]Receipts!K72","v":0},{"$f":"+[8]Receipts!M80","v":0},null,{"$f":"[7]Receipts!N72","v":0},{"$f":"[7]Receipts!O72","v":0}]
[1,2,"R612",null,null,"Other capital assets",null,{"$f":"[7]Receipts!I73","v":247},{"$f":"[7]Receipts!J73","v":35},{"$f":"[7]Receipts!K73","v":416},{"$f":"+[8]Receipts!M81","v":214},null,{"$f":"[7]Receipts!N73","v":550},{"$f":"[7]Receipts!O73","v":600}]
[1,1,"R71",null,null,"Financial transactions in assets and liabilities",null,{"$f":"SUM(H75)","v":8479},{"$f":"SUM(I75)","v":19932},2671,2578,0,3000,3200,0]
[1,2,"R711",null,null,"Revenue financial assets",null,{"$f":"SUM(H76:H80)","v":8479},{"$f":"SUM(I76:I80)","v":19932},2671,{"$f":"SUM(K76:K80)","v":2578},0,3000,3200,0]
[1,3,"R7111",null,null,"Loans",null,{"$f":"[7]Receipts!I76","v":0},{"$f":"[7]Receipts!J76","v":0},{"$f":"[7]Receipts!K76","v":0},{"$f":"+[8]Receipts!M84","v":0},null,{"$f":"[7]Receipts!N76","v":0},{"$f":"[7]Receipts!O76","v":0}]
[1,3,"R7112",null,null,"Receivables",null,{"$f":"[7]Receipts!I77","v":7729},{"$f":"[7]Receipts!J77","v":5935},{"$f":"[7]Receipts!K77","v":975},{"$f":"+[8]Receipts!M85","v":1108},null,{"$f":"[7]Receipts!N77","v":1200},{"$f":"[7]Receipts!O77","v":1300}]
[null,null,null,null,null,"Forex gain",null,{"$f":"[7]Receipts!I78","v":0},{"$f":"[7]Receipts!J78","v":0},{"$f":"[7]Receipts!K78","v":0},{"$f":"+[8]Receipts!M86","v":0},null,{"$f":"[7]Receipts!N78","v":0},{"$f":"[7]Receipts!O78","v":0}]
[null,null,null,null,null,"Stale cheques written back",null,{"$f":"[7]Receipts!I79","v":0},{"$f":"[7]Receipts!J79","v":0},{"$f":"[7]Receipts!K79","v":0},{"$f":"+[8]Receipts!M87","v":0},null,{"$f":"[7]Receipts!N79","v":0},{"$f":"[7]Receipts!O79","v":0}]
[1,3,"R7113",null,null,"Other receipts",null,{"$f":"[7]Receipts!I80","v":750},{"$f":"[7]Receipts!J80","v":13997},{"$f":"[7]Receipts!K80","v":1696},{"$f":"+[8]Receipts!M88","v":1470},null,{"$f":"[7]Receipts!N80","v":1800},{"$f":"[7]Receipts!O80","v":1900}]
[0]
[1,null,null,null,null,"TOTAL DEPARTMENTAL RECEIPTS",null,{"$f":"SUM(H14,H15,H49,H56,H60,H71,H74)","v":15357},{"$f":"SUM(I14,I15,I49,I56,I60,I71,I74)","v":22790},6064,5264,0,6829,7264,0]
[1,null,null,null,null,"National Revenue Fund receipts (non-departmental receipts)2",null,{"$f":"SUM(H84:H93)","v":0},{"$f":"SUM(I84:I93)","v":0},0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H84:O84)-COUNTIF(H84:O84,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"IF([7]Receipts!F84=0,\"List item\",[7]Receipts!F84)","v":"List item"},null,{"$f":"[7]Receipts!I84","v":0},{"$f":"[7]Receipts!J84","v":0},{"$f":"[7]Receipts!K84","v":0},{"$f":"+[8]Receipts!M92","v":0},null,{"$f":"[7]Receipts!N84","v":0},{"$f":"[7]Receipts!O84","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F85=0,\"List item\",[7]Receipts!F85)","v":"List item"},null,{"$f":"[7]Receipts!I85","v":0},{"$f":"[7]Receipts!J85","v":0},{"$f":"[7]Receipts!K85","v":0},{"$f":"+[8]Receipts!M93","v":0},null,{"$f":"[7]Receipts!N85","v":0},{"$f":"[7]Receipts!O85","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F86=0,\"List item\",[7]Receipts!F86)","v":"List item"},null,{"$f":"[7]Receipts!I86","v":0},{"$f":"[7]Receipts!J86","v":0},{"$f":"[7]Receipts!K86","v":0},{"$f":"+[8]Receipts!M94","v":0},null,{"$f":"[7]Receipts!N86","v":0},{"$f":"[7]Receipts!O86","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F87=0,\"List item\",[7]Receipts!F87)","v":"List item"},null,{"$f":"[7]Receipts!I87","v":0},{"$f":"[7]Receipts!J87","v":0},{"$f":"[7]Receipts!K87","v":0},{"$f":"+[8]Receipts!M95","v":0},null,{"$f":"[7]Receipts!N87","v":0},{"$f":"[7]Receipts!O87","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F88=0,\"List item\",[7]Receipts!F88)","v":"List item"},null,{"$f":"[7]Receipts!I88","v":0},{"$f":"[7]Receipts!J88","v":0},{"$f":"[7]Receipts!K88","v":0},{"$f":"+[8]Receipts!M96","v":0},null,{"$f":"[7]Receipts!N88","v":0},{"$f":"[7]Receipts!O88","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F89=0,\"List item\",[7]Receipts!F89)","v":"List item"},null,{"$f":"[7]Receipts!I89","v":0},{"$f":"[7]Receipts!J89","v":0},{"$f":"[7]Receipts!K89","v":0},{"$f":"+[8]Receipts!M97","v":0},null,{"$f":"[7]Receipts!N89","v":0},{"$f":"[7]Receipts!O89","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F90=0,\"List item\",[7]Receipts!F90)","v":"List item"},null,{"$f":"[7]Receipts!I90","v":0},{"$f":"[7]Receipts!J90","v":0},{"$f":"[7]Receipts!K90","v":0},{"$f":"+[8]Receipts!M98","v":0},null,{"$f":"[7]Receipts!N90","v":0},{"$f":"[7]Receipts!O90","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F91=0,\"List item\",[7]Receipts!F91)","v":"List item"},null,{"$f":"[7]Receipts!I91","v":0},{"$f":"[7]Receipts!J91","v":0},{"$f":"[7]Receipts!K91","v":0},{"$f":"+[8]Receipts!M99","v":0},null,{"$f":"[7]Receipts!N91","v":0},{"$f":"[7]Receipts!O91","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F92=0,\"List item\",[7]Receipts!F92)","v":"List item"},null,{"$f":"[7]Receipts!I92","v":0},{"$f":"[7]Receipts!J92","v":0},{"$f":"[7]Receipts!K92","v":0},{"$f":"+[8]Receipts!M100","v":0},null,{"$f":"[7]Receipts!N92","v":0},{"$f":"[7]Receipts!O92","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F93=0,\"List item\",[7]Receipts!F93)","v":"List item"},null,{"$f":"[7]Receipts!I93","v":0},{"$f":"[7]Receipts!J93","v":0},{"$f":"[7]Receipts!K93","v":0},{"$f":"+[8]Receipts!M101","v":0},null,{"$f":"[7]Receipts!N93","v":0},{"$f":"[7]Receipts!O93","v":0}]
[1,null,null,null,null,"Other National Revenue Fund receipts (non-departmental receipts)3",null,{"$f":"SUM(H95:H104)","v":0},{"$f":"SUM(I95:I104)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F95=0,\"List item\",[7]Receipts!F95)","v":"List item"},null,{"$f":"[7]Receipts!I95","v":0},{"$f":"[7]Receipts!J95","v":0},{"$f":"[7]Receipts!K95","v":0},{"$f":"+[8]Receipts!M103","v":0},null,{"$f":"[7]Receipts!N95","v":0},{"$f":"[7]Receipts!O95","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F96=0,\"List item\",[7]Receipts!F96)","v":"List item"},null,{"$f":"[7]Receipts!I96","v":0},{"$f":"[7]Receipts!J96","v":0},{"$f":"[7]Receipts!K96","v":0},{"$f":"+[8]Receipts!M104","v":0},null,{"$f":"[7]Receipts!N96","v":0},{"$f":"[7]Receipts!O96","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F97=0,\"List item\",[7]Receipts!F97)","v":"List item"},null,{"$f":"[7]Receipts!I97","v":0},{"$f":"[7]Receipts!J97","v":0},{"$f":"[7]Receipts!K97","v":0},{"$f":"+[8]Receipts!M105","v":0},null,{"$f":"[7]Receipts!N97","v":0},{"$f":"[7]Receipts!O97","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F98=0,\"List item\",[7]Receipts!F98)","v":"List item"},null,{"$f":"[7]Receipts!I98","v":0},{"$f":"[7]Receipts!J98","v":0},{"$f":"[7]Receipts!K98","v":0},{"$f":"+[8]Receipts!M106","v":0},null,{"$f":"[7]Receipts!N98","v":0},{"$f":"[7]Receipts!O98","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F99=0,\"List item\",[7]Receipts!F99)","v":"List item"},null,{"$f":"[7]Receipts!I99","v":0},{"$f":"[7]Receipts!J99","v":0},{"$f":"[7]Receipts!K99","v":0},{"$f":"+[8]Receipts!M107","v":0},null,{"$f":"[7]Receipts!N99","v":0},{"$f":"[7]Receipts!O99","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F100=0,\"List item\",[7]Receipts!F100)","v":"List item"},null,{"$f":"[7]Receipts!I100","v":0},{"$f":"[7]Receipts!J100","v":0},{"$f":"[7]Receipts!K100","v":0},{"$f":"+[8]Receipts!M108","v":0},null,{"$f":"[7]Receipts!N100","v":0},{"$f":"[7]Receipts!O100","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F101=0,\"List item\",[7]Receipts!F101)","v":"List item"},null,{"$f":"[7]Receipts!I101","v":0},{"$f":"[7]Receipts!J101","v":0},{"$f":"[7]Receipts!K101","v":0},{"$f":"+[8]Receipts!M109","v":0},null,{"$f":"[7]Receipts!N101","v":0},{"$f":"[7]Receipts!O101","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F102=0,\"List item\",[7]Receipts!F102)","v":"List item"},null,{"$f":"[7]Receipts!I102","v":0},{"$f":"[7]Receipts!J102","v":0},{"$f":"[7]Receipts!K102","v":0},{"$f":"+[8]Receipts!M110","v":0},null,{"$f":"[7]Receipts!N102","v":0},{"$f":"[7]Receipts!O102","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F103=0,\"List item\",[7]Receipts!F103)","v":"List item"},null,{"$f":"[7]Receipts!I103","v":0},{"$f":"[7]Receipts!J103","v":0},{"$f":"[7]Receipts!K103","v":0},{"$f":"+[8]Receipts!M111","v":0},null,{"$f":"[7]Receipts!N103","v":0},{"$f":"[7]Receipts!O103","v":0}]
[0,null,null,null,null,{"$f":"IF([7]Receipts!F104=0,\"List item\",[7]Receipts!F104)","v":"List item"},null,{"$f":"[7]Receipts!I104","v":0},{"$f":"[7]Receipts!J104","v":0},{"$f":"[7]Receipts!K104","v":0},{"$f":"+[8]Receipts!M112","v":0},null,{"$f":"[7]Receipts!N104","v":0},{"$f":"[7]Receipts!O104","v":0}]
[0]
[1,null,null,null,null,"TOTAL RECEIPTS",null,{"$f":"SUM(H82,H83,H94)","v":15357},22790,6064,5264,0,6829,7264,0]
[null,null,null,null,null,"1. Numbers should balance to the audited financial statements of the department. Reasons should be provided for restated numbers."]
[null,null,null,null,null,"2. Once off \"extra-ordinary\" receipts meant for the National Revenue Fund, for example special restructuring proceeds from TELKOM, SAFCOL and ACSA, profits on GFECRA, special restructuring proceeds from SASRIA."]
[null,null,null,null,null,"3. Receipts other than departmental receipts or \"extra-ordinary receipts\" meant for the National Revenue Fund, for example the Levy Accounts from SARB."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]

{"sheet":"Analysis","index":34,"n_rows":5147,"n_cols":16384,"rows_kept":5147,"cut":false,"hidden":false,"merged":[[665,14,665,16],[666,14,666,16],[667,14,667,16],[668,14,668,16],[666,6,666,7],[666,8,666,13],[667,6,667,7],[667,8,667,9],[667,10,667,11],[667,12,667,13],[11,7,11,8],[11,9,11,10],[11,11,11,12],[12,7,12,8],[12,9,12,10],[12,11,12,12],[45,11,45,12],[28,6,28,8],[28,11,28,12],[29,6,29,8],[29,11,29,12],[30,11,30,12],[44,11,44,12]]}
[null,null,null,null,null,"F","I","J","L","T","AB","AK","AT",null,"M"]
[null,null,null,null,null,{"$f":"INDEX(($AF$71:$AF$119),MATCH(F1,$AE$71:$AE$119,0))","v":6},{"$f":"INDEX(($AF$71:$AF$148),MATCH(G1,$AE$71:$AE$148,0))","v":9},{"$f":"INDEX(($AF$71:$AF$148),MATCH(H1,$AE$71:$AE$148,0))","v":10},{"$f":"INDEX(($AF$71:$AF$148),MATCH(I1,$AE$71:$AE$148,0))","v":12},20,28,37,46,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,F2:XFC2)","v":181}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,F5:XFC5)","v":0}]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(J70,V8:V9,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Direct charges"]
[null,null,null,null,null,null,{"$f":"G69","v":"2019/20"},{"$f":"H69","v":"2020/21"},"2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,"M",1,"Budget",null,null,"Views","Sheet","Base year",null,"Units","Box",null,null,null,null,false]
[null,null,null,null,null,"CPI",4.1928123217341406E-2,2.9290993703805279E-2,5.2304964539006127E-2,6.8384972192033544E-2,4.7054304186643581E-2,4.5730390211824901E-2,4.5631883852638389E-2,null,null,null,null,null,null,"T",2,"Revised Estimate",null,1,1,{"$f":"IF(H13=Z87,17,MATCH(H13,Z71:Z87,0))","v":1},{"$f":"G13","v":"2020/21"},null,2,true]
[null,null,null,null,null,"Index",{"$f":"IF($AA$10 = 1,100,H10/(1+H9))","v":97.154255319148916},{"$f":"IF($AA$10 = COLUMN()-6,100,IF($AA$10<COLUMN()-6,G10*(1+H9),(I10/(1+I9))))","v":100},105.23049645390061,{"$f":"IF($AA$10 = COLUMN()-6,100,IF($AA$10<COLUMN()-6,I10*(1+J9),(K10/(1+K9))))","v":112.4266810276545},117.7168402754245,123.10007731572273,128.71736574604461,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($AB$71:$AB$91),MATCH($Z$9,$AA$71:$AA$91,0))","v":"Summary"},{"$f":"MATCH(G13,G8:M8,0)","v":2}]
["Off"]
[null,null,null,null,null,"Go to… (click below)","Base year","Sheet",null,"Display",null,"Direct charges"]
[null,null,null,null,null,"Payments","2020/21","Summary",null,"Show only used items",null,"Include direct charges"]
[null,null,null,null,null,"Nominal growth"]
[null,null,null,null,null,"Real growth"]
[null,null,null,null,null,"Constant prices"]
[]
[]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Current payments","Compensation of employees",null,null,null,null,"Goods and services"]
[0,null,null,null,null,"Goods and services","Transfers and subsidies",null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,"Nominal Original",null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,"Nominal Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[]
[1,null,null,null,null,"ACTUAL AND BUDGETED PAYMENTS",null,null,null,null,null,null,"ACTUAL"]
[1,null,null,null,null,{"$f":"DeptName","v":"Water and Sanitation"}]
[1]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(MyDisplay,AG71:AG72,0)","v":1},{"$f":"MATCH(MyDir_Char,AH71:AH72,0)","v":1}]
[1,null,null,null,null,null,"Audited outcome","Audited outcome",{"$f":"Summary!L27","v":"Audited outcome"},"Budget","Medium-term estimates",null,null,null,null,null,null,null,null,null,null,"Summary","Prog","Choice",null,"Sht Names","Sht Id No","Choose from",null,null,null,null,"Display","Direct_charges"]
[1,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4)))","v":"Administration"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4)))","v":1624281},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4)))","v":1646031},1960017,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))))","v":2012509},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4)))","v":2027965},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4)))","v":2120469},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4)))","v":2214808},null,null,null,null,null,null,1,null,31,47,{"$f":"IF($Z$9=1,V71,W71)","v":31},{"$f":"ROW()","v":71},"Summary",1,{"$f":"Z71","v":"Summary"},{"$f":"COUNTIF(AC72:AC87,\">0\")","v":3},null,"A",1,"Show only used items","Include direct charges"]
[{"$f":"IF(COUNTA(G72:M72)-COUNTIF(G72:M72,\"0\")-COUNTIF(G72:M72,\"\")<>0,1,0)","v":1},null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4)))","v":"Water Resources Management"},3310047,3198981,3616600,3782924,4587562,5584179.0000000009,7602318,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G72:M72,\"<>0\")>0,1,2)","v":1},null,32,48,{"$f":"IF($Z$9=1,V72,W72)","v":32},{"$f":"ROW()","v":72},{"$f":"IF(Summary!F31=\"\",$Z$87,Summary!F31)","v":"Administration"},2,1,1,null,"B",2,"Show all items","Exclude direct charges"]
[{"$f":"IF(COUNTA(G73:M73)-COUNTIF(G73:M73,\"0\")-COUNTIF(G73:M73,\"\")<>0,1,0)","v":1},null,null,null,null,"Water Services Management",10283278,9657601,12158440,12744236,16410469,16482225,16076284,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G73:M73,\"<>0\")>0,1,2)","v":1},null,33,49,33,{"$f":"ROW()","v":73},{"$f":"IF(OR(Z72=$Z$87,Z72=\"\"),\"\",IF(Summary!F32=\"\",$Z$87,Summary!F32))","v":"Water Resources Management"},3,2,{"$f":"IF(LEN(F72)>1,AC72+1,0)","v":2},null,"C",3]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,34,50,34,{"$f":"ROW()","v":74},{"$f":"IF(OR(Z73=$Z$87,Z73=\"\"),\"\",IF(Summary!F33=\"\",$Z$87,Summary!F33))","v":"Water Services Management"},4,3,{"$f":"IF(LEN(F73)>1,AC73+1,0)","v":3},null,"D",4]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G75:M75,\"<>0\")>0,1,2)","v":2},null,35,51,35,{"$f":"ROW()","v":75},{"$f":"IF(OR(Z74=$Z$87,Z74=\"\"),\"\",IF(Summary!F34=\"\",$Z$87,Summary!F34))","v":"Direct_charges"},5,4,0,null,"E",5]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,36,52,36,{"$f":"ROW()","v":76},{"$f":"IF(OR(Z75=$Z$87,Z75=\"\"),\"\",IF(Summary!F35=\"\",$Z$87,Summary!F35))","v":""},6,5,0,null,"F",6]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,37,53,37,{"$f":"ROW()","v":77},{"$f":"IF(OR(Z76=$Z$87,Z76=\"\"),\"\",IF(Summary!F36=\"\",$Z$87,Summary!F36))","v":""},7,6,0,null,"G",7]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,38,54,38,{"$f":"ROW()","v":78},{"$f":"IF(OR(Z77=$Z$87,Z77=\"\"),\"\",IF(Summary!F37=\"\",$Z$87,Summary!F37))","v":""},8,7,0,null,"H",8]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,39,55,39,{"$f":"ROW()","v":79},{"$f":"IF(OR(Z78=$Z$87,Z78=\"\"),\"\",IF(Summary!F38=\"\",$Z$87,Summary!F38))","v":""},9,8,0,null,"I",9]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,40,56,40,{"$f":"ROW()","v":80},{"$f":"IF(OR(Z79=$Z$87,Z79=\"\"),\"\",IF(Summary!F39=\"\",$Z$87,Summary!F39))","v":""},10,9,0,null,"J",10]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,41,57,41,{"$f":"ROW()","v":81},{"$f":"IF(OR(Z80=$Z$87,Z80=\"\"),\"\",IF(Summary!F40=\"\",$Z$87,Summary!F40))","v":""},11,10,0,null,"K",11]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,42,58,42,{"$f":"ROW()","v":82},{"$f":"IF(OR(Z81=$Z$87,Z81=\"\"),\"\",IF(Summary!F41=\"\",$Z$87,Summary!F41))","v":""},12,11,0,null,"L",12]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,43,59,43,{"$f":"ROW()","v":83},{"$f":"IF(OR(Z82=$Z$87,Z82=\"\"),\"\",IF(Summary!F42=\"\",$Z$87,Summary!F42))","v":""},13,12,0,null,"M",13]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,44,60,44,{"$f":"ROW()","v":84},{"$f":"IF(OR(Z83=$Z$87,Z83=\"\"),\"\",IF(Summary!F43=\"\",$Z$87,Summary!F43))","v":""},14,13,0,null,"N",14]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,45,61,{"$f":"IF($Z$9=1,V85,W85)","v":45},{"$f":"ROW()","v":85},{"$f":"IF(OR(Z84=$Z$87,Z84=\"\"),\"\",IF(Summary!F44=\"\",$Z$87,Summary!F44))","v":""},15,14,0,null,"O",15]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,62,{"$f":"IF($Z$9=1,V86,W86)","v":15000},{"$f":"ROW()","v":86},{"$f":"IF(OR(Z85=$Z$87,Z85=\"\"),\"\",IF(Summary!F45=\"\",$Z$87,Summary!F45))","v":""},16,15,{"$f":"IF(LEN(F85)>1,AC85+1,0)","v":0},null,"P",16]
[0,null,null,null,null,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,63,15000,{"$f":"ROW()","v":87},"Direct_charges",17,{"$f":"Z87","v":"Direct_charges"},null,null,"Q",17]
[0,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4)))","v":"Direct charge against the National Revenue Fund"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4)))","v":0},0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4)))","v":0},0,0,null,null,null,null,null,null,2,null,{"$f":"CHOOSE(MyDirCharIndi,47,15000)","v":47},64,47,{"$f":"ROW()","v":88},null,null,null,null,null,"R",18]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,65,15000,{"$f":"ROW()","v":89},null,null,null,null,null,"S",19]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,66,15000,{"$f":"ROW()","v":90},null,null,null,null,null,"T",20]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,67,15000,{"$f":"ROW()","v":91},null,null,null,null,null,"U",21]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,68,15000,{"$f":"ROW()","v":92},null,null,null,null,null,"V",22]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,69,15000,{"$f":"ROW()","v":93},null,null,null,null,null,"W",23]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,70,15000,{"$f":"ROW()","v":94},null,null,null,null,null,"X",24]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,71,15000,{"$f":"ROW()","v":95},null,null,null,null,null,"Y",25]
[1,null,null,null,null,"Total",{"$f":"SUM(G71:G95)","v":15217606},14502613,17735057,18539669,23025996,24186873,{"$f":"SUM(M71:M95)","v":25893410},null,null,null,null,null,null,null,null,15000,15000,15000,{"$f":"ROW()","v":96},null,null,null,null,null,"Z",26]
[1,null,null,null,null,{"$f":"Summary!F64","v":"Current payments"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))+G5063)","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))+H5063)","v":0},0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))+J5063),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))+J5063))","v":0},0,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))+M5063)","v":0},null,null,null,null,null,null,null,null,61,74,61,{"$f":"ROW()","v":97},null,null,null,null,null,"AA",27]
[{"$f":"IF(COUNTA(G98:M98)-COUNTIF(G98:M98,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"Summary!F65","v":"Compensation of employees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))+G5064)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))+J5064),\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))+J5064))","v":0},0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))+L5064)","v":0},0,null,null,null,null,null,null,null,null,62,75,62,{"$f":"ROW()","v":98},null,null,null,null,null,"AB",28]
[0,null,null,null,null,{"$f":"Summary!F66","v":"Salaries and wages"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,G$2,4))+G5065)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))+J5065),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))+J5065))","v":0},0,0,0,null,null,null,null,null,null,null,null,63,76,63,{"$f":"ROW()","v":99},null,null,null,null,null,"AC",29]
[1,null,null,null,null,{"$f":"Summary!F67","v":"Social contributions"},3705515,3459270,4119243,3607301,3587530,3757496,3925696,null,null,null,null,null,null,null,null,64,77,64,{"$f":"ROW()","v":100},null,null,null,null,null,"AD",30]
[1,null,null,null,null,{"$f":"Summary!F68","v":"Goods and services"},1683436,1638330,1854657,1836433,1790160,1869110,1951378,null,null,null,null,null,null,null,null,65,78,65,{"$f":"ROW()","v":101},null,null,null,null,null,"AE",31]
[1,null,null,null,null,{"$f":"Summary!F69","v":"Administrative fees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))+G5068)","v":1468216},1422445,1573320,1578976.2642458749,1539140,1606885,1677613,null,null,null,null,null,null,null,null,66,79,66,{"$f":"ROW()","v":102},null,null,null,null,null,"AF",32]
[1,null,null,null,null,{"$f":"Summary!F70","v":"Advertising"},215220,215885,281337,257456.73575412488,251020,262225,273765,null,null,null,null,null,null,null,null,67,80,67,{"$f":"ROW()","v":103},null,null,null,null,null,"AG",33]
[1,null,null,null,null,{"$f":"Summary!F71","v":"Minor assets"},2022079,1820923,2264364,1770868,1797370,1888386,1974318,null,null,null,null,null,null,null,null,68,81,68,{"$f":"ROW()","v":104},null,null,null,null,null,"AH",34]
[1,null,null,null,null,{"$f":"Summary!F72","v":"Audit costs: External"},4756,2292,14007,16331.504479212883,15105,16027,19648,null,null,null,null,null,null,null,null,69,82,69,{"$f":"ROW()","v":105},null,null,null,null,null,"AI",35]
[1,null,null,null,null,{"$f":"Summary!F73","v":"Bursaries: Employees"},17143,20682,18911,28263.989782054454,25424,27043,31111,null,null,null,null,null,null,null,null,70,83,70,{"$f":"ROW()","v":106},null,null,null,null,null,"AJ",36]
[1,null,null,null,null,{"$f":"Summary!F74","v":"Catering: Departmental activities"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))+G5073)","v":2953},1509,13566,14828.331421568193,12782,13042,17061,null,null,null,null,null,null,null,null,71,84,71,{"$f":"ROW()","v":107},null,null,null,null,null,"AK",37]
[1,null,null,null,null,{"$f":"Summary!F75","v":"Communication (G&S)"},35206,24113,39469,44922.1775147929,46034,48080,50234,null,null,null,null,null,null,null,null,72,85,72,{"$f":"ROW()","v":108},null,null,null,null,null,"AL",38]
[1,null,null,null,null,{"$f":"Summary!F76","v":"Computer services"},2380,2443,5519,6393.3619289392545,6892,6791,7086,null,null,null,null,null,null,null,null,73,86,73,{"$f":"ROW()","v":109},null,null,null,null,null,"AM",39]
[1,null,null,null,null,{"$f":"Summary!F77","v":"Consultants: Business and advisory services"},1445,317,4442,4528.379364931825,5724,5351,5908,null,null,null,null,null,null,null,null,74,87,74,{"$f":"ROW()","v":110},null,null,null,null,null,"AN",40]
[1,null,null,null,null,{"$f":"Summary!F78","v":"Infrastructure and planning services"},28749,30342,36809,39544.614015897343,42859,45954,50395,null,null,null,null,null,null,null,null,75,88,75,{"$f":"ROW()","v":111},null,null,null,null,null,"AO",41]
[1,null,null,null,null,{"$f":"Summary!F79","v":"Laboratory services"},117176,120050,165105,185464.11897696875,176978,173726,209962,null,null,null,null,null,null,null,null,76,89,76,{"$f":"ROW()","v":112},null,null,null,null,null,"AP",42]
[1,null,null,null,null,{"$f":"Summary!F80","v":"Legal services (G&S)"},265457,281405,703430,162780.21088959312,192971,216259,190124,null,null,null,null,null,null,null,null,77,90,77,{"$f":"ROW()","v":113},null,null,null,null,null,"AQ",43]
[1,null,null,null,null,{"$f":"Summary!F81","v":"Science and technological services"},184437,29629,156966,242732.81777748966,232265,241281,216714,null,null,null,null,null,null,null,null,78,91,78,{"$f":"ROW()","v":114},null,null,null,null,null,"AR",44]
[1,null,null,null,null,{"$f":"Summary!F82","v":"Contractors"},3466,3978,8591,5531.8540332000812,8692,13267,13808,null,null,null,null,null,null,null,null,79,92,79,{"$f":"ROW()","v":115},null,null,null,null,null,"AS",45]
[1,null,null,null,null,{"$f":"Summary!F83","v":"Agency and support/outsourced services"},31131,6799,35820,8874.3606032324988,9059,9531,9957,null,null,null,null,null,null,null,null,80,93,80,{"$f":"ROW()","v":116},null,null,null,null,null,"AT",46]
[1,null,null,null,null,{"$f":"Summary!F84","v":"Entertainment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))+G5083)","v":0},0,0,3.8990244817559332,0,0,0,null,null,null,null,null,null,null,null,81,94,81,{"$f":"ROW()","v":117},null,null,null,null,null,"AU",47]
[1,null,null,null,null,{"$f":"Summary!F85","v":"Fleet services (including government motor transport)"},140681,201406,59503,25202.101201264639,23162,25965,29322,null,null,null,null,null,null,null,null,82,95,82,{"$f":"ROW()","v":118},null,null,null,null,null,"AV",48]
[1,null,null,null,null,{"$f":"Summary!F86","v":"Housing"},4080,1041,1918,11419.561596806121,4612,11285,12110,null,null,null,null,null,null,null,null,83,96,83,{"$f":"ROW()","v":119},null,null,null,null,null,"AW",49]
[1,null,null,null,null,{"$f":"Summary!F87","v":"Inventory: Clothing material and accessories"},147,24,454,536.78764911953613,395,480,623,null,null,null,null,null,null,null,null,84,97,84,{"$f":"ROW()","v":120},null,null,null,null,null,"AX",50]
[1,null,null,null,null,{"$f":"Summary!F88","v":"Inventory: Farming supplies"},23253,5505,12955,23340.068056489152,18947,19926,25550,null,null,null,null,null,null,null,null,85,98,85,{"$f":"ROW()","v":121},null,null,null,null,null,"AY",51]
[1,null,null,null,null,{"$f":"Summary!F89","v":"Inventory: Food and food supplies"},0,0,70,73.283549065162077,73,77,80,null,null,null,null,null,null,null,null,86,99,86,{"$f":"ROW()","v":122},null,null,null,null,null,"AZ",52]
[1,null,null,null,null,{"$f":"Summary!F90","v":"Inventory: Fuel, oil and gas"},0,0,70,77.750343774551695,67,69,93,null,null,null,null,null,null,null,null,87,100,87,{"$f":"ROW()","v":123},null,null,null,null,null,"BA",53]
[0,null,null,null,null,{"$f":"Summary!F91","v":"Inventory: Learner and teacher support material"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,88,101,88,{"$f":"ROW()","v":124},null,null,null,null,null,"BB",54]
[0,null,null,null,null,{"$f":"Summary!F92","v":"Inventory: Materials and supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,89,102,89,{"$f":"ROW()","v":125},null,null,null,null,null,"BC",55]
[1,null,null,null,null,{"$f":"Summary!F93","v":"Inventory: Medical supplies"},0,0,0,50,0,50,52,null,null,null,null,null,null,null,null,90,103,90,{"$f":"ROW()","v":126},null,null,null,null,null,"BD",56]
[0,null,null,null,null,{"$f":"Summary!F94","v":"Inventory: Medicine"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))+G5093)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,91,104,91,{"$f":"ROW()","v":127},null,null,null,null,null,"BE",57]
[1,null,null,null,null,{"$f":"Summary!F95","v":"Medsas inventory interface"},0,0,27,107.94274302577092,90,95,32,null,null,null,null,null,null,null,null,92,105,92,{"$f":"ROW()","v":128},null,null,null,null,null,"BF",58]
[0,null,null,null,null,{"$f":"Summary!F96","v":"Inventory: Other supplies"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))+G5095)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))+J5095),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))+J5095))","v":0},0,0,0,null,null,null,null,null,null,null,null,93,106,93,{"$f":"ROW()","v":129},null,null,null,null,null,"BG",59]
[0,null,null,null,null,{"$f":"Summary!F97","v":"Consumable supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,94,107,94,{"$f":"ROW()","v":130},null,null,null,null,null,"BH",60]
[0,null,null,null,null,{"$f":"Summary!F98","v":"Consumables: Stationery, printing and office supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,95,108,95,{"$f":"ROW()","v":131},null,null,null,null,null,"BI",61]
[1,null,null,null,null,{"$f":"Summary!F99","v":"Operating leases"},126911,235499,1722,3663.2538630033168,403,1967,2038,null,null,null,null,null,null,null,null,96,109,96,{"$f":"ROW()","v":132},null,null,null,null,null,"BJ",62]
[1,null,null,null,null,{"$f":"Summary!F100","v":"Rental and hiring"},55484,17333,33176,31866.905315136777,32437,35354,40692,null,null,null,null,null,null,null,null,97,110,97,{"$f":"ROW()","v":133},null,null,null,null,null,"BK",63]
[1,null,null,null,null,{"$f":"Summary!F101","v":"Property payments"},12697,8513,26104,30045.015628073364,31099,32248,36177,null,null,null,null,null,null,null,null,98,111,98,{"$f":"ROW()","v":134},null,null,null,null,null,"BL",64]
[1,null,null,null,null,{"$f":"Summary!F102","v":"Transport provided: Departmental activity"},402768,457941,444094,490101.201998048,501256,523711,546927,null,null,null,null,null,null,null,null,99,112,99,{"$f":"ROW()","v":135},null,null,null,null,null,"BM",65]
[1,null,null,null,null,{"$f":"Summary!F103","v":"Travel and subsistence"},762,413,745,2327.817979951054,2105,2739,2161,null,null,null,null,null,null,null,null,100,113,{"$f":"IF($Z$9=1,V136,W136)","v":100},{"$f":"ROW()","v":136},null,null,null,null,null,"BN",66]
[1,null,null,null,null,{"$f":"Summary!F104","v":"Training and development"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))+G5103)","v":108694},98626,143622,135834.63440518617,141001,149600,157948,null,null,null,null,null,null,null,null,101,114,101,{"$f":"ROW()","v":137},null,null,null,null,null,"BO",67]
[1,null,null,null,null,{"$f":"Summary!F105","v":"Operating payments"},99,0,1113,2232.2359796490427,1141,1219,1822,null,null,null,null,null,null,null,null,102,115,102,{"$f":"ROW()","v":138},null,null,null,null,null,"BP",68]
[{"$f":"IF(COUNTA(G139:M139)-COUNTIF(G139:M139,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F106","v":"Venues and facilities"},124117,91020,178230,194885.4398292632,197694,201358,222647,null,null,null,null,null,null,null,null,103,116,103,{"$f":"ROW()","v":139},null,null,null,null,null,"BQ",69]
[{"$f":"IF(COUNTA(G140:M140)-COUNTIF(G140:M140,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F107","v":"Interest and rent on land"},313819,173510,126894,31004.495374524689,33107,32299,35299,null,null,null,null,null,null,null,null,104,117,104,{"$f":"ROW()","v":140},null,null,null,null,null,"BR",70]
[{"$f":"IF(COUNTA(G141:M141)-COUNTIF(G141:M141,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F108","v":"Interest (Incl. interest on unitary payments (PPP))"},9435,6250,22541,19385.709639380257,24787,24924,27549,null,null,null,null,null,null,null,null,105,118,105,{"$f":"ROW()","v":141},null,null,null,null,null,"BS",71]
[{"$f":"IF(COUNTA(G142:M142)-COUNTIF(G142:M142,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F109","v":"Rent on land"},4833,283,8491,8514.1750358764948,10209,8668,11188,null,null,null,null,null,null,null,null,106,119,106,{"$f":"ROW()","v":142},null,null,null,null,null,"BT",72]
[1,null,null,null,null,{"$f":"Summary!F110","v":"Transfers and subsidies"},0,17,222,0,0,0,0,null,null,null,null,null,null,null,null,107,120,107,{"$f":"ROW()","v":143},null,null,null,null,null,"BU",73]
[{"$f":"IF(COUNTA(G144:M144)-COUNTIF(G144:M144,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F111","v":"Provinces and municipalities"},0,0,46,0,0,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))+M5110)","v":0},null,null,null,null,null,null,null,null,108,121,108,{"$f":"ROW()","v":144},null,null,null,null,null,"BV",74]
[1,null,null,null,null,{"$f":"Summary!F112","v":"Provinces"},0,17,176,0,0,0,0,null,null,null,null,null,null,null,null,109,122,109,{"$f":"ROW()","v":145},null,null,null,null,null,"BW",75]
[1,null,null,null,null,{"$f":"Summary!F113","v":"Provincial Revenue Funds"},9116654,8850347,9409751,10528115,14824663,15618395,16942315,null,null,null,null,null,null,null,null,110,123,110,{"$f":"ROW()","v":146},null,null,null,null,null,"BX",76]
[1,null,null,null,null,{"$f":"Summary!F114","v":"Provincial agencies and funds"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))+G5113)","v":5698629},5373695,5858379,6223394,8129347,8144747,8273489,null,null,null,null,null,null,null,null,111,124,111,{"$f":"ROW()","v":147},null,null,null,null,null,"BY",77]
[0,null,null,null,null,{"$f":"Summary!F115","v":"Municipalities"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,112,125,112,{"$f":"ROW()","v":148},null,null,null,null,null,"BZ",78]
[0,null,null,null,null,{"$f":"Summary!F116","v":"Municipal bank accounts"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,113,126,113,{"$f":"ROW()","v":149}]
[0,null,null,null,null,{"$f":"Summary!F117","v":"Municipal agencies and funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,114,127,114,{"$f":"ROW()","v":150}]
[1,null,null,null,null,{"$f":"Summary!F118","v":"Departmental agencies and accounts"},5698629,5373695,5858379,6223394,8129347,8144747,8273489,null,null,null,null,null,null,null,null,115,128,115,{"$f":"ROW()","v":151}]
[1,null,null,null,null,{"$f":"Summary!F119","v":"Social security funds"},5698629,5373695,5858379,6223394,8129347,8144747,8273489,null,null,null,null,null,null,null,null,116,129,116,{"$f":"ROW()","v":152}]
[0,null,null,null,null,{"$f":"Summary!F120","v":"Departmental agencies (non-business entities)"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,117,130,117,{"$f":"ROW()","v":153}]
[1,null,null,null,null,{"$f":"Summary!F121","v":"Higher education institutions"},2370029,2382047,2375855,2612130,3376090,4322527,6284642,null,null,null,null,null,null,null,null,118,131,118,{"$f":"ROW()","v":154}]
[0,null,null,null,null,{"$f":"Summary!F122","v":"Foreign governments and international organisations"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,119,132,119,{"$f":"ROW()","v":155}]
[1,null,null,null,null,{"$f":"Summary!F123","v":"Public corporations and private enterprises"},2370029,2382047,2375855,2612130,3376090,4322527,6284642,null,null,null,null,null,null,null,null,120,133,120,{"$f":"ROW()","v":156}]
[0,null,null,null,null,{"$f":"Summary!F124","v":"Public corporations"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))+G5123)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,121,134,121,{"$f":"ROW()","v":157}]
[1,null,null,null,null,{"$f":"Summary!F125","v":"Subsidies on products and production (pc)"},227051,237458,243324,250978,256985,268525,280555,null,null,null,null,null,null,null,null,122,135,122,{"$f":"ROW()","v":158}]
[1,null,null,null,null,{"$f":"Summary!F126","v":"Other transfers to public corporations"},782891,809312,902969,1413686,3032960,2852278,2072177,null,null,null,null,null,null,null,null,123,136,123,{"$f":"ROW()","v":159}]
[1,null,null,null,null,{"$f":"Summary!F127","v":"Private enterprises"},782891,809312,902969,1413686,3032960,2852278,2072177,null,null,null,null,null,null,null,null,124,137,124,{"$f":"ROW()","v":160}]
[0,null,null,null,null,{"$f":"Summary!F128","v":"Subsidies on products and production (pe)"},0,0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))+J5127),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))+J5127))","v":0},0,0,0,null,null,null,null,null,null,null,null,125,138,125,{"$f":"ROW()","v":161}]
[1,null,null,null,null,{"$f":"Summary!F129","v":"Other transfers to private enterprises"},782891,809312,902969,1413686,3032960,2852278,2072177,null,null,null,null,null,null,null,null,126,139,126,{"$f":"ROW()","v":162}]
[0,null,null,null,null,{"$f":"Summary!F130","v":"Non-profit institutions"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,127,140,127,{"$f":"ROW()","v":163}]
[{"$f":"IF(COUNTA(G164:M164)-COUNTIF(G164:M164,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"Summary!F131","v":"Households"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,128,141,128,{"$f":"ROW()","v":164}]
[0,null,null,null,null,{"$f":"Summary!F132","v":"Social benefits"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,129,142,129,{"$f":"ROW()","v":165}]
[1,null,null,null,null,{"$f":"Summary!F133","v":"Other transfers to households"},2635,834,1322,1142,1316,1535,1438,null,null,null,null,null,null,null,null,130,143,130,{"$f":"ROW()","v":166}]
[1,null,null,null,null,{"$f":"Summary!F134","v":"Payments for capital assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))+G5133)","v":35419},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))+H5133)","v":47001},27902,26785,27965,28783,30014,null,null,null,null,null,null,null,null,131,144,131,{"$f":"ROW()","v":167}]
[{"$f":"IF(COUNTA(G168:M168)-COUNTIF(G168:M168,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F135","v":"Buildings and other fixed structures"},15552,11370,6145,4663,4708,4499,5001,null,null,null,null,null,null,null,null,132,145,132,{"$f":"ROW()","v":168}]
[{"$f":"IF(COUNTA(G169:M169)-COUNTIF(G169:M169,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F136","v":"Buildings"},19867,35631,21757,22122,23257,24284,25013,null,null,null,null,null,null,null,null,133,146,133,{"$f":"ROW()","v":169}]
[1,null,null,null,null,{"$f":"Summary!F137","v":"Other fixed structures"},2394699,2192996,4206063,4404253,4613803,4810982,5025399,null,null,null,null,null,null,null,null,134,147,134,{"$f":"ROW()","v":170}]
[1,null,null,null,null,{"$f":"Summary!F138","v":"Machinery and equipment"},2317777,2063571,4045522,4258668,4440659,4644645,4852725,null,null,null,null,null,null,null,null,135,148,135,{"$f":"ROW()","v":171}]
[1,null,null,null,null,{"$f":"Summary!F139","v":"Transport equipment"},210424,38090,60286,0,0,0,0,null,null,null,null,null,null,null,null,136,149,136,{"$f":"ROW()","v":172}]
[1,null,null,null,null,{"$f":"Summary!F140","v":"Other machinery and equipment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))+G5139)","v":2107353},2025481,3985236,4258668,4440659,4644645,4852725,null,null,null,null,null,null,null,null,137,150,137,{"$f":"ROW()","v":173}]
[1,null,null,null,null,{"$f":"Summary!F141","v":"Heritage assets"},47583,91672,117294,99202,124144,116425,122660,null,null,null,null,null,null,null,null,138,151,138,{"$f":"ROW()","v":174}]
[1,null,null,null,null,{"$f":"Summary!F142","v":"Specialised military assets"},14545,61064,15376,15637,10725,17858,19564,null,null,null,null,null,null,null,null,139,152,139,{"$f":"ROW()","v":175}]
[1,null,null,null,null,{"$f":"Summary!F143","v":"Biological assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))+G5142)","v":33038},30608,101918,83565,113419,98567,103096,null,null,null,null,null,null,null,null,140,153,140,{"$f":"ROW()","v":176}]
[0,null,null,null,null,{"$f":"Summary!F144","v":"Land and sub-soil assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))+G5143)","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,H$2,4))+H5143)","v":0},0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))+J5143),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))+J5143))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))+K5143)","v":0},0,0,null,null,null,null,null,null,null,null,141,154,141,{"$f":"ROW()","v":177}]
[{"$f":"IF(COUNTA(G178:M178)-COUNTIF(G178:M178,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"Summary!F145","v":"Software and other intangible assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))+G5144)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,O$2,4))+J5144),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,J$2,4))+J5144))","v":0},0,0,0,null,null,null,null,null,null,null,null,142,155,142,{"$f":"ROW()","v":178}]
[1,null,null,null,null,{"$f":"Summary!F146","v":"Payments for financial assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))+G5145)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,O$2,4))+J5145),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,J$2,4))+J5145))","v":0},0,0,0,null,null,null,null,null,null,null,null,143,156,{"$f":"IF($Z$9=1,V179,W179)","v":143},{"$f":"ROW()","v":179}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,157,144,{"$f":"ROW()","v":180}]
[1,null,null,null,null,"Total economic classification",{"$f":"SUM(G97,G143,G167,G179)","v":35419},{"$f":"SUM(H97,H143,H167,H179)","v":47018},28124,{"$f":"SUM(J97,J143,J167,J179)","v":26785},{"$f":"SUM(K97,K143,K167,K179)","v":27965},28783,30014,null,null,null,null,null,null,null,null,145,158,145,{"$f":"ROW()","v":181}]
[1,null,null,null,null,null,{"$f":"G96-G181","v":15182187},{"$f":"H96-H181","v":14455595},17706933,{"$f":"J96-J181","v":18512884},{"$f":"K96-K181","v":22998031},24158090,25863396]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.05]
[{"$f":"A66","v":1},null,null,null,null,"PAYMENTS - GROWTH IN NOMINAL TERMS",null,null,null,null,null,null,"NOMINAL GROWTH"]
[1,null,null,null,null,{"$f":"F$67","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL "]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMINAL GROWTH",null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,null,{"$f":"G$69","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,1]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G189&\" - \"&J189","v":"2019/20 - 2022/23"},{"$f":"J189&\" - \"&M189","v":"2022/23 - 2025/26"},{"$f":"G189&\" - \"&M189","v":"2019/20 - 2025/26"},null,null,1]
[1,null,null,null,null,{"$f":"IF(F71=0,\"\",F71)","v":"Administration"},null,{"$f":"IF(ISERROR(H71/G71-1),0,H71/G71-1)","v":1.3390540183625843E-2},{"$f":"IF(ISERROR(I71/H71-1),0,I71/H71-1)","v":0.1907533940733801},{"$f":"IF(ISERROR(J71/I71-1),0,J71/I71-1)","v":2.6781400365404995E-2},7.6799656548118822E-3,{"$f":"IF(ISERROR(L71/K71-1),0,L71/K71-1)","v":4.5614199456105009E-2},{"$f":"IF(ISERROR(M71/L71-1),0,M71/L71-1)","v":4.4489686008142515E-2},null,{"$f":"IF(ISERROR((J71/G71)^(1/3)-1),0,((J71/G71)^(1/3)-1))","v":7.4052612167414322E-2},{"$f":"IF(ISERROR((M71/J71)^(1/3)-1),0,((M71/J71)^(1/3)-1))","v":3.2443000041341596E-2},{"$f":"IF(ISERROR((M71/G71)^(1/6)-1),0,((M71/G71)^(1/6)-1))","v":5.3042307368685426E-2},null,null,2]
[{"$f":"A72","v":1},null,null,null,null,{"$f":"IF(F72=0,\"\",F72)","v":"Water Resources Management"},null,{"$f":"IF(ISERROR(H72/G72-1),0,H72/G72-1)","v":-3.3554206330000724E-2},0.13054750872230869,4.5989050489410044E-2,0.21270266069315702,0.2172432764941381,0.36140299227514006,null,{"$f":"IF(ISERROR((J72/G72)^(1/3)-1),0,((J72/G72)^(1/3)-1))","v":4.5517127949863623E-2},{"$f":"IF(ISERROR((M72/J72)^(1/3)-1),0,((M72/J72)^(1/3)-1))","v":0.26194222395852806},{"$f":"IF(ISERROR((M72/G72)^(1/6)-1),0,((M72/G72)^(1/6)-1))","v":0.14864363909429446},null,null,2]
[1,null,null,null,null,"Water Services Management",null,-6.0844119939186703E-2,0.25895033352485775,4.8180194169646695E-2,0.28767773917557715,4.3725746046623382E-3,-2.4629017016816634E-2,null,7.413963691733283E-2,8.0497968902425221E-2,7.7314112042892846E-2,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H81/G81-1),0,H81/G81-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,{"$f":"IF(F88=0,\"\",F88)","v":"Direct charge against the National Revenue Fund"},null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H91/G91-1),0,H91/G91-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,{"$f":"T94","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,{"$f":"T95","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,-4.6984591400250464E-2,0.22288700663804506,4.5368447363884901E-2,0.24198528031972955,5.0415929890720079E-2,7.0556330287094182E-2,null,6.8034332496887062E-2,0.11779567260482438,9.2631756383825037E-2]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Compensation of employees",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Social contributions",null,-6.6453650842055678E-2,0.19078389371167903,-0.1242806020426569,-5.4808290187040587E-3,4.7376886046945899E-2,4.4763853374694129E-2,null,-8.9141655061157898E-3,2.8595834174907298E-2,9.6666581947584262E-3]
[1,null,null,null,null,"Goods and services",null,{"$f":"IF(ISERROR(H101/G101-1),0,H101/G101-1)","v":-2.6794009395070595E-2},0.13204116386808518,-9.826075657116129E-3,-2.5197216560582381E-2,4.4102203155025332E-2,4.4014530979985089E-2,null,2.9420531795268934E-2,2.0443049761581511E-2,2.4921961396258352E-2]
[1,null,null,null,null,"Administrative fees",null,-3.1174568319647822E-2,0.10606736991588428,3.5951136741889655E-3,-2.5229172311149961E-2,4.4014839455799981E-2,4.4015595391082796E-2,null,2.4539129337020738E-2,2.0403783945163179E-2,2.2469365983831757E-2]
[1,null,null,null,null,"Advertising",null,3.089861537031835E-3,0.30317993376103014,-8.4881349576753529E-2,-2.5001232674184415E-2,4.4637877459963393E-2,4.4008008389741615E-2,null,{"$f":"IF(ISERROR((J103/G103)^(1/3)-1),0,((J103/G103)^(1/3)-1))","v":6.1550218008089796E-2},{"$f":"IF(ISERROR((M103/J103)^(1/3)-1),0,((M103/J103)^(1/3)-1))","v":2.0683800044123624E-2},{"$f":"IF(ISERROR((M103/G103)^(1/6)-1),0,((M103/G103)^(1/6)-1))","v":4.0916476214189146E-2}]
[1,null,null,null,null,"Minor assets",null,-9.9479792827085411E-2,0.24352539893229963,-0.21794022515814593,1.4965542321618619E-2,5.0638432821288992E-2,4.550552694205523E-2,null,-4.3255391007056665E-2,3.6916149032484302E-2,-3.9759362522646668E-3]
[1,null,null,null,null,"Audit costs: External",null,-0.5180824222035324,5.1112565445026181,0.16595305770064139,-7.5100520027043816E-2,6.1039390930155646E-2,0.22593124103076057,null,0.50867183539500638,6.3565035891706145E-2,0.26671646975978658]
[1,null,null,null,null,"Bursaries: Employees",null,0.20643994633378049,-8.5630016439415924E-2,0.49457933382975283,-0.10048085227718406,6.3679987413467698E-2,0.15042709758532702,null,0.18135987003594045,3.2508180289049893E-2,0.10442914199024877]
[1,null,null,null,null,"Catering: Departmental activities",null,-0.4889942431425669,7.9900596421471182,9.3051114666680812E-2,-0.13800146242966693,2.0341104678454069E-2,0.30815825793589946,null,0.71241732242598177,4.7861939703760514E-2,0.33954355549179849]
[1,null,null,null,null,"Communication (G&S)",null,-0.31508833721524743,0.63683490233484008,0.13816355911710199,2.4749968650584098E-2,4.4445409914411149E-2,4.4800332778702101E-2,null,8.4629398551271384E-2,3.7956103892228255E-2,6.1036146739237296E-2]
[1,null,null,null,null,"Computer services",null,2.6470588235294024E-2,1.2591076545231275,0.15842760082247764,7.7993092930291219E-2,-1.4654672083575182E-2,4.3439846856133224E-2,null,0.39011515440305522,3.4881489898469509E-2,0.19941837659720507]
[1,null,null,null,null,"Consultants: Business and advisory services",null,-0.78062283737024218,13.012618296529968,1.9446052438501837E-2,0.26402837278324509,-6.5164220824598162E-2,0.10409269295458801,null,0.46338405460316001,9.2695684749066087E-2,0.26452894059229215]
[1,null,null,null,null,"Infrastructure and planning services",null,{"$f":"IF(ISERROR(H111/G111-1),0,H111/G111-1)","v":5.5410622978190549E-2},0.21313690593896251,7.4319161506624543E-2,8.3813840812057006E-2,7.221353741337877E-2,9.6640118379248907E-2,null,0.11212823277261275,8.4176616580925012E-2,9.8063488424751766E-2]
[1,null,null,null,null,"Laboratory services",null,2.4527206936574064E-2,0.37530195751770101,0.12331012977783073,-4.575612266016027E-2,-1.8375165274779892E-2,0.20858132921957573,null,0.16539659293696496,4.2222072932500243E-2,0.10208985698954542]
[1,null,null,null,null,"Legal services (G&S)",null,6.0077526680403892E-2,1.4997068282368828,-0.76859074692635643,0.18546965227170031,0.12068134590171575,-0.12085046171488811,null,-0.15042353134702091,5.3121417887217914E-2,-5.4110378917581747E-2]
[1,null,null,null,null,"Science and technological services",null,-0.83935435948318393,4.2977150764453746,0.54640379303473141,-4.3124855853176713E-2,3.8817729748347851E-2,-0.10181904086935978,null,9.5872804079576435E-2,-3.7088980189235676E-2,2.724291156432268E-2]
[1,null,null,null,null,"Contractors",null,0.14772071552221577,1.1596279537456007,-0.35608729679896622,0.57126344040061916,0.52634606534744588,4.0777869902766328E-2,null,0.16863992116655147,0.35650069969930698,0.25907143195252025]
[1,null,null,null,null,"Agency and support/outsourced services",null,-0.78160033407214669,4.2684218267392264,-0.75225123944074546,2.0805938030087123E-2,5.2102881112705557E-2,4.4696254327982299E-2,null,-0.34186548584580356,3.9115472908779036E-2,-0.17303098189053823]
[1,null,null,null,null,"Entertainment",null,0,0,0,-1,0,0,null,0,-1,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,0.43165032946879811,-0.70456192963466835,-0.57645662905627215,-8.0949647212839038E-2,0.12101718331750289,0.12928942807625643,null,-0.43627525155806401,5.1765560758692875E-2,-0.22999592458313189]
[1,null,null,null,null,"Housing",null,-0.74485294117647061,0.84245917387127767,4.9538903007331188,-0.59613160620019712,1.4468777103209018,7.3105892778023929E-2,null,0.40927719036234067,1.976062092107278E-2,0.19880164443239123]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,-0.83673469387755106,17.916666666666668,0.18235165004303111,-0.26414104227640622,0.21518987341772156,0.29791666666666661,null,0.53990900973011624,5.0901093662759411E-2,0.27212108797335643]
[1,null,null,null,null,"Inventory: Farming supplies",null,{"$f":"IF(ISERROR(H121/G121-1),0,H121/G121-1)","v":-0.76325635401883629},1.3533151680290647,0.80162624905358171,-0.188220019147192,5.167044914762231E-2,0.28224430392452082,null,1.2465719124181707E-3,3.0614532656967786E-2,1.5824427637920024E-2]
[1,null,null,null,null,"Inventory: Food and food supplies",null,0,0,4.6907843788029702E-2,-3.8692048731148176E-3,5.4794520547945202E-2,3.8961038961038863E-2,null,0,2.9661555451669264E-2,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,0,0,0.11071919677930997,-0.13826747577764886,2.9850746268656803E-2,0.34782608695652173,null,0,6.1516812199335469E-2,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,0,0,0,-1,0,4.0000000000000036E-2,null,0,1.3159403820177218E-2,0]
[0,null,null,null,null,"Inventory: Medicine",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Medsas inventory interface",null,0,0,2.9978793713248488,-0.16622463467958337,5.555555555555558E-2,-0.66315789473684217,null,0,-0.33321547897248105,0]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,{"$f":"IF(ISERROR(H131/G131-1),0,H131/G131-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Operating leases",null,0.85562323202874446,-0.99268786703977507,1.1273251236953059,-0.8899885142905164,3.8808933002481387,3.6095577020843983E-2,null,-0.69324669538009065,-0.17754454052368518,-0.49771429435325809]
[1,null,null,null,null,"Rental and hiring",null,-0.68760363347992215,0.91403680840016155,-3.9459087438606932E-2,1.7889866594370085E-2,8.9928168449610046E-2,0.15098715845448885,null,-0.16876457709747716,8.4900015211298863E-2,-5.0364636846796151E-2]
[1,null,null,null,null,"Property payments",null,-0.32952665984090734,2.066369082579584,0.15097362963811545,3.5080173862243491E-2,3.6946525611756043E-2,0.12183701314810214,null,0.33257124698423213,6.3865450489254405E-2,0.19066221489636059]
[1,null,null,null,null,"Transport provided: Departmental activity",null,0.13698456679775961,-3.0237519680482827E-2,0.10359789143300291,2.2760193112108418E-2,4.4797468758478676E-2,4.4329792576440097E-2,null,{"$f":"IF(ISERROR((J135/G135)^(1/3)-1),0,((J135/G135)^(1/3)-1))","v":6.7604190348434789E-2},{"$f":"IF(ISERROR((M135/J135)^(1/3)-1),0,((M135/J135)^(1/3)-1))","v":3.7244638518419082E-2},{"$f":"IF(ISERROR((M135/G135)^(1/6)-1),0,((M135/G135)^(1/6)-1))","v":5.231493503547302E-2}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,-0.45800524934383202,0.80387409200968518,2.1245878925517503,-9.5719674764149332E-2,0.30118764845605694,-0.21102592186929536,null,0.45099087860519083,-2.4482084850993235E-2,0.1897342546960481]
[1,null,null,null,null,"Training and development",null,-9.2627007930520588E-2,0.45622858069880157,-5.4221258545444573E-2,3.8034229027354538E-2,6.0985383082389433E-2,5.5802139037433252E-2,null,7.7130480377478605E-2,5.1561161940144373E-2,6.4269035303990751E-2]
[1,null,null,null,null,"Operating payments",null,-1,0,1.0056028568275317,-0.48885332446823537,6.8361086765994727E-2,0.49466776045939298,null,1.8251074458634218,-6.5449538591398349E-2,0.62487090781407528]
[1,null,null,null,null,"Venues and facilities",null,-0.26665968400783135,0.95814106789716535,9.3449137795338588E-2,1.44113391600591E-2,1.85336934858924E-2,0.1057271129033861,null,0.16229412138708965,4.5391949703358581E-2,0.10229438794071788]
[1,null,null,null,null,"Interest and rent on land",null,-0.44710167325751471,-0.26866463028067544,-0.75566618299900168,6.781289616482078E-2,-2.4405714803515832E-2,9.2882132573763876E-2,null,-0.53770931318140625,4.4189315413838415E-2,-0.3052201817904463]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,{"$f":"IF(ISERROR(H141/G141-1),0,H141/G141-1)","v":-0.33757286698463174},2.60656,-0.13998005237654687,0.27862226666428169,5.5270908137330377E-3,0.10532017332691379,null,0.271295763342559,0.12428058720611856,0.19553048782681537]
[1,null,null,null,null,"Rent on land",null,-0.94144423753362305,29.003533568904594,2.7293647245900665E-3,0.1990592109020497,-0.15094524439220292,0.29072450392247351,null,0.20774503195853011,9.5308928377093816E-2,0.15015386653580243]
[1,null,null,null,null,"Transfers and subsidies",null,0,12.058823529411764,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provinces and municipalities",null,0,0,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provinces",null,0,9.3529411764705888,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provincial Revenue Funds",null,-2.9211046070191982E-2,6.3207013239142018E-2,0.1188516040435077,0.40810230511349843,5.3541318274823446E-2,8.4766712584743775E-2,null,4.9151926736954232E-2,0.17185544952917531,0.1088076491126555]
[1,null,null,null,null,"Provincial agencies and funds",null,-5.7019679645753385E-2,9.0195666110562733E-2,6.2306484438784171E-2,0.30625620039483281,1.8943710977030737E-3,1.5806752499494481E-2,null,2.9798617190264665E-2,9.956388143771977E-2,6.4109658172936568E-2]
[0,null,null,null,null,"Municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H151/G151-1),0,H151/G151-1)","v":-5.7019679645753385E-2},9.0195666110562733E-2,6.2306484438784171E-2,0.30625620039483281,1.8943710977030737E-3,1.5806752499494481E-2,null,2.9798617190264665E-2,9.956388143771977E-2,6.4109658172936568E-2]
[1,null,null,null,null,"Social security funds",null,-5.7019679645753385E-2,9.0195666110562733E-2,6.2306484438784171E-2,0.30625620039483281,1.8943710977030737E-3,1.5806752499494481E-2,null,2.9798617190264665E-2,9.956388143771977E-2,6.4109658172936568E-2]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Higher education institutions",null,5.0708240278916072E-3,-2.5994449311873558E-3,9.944840909904018E-2,0.29246630144747776,0.28033523987808384,0.45392776031242832,null,3.295255839343092E-2,0.33997054580447084,0.17648884544672594]
[0,null,null,null,null,"Foreign governments and international organisations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,5.0708240278916072E-3,-2.5994449311873558E-3,9.944840909904018E-2,0.29246630144747776,0.28033523987808384,0.45392776031242832,null,3.295255839343092E-2,0.33997054580447084,0.17648884544672594]
[0,null,null,null,null,"Public corporations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Subsidies on products and production (pc)",null,4.5835517130512482E-2,2.4703315954821559E-2,3.1456001052095228E-2,2.3934368749452206E-2,4.4905344669922354E-2,4.4800297923843324E-2,null,3.3960810687748033E-2,3.7832945287010755E-2,3.5895068753303283E-2]
[1,null,null,null,null,"Other transfers to public corporations",null,3.3747993015630584E-2,0.11572422007828864,0.56559749005779825,1.1454269194149194,-5.9572826545684743E-2,-0.2735010402211846,null,0.21772872913459418,0.13594672542858843,0.17612710296156298]
[1,null,null,null,null,"Private enterprises",null,3.3747993015630584E-2,0.11572422007828864,0.56559749005779825,1.1454269194149194,-5.9572826545684743E-2,-0.2735010402211846,null,0.21772872913459418,0.13594672542858843,0.17612710296156298]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,{"$f":"IF(ISERROR(H161/G161-1),0,H161/G161-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,3.3747993015630584E-2,0.11572422007828864,0.56559749005779825,1.1454269194149194,-5.9572826545684743E-2,-0.2735010402211846,null,0.21772872913459418,0.13594672542858843,0.17612710296156298]
[0,null,null,null,null,"Non-profit institutions",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Households",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Social benefits",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to households",null,-0.68349146110056924,0.58513189448441238,-0.13615733736762481,0.15236427320490376,0.16641337386018229,-6.3192182410423459E-2,null,-0.24323362312685792,7.9852059009975829E-2,-9.6011211211122438E-2]
[1,null,null,null,null,"Payments for capital assets",null,0.3269996329653575,-0.40635305631795071,-4.0032972546770851E-2,4.4054508120216607E-2,2.9250849275880508E-2,4.2768300733071696E-2,null,{"$f":"IF(ISERROR((J167/G167)^(1/3)-1),0,((J167/G167)^(1/3)-1))","v":-8.8929918574790046E-2},{"$f":"IF(ISERROR((M167/J167)^(1/3)-1),0,((M167/J167)^(1/3)-1))","v":3.8669572209061531E-2},{"$f":"IF(ISERROR((M167/G167)^(1/6)-1),0,((M167/G167)^(1/6)-1))","v":-2.7220080528798318E-2}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.26890432098765427,-0.45954265611257694,-0.24117168429617575,9.650439631138763E-3,-4.4392523364485958E-2,0.1115803511891531,null,-0.33069142470954926,2.3600477236582984E-2,-0.17228955722073747]
[1,null,null,null,null,"Buildings",null,0.79347661951980664,-0.38938003423984735,1.6776209955416732E-2,5.1306391827140363E-2,4.4158747903856987E-2,3.0019766101136547E-2,null,3.6487412133944686E-2,4.1790673239782139E-2,3.9135659522654409E-2]
[1,null,null,null,null,"Other fixed structures",null,-8.4228957376271452E-2,0.91795288272299636,4.7120074045490901E-2,4.757901056092817E-2,4.2736761842670834E-2,4.4568239914429153E-2,null,0.22520034002893241,4.4959431289804508E-2,0.13149664185657595]
[1,null,null,null,null,"Machinery and equipment",null,{"$f":"IF(ISERROR(H171/G171-1),0,H171/G171-1)","v":-0.10967664274863376},0.96044720535421368,5.2686896771294345E-2,4.2734253996789651E-2,4.5935974818152037E-2,4.4799979331036077E-2,null,0.22480620672308138,4.4489228288124405E-2,0.13106007341020409]
[1,null,null,null,null,"Transport equipment",null,-0.81898452647986919,0.58272512470464699,-1,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Other machinery and equipment",null,-3.8850633946946767E-2,0.96755042382525436,6.8611244101980384E-2,4.2734253996789651E-2,4.5935974818152037E-2,4.4799979331036077E-2,null,0.26428649302970553,4.4489228288124405E-2,0.14914473563589725]
[1,null,null,null,null,"Heritage assets",null,0.92657041380324912,0.27949646566017972,-0.1542448889116238,0.25142638253261018,-6.2177793530094116E-2,5.3553789993558087E-2,null,0.27748615687260347,7.3315770937025349E-2,0.17095945246840039]
[1,null,null,null,null,"Specialised military assets",null,3.1982811962873843,-0.74819861129306964,1.6974505723204913E-2,-0.31412675065549656,0.66508158508158499,9.5531414492104449E-2,null,2.4424375165624124E-2,7.7543320978386454E-2,5.0648201496188427E-2]
[1,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H176/G176-1),0,H176/G176-1)","v":-7.3551667776499796E-2},2.3297830632514374,-0.18007613964167268,0.35725483156824023,-0.13094807748260873,4.5948441161849374E-2,null,{"$f":"IF(ISERROR((J176/G176)^(1/3)-1),0,((J176/G176)^(1/3)-1))","v":0.36250118780174567},{"$f":"IF(ISERROR((M176/J176)^(1/3)-1),0,((M176/J176)^(1/3)-1))","v":7.2520987380516821E-2},{"$f":"IF(ISERROR((M176/G176)^(1/6)-1),0,((M176/G176)^(1/6)-1))","v":0.20884702061437665}]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H177/G177-1),0,H177/G177-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR((J177/G177)^(1/3)-1),0,((J177/G177)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M177/J177)^(1/3)-1),0,((M177/J177)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M177/G177)^(1/6)-1),0,((M177/G177)^(1/6)-1))","v":0}]
[0,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H178/G178-1),0,H178/G178-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR((J178/G178)^(1/3)-1),0,((J178/G178)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M178/J178)^(1/3)-1),0,((M178/J178)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M178/G178)^(1/6)-1),0,((M178/G178)^(1/6)-1))","v":0}]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H179/G179-1),0,H179/G179-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR((J179/G179)^(1/3)-1),0,((J179/G179)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M179/J179)^(1/3)-1),0,((M179/J179)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M179/G179)^(1/6)-1),0,((M179/G179)^(1/6)-1))","v":0}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,"Total economic classification",null,{"$f":"IF(ISERROR(H181/G181-1),0,H181/G181-1)","v":0.32747960134391141},-0.40184610149304523,-4.7610581709571886E-2,4.4054508120216607E-2,2.9250849275880508E-2,4.2768300733071696E-2,null,{"$f":"IF(ISERROR((J181/G181)^(1/3)-1),0,((J181/G181)^(1/3)-1))","v":-8.8929918574790046E-2},{"$f":"IF(ISERROR((M181/J181)^(1/3)-1),0,((M181/J181)^(1/3)-1))","v":3.8669572209061531E-2},{"$f":"IF(ISERROR((M181/G181)^(1/6)-1),0,((M181/G181)^(1/6)-1))","v":-2.7220080528798318E-2},null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.03,null,null,null,null,null,null,2]
[1,null,null,null,null,"PAYMENTS - GROWTH IN REAL TERMS (EXCLUDING INFLATION)",null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"F$67","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL",null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G309&\" - \"&J309","v":"2019/20 - 2022/23"},{"$f":"J309&\" - \"&M309","v":"2022/23 - 2025/26"},{"$f":"G309&\" - \"&M309","v":"2019/20 - 2025/26"},null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F191=0,\"\",F191)","v":"Administration"},null,{"$f":"IF(ISERROR(H431/G431-1),0,H431/G431-1)","v":-1.5447967209897606E-2},{"$f":"IF(ISERROR(I431/H431-1),0,I431/H431-1)","v":0.13156683109921974},-3.8940618699708218E-2,-3.7604867650506413E-2,-1.1110966727878591E-4,-1.0923517751653122E-3,null,{"$f":"IF(ISERROR(((J71/J$10)/(G71/G$10))^(1/3)-1),0,(((J71/J$10)/(G71/G$10))^(1/3)-1))","v":2.3033137733998732E-2},{"$f":"IF(ISERROR(((M71/M$10)/(J71/J$10))^(1/3)-1),0,(((M71/M$10)/(J71/J$10))^(1/3)-1))","v":-1.3091628227741015E-2},{"$f":"IF(ISERROR(((M71/M$10)/(G71/G$10))^(1/6)-1),0,(((M71/M$10)/(G71/G$10))^(1/6)-1))","v":4.8084236460828045E-3},null,null,2]
[{"$f":"A72","v":1},null,null,null,null,"Water Resources Management",null,-6.1056786096673643E-2,7.4353487648496586E-2,-2.0962408013539657E-2,0.15820416939615156,0.1640125293170176,0.30199070370639491,null,-4.1468585018742399E-3,0.2062858147788349,9.6030801662128962E-2,null,null,2]
[1,null,null,null,null,"Water Services Management",null,-8.7570098440917454E-2,0.19637403219548522,-1.8911514620925551E-2,0.22980989049641587,-3.9549214591329873E-2,-6.7194680990960487E-2,null,2.3116028648243692E-2,3.2843935355294063E-2,2.7968474883413919E-2,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H447/G447-1),0,H447/G447-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,-7.4104976698169067E-2,0.16210323798459658,-2.1543287697996072E-2,0.18617083694098291,4.4806383392435034E-3,2.3836731472477224E-2,null,1.7300737416405587E-2,6.8496669724460224E-2,4.2584504986366678E-2]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Compensation of employees",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Social contributions",null,-9.3019996416497497E-2,0.13159581474875792,-0.1803334745895887,-5.0174220186370522E-2,1.5744936271648857E-3,-8.3014920580470886E-4,null,-5.5992565410793227E-2,-1.6769119576927727E-2,-3.6580433540468582E-2]
[1,null,null,null,null,"Goods and services",null,-5.4488967106434361E-2,7.5772900457625303E-2,-7.3204930698980264E-2,-6.9004559227089257E-2,-1.5569855022286028E-3,-1.5467708068486186E-3,null,-1.9478836734897031E-2,-2.4562335464335949E-2,-2.2023889083631731E-2]
[1,null,null,null,null,"Administrative fees",null,-5.8744866508423921E-2,5.1090137544329117E-2,-6.0642802177302779E-2,-6.9035078895877899E-2,-1.6405287367400323E-3,-1.5457528471688464E-3,null,-2.4128363598694191E-2,-2.4599869510231187E-2,-2.4364145038171525E-2]
[1,null,null,null,null,"Advertising",null,{"$f":"IF(ISERROR(H463/G463-1),0,H463/G463-1)","v":-2.545551484181463E-2},0.23840519400374327,-0.14345608161665413,-6.8817382797352722E-2,-1.0447365421217825E-3,-1.5530087480822852E-3,null,{"$f":"IF(ISERROR(((J103/J$10)/(G103/G$10))^(1/3)-1),0,(((J103/J$10)/(G103/G$10))^(1/3)-1))","v":1.1124630291155402E-2},{"$f":"IF(ISERROR(((M103/M$10)/(J103/J$10))^(1/3)-1),0,(((M103/M$10)/(J103/J$10))^(1/3)-1))","v":-2.4332203176802625E-2},{"$f":"IF(ISERROR(((M103/M$10)/(G103/G$10))^(1/6)-1),0,(((M103/M$10)/(G103/G$10))^(1/6)-1))","v":-6.7619920936162758E-3}]
[1,null,null,null,null,"Minor assets",null,-0.12510629872269785,0.18171579612100719,-0.26799815123074844,-3.064670259863167E-2,4.6934110889422787E-3,-1.2084263356415548E-4,null,-8.8702519541403624E-2,-8.8157619693939315E-3,-4.9598138265941283E-2]
[1,null,null,null,null,"Audit costs: External",null,-0.53179656603976166,4.807495688457422,9.132296695303066E-2,-0.11666522330814333,1.4639529329571799E-2,0.1724310055598226,null,0.43700714852364131,1.6657808521882256E-2,0.20869538695583856]
[1,null,null,null,null,"Bursaries: Employees",null,0.17210774573332421,-0.13107890357511387,0.39891459794991757,-0.1409049710926249,1.7164651012969712E-2,0.10022189964844008,null,0.12524310349846735,-1.3029322674664501E-2,5.3841519402013871E-2]
[1,null,null,null,null,"Catering: Departmental activities",null,-0.50353616228718012,7.5432074779628966,2.3087316947222769E-2,-0.17673941635726587,-2.4278997503580202E-2,0.25106959546411356,null,0.63107435019993208,1.6472780712830648E-3,0.27818667776254369]
[1,null,null,null,null,"Communication (G&S)",null,-0.3345791744274732,0.55547579598458419,6.5312213051725854E-2,-2.1301985433683335E-2,-1.2287873714310615E-3,-7.9526178072564235E-4,null,3.3107507312211792E-2,-7.8216730392490774E-3,1.2436110663592403E-2]
[1,null,null,null,null,"Computer services",null,-2.7401439299125085E-3,1.1468183945257708,8.4279198017640722E-2,2.9548408922000613E-2,-5.7744388860276219E-2,-2.0963754360940889E-3,null,0.32408212792360813,-1.0760684965609446E-2,0.14447983698990008]
[1,null,null,null,null,"Consultants: Business and advisory services",null,-0.7868657513067806,12.316119156264378,-4.5806447139669526E-2,0.20722331948689887,-0.10604512604243999,5.5909550966015242E-2,null,0.39387062061091882,4.4503685951760241E-2,0.20660805606790644]
[1,null,null,null,null,"Infrastructure and planning services",null,2.5376331313651468E-2,0.15283776739608346,5.5543549086201072E-3,3.5107574152009491E-2,2.5325023973138405E-2,4.878221036897834E-2,null,5.9300096333261498E-2,3.6360340803891944E-2,4.7767440250714444E-2]
[1,null,null,null,null,"Laboratory services",null,-4.6282215586955777E-3,0.30694238254420236,5.1409519054826935E-2,-8.8639554295991907E-2,-6.1302182748671386E-2,0.15583825233651893,null,0.11003811142072695,-3.7438493149398733E-3,5.1609383753172589E-2]
[1,null,null,null,null,"Legal services (G&S)",null,2.9910426851998739E-2,1.3754585528653798,-0.78340274423847878,0.13219500414792562,7.1673307375822448E-2,-0.15921697505447263,null,-0.19077997611577657,6.6747934403637021E-3,-9.7436207023871013E-2]
[1,null,null,null,null,"Science and technological services",null,-0.84392592425321045,4.0343914121570243,0.4474218875073972,-8.612653582458818E-2,-6.6103658535512366E-3,-0.14101609466872256,null,4.3816830399491691E-2,-7.9556986017674247E-2,-1.9809248452942074E-2]
[1,null,null,null,null,"Contractors",null,0.11505951430921635,1.052283346103656,-0.39730273266582805,0.50065133596025202,0.459598075789178,-4.6421824208222606E-3,null,0.113127375594406,0.29667390528539261,0.20140052488421967]
[1,null,null,null,null,"Agency and support/outsourced services",null,-0.78781543094828521,4.0065541874994546,-0.76810909268880678,-2.5068772509317494E-2,6.0938182159837595E-3,-8.9479819724780363E-4,null,-0.37312808568332856,-6.7134365667643747E-3,-0.21090973299348048]
[1,null,null,null,null,"Entertainment",null,0,0,0,-1,0,0,null,0,-1,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,0.39090921636955289,-0.71924671998981093,-0.60356670866051898,-0.12225149248483025,7.1994458428646935E-2,8.0006688314993912E-2,null,-0.46305321388951626,5.3787347223377413E-3,-0.26526543538977032]
[1,null,null,null,null,"Housing",null,{"$f":"IF(ISERROR(H479/G479-1),0,H479/G479-1)","v":-0.75211377503128918},0.75087948452131692,4.5727948779711545,-0.61428132983653638,1.3398743435439973,2.6275029816571038E-2,null,0.34233393193276229,-2.5214666620448134E-2,0.14389135382070362]
[1,null,null,null,null,"Inventory: Clothing material and accessories",null,-0.8413808076422058,16.976411120471795,0.10667192146775428,-0.29721032158383387,0.16204892273578353,0.24127495221787121,null,0.46676049962764665,4.5523938840890121E-3,0.21385245032317446]
[1,null,null,null,null,"Inventory: Farming supplies",null,-0.7699934737315981,1.2363433104774955,0.68630811546996773,-0.22470116630349724,5.6802967489490985E-3,0.22628653900652074,null,-4.6314481706869581E-2,-1.4839453307749051E-2,-3.0704716521253728E-2]
[1,null,null,null,null,"Inventory: Food and food supplies",null,0,0,-2.0102424653108519E-2,-4.8635021943122636E-2,8.6677507137229437E-3,-6.3797259768139103E-3,null,0,-1.5750400625886174E-2,0]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",null,0,0,3.9624503984194259E-2,-0.17699347514573394,-1.51852179986387E-2,0.28900630113768755,null,0,1.4699919215468205E-2,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Inventory: Medical supplies",null,0,0,0,-1,0,-5.3861057027907444E-3,null,0,-3.1524745162797907E-2,0]
[0,null,null,null,null,"Inventory: Medicine",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Medsas inventory interface",null,0,0,2.7419839059719213,-0.20369424777056144,9.3955052236174286E-3,-0.67785784800090387,null,0,-0.36262318990601505,0]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Operating leases",null,0.80281693260664944,-0.99305131762499266,0.99115972150995013,-0.89493239723135376,3.6674490346019857,-9.1201377646003001E-3,null,-0.70781804151818994,-0.21381792667055421,-0.52072114806859315]
[1,null,null,null,null,"Rental and hiring",null,-0.69649363646333939,0.81889934277622922,-0.10094119857318284,-2.7853796575458833E-2,4.2264984025980334E-2,0.10075751918894049,null,-0.20824978846095388,3.7051834827693586E-2,-9.386203611051458E-2]
[1,null,null,null,null,"Property payments",null,-0.34860661925500924,1.9139547810865829,7.7302339134022624E-2,-1.1436016524187798E-2,-8.3997411591809623E-3,7.2879500398060904E-2,null,0.269271661939678,1.6944973703215238E-2,0.13612474529581586]
[1,null,null,null,null,"Transport provided: Departmental activity",null,{"$f":"IF(ISERROR(H495/G495-1),0,H495/G495-1)","v":0.10462888896601452},-7.8439698567467353E-2,3.2959017730024742E-2,-2.3202341060435283E-2,-8.9212426269569267E-4,-1.245267379759718E-3,null,{"$f":"IF(ISERROR(((J135/J$10)/(G135/G$10))^(1/3)-1),0,(((J135/J$10)/(G135/G$10))^(1/3)-1))","v":1.6891027811105408E-2},{"$f":"IF(ISERROR(((M135/M$10)/(J135/J$10))^(1/3)-1),0,(((M135/M$10)/(J135/J$10))^(1/3)-1))","v":-8.5017601080851213E-3},{"$f":"IF(ISERROR(((M135/M$10)/(G135/G$10))^(1/6)-1),0,(((M135/M$10)/(G135/G$10))^(1/6)-1))","v":4.1143681058404269E-3}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,-0.47342903613112197,0.71421227951720878,1.9245898939788999,-0.13635775945899986,0.24428596570908323,-0.24545713427968185,null,0.38206614326589672,-6.7506102287657299E-2,0.135239289678736]
[1,null,null,null,null,"Training and development",null,-0.11844852658781713,0.38384653667080837,-0.11475847557638674,-8.6147157059783819E-3,1.4587883275989144E-2,9.7264203032163543E-3,null,2.5964801543390426E-2,5.1833506622029901E-3,1.5520918975511444E-2]
[1,null,null,null,null,"Operating payments",null,-1,0,0.87722862922021783,-0.51182410168417625,2.1641043203866284E-2,0.42943973260673562,null,1.6909096463580346,-0.1066667368844143,0.55044480557362307]
[1,null,null,null,null,"Venues and facilities",null,-0.2875286770427149,0.86081139392418238,2.3459863490854049E-2,-3.1176000037497209E-2,-2.600736956723948E-2,5.7472644033506493E-2,null,0.10708301297541478,-7.1377605905909025E-4,5.1804546303809262E-2]
[1,null,null,null,null,"Interest and rent on land",null,-0.46283574798130356,-0.30501575649250312,-0.77130545322095623,1.9825707124428993E-2,-6.7069012884988455E-2,4.5188224891375528E-2,null,-0.55966897103219959,-1.8633696428794755E-3,-0.33704409686947967]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,-0.35642385188693082,2.4272954338668944,-0.19502803763803633,0.22116136818473908,-3.8445186038772561E-2,5.7083463498027065E-2,null,0.21090687646645212,7.4695575145862891E-2,0.14077003030943702]
[1,null,null,null,null,"Rent on land",null,-0.94311058502934175,27.512203762194112,-6.1453136440824285E-2,0.14517385211790335,-0.18807489621123952,0.23439665895304351,null,0.15037492170317868,4.7001675684731126E-2,9.7471854167075822E-2]
[1,null,null,null,null,"Transfers and subsidies",null,0,11.409732890628883,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provinces and municipalities",null,0,0,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provinces",null,0,8.8383467961742497,-1,0,0,0,null,0,0,0]
[1,null,null,null,null,"Provincial Revenue Funds",null,-5.6837221088939294E-2,1.0360160854046452E-2,4.723637374637546E-2,0.34482261281311355,7.469351695341242E-3,3.742696577682092E-2,null,-6.847193421498643E-4,0.1201722066990405,5.8019471995943483E-2]
[1,null,null,null,null,"Provincial agencies and funds",null,-8.3854491953706867E-2,3.6007338982911419E-2,-5.6894171216000933E-3,0.24755344127976087,-4.1919044836444153E-2,-2.8523548118342679E-2,null,-1.911871109152341E-2,5.1068969275623211E-2,1.5368842005099692E-2]
[0,null,null,null,null,"Municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H511/G511-1),0,H511/G511-1)","v":-8.3854491953706867E-2},3.6007338982911419E-2,-5.6894171216000933E-3,0.24755344127976087,-4.1919044836444153E-2,-2.8523548118342679E-2,null,-1.911871109152341E-2,5.1068969275623211E-2,1.5368842005099692E-2]
[1,null,null,null,null,"Social security funds",null,-8.3854491953706867E-2,3.6007338982911419E-2,-5.6894171216000933E-3,0.24755344127976087,-4.1919044836444153E-2,-2.8523548118342679E-2,null,-1.911871109152341E-2,5.1068969275623211E-2,1.5368842005099692E-2]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Higher education institutions",null,-2.3530925485668153E-2,-5.2175378165440711E-2,2.9075134633607558E-2,0.23438325622611456,0.22434544492747976,0.390477645876119,null,-1.611458789611242E-2,0.28087279349050953,0.12260057735423779]
[0,null,null,null,null,"Foreign governments and international organisations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,-2.3530925485668153E-2,-5.2175378165440711E-2,2.9075134633607558E-2,0.23438325622611456,0.22434544492747976,0.390477645876119,null,-1.611458789611242E-2,0.28087279349050953,0.12260057735423779]
[0,null,null,null,null,"Public corporations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Subsidies on products and production (pc)",null,1.6073708531319619E-2,-2.6229704804515808E-2,-3.4565228921341173E-2,-2.2080932521595487E-2,-7.8896582678011917E-4,-7.9529511450182611E-4,null,-1.5154229440113576E-2,-7.9393998857095749E-3,-1.1553397415084654E-2]
[1,null,null,null,null,"Other transfers to public corporations",null,4.3301644909834458E-3,6.0266992627052041E-2,0.46538703819992988,1.0490120816431738,-0.10069824664479654,-0.30520580808800069,null,0.15988437490175511,8.584719269525487E-2,0.12225540423655845]
[1,null,null,null,null,"Private enterprises",null,4.3301644909834458E-3,6.0266992627052041E-2,0.46538703819992988,1.0490120816431738,-0.10069824664479654,-0.30520580808800069,null,0.15988437490175511,8.584719269525487E-2,0.12225540423655845]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,4.3301644909834458E-3,6.0266992627052041E-2,0.46538703819992988,1.0490120816431738,-0.10069824664479654,-0.30520580808800069,null,0.15988437490175511,8.584719269525487E-2,0.12225540423655845]
[0,null,null,null,null,"Non-profit institutions",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Households",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Social benefits",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to households",null,-0.69249848601073927,0.50634269332638504,-0.19145000620889818,0.1005773708175195,0.1154054475015418,-0.10407493109534771,null,-0.27918141784338857,3.2226512523967576E-2,-0.13741780031002837]
[1,null,null,null,null,"Payments for capital assets",null,{"$f":"IF(ISERROR(H527/G527-1),0,H527/G527-1)","v":0.28923661149533242},-0.43586036017409246,-0.10147835055781484,-2.8649861372349594E-3,-1.5758881151580861E-2,-2.7386149598039866E-3,null,{"$f":"IF(ISERROR(((J167/J$10)/(G167/G$10))^(1/3)-1),0,(((J167/J$10)/(G167/G$10))^(1/3)-1))","v":-0.13220742304686883},{"$f":"IF(ISERROR(((M167/M$10)/(J167/J$10))^(1/3)-1),0,(((M167/M$10)/(J167/J$10))^(1/3)-1))","v":-7.1396713647268184E-3},{"$f":"IF(ISERROR(((M167/M$10)/(G167/G$10))^(1/6)-1),0,(((M167/M$10)/(G167/G$10))^(1/6)-1))","v":-7.1777600388281737E-2}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.28970943738508026,-0.48640616351725885,-0.2897426157661912,-3.5722946179530091E-2,-8.6181786835185514E-2,6.3070444154329941E-2,null,-0.36248481300194157,-2.1544162443435266E-2,-0.21020226877433024]
[1,null,null,null,null,"Buildings",null,0.74243885401751375,-0.41973098451773128,-4.8305398877644401E-2,4.0610001061978096E-3,-1.5029134877200256E-3,-1.4930797341392132E-2,null,-1.274764620943758E-2,-4.1562226549752834E-3,-8.4612396927892242E-3,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,"Other fixed structures",null,-0.1102894631105108,0.82262076808049023,-1.9903778787634052E-2,5.0112622830233988E-4,-2.8627152822322532E-3,-1.017225999546234E-3,null,0.16700107053711855,-1.1272187801246725E-3,7.9669210922485911E-2,null,null,1]
[1,null,null,null,null,"Machinery and equipment",null,-0.13501297232998932,0.86300290449836137,-1.4693276140463674E-2,-4.1259084391138678E-3,1.9659427348717173E-4,-7.9559980376397998E-4,null,0.16662565928816986,-1.5766840569214624E-3,7.9252639195649399E-2,null,null,1]
[1,null,null,null,null,"Transport equipment",null,-0.82413576468908578,0.50405555237307786,-1,0,0,0,null,-1,0,-1,null,null,2]
[1,null,null,null,null,"Other machinery and equipment",null,-6.6202490906435374E-2,0.86975305650790968,2.117887426689169E-4,-4.1259084391138678E-3,1.9659427348717173E-4,-7.9559980376397998E-4,null,0.2042305593846343,-1.5766840569214624E-3,9.6508945818863268E-2,null,null,2]
[1,null,null,null,null,"Heritage assets",null,0.87174513872959247,0.21589891597698752,-0.20837981336154676,0.1951876588719279,-0.10318929692772993,7.5761903048816581E-3,null,0.21680321491869048,2.5978499394669674E-2,0.11732445444503159,null,null,2]
[1,null,null,null,null,"Specialised military assets",null,3.0788088324568648,-0.76071443432062535,-4.8119795585806924E-2,-0.34494968732563214,0.5922666116113382,4.7721890858578808E-2,null,-2.4237666735898222E-2,3.0019598542747161E-2,2.5239781580410625E-3,null,null,2]
[1,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":0.29777987552238594},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":2.5218768789073254E-2},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":0.15347660840707866},null,null,2]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H540/G540-1),0,H540/G540-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J177/J$10)/(G177/G$10))^(1/3)-1),0,(((J177/J$10)/(G177/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M177/M$10)/(J177/J$10))^(1/3)-1),0,(((M177/M$10)/(J177/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M177/M$10)/(G177/G$10))^(1/6)-1),0,(((M177/M$10)/(G177/G$10))^(1/6)-1))","v":0},null,null,2]
[0,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H541/G541-1),0,H541/G541-1)","v":0.28970292119928387},-0.43157742416525213,-0.10857093362480985,-2.8649861372349594E-3,-1.5758881151580861E-2,-2.7386149598039866E-3,null,{"$f":"IF(ISERROR(((J178/J$10)/(G178/G$10))^(1/3)-1),0,(((J178/J$10)/(G178/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M178/M$10)/(J178/J$10))^(1/3)-1),0,(((M178/M$10)/(J178/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M178/M$10)/(G178/G$10))^(1/6)-1),0,(((M178/M$10)/(G178/G$10))^(1/6)-1))","v":0},null,null,2]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":0.29777987552238594},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":2.5218768789073254E-2},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":0.15347660840707866},null,null,{"$f":"T78","v":2}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,"Total economic classification",null,0.28970292119928387,-0.43157742416525213,-0.10857093362480985,-2.8649861372349594E-3,-1.5758881151580861E-2,-2.7386149598039866E-3,null,{"$f":"IF(ISERROR(((J181/J$10)/(G181/G$10))^(1/3)-1),0,(((J181/J$10)/(G181/G$10))^(1/3)-1))","v":-0.13220742304686883},{"$f":"IF(ISERROR(((M181/M$10)/(J181/J$10))^(1/3)-1),0,(((M181/M$10)/(J181/J$10))^(1/3)-1))","v":-7.1396713647268184E-3},{"$f":"IF(ISERROR(((M181/M$10)/(G181/G$10))^(1/6)-1),0,(((M181/M$10)/(G181/G$10))^(1/6)-1))","v":-7.1777600388281737E-2},null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"\"PAYMENTS - CONSTANT PRICES (\"&$AA$9&\")\"","v":"PAYMENTS - CONSTANT PRICES (2020/21)"},null,null,null,null,null,null,{"$f":"\"CONSTANT PRICES (\"&$AA$9&\")\"","v":"CONSTANT PRICES (2020/21)"},null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"F$67","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,null,null,null,null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F311=0,\"\",F311)","v":"Administration"},{"$f":"IF(ISERROR((G71/G$10)*100),\"\",(G71/G$10)*100)","v":1671857.8045442107},{"$f":"IF(ISERROR((H71/H$10)*100),\"\",(H71/H$10)*100)","v":1646031.0000000002},1862594.0825610799,{"$f":"IF(ISERROR((J71/J$10)*100),\"\",(J71/J$10)*100)","v":1790063.5165997359},1722748.4149720029,1722557.0009688102,1720675.3627709784,null,null,null,null,null,null,2]
[1,null,null,null,null,"Water Resources Management",3407001.5658362992,3198981,3436836.394271275,3364792.027498778,3897116.1554000149,{"$f":"IF(ISERROR((L72/L$10)*100),\"\",(L72/L$10)*100)","v":4536292.0330893826},5906210.0563797578,null,null,null,null,null,null,2]
[1,null,null,null,null,"Water Services Management",10584485.43115248,9657601,11554103.04970515,11335597.46094897,13940629.872161103,13389288.909808701,12489599.9128183,null,null,null,null,null,null,2]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2]
[0,null,null,null,null,"",0,0,0,0,0,0,{"$f":"IF(ISERROR((M75/M$10)*100),\"\",(M75/M$10)*100)","v":0},null,null,null,null,null,null,2]
[0,null,null,null,null,"",0,0,0,0,0,0,0,null,null,null,null,null,null,2]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G81/G$10)*100),\"\",(G81/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G91/G$10)*100),\"\",(G91/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",15663344.801532989,14502613,16853533.526537504,16490453.005047483,19560494.442533121,19648137.943866894,20116485.331969038]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},0,0,0,0,0,0,0]
[0,null,null,null,null,"Compensation of employees",0,0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,0,0,0]
[1,null,null,null,null,"Social contributions",3814053.2165343561,3459269.9999999995,3914495.4540859349,3208580.8875854686,3047592.843645975,3052391.2591564888,3049857.318976895]
[1,null,null,null,null,"Goods and services",{"$f":"IF(ISERROR((G101/G$10)*100),\"\",(G101/G$10)*100)","v":1732745.5132767591},1638330,1762471.0160067414,1633449.4474210066,1520733.9882819876,1518366.2275094863,1516017.6629546697]
[1,null,null,null,null,"Administrative fees",1511221.5056118262,1422445,1495117.9106992432,1404449.7710089667,1307493.4702620651,1305348.4896510001,1303330.7435065745]
[1,null,null,null,null,"Advertising",221524.00766493296,215885,267353.10530749813,228999.67641203976,213240.51801992251,213017.73785848613,212686.9194480952]
[1,null,null,null,null,"Minor assets",2081307.7032575971,1820923,2151813.4726200528,1575131.440164462,1526858.8553639874,1534025.0316470026,1533839.656022225]
[1,null,null,null,null,"Audit costs: External",4895.3079660552976,2292,13310.78011794441,14526.360050774505,12831.639011596406,13019.48816725315,15264.451603806821]
[1,null,null,null,null,"Bursaries: Employees",17645.135505064336,20682,17971.026116259494,25139.93077417462,21597.589555168954,21968.304642604788,24170.009865942287]
[1,null,null,null,null,"Catering: Departmental activities",3039.496304407337,1509,12891.700084246011,13189.334850079536,10858.259506535933,10594.631851083521,13254.621784026273]
[1,null,null,null,null,"Communication (G&S)",36237.21872433617,24113,37507.187868576279,39956.865313619841,39105.704750733465,39057.652154584852,39026.591096581433]
[1,null,null,null,null,"Computer services",2449.7125650150565,2443,5244.6773378264579,5686.6945377197671,5854.7273133348181,5516.649662682732,5505.0846938403474]
[1,null,null,null,null,"Consultants: Business and advisory services",1487.3254859019987,317,4221.209772535808,4027.8511502246902,4862.5158359733741,4346.8697312642171,4589.9012660469625]
[1,null,null,null,null,"Infrastructure and planning services",{"$f":"IF(ISERROR((G111/G$10)*100),\"\",(G111/G$10)*100)","v":29591.086777990698},30342,34979.403538331964,35173.691560075706,36408.554544720973,37330.602061393351,39151.671344352857]
[1,null,null,null,null,"Laboratory services",120608.20147823708,120050,156898.43302443149,164964.5060066735,150342.12571958348,141125.82525389784,163118.62722101426]
[1,null,null,null,null,"Legal services (G&S)",273232.49931563105,281405,668465.91406908224,144787.88255748007,163928.11729273552,175677.38763099763,147706.56538691817]
[1,null,null,null,null,"Science and technological services",189839.34300574876,29629.000000000004,149163.98315080049,215903.21404025322,197308.21814157162,196003.93863374353,168364.22866792505]
[1,null,null,null,null,"Contractors",3567.5225841773895,3978,8163.9831508003435,4920.4103355495899,7383.8203435151245,10777.409965367662,10727.379262284438]
[1,null,null,null,null,"Agency and support/outsourced services",32042.857924993161,6798.9999999999991,34039.561920808788,7893.4648982918934,7695.585422446331,7742.4809210762942,7735.5529631058898]
[1,null,null,null,null,"Entertainment",0,0,0,3.4680597578050523,0,0,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",144801.68628524503,201406,56545.395113732149,22416.477095028247,19676.029313909032,21092.594388390095,22780.143013376612]
[1,null,null,null,null,"Housing",4199.5072543115257,1041,1822.6655433866908,10157.341204439861,3917.8761417730966,9167.3378653180134,9408.2099410678256]
[1,null,null,null,null,"Inventory: Clothing material and accessories",151.30577607445937,24,431.43386689132308,477.45574645888382,335.5509705117895,389.92664380617163,484.00617615898057]
[1,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF(ISERROR((G121/G$10)*100),\"\",(G121/G$10)*100)","v":23934.103476594584},5505,12311.069924178611,20760.257123260631,16095.403134903481,16186.8298010037,19849.691494160437]
[1,null,null,null,null,"Inventory: Food and food supplies",0,0,66.520640269587247,65.183414110691331,62.013217335090211,62.550732443906696,62.151675911265571]
[1,null,null,null,null,"Inventory: Fuel, oil and gas",0,0,66.520640269587247,69.156487644980658,56.91624056782252,56.05195504713717,72.251323246846226]
[0,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",0,0,0,0,0,0,0]
[1,null,null,null,null,"Inventory: Medical supplies",0,0,0,44.473428854224643,0,40.617358729809538,40.398589342322616]
[0,null,null,null,null,"Inventory: Medicine",0,0,0,0,0,0,0]
[1,null,null,null,null,"Medsas inventory interface",0,0,25.657961246840799,96.011678045729525,76.454651509015321,77.172981586638116,24.860670364506227]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},0,0,0,0,0,0,0]
[{"$f":"A130","v":0},null,null,null,null,"Consumable supplies",0,0,0,0,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF(ISERROR((G131/G$10)*100),\"\",(G131/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Operating leases",130628.34930194363,235498.99999999997,1636.4077506318467,3258.3492010248319,342.34693953481303,1597.8868924307073,1583.3139438394903]
[1,null,null,null,null,"Rental and hiring",57109.181494661934,17333,31526.982308340383,28344.610926740974,27555.105899977003,28719.72201067373,31613.449952265226]
[1,null,null,null,null,"Property payments",13068.907747057216,8513,24806.497051390081,26724.09729918377,26418.480080876303,26196.571686377963,28105.764743023177]
[1,null,null,null,null,"Transport provided: Departmental activity",414565.47495209426,457941,422020.24599831545,435929.61876860337,425815.03107558872,425435.15115494566,424905.37063900928]
[1,null,null,null,null,"Travel and subsistence",784.31973720229962,413,707.96967144060727,2070.5209463387623,1788.1893491830806,2225.0189112189664,1678.872145553061]
[1,null,null,null,null,"Training and development",111877.75526964142,98626,136483.24852569515,120820.63898317324,119779.80352691855,121527.13731959015,122709.16133540717]
[1,null,null,null,null,"Operating payments",101.89980837667672,0,1057.6781802864373,1985.5037605352431,969.27508190873868,990.25120583275668,1415.5044188790732]
[1,null,null,null,null,"Venues and facilities",127752.51026553519,91020,169371.05307497908,173344.4748594203,167940.28750470307,163572.6023823398,172973.55233269429]
[1,null,null,null,null,"Interest and rent on land",323011.07035313448,173510,120586.71609098578,27577.524384001219,28124.268305655227,26238.001392282364,27423.650099897044]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF(ISERROR((G141/G$10)*100),\"\",(G141/G$10)*100)","v":9711.3605255954026},6250,21420.59646166809,17242.979568712697,21056.460521710698,20246.940979635459,21402.706495993189]
[1,null,null,null,null,"Rent on land",4974.5633725704911,283,8068.9536647009336,7573.0911542093781,8672.5059695059717,7041.4253093997813,8691.9118761904901]
[1,null,null,null,null,"Transfers and subsidies",0,17,210.965459140691,0,0,0,0]
[1,null,null,null,null,"Provinces and municipalities",0,0,43.713563605728766,0,0,0,{"$f":"IF(ISERROR((M144/M$10)*100),\"\",(M144/M$10)*100)","v":0}]
[1,null,null,null,null,"Provinces",0,17,167.25189553496224,0,0,0,0]
[1,null,null,null,null,"Provincial Revenue Funds",9383689.8549137712,8850347,8942038.0185341276,9364427.4684319049,12593493.815595485,12687559.049977273,13162415.888332166]
[1,null,null,null,null,"Provincial agencies and funds",5865547.5061593223,5373695,5567187.4574557766,5535513.4058161704,6905848.7986762132,6616362.213250801,6427640.0872927578]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF(ISERROR((G151/G$10)*100),\"\",(G151/G$10)*100)","v":5865547.5061593223},5373695,5567187.4574557766,5535513.4058161704,6905848.7986762132,6616362.213250801,6427640.0872927578]
[1,null,null,null,null,"Social security funds",5865547.5061593223,5373695,5567187.4574557766,5535513.4058161704,6905848.7986762132,6616362.213250801,6427640.0872927578]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0]
[1,null,null,null,null,"Higher education institutions",2439449.5045168358,2382047,2257762.7969671465,2323407.5542597165,2867975.3823674619,3511392.5955657489,4882512.9100290975]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",2439449.5045168358,2382047,2257762.7969671465,2323407.5542597165,2867975.3823674619,3511392.5955657489,4882512.9100290975]
[0,null,null,null,null,"Public corporations",0,0,0,0,0,0,0]
[1,null,null,null,null,"Subsidies on products and production (pc)",233701.54941144268,237458,231229.54675652928,223237.04453951187,218307.7624227145,218135.52505844214,217962.04294106388]
[1,null,null,null,null,"Other transfers to public corporations",805822.6553517658,809312,858086.80033698468,1257429.2748642685,2576487.7760087014,2317039.9744628738,1609865.9166847318]
[1,null,null,null,null,"Private enterprises",805822.6553517658,809312,858086.80033698468,1257429.2748642685,2576487.7760087014,2317039.9744628738,1609865.9166847318]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF(ISERROR((G161/G$10)*100),\"\",(G161/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",805822.6553517658,809312,858086.80033698468,1257429.2748642685,2576487.7760087014,2317039.9744628738,1609865.9166847318]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",0,0,0,0,0,0,0]
[0,null,null,null,null,"Social benefits",0,0,0,0,0,0,0]
[1,null,null,null,null,"Other transfers to households",2712.1817684095267,834,1256.2898062342051,1015.773115030491,1117.9369042873795,1246.9529130051528,1117.1763745049984]
[1,null,null,null,null,"Payments for capital assets",36456.457705995083,47001,26515.127211457479,23824.41583720814,23756.159216106818,23381.788726402159,23317.755010009059]
[1,null,null,null,null,"Buildings and other fixed structures",16007.53353408158,11370,5839.5619208087664,4147.5919749449904,3999.4277700493794,3654.7499385082624,3885.2566404029885]
[1,null,null,null,null,"Buildings",20448.924171913503,35631,20675.565290648716,19676.823862263151,19756.731446057438,19727.038787893896,19432.49836960607]
[1,null,null,null,null,"Other fixed structures",2464842.1133315088,2192996,3997000.0539174429,3917444.6490301089,3919407.7832916607,3908187.6347331316,3904212.124659976]
[1,null,null,null,null,"Machinery and equipment",{"$f":"IF(ISERROR((G171/G$10)*100),\"\",(G171/G$10)*100)","v":2385666.991513825},2063571,3844438.7666385882,3787951.3662352636,3772322.6257263608,3773064.2427523248,3770062.3935812023]
[1,null,null,null,null,"Transport equipment",216587.52805912954,38090,57289.475989890539,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",2169079.4634546954,2025481.0000000002,3787149.2906486979,3787951.3662352636,3772322.6257263608,3773064.2427523248,3770062.3935812023]
[1,null,null,null,null,"Heritage assets",48976.753353408167,91672,111463.88542544239,88237.061783935875,105459.84729927998,94577.519802361523,95294.057090947928]
[1,null,null,null,null,"Specialised military assets",14971.037503421849,61064,14611.733782645337,13908.620139870214,9110.8459714909932,14506.895843938775,15199.192344099993]
[1,null,null,null,null,"Biological assets",{"$f":"IF(ISERROR((G176/G$10)*100),\"\",(G176/G$10)*100)","v":34005.715849986322},30608,96852.151642797064,74328.44164406565,96349.001327788996,80070.623958422744,80094.864746847932]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"IF(ISERROR((G177/G$10)*100),\"\",(G177/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",{"$f":"IF(ISERROR((G178/G$10)*100),\"\",(G178/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for financial assets",{"$f":"IF(ISERROR((G179/G$10)*100),\"\",(G179/G$10)*100)","v":0},0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total economic classification",{"$f":"IF(ISERROR((G181/G$10)*100),\"\",(G181/G$10)*100)","v":36456.457705995083},47018,26726.092670598173,23824.41583720814,23756.159216106818,23381.788726402159,23317.755010009059]
[1,null,null,null,null,null,{"$f":"+G541-G456","v":-15626888.343826994},{"$f":"+H541-H456","v":-14455595},{"$f":"+I541-I456","v":-16826807.433866907},-16466628.589210276,-19536738.283317015,-19624756.155140493,-20093167.576959029]
[1]
[1]
[1]
[]
[0,null,null,null,null,"COMPOSITION OF SPENDING (…selected items)"]
[0,null,null,null,null,{"$f":"F$67","v":"Water and Sanitation"},9,10,11,13,21,30,39,"OG"]
[0,null,null,null,null,null,9,10,12,20,25,34,43,"REV"]
[0,null,null,null,null,null,{"$f":"G$69","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[0,null,null,null,null,null,"Audited",null,{"$f":"I70","v":"Audited outcome"},{"$f":"J$70","v":"Budget"},"Medium-term estimates"]
[0,null,null,null,null,"Original"]
[0,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,G$548,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,H$548,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,I$548,4))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F553,$F$96:$F$181,0))","v":61}]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},0,0,{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,I$548,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,J$548,4))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F554,$F$96:$F$181,0))","v":62}]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},1683436,1638330,1854657,1836433,1741701,1819924,1901455,null,null,null,null,null,null,null,null,null,null,65]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},313819,173510,126894,31004.495374524689,32363,33872,35392,null,null,null,null,null,null,null,null,null,null,104]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},0,17,222,0,0,0,0,null,null,null,null,null,null,null,null,null,null,107]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},35419,47001,27902,26785,27711,28331,29599,null,null,null,null,null,null,null,null,null,null,131]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X559,G$548,4))","v":15552},11370,6145,4663,5059,4652,4859,null,null,null,null,null,null,null,null,null,null,132]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},2317777,2063571,4045522,4258668,4445022,4644645,4852725,null,null,null,null,null,null,null,null,null,null,135]
[0,null,null,null,null,"Total economic classification",29339,37753,43247,46383,46444,47453,49579,null,null,null,null,null,null,null,null,null,null,145]
[0,null,null,null,null,"Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,G$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,H$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,I$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,J$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,K$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,L$549,4))","v":0},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,M$549,4))","v":0}]
[0,null,null,null,null,"Compensation of employees",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"X553","v":61}]
[0,null,null,null,null,"Goods and services",1683436,1638330,1854657,1836433,1741701,1819924,1901455,null,null,null,null,null,null,null,null,null,null,62]
[0,null,null,null,null,"Interest and rent on land",313819,173510,126894,23038.895374524691,33107,32299,35299,null,null,null,null,null,null,null,null,null,null,65]
[0,null,null,null,null,"Transfers and subsidies",0,17,222,3,0,0,0,null,null,null,null,null,null,null,null,null,null,104]
[0,null,null,null,null,"Payments for capital assets",35419,47001,27902,33565,27965,28783,30014,null,null,null,null,null,null,null,null,null,null,107]
[0,null,null,null,null,"Buildings and other fixed structures",15552,11370,6145,11443,4708,4499,5001,null,null,null,null,null,null,null,null,null,null,131]
[0,null,null,null,null,"Machinery and equipment",2317777,2063571,4045522,3956929,4440659,4644645,4852725,null,null,null,null,null,null,null,null,null,null,132]
[0,null,null,null,null,"Total economic classification",29339,37753,43247,51565,49000,49912,50014,null,null,null,null,null,null,null,null,null,null,135]
[0,null,null,null,null,"Change (Revised less Original)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563-G553","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Compensation of employees",0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",0,0,0,-7965.5999999999985,744,-1573,-93]
[0,null,null,null,null,"Transfers and subsidies",0,0,0,3,0,0,0]
[0,null,null,null,null,"Payments for capital assets",0,0,0,6780,254,452,415]
[0,null,null,null,null,"Buildings and other fixed structures",0,0,0,6780,-351,-153,142]
[0,null,null,null,null,"Machinery and equipment",0,0,0,-301739,-4363,0,0]
[0,null,null,null,null,"Total economic classification",0,0,0,5182,2556,2459,435]
[0,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563","v":0},0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",1683436,1638330,1854657,1836433,1741701,1819924,1901455]
[0,null,null,null,null,"Interest and rent on land",313819,173510,126894,23038.895374524691,33107,32299,35299]
[0,null,null,null,null,"Transfers and subsidies",0,17,222,3,0,0,0]
[0,null,null,null,null,"Payments for capital assets",35419,47001,27902,33565,27965,28783,30014]
[0,null,null,null,null,"Buildings and other fixed structures",15552,11370,6145,11443,4708,4499,5001]
[0,null,null,null,null,"Machinery and equipment",2317777,2063571,4045522,3956929,4440659,4644645,4852725]
[0,null,null,null,null,"Total economic classification",29339,37753,43247,51565,49000,49912,50014]
[0,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G583/(1+G$9)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",1615693.0238160421,1591707.3111702125,1762471.0160067412,1718886.9628446216,1663429.4831087687,1740337.6788460296,1818474.5792124041]
[0,null,null,null,null,"Interest and rent on land",301190.6416643855,168572.34840425529,120586.71609098579,21564.226354901999,31619.181419360732,30886.546190416691,33758.53447576653]
[0,null,null,null,null,"Transfers and subsidies",0,16.516223404255317,210.96545914069102,2.807976598402373,0,0,0]
[0,null,null,null,null,"Payments for capital assets",33993.707637558182,45663.471542553183,26515.127211457479,31416.578175125214,26708.261346314157,27524.302888596045,28704.174445611963]
[0,null,null,null,null,"Buildings and other fixed structures",14926.17355598139,11046.438829787232,5839.5619208087674,10710.558738506117,4496.4239019648512,4302.2561475799466,4782.7539282503312]
[0,null,null,null,null,"Machinery and equipment",2224507.5724062421,2004847.0380319145,3844438.7666385882,3703654.6778465677,4241097.1257594163,4441532.0081299087,4640949.721349448]
[0,null,null,null,null,"Total economic classification",28158.372296742411,36678.646010638295,41097.401853412004,48264.437765539449,46797.954799549218,47729.319590577972,47831.364720558297]
[0,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G553","v":0},0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},1683436,1638330,1854657,1836433,1741701,1819924,1901455]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},313819,173510,126894,31004.495374524689,32363,33872,35392]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},0,17,222,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},35419,47001,27902,26785,27711,28331,29599]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"G559","v":15552},11370,6145,4663,5059,4652,4859]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},2317777,2063571,4045522,4258668,4445022,4644645,4852725]
[0,null,null,null,null,"Total economic classification",29339,37753,43247,46383,46444,47453,49579]
[0,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G603/(1+G$9)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},1615693.0238160421,1591707.3111702125,1762471.0160067412,1718886.9628446216,1663429.4831087687,1740337.6788460296,1818474.5792124041]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},301190.6416643855,168572.34840425529,120586.71609098579,29019.965818979981,30908.616554649208,32390.757997516768,33847.475910545036]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},0,16.516223404255317,210.96545914069102,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},33993.707637558182,45663.471542553183,26515.127211457479,25070.551062735853,26465.676029598129,27092.069108043444,28307.285247406828]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},14926.17355598139,11046.438829787232,5839.5619208087674,4364.5316261167545,4831.6500679779483,4448.5653697581483,4646.9508772982117]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},2224507.5724062421,2004847.0380319145,3844438.7666385882,3986080.0281216786,4245264.0538571803,4441532.0081299087,4640949.721349448]
[0,null,null,null,null,"Total economic classification",{"$f":"G611/(1+G$9)","v":28158.372296742411},36678.646010638295,41097.401853412004,43414.126187899084,44356.8206675564,45377.853072040722,47415.348332078218]
[0,null,null,null,null,"GRAPHS",{"$f":"$L30","v":"Nominal Revised"},{"$f":"$L$29","v":"Goods and services"},{"$f":"$L$31","v":"Real Revised"},{"$f":"F31","v":"Nominal Original"},{"$f":"$L$45","v":"Nominal Revised"},{"$f":"$L$46","v":"Real Revised"},{"$f":"F32","v":"Nominal Revised"},null,null,null,null,null,null,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0),1)","v":"Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,2)","v":1683436},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,3)","v":1638330},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,4)","v":1854657},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,5)","v":1836433},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,6)","v":1741701},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,7)","v":1819924},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,8)","v":1901455},null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0),1)","v":"Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,COLUMN()-5)","v":1615693.0238160421},1591707.3111702125,1762471.0160067412,1718886.9628446216,1663429.4831087687,1740337.6788460296,1818474.5792124041,null,null,null,null,null,null,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"\"Total \" & $K$622","v":"Total Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,2)","v":29339},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,3)","v":37753},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,4)","v":43247},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,5)","v":51565},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,6)","v":49000},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,7)","v":49912},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,8)","v":50014},null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"\"Total \" & $L$622","v":"Total Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,2)","v":28158.372296742411},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,3)","v":36678.646010638295},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,4)","v":41097.401853412004},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,5)","v":48264.437765539449},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,6)","v":46797.954799549218},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,7)","v":47729.319590577972},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,8)","v":47831.364720558297}]
[0,null,null,null,null,{"$f":"M426","v":"CONSTANT PRICES (2020/21)"},{"$f":"G541","v":36456.457705995083},{"$f":"H541","v":47018},26726.092670598173,23824.41583720814,23756.159216106818,23381.788726402159,23317.755010009059]
[0,null,null,null,{"$f":"O628 & \"- \" & F628","v":"NO- Goods and services"},{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":1683436},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":1638330},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":1854657},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":1836433},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":1741701},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":1819924},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":1901455},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,{"$f":"O629 & \"- \" & F629","v":"NO- Current payments"},{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":17},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":222},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"- "]
[0,null,null,null,"NR- Goods and services",{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":1683436},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":1638330},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":1854657},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":1836433},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":1741701},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":1819924},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":1901455},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Current payments",{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":17},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":222},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":3},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":0},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":0},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0]
[0]
[0,null,null,null,null,"Nominal",1,2,3,4,5,6,7]
[0,null,{"$f":"F640& \" \"&D640","v":"Compensation of employees Original"},"Original",null,"Compensation of employees",{"$f":"INDEX($G$603:$M$610,MATCH($F640,$F$603:$F$610,0),G$639)","v":0},0,0,0,0,0,0]
[0,null,{"$f":"F641& \" \"&D641","v":"Compensation of employees Revised"},"Revised",null,"Compensation of employees",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),I$639)","v":0},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),J$639)","v":0},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),K$639)","v":0},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),L$639)","v":0},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),M$639)","v":0}]
[0,null,"Goods and services Original","Original",null,"Goods and services",{"$f":"INDEX($G$603:$M$610,MATCH($F642,$F$603:$F$610,0),G$639)","v":1683436},1638330,1854657,1836433,1741701,1819924,1901455]
[0,null,"Goods and services Revised","Revised",null,"Goods and services",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),I$639)","v":1854657},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),J$639)","v":1836433},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),K$639)","v":1741701},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),L$639)","v":1819924},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),M$639)","v":1901455}]
[0,null,"Buildings and other fixed structures Original","Original",null,"Buildings and other fixed structures",{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),G$639)","v":15552},{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),H$639)","v":11370},6145,4663,5059,4652,4859]
[0,null,"Buildings and other fixed structures Revised","Revised",null,"Buildings and other fixed structures",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),I$639)","v":6145},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),J$639)","v":11443},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),K$639)","v":4708},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),L$639)","v":4499},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),M$639)","v":5001}]
[0,null,"Machinery and equipment Original","Original",null,"Machinery and equipment",{"$f":"INDEX($G$603:$M$610,MATCH($F646,$F$603:$F$610,0),G$639)","v":2317777},2063571,4045522,4258668,4445022,4644645,4852725]
[0,null,"Machinery and equipment Revised","Revised",null,"Machinery and equipment",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),I$639)","v":4045522},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),J$639)","v":3956929},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),K$639)","v":4440659},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),L$639)","v":4644645},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),M$639)","v":4852725}]
[0]
[0,null,null,null,null,"% of Total (Selected items)"]
[0,null,null,"Original",null,"Compensation of employees",{"$f":"IF(ISERROR(G640/SUMIF($D$640:$D$647,$D650,G$640:G$647)),\"\",G640/SUMIF($D$640:$D$647,$D650,G$640:G$647))","v":0},0,0,0,0,0,0]
[0,null,null,"Revised",null,"Compensation of employees","","",0,0,0,0,0]
[0,null,null,"Original",null,"Goods and services",0.41910243691129551,0.44120938116286151,0.31401206571126133,0.3010662379724855,0.28129236462136425,0.28132042482394709,0.28132031787359119]
[0,null,null,"Revised",null,"Goods and services","","",0.31401206571126133,0.3163642878615216,0.28150668458791789,0.28132707833647752,0.28131440776626637]
[0,null,null,"Original",null,"Buildings and other fixed structures",3.8717724337868908E-3,3.0619903583659798E-3,1.0404102450187291E-3,7.6445580517541336E-4,8.1705072949919753E-4,7.1909739982603776E-4,7.1888917936410778E-4]
[0,null,null,"Revised",null,"Buildings and other fixed structures","","",1.0404102450187291E-3,1.9712979161229361E-3,7.6094201647694841E-4,6.9546339596368437E-4,7.3988253902358876E-4]
[0,null,null,"Original",null,"Machinery and equipment",0.57702579065491755,0.55572862847877247,0.68494752404371995,0.69816930622233908,0.71789058464913658,0.71796047777622685,0.71796079294704473]
[0,null,null,"Revised",null,"Machinery and equipment","","",0.68494752404371995,0.68166441422235546,0.71773237339560514,0.71797745826755877,0.71794570969471005]
[0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"PERSONNEL TRENDS"]
[null,null,null,null,null,null,"Revised estimates",null,"Medium-term expenditure estimate"]
[null,null,null,null,null,null,{"$f":"MyYear0","v":"2022/23"},null,{"$f":"MyYearP1","v":"2023/24"},null,{"$f":"MyYearP2","v":"2024/25"},null,{"$f":"MyYearP3","v":"2025/26"},null,"Trends explanations"]
[null,null,null,null,null,"Salary level","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)"]
[1,null,null,null,null,1,{"$f":"IF(ISERROR(Personnel!M37/Personnel!I37-1),0,Personnel!M37/Personnel!I37-1)","v":0},{"$f":"IF(ISERROR(Personnel!N37/Personnel!J37-1),0,Personnel!N37/Personnel!J37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q37/Personnel!M37-1),0,Personnel!Q37/Personnel!M37-1)","v":0},{"$f":"IF(ISERROR(Personnel!R37/Personnel!N37-1),0,Personnel!R37/Personnel!N37-1)","v":0},{"$f":"IF(ISERROR(Personnel!U37/Personnel!Q37-1),0,Personnel!U37/Personnel!Q37-1)","v":0},{"$f":"IF(ISERROR(Personnel!V37/Personnel!R37-1),0,Personnel!V37/Personnel!R37-1)","v":0},{"$f":"IF(ISERROR(Personnel!X37/Personnel!U37-1),0,Personnel!X37/Personnel!U37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y37/Personnel!V37-1),0,Personnel!Y37/Personnel!V37-1)","v":0}]
[{"$f":"IF(COUNTA(G671:N671)-COUNTIF(G671:N671,\"0\")<>0,1,0)","v":0},null,null,null,null,2,{"$f":"IF(ISERROR(Personnel!M38/Personnel!I38-1),0,Personnel!M38/Personnel!I38-1)","v":0},{"$f":"IF(ISERROR(Personnel!N38/Personnel!J38-1),0,Personnel!N38/Personnel!J38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q38/Personnel!M38-1),0,Personnel!Q38/Personnel!M38-1)","v":0},{"$f":"IF(ISERROR(Personnel!R38/Personnel!N38-1),0,Personnel!R38/Personnel!N38-1)","v":0},{"$f":"IF(ISERROR(Personnel!U38/Personnel!Q38-1),0,Personnel!U38/Personnel!Q38-1)","v":0},{"$f":"IF(ISERROR(Personnel!V38/Personnel!R38-1),0,Personnel!V38/Personnel!R38-1)","v":0},{"$f":"IF(ISERROR(Personnel!X38/Personnel!U38-1),0,Personnel!X38/Personnel!U38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y38/Personnel!V38-1),0,Personnel!Y38/Personnel!V38-1)","v":0}]
[{"$f":"IF(COUNTA(G672:N672)-COUNTIF(G672:N672,\"0\")<>0,1,0)","v":0},null,null,null,null,3,{"$f":"IF(ISERROR(Personnel!M39/Personnel!I39-1),0,Personnel!M39/Personnel!I39-1)","v":0},{"$f":"IF(ISERROR(Personnel!N39/Personnel!J39-1),0,Personnel!N39/Personnel!J39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q39/Personnel!M39-1),0,Personnel!Q39/Personnel!M39-1)","v":0},{"$f":"IF(ISERROR(Personnel!R39/Personnel!N39-1),0,Personnel!R39/Personnel!N39-1)","v":0},{"$f":"IF(ISERROR(Personnel!U39/Personnel!Q39-1),0,Personnel!U39/Personnel!Q39-1)","v":0},{"$f":"IF(ISERROR(Personnel!V39/Personnel!R39-1),0,Personnel!V39/Personnel!R39-1)","v":0},{"$f":"IF(ISERROR(Personnel!X39/Personnel!U39-1),0,Personnel!X39/Personnel!U39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y39/Personnel!V39-1),0,Personnel!Y39/Personnel!V39-1)","v":0}]
[0,null,null,null,null,4,{"$f":"IF(ISERROR(Personnel!M40/Personnel!I40-1),0,Personnel!M40/Personnel!I40-1)","v":0},{"$f":"IF(ISERROR(Personnel!N40/Personnel!J40-1),0,Personnel!N40/Personnel!J40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q40/Personnel!M40-1),0,Personnel!Q40/Personnel!M40-1)","v":0},{"$f":"IF(ISERROR(Personnel!R40/Personnel!N40-1),0,Personnel!R40/Personnel!N40-1)","v":0},{"$f":"IF(ISERROR(Personnel!U40/Personnel!Q40-1),0,Personnel!U40/Personnel!Q40-1)","v":0},{"$f":"IF(ISERROR(Personnel!V40/Personnel!R40-1),0,Personnel!V40/Personnel!R40-1)","v":0},{"$f":"IF(ISERROR(Personnel!X40/Personnel!U40-1),0,Personnel!X40/Personnel!U40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y40/Personnel!V40-1),0,Personnel!Y40/Personnel!V40-1)","v":0}]
[0,null,null,null,null,5,{"$f":"IF(ISERROR(Personnel!M41/Personnel!I41-1),0,Personnel!M41/Personnel!I41-1)","v":0},{"$f":"IF(ISERROR(Personnel!N41/Personnel!J41-1),0,Personnel!N41/Personnel!J41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q41/Personnel!M41-1),0,Personnel!Q41/Personnel!M41-1)","v":0},{"$f":"IF(ISERROR(Personnel!R41/Personnel!N41-1),0,Personnel!R41/Personnel!N41-1)","v":0},{"$f":"IF(ISERROR(Personnel!U41/Personnel!Q41-1),0,Personnel!U41/Personnel!Q41-1)","v":0},{"$f":"IF(ISERROR(Personnel!V41/Personnel!R41-1),0,Personnel!V41/Personnel!R41-1)","v":0},{"$f":"IF(ISERROR(Personnel!X41/Personnel!U41-1),0,Personnel!X41/Personnel!U41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y41/Personnel!V41-1),0,Personnel!Y41/Personnel!V41-1)","v":0}]
[0,null,null,null,null,6,{"$f":"IF(ISERROR(Personnel!M42/Personnel!I42-1),0,Personnel!M42/Personnel!I42-1)","v":0},{"$f":"IF(ISERROR(Personnel!N42/Personnel!J42-1),0,Personnel!N42/Personnel!J42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q42/Personnel!M42-1),0,Personnel!Q42/Personnel!M42-1)","v":0},{"$f":"IF(ISERROR(Personnel!R42/Personnel!N42-1),0,Personnel!R42/Personnel!N42-1)","v":0},{"$f":"IF(ISERROR(Personnel!U42/Personnel!Q42-1),0,Personnel!U42/Personnel!Q42-1)","v":0},{"$f":"IF(ISERROR(Personnel!V42/Personnel!R42-1),0,Personnel!V42/Personnel!R42-1)","v":0},{"$f":"IF(ISERROR(Personnel!X42/Personnel!U42-1),0,Personnel!X42/Personnel!U42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y42/Personnel!V42-1),0,Personnel!Y42/Personnel!V42-1)","v":0}]
[0,null,null,null,null,7,{"$f":"IF(ISERROR(Personnel!M43/Personnel!I43-1),0,Personnel!M43/Personnel!I43-1)","v":0},{"$f":"IF(ISERROR(Personnel!N43/Personnel!J43-1),0,Personnel!N43/Personnel!J43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q43/Personnel!M43-1),0,Personnel!Q43/Personnel!M43-1)","v":0},{"$f":"IF(ISERROR(Personnel!R43/Personnel!N43-1),0,Personnel!R43/Personnel!N43-1)","v":0},{"$f":"IF(ISERROR(Personnel!U43/Personnel!Q43-1),0,Personnel!U43/Personnel!Q43-1)","v":0},{"$f":"IF(ISERROR(Personnel!V43/Personnel!R43-1),0,Personnel!V43/Personnel!R43-1)","v":0},{"$f":"IF(ISERROR(Personnel!X43/Personnel!U43-1),0,Personnel!X43/Personnel!U43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y43/Personnel!V43-1),0,Personnel!Y43/Personnel!V43-1)","v":0}]
[0,null,null,null,null,8,{"$f":"IF(ISERROR(Personnel!M44/Personnel!I44-1),0,Personnel!M44/Personnel!I44-1)","v":0},{"$f":"IF(ISERROR(Personnel!N44/Personnel!J44-1),0,Personnel!N44/Personnel!J44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q44/Personnel!M44-1),0,Personnel!Q44/Personnel!M44-1)","v":0},{"$f":"IF(ISERROR(Personnel!R44/Personnel!N44-1),0,Personnel!R44/Personnel!N44-1)","v":0},{"$f":"IF(ISERROR(Personnel!U44/Personnel!Q44-1),0,Personnel!U44/Personnel!Q44-1)","v":0},{"$f":"IF(ISERROR(Personnel!V44/Personnel!R44-1),0,Personnel!V44/Personnel!R44-1)","v":0},{"$f":"IF(ISERROR(Personnel!X44/Personnel!U44-1),0,Personnel!X44/Personnel!U44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y44/Personnel!V44-1),0,Personnel!Y44/Personnel!V44-1)","v":0}]
[0,null,null,null,null,9,{"$f":"IF(ISERROR(Personnel!M45/Personnel!I45-1),0,Personnel!M45/Personnel!I45-1)","v":0},{"$f":"IF(ISERROR(Personnel!N45/Personnel!J45-1),0,Personnel!N45/Personnel!J45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q45/Personnel!M45-1),0,Personnel!Q45/Personnel!M45-1)","v":0},{"$f":"IF(ISERROR(Personnel!R45/Personnel!N45-1),0,Personnel!R45/Personnel!N45-1)","v":0},{"$f":"IF(ISERROR(Personnel!U45/Personnel!Q45-1),0,Personnel!U45/Personnel!Q45-1)","v":0},{"$f":"IF(ISERROR(Personnel!V45/Personnel!R45-1),0,Personnel!V45/Personnel!R45-1)","v":0},{"$f":"IF(ISERROR(Personnel!X45/Personnel!U45-1),0,Personnel!X45/Personnel!U45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y45/Personnel!V45-1),0,Personnel!Y45/Personnel!V45-1)","v":0}]
[0,null,null,null,null,10,{"$f":"IF(ISERROR(Personnel!M46/Personnel!I46-1),0,Personnel!M46/Personnel!I46-1)","v":0},{"$f":"IF(ISERROR(Personnel!N46/Personnel!J46-1),0,Personnel!N46/Personnel!J46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q46/Personnel!M46-1),0,Personnel!Q46/Personnel!M46-1)","v":0},{"$f":"IF(ISERROR(Personnel!R46/Personnel!N46-1),0,Personnel!R46/Personnel!N46-1)","v":0},{"$f":"IF(ISERROR(Personnel!U46/Personnel!Q46-1),0,Personnel!U46/Personnel!Q46-1)","v":0},{"$f":"IF(ISERROR(Personnel!V46/Personnel!R46-1),0,Personnel!V46/Personnel!R46-1)","v":0},{"$f":"IF(ISERROR(Personnel!X46/Personnel!U46-1),0,Personnel!X46/Personnel!U46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y46/Personnel!V46-1),0,Personnel!Y46/Personnel!V46-1)","v":0}]
[0,null,null,null,null,11,{"$f":"IF(ISERROR(Personnel!M47/Personnel!I47-1),0,Personnel!M47/Personnel!I47-1)","v":0},{"$f":"IF(ISERROR(Personnel!N47/Personnel!J47-1),0,Personnel!N47/Personnel!J47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q47/Personnel!M47-1),0,Personnel!Q47/Personnel!M47-1)","v":0},{"$f":"IF(ISERROR(Personnel!R47/Personnel!N47-1),0,Personnel!R47/Personnel!N47-1)","v":0},{"$f":"IF(ISERROR(Personnel!U47/Personnel!Q47-1),0,Personnel!U47/Personnel!Q47-1)","v":0},{"$f":"IF(ISERROR(Personnel!V47/Personnel!R47-1),0,Personnel!V47/Personnel!R47-1)","v":0},{"$f":"IF(ISERROR(Personnel!X47/Personnel!U47-1),0,Personnel!X47/Personnel!U47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y47/Personnel!V47-1),0,Personnel!Y47/Personnel!V47-1)","v":0}]
[0,null,null,null,null,12,{"$f":"IF(ISERROR(Personnel!M48/Personnel!I48-1),0,Personnel!M48/Personnel!I48-1)","v":0},{"$f":"IF(ISERROR(Personnel!N48/Personnel!J48-1),0,Personnel!N48/Personnel!J48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q48/Personnel!M48-1),0,Personnel!Q48/Personnel!M48-1)","v":0},{"$f":"IF(ISERROR(Personnel!R48/Personnel!N48-1),0,Personnel!R48/Personnel!N48-1)","v":0},{"$f":"IF(ISERROR(Personnel!U48/Personnel!Q48-1),0,Personnel!U48/Personnel!Q48-1)","v":0},{"$f":"IF(ISERROR(Personnel!V48/Personnel!R48-1),0,Personnel!V48/Personnel!R48-1)","v":0},{"$f":"IF(ISERROR(Personnel!X48/Personnel!U48-1),0,Personnel!X48/Personnel!U48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y48/Personnel!V48-1),0,Personnel!Y48/Personnel!V48-1)","v":0}]
[0,null,null,null,null,13,{"$f":"IF(ISERROR(Personnel!M49/Personnel!I49-1),0,Personnel!M49/Personnel!I49-1)","v":0},{"$f":"IF(ISERROR(Personnel!N49/Personnel!J49-1),0,Personnel!N49/Personnel!J49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q49/Personnel!M49-1),0,Personnel!Q49/Personnel!M49-1)","v":0},{"$f":"IF(ISERROR(Personnel!R49/Personnel!N49-1),0,Personnel!R49/Personnel!N49-1)","v":0},{"$f":"IF(ISERROR(Personnel!U49/Personnel!Q49-1),0,Personnel!U49/Personnel!Q49-1)","v":0},{"$f":"IF(ISERROR(Personnel!V49/Personnel!R49-1),0,Personnel!V49/Personnel!R49-1)","v":0},{"$f":"IF(ISERROR(Personnel!X49/Personnel!U49-1),0,Personnel!X49/Personnel!U49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y49/Personnel!V49-1),0,Personnel!Y49/Personnel!V49-1)","v":0}]
[0,null,null,null,null,14,{"$f":"IF(ISERROR(Personnel!M50/Personnel!I50-1),0,Personnel!M50/Personnel!I50-1)","v":0},{"$f":"IF(ISERROR(Personnel!N50/Personnel!J50-1),0,Personnel!N50/Personnel!J50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q50/Personnel!M50-1),0,Personnel!Q50/Personnel!M50-1)","v":0},{"$f":"IF(ISERROR(Personnel!R50/Personnel!N50-1),0,Personnel!R50/Personnel!N50-1)","v":0},{"$f":"IF(ISERROR(Personnel!U50/Personnel!Q50-1),0,Personnel!U50/Personnel!Q50-1)","v":0},{"$f":"IF(ISERROR(Personnel!V50/Personnel!R50-1),0,Personnel!V50/Personnel!R50-1)","v":0},{"$f":"IF(ISERROR(Personnel!X50/Personnel!U50-1),0,Personnel!X50/Personnel!U50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y50/Personnel!V50-1),0,Personnel!Y50/Personnel!V50-1)","v":0}]
[0,null,null,null,null,15,{"$f":"IF(ISERROR(Personnel!M51/Personnel!I51-1),0,Personnel!M51/Personnel!I51-1)","v":0},{"$f":"IF(ISERROR(Personnel!N51/Personnel!J51-1),0,Personnel!N51/Personnel!J51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q51/Personnel!M51-1),0,Personnel!Q51/Personnel!M51-1)","v":0},{"$f":"IF(ISERROR(Personnel!R51/Personnel!N51-1),0,Personnel!R51/Personnel!N51-1)","v":0},{"$f":"IF(ISERROR(Personnel!U51/Personnel!Q51-1),0,Personnel!U51/Personnel!Q51-1)","v":0},{"$f":"IF(ISERROR(Personnel!V51/Personnel!R51-1),0,Personnel!V51/Personnel!R51-1)","v":0},{"$f":"IF(ISERROR(Personnel!X51/Personnel!U51-1),0,Personnel!X51/Personnel!U51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y51/Personnel!V51-1),0,Personnel!Y51/Personnel!V51-1)","v":0}]
[0,null,null,null,null,16,{"$f":"IF(ISERROR(Personnel!M52/Personnel!I52-1),0,Personnel!M52/Personnel!I52-1)","v":0},{"$f":"IF(ISERROR(Personnel!N52/Personnel!J52-1),0,Personnel!N52/Personnel!J52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q52/Personnel!M52-1),0,Personnel!Q52/Personnel!M52-1)","v":0},{"$f":"IF(ISERROR(Personnel!R52/Personnel!N52-1),0,Personnel!R52/Personnel!N52-1)","v":0},{"$f":"IF(ISERROR(Personnel!U52/Personnel!Q52-1),0,Personnel!U52/Personnel!Q52-1)","v":0},{"$f":"IF(ISERROR(Personnel!V52/Personnel!R52-1),0,Personnel!V52/Personnel!R52-1)","v":0},{"$f":"IF(ISERROR(Personnel!X52/Personnel!U52-1),0,Personnel!X52/Personnel!U52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y52/Personnel!V52-1),0,Personnel!Y52/Personnel!V52-1)","v":0}]
[1,null,null,null,null,"Other",{"$f":"IF(ISERROR(Personnel!M53/Personnel!I53-1),0,Personnel!M53/Personnel!I53-1)","v":0},{"$f":"IF(ISERROR(Personnel!N53/Personnel!J53-1),0,Personnel!N53/Personnel!J53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q53/Personnel!M53-1),0,Personnel!Q53/Personnel!M53-1)","v":0},{"$f":"IF(ISERROR(Personnel!R53/Personnel!N53-1),0,Personnel!R53/Personnel!N53-1)","v":0},{"$f":"IF(ISERROR(Personnel!U53/Personnel!Q53-1),0,Personnel!U53/Personnel!Q53-1)","v":0},{"$f":"IF(ISERROR(Personnel!V53/Personnel!R53-1),0,Personnel!V53/Personnel!R53-1)","v":0},{"$f":"IF(ISERROR(Personnel!X53/Personnel!U53-1),0,Personnel!X53/Personnel!U53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y53/Personnel!V53-1),0,Personnel!Y53/Personnel!V53-1)","v":0}]
[1]
[1,null,null,null,null,"Total",0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Direct charges Economic",{"$f":"G8","v":"2019/20"},{"$f":"H8","v":"2020/21"},"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M74,-Direct_charges!T74)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT74),0)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M75,-Direct_charges!T75)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT75),0)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M76,-Direct_charges!T76)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT76),0)","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M77,-Direct_charges!T77)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT77),0)","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M78,-Direct_charges!T78)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT78),0)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M79,-Direct_charges!T79)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT79),0)","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M80,-Direct_charges!T80)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT80),0)","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M81,-Direct_charges!T81)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT81),0)","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M82,-Direct_charges!T82)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT82),0)","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M83,-Direct_charges!T83)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT83),0)","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M84,-Direct_charges!T84)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT84),0)","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M85,-Direct_charges!T85)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT85),0)","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M86,-Direct_charges!T86)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT86),0)","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M87,-Direct_charges!T87)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT87),0)","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M88,-Direct_charges!T88)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT88),0)","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M89,-Direct_charges!T89)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT89),0)","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M90,-Direct_charges!T90)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT90),0)","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M91,-Direct_charges!T91)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT91),0)","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M92,-Direct_charges!T92)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT92),0)","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M93,-Direct_charges!T93)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT93),0)","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M94,-Direct_charges!T94)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT94),0)","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M95,-Direct_charges!T95)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT95),0)","v":0}]
[null,null,null,null,null,"Housing",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M96,-Direct_charges!T96)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT96),0)","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M97,-Direct_charges!T97)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT97),0)","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M98,-Direct_charges!T98)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT98),0)","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M99,-Direct_charges!T99)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT99),0)","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M100,-Direct_charges!T100)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT100),0)","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M101,-Direct_charges!T101)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT101),0)","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M102,-Direct_charges!T102)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT102),0)","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M103,-Direct_charges!T103)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT103),0)","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M104,-Direct_charges!T104)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT104),0)","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M105,-Direct_charges!T105)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT105),0)","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M106,-Direct_charges!T106)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT106),0)","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M107,-Direct_charges!T107)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT107),0)","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M108,-Direct_charges!T108)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT108),0)","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M109,-Direct_charges!T109)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT109),0)","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M110,-Direct_charges!T110)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT110),0)","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M111,-Direct_charges!T111)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT111),0)","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M112,-Direct_charges!T112)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT112),0)","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M113,-Direct_charges!T113)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT113),0)","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M114,-Direct_charges!T114)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT114),0)","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M115,-Direct_charges!T115)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT115),0)","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M116,-Direct_charges!T116)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT116),0)","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M117,-Direct_charges!T117)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT117),0)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M118,-Direct_charges!T118)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT118),0)","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M119,-Direct_charges!T119)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT119),0)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M120,-Direct_charges!T120)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT120),0)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M121,-Direct_charges!T121)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT121),0)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M122,-Direct_charges!T122)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT122),0)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M123,-Direct_charges!T123)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT123),0)","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M124,-Direct_charges!T124)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT124),0)","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M125,-Direct_charges!T125)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT125),0)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M126,-Direct_charges!T126)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT126),0)","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M127,-Direct_charges!T127)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT127),0)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M128,-Direct_charges!T128)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT128),0)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M129,-Direct_charges!T129)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT129),0)","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M130,-Direct_charges!T130)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT130),0)","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M131,-Direct_charges!T131)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT131),0)","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M132,-Direct_charges!T132)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT132),0)","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M133,-Direct_charges!T133)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT133),0)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M134,-Direct_charges!T134)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT134),0)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M135,-Direct_charges!T135)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT135),0)","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M136,-Direct_charges!T136)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT136),0)","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M137,-Direct_charges!T137)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT137),0)","v":0}]
[null,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M138,-Direct_charges!T138)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT138),0)","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M139,-Direct_charges!T139)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT139),0)","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M140,-Direct_charges!T140)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT140),0)","v":0}]
[null,null,null,null,null,"Households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M141,-Direct_charges!T141)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT141),0)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M142,-Direct_charges!T142)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT142),0)","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M143,-Direct_charges!T143)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT143),0)","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M144,-Direct_charges!T144)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT144),0)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT145),0)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M146,-Direct_charges!T146)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT146),0)","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M147,-Direct_charges!T147)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT147),0)","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M148,-Direct_charges!T148)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT148),0)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M149,-Direct_charges!T149)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT149),0)","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M150,-Direct_charges!T150)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT150),0)","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M151,-Direct_charges!T151)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT151),0)","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M152,-Direct_charges!T152)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT152),0)","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M153,-Direct_charges!T153)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT153),0)","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M154,-Direct_charges!T154)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT154),0)","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M155,-Direct_charges!T155)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT155),0)","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M156,-Direct_charges!T156)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT156),0)","v":0}]
[]
[null,null,null,null,null,"Total economic classification",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT158),0)","v":0}]

{"sheet":"InfraS Summary","index":35,"n_rows":88,"n_cols":55,"rows_kept":88,"cut":false,"hidden":false,"merged":[[79,29,79,34],[11,29,11,34],[69,29,69,34],[29,29,29,34],[45,29,45,34]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[]
[]
[null,null,null,null,null,"Infrastructure Summaries"]
[null,null,null,null,null,"Nature of investment",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,"2026/27","2027/28","2028/29","2029/30","2030/31","2031/32"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,"New infrastructure assets",null,{"$f":"+'[7]InfraS Summary'!I13","v":863909},{"$f":"+'[7]InfraS Summary'!K13","v":898660},{"$f":"+'[7]InfraS Summary'!L13","v":2118479},{"$f":"+'[7]InfraS Summary'!N13","v":2118479},{"$f":"+'[7]InfraS Summary'!S13","v":2013504},null,{"$f":"+L13+M13","v":2013504},{"$f":"+'[7]InfraS Summary'!X13","v":1922027},null,{"$f":"+O13+P13","v":1922027},null,{"$f":"+Q13+R13","v":1922027},{"$f":"+'[7]InfraS Summary'!AC13","v":2110816},null,{"$f":"+T13+U13","v":2110816},null,{"$f":"+V13+W13","v":2110816},{"$f":"+'[7]InfraS Summary'!AD13","v":0},null,{"$f":"+Y13+Z13","v":0},null,{"$f":"+AA13+AB13","v":0},{"$f":"+'[7]InfraS Summary'!AE13","v":0},{"$f":"+'[7]InfraS Summary'!AF13","v":0},{"$f":"+'[7]InfraS Summary'!AG13","v":0},{"$f":"+'[7]InfraS Summary'!AH13","v":0},{"$f":"+'[7]InfraS Summary'!AI13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AU15:AU67)","v":7}]
[{"$f":"IF(COUNTA(H14:AI14)-COUNTIF(H14:AI14,\"0\")<>0,1,0)","v":1},null,null,null,null,"Existing infrastructure assets",null,{"$f":"SUM(H15:H17)","v":795521},{"$f":"SUM(I15:I17)","v":336723},2468343,{"$f":"SUM(K15:K17)","v":2468343},2212882,0,{"$f":"SUM(N15:N17)","v":2212882},{"$f":"SUM(O15:O17)","v":2490632},0,{"$f":"SUM(Q15:Q17)","v":2490632},{"$f":"SUM(R15:R17)","v":0},{"$f":"SUM(S15:S17)","v":2490632},{"$f":"SUM(T15:T17)","v":2500013},0,{"$f":"SUM(V15:V17)","v":2500013},0,{"$f":"SUM(X15:X17)","v":2500013},{"$f":"SUM(Y15:Y17)","v":0},0,{"$f":"SUM(AA15:AA17)","v":0},{"$f":"SUM(AB15:AB17)","v":0},{"$f":"SUM(AC15:AC17)","v":0},0,{"$f":"SUM(AE15:AE17)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"SCOA level"]
[{"$f":"IF(COUNTA(H15:AI15)-COUNTIF(H15:AI15,\"0\")<>0,1,0)","v":1},null,null,null,null,"    Upgrading and additions",null,{"$f":"+'[7]InfraS Summary'!I15","v":479480},{"$f":"+'[7]InfraS Summary'!K15","v":252705},{"$f":"+'[7]InfraS Summary'!L15","v":1621498},{"$f":"+'[7]InfraS Summary'!N15","v":1621498},{"$f":"+'[7]InfraS Summary'!S15","v":1701488},null,{"$f":"+L15+M15","v":1701488},{"$f":"+'[7]InfraS Summary'!X15","v":1902302},null,{"$f":"+O15+P15","v":1902302},null,{"$f":"+Q15+R15","v":1902302},{"$f":"+'[7]InfraS Summary'!AC15","v":1901574},null,{"$f":"+T15+U15","v":1901574},null,{"$f":"+V15+W15","v":1901574},{"$f":"+'[7]InfraS Summary'!AD15","v":0},null,{"$f":"+Y15+Z15","v":0},null,0,{"$f":"+'[7]InfraS Summary'!AE15","v":0},{"$f":"+'[7]InfraS Summary'!AF15","v":0},{"$f":"+'[7]InfraS Summary'!AG15","v":0},{"$f":"+'[7]InfraS Summary'!AH15","v":0},{"$f":"+'[7]InfraS Summary'!AI15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Provinces and municipalities"]
[1,null,null,null,null,"    Rehabilitation,renovations and refurbishment",null,{"$f":"+'[7]InfraS Summary'!I16","v":316041},{"$f":"+'[7]InfraS Summary'!K16","v":84018},{"$f":"+'[7]InfraS Summary'!L16","v":846845},{"$f":"+'[7]InfraS Summary'!N16","v":846845},{"$f":"+'[7]InfraS Summary'!S16","v":511394},null,511394,{"$f":"+'[7]InfraS Summary'!X16","v":588330},null,588330,null,588330,{"$f":"+'[7]InfraS Summary'!AC16","v":598439},null,598439,null,598439,{"$f":"+'[7]InfraS Summary'!AD16","v":0},null,0,null,0,{"$f":"+'[7]InfraS Summary'!AE16","v":0},{"$f":"+'[7]InfraS Summary'!AF16","v":0},{"$f":"+'[7]InfraS Summary'!AG16","v":0},{"$f":"+'[7]InfraS Summary'!AH16","v":0},{"$f":"+'[7]InfraS Summary'!AI16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Departmental agencies and accounts"]
[0,null,null,null,null,"    Maintenance and repair",null,{"$f":"+'[7]InfraS Summary'!I17","v":0},{"$f":"+'[7]InfraS Summary'!K17","v":0},{"$f":"+'[7]InfraS Summary'!L17","v":0},{"$f":"+'[7]InfraS Summary'!N17","v":0},{"$f":"+'[7]InfraS Summary'!S17","v":0},null,0,{"$f":"+'[7]InfraS Summary'!X17","v":0},null,0,null,0,{"$f":"+'[7]InfraS Summary'!AC17","v":0},null,0,null,0,{"$f":"+'[7]InfraS Summary'!AD17","v":0},null,0,null,0,{"$f":"+'[7]InfraS Summary'!AE17","v":0},{"$f":"+'[7]InfraS Summary'!AF17","v":0},{"$f":"+'[7]InfraS Summary'!AG17","v":0},{"$f":"+'[7]InfraS Summary'!AH17","v":0},{"$f":"+'[7]InfraS Summary'!AI17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Higher education institutions"]
[1,null,null,null,null,"Infrastructure transfers",null,{"$f":"SUM(H19:H20)","v":4210902},{"$f":"SUM(I19:I20)","v":1950848},{"$f":"SUM(J19:J20)","v":9043331},{"$f":"SUM(K19:K20)","v":9043331},10174904,{"$f":"SUM(M19:M20)","v":0},{"$f":"SUM(N19:N20)","v":10174904},{"$f":"SUM(O19:O20)","v":11651890},{"$f":"SUM(P19:P20)","v":0},{"$f":"SUM(Q19:Q20)","v":11651890},{"$f":"SUM(R19:R20)","v":0},{"$f":"SUM(S19:S20)","v":11651890},{"$f":"SUM(T19:T20)","v":12090758},{"$f":"SUM(U19:U20)","v":0},{"$f":"SUM(V19:V20)","v":12090758},{"$f":"SUM(W19:W20)","v":0},{"$f":"SUM(X19:X20)","v":12090758},{"$f":"SUM(Y19:Y20)","v":0},{"$f":"SUM(Z19:Z20)","v":0},0,{"$f":"SUM(AB19:AB20)","v":0},{"$f":"SUM(AC19:AC20)","v":0},0,{"$f":"SUM(AE19:AE20)","v":0},0,0,0,{"$f":"SUM(AI19:AI20)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Foreign governments and international organisations"]
[1,null,null,null,null,"Current",null,{"$f":"+'[7]InfraS Summary'!I19","v":530997},{"$f":"+'[7]InfraS Summary'!K19","v":5965},{"$f":"+'[7]InfraS Summary'!L19","v":232095},{"$f":"+'[7]InfraS Summary'!N19","v":232095},{"$f":"+'[7]InfraS Summary'!S19","v":120440},null,{"$f":"+L19+M19","v":120440},{"$f":"+'[7]InfraS Summary'!X19","v":135412},null,{"$f":"+O19+P19","v":135412},null,{"$f":"+Q19+R19","v":135412},{"$f":"+'[7]InfraS Summary'!AC19","v":144029},null,{"$f":"+T19+U19","v":144029},null,{"$f":"+V19+W19","v":144029},{"$f":"+'[7]InfraS Summary'!AD19","v":0},null,{"$f":"+Y19+Z19","v":0},null,0,{"$f":"+'[7]InfraS Summary'!AE19","v":0},{"$f":"+'[7]InfraS Summary'!AF19","v":0},{"$f":"+'[7]InfraS Summary'!AG19","v":0},{"$f":"+'[7]InfraS Summary'!AH19","v":0},{"$f":"+'[7]InfraS Summary'!AI19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Public corporations and private enterprises"]
[1,null,null,null,null,"Capital",null,{"$f":"+'[7]InfraS Summary'!I20","v":3679905},{"$f":"+'[7]InfraS Summary'!K20","v":1944883},{"$f":"+'[7]InfraS Summary'!L20","v":8811236},{"$f":"+'[7]InfraS Summary'!N20","v":8811236},{"$f":"+'[7]InfraS Summary'!S20","v":10054464},null,10054464,{"$f":"+'[7]InfraS Summary'!X20","v":11516478},null,11516478,null,11516478,{"$f":"+'[7]InfraS Summary'!AC20","v":11946729},null,11946729,null,11946729,{"$f":"+'[7]InfraS Summary'!AD20","v":0},null,0,null,0,{"$f":"+'[7]InfraS Summary'!AE20","v":0},{"$f":"+'[7]InfraS Summary'!AF20","v":0},{"$f":"+'[7]InfraS Summary'!AG20","v":0},{"$f":"+'[7]InfraS Summary'!AH20","v":0},{"$f":"+'[7]InfraS Summary'!AI20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions"]
[0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households"]
[1,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H13,H14,H18,H21)","v":5870332},{"$f":"SUM(I13,I14,I18,I21)","v":3186231},13630153,13630153,14401290,0,{"$f":"SUM(N13,N14,N18,N21)","v":14401290},16064549,0,16064549,0,{"$f":"SUM(S13,S14,S18,S21)","v":16064549},16701587,0,16701587,0,{"$f":"SUM(X13,X14,X18,X21)","v":16701587},0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Current infrastructure",null,{"$f":"SUM(H17,H19)","v":530997},{"$f":"SUM(I17,I19)","v":5965},232095,{"$f":"SUM(K17,K19)","v":232095},120440,0,120440,135412,0,135412,0,{"$f":"SUM(S17,S19)","v":135412},144029,0,144029,0,{"$f":"SUM(X17,X19)","v":144029},0,0,0,0,{"$f":"SUM(AC17,AC19)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Capital infrastructure",null,{"$f":"SUM(H13,H15,H16,H20,H21)","v":5339335},{"$f":"SUM(I13,I15,I16,I20,I21)","v":3180266},13398058,{"$f":"SUM(K13,K15,K16,K20,K21)","v":13398058},14280850,0,14280850,15929137,0,15929137,0,{"$f":"SUM(S13,S15,S16,S20,S21)","v":15929137},16557558,0,16557558,0,{"$f":"SUM(X13,X15,X16,X20,X21)","v":16557558},0,0,0,0,{"$f":"SUM(AC13,AC15,AC16,AC20,AC21)","v":0},0,0,0,0,0,0]
[1]
[1]
[1,null,null,null,null,"Project stage",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,{"$f":"+$AD$11","v":"2026/27"},{"$f":"+$AE$11","v":"2027/28"},{"$f":"+$AF$11","v":"2028/29"},{"$f":"+$AG$11","v":"2029/30"},{"$f":"+$AH$11","v":"2030/31"},{"$f":"+$AI$11","v":"2031/32"}]
[1,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[0,null,null,null,null,"Site identification",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG3,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG3,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Pre-feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG4,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG4,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!R$12:R$466)","v":604667},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!S$12:S$466)","v":775625},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!T$12:T$466)","v":1638006},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!V$12:V$466)","v":1878236},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!X$12:X$466)","v":1878236},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!Y$12:Y$466)","v":1644584},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AA$12:AA$466)","v":1644584},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AC$12:AC$466)","v":1644584},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AD$12:AD$466)","v":1893720},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AF$12:AF$466)","v":1893720},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AH$12:AH$466)","v":1893720},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG5,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG5,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Design",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!R$12:R$466)","v":762022},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!S$12:S$466)","v":368720},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!T$12:T$466)","v":1088164},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!V$12:V$466)","v":954898},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!X$12:X$466)","v":954898},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!Y$12:Y$466)","v":1256219},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AA$12:AA$466)","v":1256219},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AC$12:AC$466)","v":1256219},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AD$12:AD$466)","v":1306189},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AF$12:AF$466)","v":1306189},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AH$12:AH$466)","v":1306189},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG6,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG6,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Tender",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!R$12:R$466)","v":462596},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!S$12:S$466)","v":366759},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!T$12:T$466)","v":535050},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!V$12:V$466)","v":610673},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!X$12:X$466)","v":610673},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!Y$12:Y$466)","v":1222722},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AA$12:AA$466)","v":1222722},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AC$12:AC$466)","v":1222722},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AD$12:AD$466)","v":2016614},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AF$12:AF$466)","v":2016614},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AH$12:AH$466)","v":2016614},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG7,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG7,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Construction",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!R$12:R$466)","v":3864289},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!S$12:S$466)","v":1649883},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!T$12:T$466)","v":10246933},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!V$12:V$466)","v":10714483},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!X$12:X$466)","v":10714483},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!Y$12:Y$466)","v":11569024},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AA$12:AA$466)","v":11569024},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AC$12:AC$466)","v":11569024},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AD$12:AD$466)","v":11385064},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AF$12:AF$466)","v":11385064},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AH$12:AH$466)","v":11385064},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG8,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG8,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Hand over",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG9,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG9,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Handed over",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!R$12:R$466)","v":49758},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!S$12:S$466)","v":25244},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG10,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG10,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"On hold",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG11,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG11,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Complete",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG12,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG12,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"On-going",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$BG13,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$N$12:$N$466,Cover!$BG13,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H31:H41)","v":5743332},{"$f":"SUM(I31:I41)","v":3186231},13508153,{"$f":"SUM(K31:K41)","v":0},14158290,0,14158290,15692549,0,15692549,{"$f":"SUM(R31:R41)","v":0},{"$f":"SUM(S31:S41)","v":15692549},16601587,0,16601587,0,16601587,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1]
[1,null,null,null,null,"SIP category",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,{"$f":"+$AD$11","v":"2026/27"},{"$f":"+$AE$11","v":"2027/28"},{"$f":"+$AF$11","v":"2028/29"},{"$f":"+$AG$11","v":"2029/30"},{"$f":"+$AH$11","v":"2030/31"},{"$f":"+$AI$11","v":"2031/32"}]
[1,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[1,null,null,null,null,"Not related to SIPs",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!R$12:R$466)","v":873213},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!S$12:S$466)","v":435778},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!T$12:T$466)","v":1241969},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!V$12:V$466)","v":1404217},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!X$12:X$466)","v":1404217},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!Y$12:Y$466)","v":1771142},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AA$12:AA$466)","v":1771142},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AC$12:AC$466)","v":1771142},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AD$12:AD$466)","v":1881691},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AF$12:AF$466)","v":1881691},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AH$12:AH$466)","v":1881691},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY3,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY3,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!R$12:R$466)","v":145197},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!S$12:S$466)","v":368705},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!T$12:T$466)","v":165384},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!V$12:V$466)","v":316191},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!X$12:X$466)","v":316191},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!Y$12:Y$466)","v":336049},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AA$12:AA$466)","v":336049},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AC$12:AC$466)","v":336049},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AD$12:AD$466)","v":307578},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AF$12:AF$466)","v":307578},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AH$12:AH$466)","v":307578},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY4,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY4,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!R$12:R$466)","v":64985},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!S$12:S$466)","v":78261},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!T$12:T$466)","v":140000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!V$12:V$466)","v":182490},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!X$12:X$466)","v":182490},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!Y$12:Y$466)","v":101480},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AA$12:AA$466)","v":101480},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AC$12:AC$466)","v":101480},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY5,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY5,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Sip 3: South eastern note and corridor development",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!R$12:R$466)","v":28638},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!S$12:S$466)","v":25924},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!T$12:T$466)","v":79000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!V$12:V$466)","v":40000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!X$12:X$466)","v":40000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!Y$12:Y$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AA$12:AA$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AC$12:AC$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AD$12:AD$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AF$12:AF$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AH$12:AH$466)","v":60000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY6,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY6,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!R$12:R$466)","v":287640},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!S$12:S$466)","v":64663},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!T$12:T$466)","v":956252},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!V$12:V$466)","v":951736},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!X$12:X$466)","v":951736},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!Y$12:Y$466)","v":1032565},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AA$12:AA$466)","v":1032565},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AC$12:AC$466)","v":1032565},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AD$12:AD$466)","v":1128794},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AF$12:AF$466)","v":1128794},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AH$12:AH$466)","v":1128794},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY7,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY7,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!R$12:R$466)","v":88985},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!S$12:S$466)","v":186522},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!T$12:T$466)","v":234900},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!V$12:V$466)","v":195000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!X$12:X$466)","v":195000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!Y$12:Y$466)","v":707000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AA$12:AA$466)","v":707000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AC$12:AC$466)","v":707000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AD$12:AD$466)","v":1200000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AF$12:AF$466)","v":1200000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AH$12:AH$466)","v":1200000},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY8,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY8,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 6: Integrated municipal infrastructure project",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!R$12:R$466)","v":2189812},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!S$12:S$466)","v":1041523},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!T$12:T$466)","v":3295396},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!V$12:V$466)","v":2772318},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!X$12:X$466)","v":2772318},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!Y$12:Y$466)","v":3203874},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AA$12:AA$466)","v":3203874},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AC$12:AC$466)","v":3203874},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AD$12:AD$466)","v":3457743},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AF$12:AF$466)","v":3457743},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AH$12:AH$466)","v":3457743},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY9,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY9,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 7: Integrated urban space and public transport programme",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY10,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY10,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 8: Green energy in support of the South African economy",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY11,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY11,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY12,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY12,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 10: Electricity transmission and distribution for all",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY13,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY13,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!R$12:R$466)","v":325795},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!T$12:T$466)","v":794055},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!V$12:V$466)","v":724729},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!X$12:X$466)","v":724729},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!Y$12:Y$466)","v":732613},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AA$12:AA$466)","v":732613},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AC$12:AC$466)","v":732613},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AD$12:AD$466)","v":765515},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AF$12:AF$466)","v":765515},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AH$12:AH$466)","v":765515},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY14,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY14,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY15,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY15,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 13:  National school build programme",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY16,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY16,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 14: Higher education infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY17,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY17,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 15: Expanding access to communication technology",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY18,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY18,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 16: SKA and Meerkat",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY19,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY19,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY20,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY20,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"SIP 18. Water and sanitation master plan",null,{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!R$12:R$466)","v":1760654},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!S$12:S$466)","v":273909},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!T$12:T$466)","v":6122952},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!V$12:V$466)","v":7351440},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!X$12:X$466)","v":7351440},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!Y$12:Y$466)","v":7428081},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AA$12:AA$466)","v":7428081},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AC$12:AC$466)","v":7428081},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AD$12:AD$466)","v":7157307},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AF$12:AF$466)","v":7157307},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AH$12:AH$466)","v":7157307},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AS$12:AS$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AT$12:AT$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AU$12:AU$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AV$12:AV$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AW$12:AW$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$Q$12:$Q$466,Cover!$AY21,'InfraS 1.1'!AX$12:AX$466)+SUMIF('InfraS 1.2'!$P$12:$P$466,Cover!$AY21,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H47:H65)","v":5764919},{"$f":"SUM(I47:I65)","v":2475285},13029908,{"$f":"SUM(K47:K65)","v":0},13938121,0,13938121,15372804,0,15372804,0,15372804,15958628,0,15958628,0,15958628,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1]
[1,null,null,null,null,"SCOA Item (Departmental infrastructure)",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,{"$f":"+$AD$11","v":"2026/27"},{"$f":"+$AE$11","v":"2027/28"},{"$f":"+$AF$11","v":"2028/29"},{"$f":"+$AG$11","v":"2029/30"},{"$f":"+$AH$11","v":"2030/31"},{"$f":"+$AI$11","v":"2031/32"}]
[1,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[0,null,null,null,null,"Residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AS$12:AS$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AT$12:AT$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AU$12:AU$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AV$12:AV$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AW$12:AW$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F71,'InfraS 1.1'!AX$12:AX$466)","v":0}]
[0,null,null,null,null,"Non-residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AS$12:AS$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AT$12:AT$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AU$12:AU$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AV$12:AV$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AW$12:AW$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F72,'InfraS 1.1'!AX$12:AX$466)","v":0}]
[0,null,null,null,null,"Investment property",null,{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AS$12:AS$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AT$12:AT$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AU$12:AU$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AV$12:AV$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AW$12:AW$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F73,'InfraS 1.1'!AX$12:AX$466)","v":0}]
[0,null,null,null,null,"Heritage assets",null,{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AS$12:AS$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AT$12:AT$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AU$12:AU$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AV$12:AV$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AW$12:AW$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F74,'InfraS 1.1'!AX$12:AX$466)","v":0}]
[1,null,null,null,null,"Other fixed structures",null,{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!W$12:W$466)","v":1659430},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!X$12:X$466)","v":1235383},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!Y$12:Y$466)","v":4586822},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AA$12:AA$466)","v":4226386},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AC$12:AC$466)","v":4226386},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AD$12:AD$466)","v":4412659},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AF$12:AF$466)","v":4412659},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AH$12:AH$466)","v":4412659},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AI$12:AI$466)","v":4610829},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AK$12:AK$466)","v":4610829},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AM$12:AM$466)","v":4610829},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AS$12:AS$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AT$12:AT$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AU$12:AU$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AV$12:AV$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AW$12:AW$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$P$12:$P$466,$F75,'InfraS 1.1'!AX$12:AX$466)","v":0}]
[1,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H71:H75)","v":1659430},1235383,4586822,{"$f":"SUM(K71:K75)","v":0},4226386,0,4226386,4412659,0,4412659,0,4412659,4610829,0,4610829,0,4610829,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1]
[1,null,null,null,null,"SCOA Item (Infrastructure transfers)",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,{"$f":"+$AD$11","v":"2026/27"},{"$f":"+$AE$11","v":"2027/28"},{"$f":"+$AF$11","v":"2028/29"},{"$f":"+$AG$11","v":"2029/30"},{"$f":"+$AH$11","v":"2030/31"},{"$f":"+$AI$11","v":"2031/32"}]
[1,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation","Audited \noutcome","Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[{"$f":"IF(COUNTA(H81:AI81)-COUNTIF(H81:AI81,\"0\")<>0,1,0)","v":1},null,null,null,null,"Provinces and municipalities",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!R$12:R$466)","v":2028515},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!T$12:T$466)","v":5842357},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!V$12:V$466)","v":6222439},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!X$12:X$466)","v":6222439},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!Y$12:Y$466)","v":6756270},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AA$12:AA$466)","v":6756270},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AC$12:AC$466)","v":6756270},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AD$12:AD$466)","v":6800534},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AF$12:AF$466)","v":6800534},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AH$12:AH$466)","v":6800534},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F81,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!R$12:R$466)","v":1271219},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!S$12:S$466)","v":1950848},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!T$12:T$466)","v":2298005},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!V$12:V$466)","v":2538779},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!X$12:X$466)","v":2538779},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!Y$12:Y$466)","v":3162660},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AA$12:AA$466)","v":3162660},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AC$12:AC$466)","v":3162660},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AD$12:AD$466)","v":3718946},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AF$12:AF$466)","v":3718946},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AH$12:AH$466)","v":3718946},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F82,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Higher education institutions",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F83,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F84,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Public corporations and private enterprises",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!R$12:R$466)","v":911168},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!T$12:T$466)","v":902969},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!V$12:V$466)","v":1413686},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!X$12:X$466)","v":1413686},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!Y$12:Y$466)","v":1732960},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AA$12:AA$466)","v":1732960},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AC$12:AC$466)","v":1732960},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AD$12:AD$466)","v":1571278},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AF$12:AF$466)","v":1571278},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AH$12:AH$466)","v":1571278},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F85,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[0,null,null,null,null,"Non-profit institutions",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F86,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[{"$f":"IF(COUNTA(H87:AI87)-COUNTIF(H87:AI87,\"0\")<>0,1,0)","v":0},null,null,null,null,"Households",null,{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AR$12:AR$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$O$12:$O$466,$F87,'InfraS 1.2'!AS$12:AS$466)","v":0}]
[1,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H81:H87)","v":4210902},1950848,9043331,{"$f":"SUM(K81:K87)","v":0},10174904,0,10174904,11651890,0,11651890,0,11651890,12090758,0,12090758,0,12090758,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"InfraS 1.1","index":36,"n_rows":471,"n_cols":69,"rows_kept":471,"cut":false,"hidden":true,"merged":[[8,17,8,18],[8,21,9,21],[9,44,9,49],[8,26,8,28],[8,29,8,33],[8,34,8,38],[8,39,8,43]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Departmental infrastructure"]
[null,null,null,null,null,null,null,"Programme","Project name","Type of infrastructure1","Project description2","GPS Code","BAS Code","Nature of investment3","Current project stage4","SCOA item","SIP Category","Estimated project duration",null,"Delivery Mechanism⁵","Total Project Cost","Total expenditure to date from previous years",{"$f":"+MyYearM3","v":"2019/20"},{"$f":"+MyYearM2","v":"2020/21"},{"$f":"+MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,"2026/27","2027/28","2028/29","2029/30","2030/31","2031/32"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,"Date: Start","Date: Finish",null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Audited  outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,null,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U12:U161)","v":46547499},{"$f":"SUM(V12:V161)","v":8983259},630577,{"$f":"SUM(X12:X161)","v":406322},1568193,0,1112370,0,1112370,1313004,0,1313004,0,1313004,1330361,0,1330361,0,1330361,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"COUNTA(BG18:BG62)","v":0}]
[{"$f":"IF(LEN(H12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H12","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I12","v":"Pongolapoort bulk water supply (Pipeline)"},{"$f":"'[7]InfraS 1.1'!J12","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K12","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L12","v":"-27.504403,32.064506"},{"$f":"'[7]InfraS 1.1'!M12","v":0},{"$f":"'[7]InfraS 1.1'!N12","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O12","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P12","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q12","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R12","v":"2010-2011"},{"$f":"'[7]InfraS 1.1'!S12","v":" "},{"$f":"'[7]InfraS 1.1'!T12","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U12","v":1376048},{"$f":"'[7]InfraS 1.1'!V12","v":1111642},{"$f":"'[7]InfraS 1.1'!X12","v":5348},{"$f":"'[7]InfraS 1.1'!Z12","v":591},{"$f":"'[7]InfraS 1.1'!AA12","v":0},null,{"$f":"'[7]InfraS 1.1'!AH12","v":0},null,{"$f":"SUM(AA12,AB12)","v":0},{"$f":"'[7]InfraS 1.1'!AM12","v":0},null,{"$f":"SUM(AD12:AE12)","v":0},null,{"$f":"SUM(AF12:AG12)","v":0},{"$f":"'[7]InfraS 1.1'!AR12","v":0},null,{"$f":"SUM(AI12:AJ12)","v":0},null,{"$f":"SUM(AK12:AL12)","v":0},{"$f":"'[7]InfraS 1.1'!AS12","v":0},null,{"$f":"SUM(AN12:AO12)","v":0},null,{"$f":"SUM(AP12:AQ12)","v":0},{"$f":"'[7]InfraS 1.1'!AT12","v":0},{"$f":"'[7]InfraS 1.1'!AU12","v":0},{"$f":"'[7]InfraS 1.1'!AV12","v":0},{"$f":"'[7]InfraS 1.1'!AW12","v":0},{"$f":"'[7]InfraS 1.1'!AX12","v":0},null,{"$f":"IF(AND(H12=\"\",SUM(U12+W12+X12+Y12+Z12+AA12+AD12+AE12+AI12+AJ12+AN12+AO12+AS12+AT12+AU12+AV12+AW12+AX12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H13","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I13","v":"Sedibeng bulk regional sewerage "},{"$f":"'[7]InfraS 1.1'!J13","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K13","v":"Construction of new wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L13","v":"-26.692133,27.831020"},{"$f":"'[7]InfraS 1.1'!M13","v":0},{"$f":"'[7]InfraS 1.1'!N13","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O13","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P13","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q13","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R13","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S13","v":"2022-23"},{"$f":"'[7]InfraS 1.1'!T13","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U13","v":3000000},{"$f":"'[7]InfraS 1.1'!V13","v":130160},{"$f":"'[7]InfraS 1.1'!X13","v":46093},{"$f":"'[7]InfraS 1.1'!Z13","v":0},{"$f":"'[7]InfraS 1.1'!AA13","v":60254},null,{"$f":"'[7]InfraS 1.1'!AH13","v":69410},null,69410,{"$f":"'[7]InfraS 1.1'!AM13","v":114673},null,114673,null,{"$f":"SUM(AF13:AG13)","v":114673},{"$f":"'[7]InfraS 1.1'!AR13","v":108705},null,108705,null,108705,{"$f":"'[7]InfraS 1.1'!AS13","v":0},null,0,null,{"$f":"SUM(AP13:AQ13)","v":0},{"$f":"'[7]InfraS 1.1'!AT13","v":0},{"$f":"'[7]InfraS 1.1'!AU13","v":0},{"$f":"'[7]InfraS 1.1'!AV13","v":0},{"$f":"'[7]InfraS 1.1'!AW13","v":0},{"$f":"'[7]InfraS 1.1'!AX13","v":0},null,0]
[1,1,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H14","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I14","v":"De Hoop: Greater Sekhukhune district municipality regional bulk water and wastewater infrastructure "},{"$f":"'[7]InfraS 1.1'!J14","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K14","v":"Construction of new bulk water infrastructure linking communities with the De Hoop Dam"},{"$f":"'[7]InfraS 1.1'!L14","v":"-24.871842,29.594640"},{"$f":"'[7]InfraS 1.1'!M14","v":0},{"$f":"'[7]InfraS 1.1'!N14","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O14","v":"Design"},{"$f":"'[7]InfraS 1.1'!P14","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q14","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R14","v":0},{"$f":"'[7]InfraS 1.1'!S14","v":0},{"$f":"'[7]InfraS 1.1'!T14","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U14","v":4088000},{"$f":"'[7]InfraS 1.1'!V14","v":0},{"$f":"'[7]InfraS 1.1'!X14","v":0},{"$f":"'[7]InfraS 1.1'!Z14","v":0},{"$f":"'[7]InfraS 1.1'!AA14","v":0},null,{"$f":"'[7]InfraS 1.1'!AH14","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT14","v":0},{"$f":"'[7]InfraS 1.1'!AU14","v":0},{"$f":"'[7]InfraS 1.1'!AV14","v":0},{"$f":"'[7]InfraS 1.1'!AW14","v":0},{"$f":"'[7]InfraS 1.1'!AX14","v":0},null,0]
[1,1,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H15","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I15","v":"Mogalakwena bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J15","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K15","v":"Upgrading of boreholes and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L15","v":"-23.745589,28.611827"},{"$f":"'[7]InfraS 1.1'!M15","v":0},{"$f":"'[7]InfraS 1.1'!N15","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O15","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P15","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q15","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R15","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S15","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T15","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U15","v":1399590},{"$f":"'[7]InfraS 1.1'!V15","v":1197292},{"$f":"'[7]InfraS 1.1'!X15","v":70564},{"$f":"'[7]InfraS 1.1'!Z15","v":26809},{"$f":"'[7]InfraS 1.1'!AA15","v":70739},null,{"$f":"'[7]InfraS 1.1'!AH15","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM15","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR15","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS15","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT15","v":0},{"$f":"'[7]InfraS 1.1'!AU15","v":0},{"$f":"'[7]InfraS 1.1'!AV15","v":0},{"$f":"'[7]InfraS 1.1'!AW15","v":0},{"$f":"'[7]InfraS 1.1'!AX15","v":0},null,0]
[1,1,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H16","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I16","v":"Sebokeng waste treatment works phase 1 and phase 2 "},{"$f":"'[7]InfraS 1.1'!J16","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K16","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L16","v":"-26.558511,27.853407"},{"$f":"'[7]InfraS 1.1'!M16","v":0},{"$f":"'[7]InfraS 1.1'!N16","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O16","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P16","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q16","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R16","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S16","v":"2019-2020"},{"$f":"'[7]InfraS 1.1'!T16","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U16","v":1123584},{"$f":"'[7]InfraS 1.1'!V16","v":796892},{"$f":"'[7]InfraS 1.1'!X16","v":86019},{"$f":"'[7]InfraS 1.1'!Z16","v":0},{"$f":"'[7]InfraS 1.1'!AA16","v":100000},null,{"$f":"'[7]InfraS 1.1'!AH16","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM16","v":136744},null,136744,null,136744,{"$f":"'[7]InfraS 1.1'!AR16","v":209960},null,209960,null,209960,{"$f":"'[7]InfraS 1.1'!AS16","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT16","v":0},{"$f":"'[7]InfraS 1.1'!AU16","v":0},{"$f":"'[7]InfraS 1.1'!AV16","v":0},{"$f":"'[7]InfraS 1.1'!AW16","v":0},{"$f":"'[7]InfraS 1.1'!AX16","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H17","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I17","v":"Westonaria/Randfontein regional bulk wastewater treatment works (Zuurbekom)"},{"$f":"'[7]InfraS 1.1'!J17","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K17","v":"Construction of new wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L17","v":"-26.378582,27.654933"},{"$f":"'[7]InfraS 1.1'!M17","v":0},{"$f":"'[7]InfraS 1.1'!N17","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O17","v":"Design"},{"$f":"'[7]InfraS 1.1'!P17","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q17","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R17","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S17","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T17","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U17","v":1570000},{"$f":"'[7]InfraS 1.1'!V17","v":45052},{"$f":"'[7]InfraS 1.1'!X17","v":0},{"$f":"'[7]InfraS 1.1'!Z17","v":0},{"$f":"'[7]InfraS 1.1'!AA17","v":50000},null,{"$f":"'[7]InfraS 1.1'!AH17","v":60000},null,60000,{"$f":"'[7]InfraS 1.1'!AM17","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AR17","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AS17","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT17","v":0},{"$f":"'[7]InfraS 1.1'!AU17","v":0},{"$f":"'[7]InfraS 1.1'!AV17","v":0},{"$f":"'[7]InfraS 1.1'!AW17","v":0},{"$f":"'[7]InfraS 1.1'!AX17","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H18","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I18","v":"Mooihoek/Tubatse bulk water supply"},{"$f":"'[7]InfraS 1.1'!J18","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K18","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L18","v":"-30.149749,26.283344"},{"$f":"'[7]InfraS 1.1'!M18","v":0},{"$f":"'[7]InfraS 1.1'!N18","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O18","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P18","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q18","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R18","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S18","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T18","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U18","v":1000000},{"$f":"'[7]InfraS 1.1'!V18","v":532822},{"$f":"'[7]InfraS 1.1'!X18","v":74633},{"$f":"'[7]InfraS 1.1'!Z18","v":35836},{"$f":"'[7]InfraS 1.1'!AA18","v":0},null,{"$f":"'[7]InfraS 1.1'!AH18","v":60000},null,60000,{"$f":"'[7]InfraS 1.1'!AM18","v":60000},null,60000,null,60000,{"$f":"'[7]InfraS 1.1'!AR18","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.1'!AS18","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT18","v":0},{"$f":"'[7]InfraS 1.1'!AU18","v":0},{"$f":"'[7]InfraS 1.1'!AV18","v":0},{"$f":"'[7]InfraS 1.1'!AW18","v":0},{"$f":"'[7]InfraS 1.1'!AX18","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H19","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I19","v":"Nebo bulk water supply"},{"$f":"'[7]InfraS 1.1'!J19","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K19","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L19","v":"-24.900038,29.766753"},{"$f":"'[7]InfraS 1.1'!M19","v":0},{"$f":"'[7]InfraS 1.1'!N19","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O19","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P19","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q19","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R19","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S19","v":"2019-2020"},{"$f":"'[7]InfraS 1.1'!T19","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U19","v":1400000},{"$f":"'[7]InfraS 1.1'!V19","v":373917},{"$f":"'[7]InfraS 1.1'!X19","v":17288},{"$f":"'[7]InfraS 1.1'!Z19","v":19675},{"$f":"'[7]InfraS 1.1'!AA19","v":50000},null,{"$f":"'[7]InfraS 1.1'!AH19","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM19","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR19","v":90000},null,90000,null,90000,{"$f":"'[7]InfraS 1.1'!AS19","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT19","v":0},{"$f":"'[7]InfraS 1.1'!AU19","v":0},{"$f":"'[7]InfraS 1.1'!AV19","v":0},{"$f":"'[7]InfraS 1.1'!AW19","v":0},{"$f":"'[7]InfraS 1.1'!AX19","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H20","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I20","v":"Magalies bulk water supply to Waterberg"},{"$f":"'[7]InfraS 1.1'!J20","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K20","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L20","v":"-25.990664,27.561403"},{"$f":"'[7]InfraS 1.1'!M20","v":0},{"$f":"'[7]InfraS 1.1'!N20","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O20","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P20","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q20","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R20","v":0},{"$f":"'[7]InfraS 1.1'!S20","v":0},{"$f":"'[7]InfraS 1.1'!T20","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U20","v":1891000},{"$f":"'[7]InfraS 1.1'!V20","v":0},{"$f":"'[7]InfraS 1.1'!X20","v":0},{"$f":"'[7]InfraS 1.1'!Z20","v":0},{"$f":"'[7]InfraS 1.1'!AA20","v":0},null,{"$f":"'[7]InfraS 1.1'!AH20","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT20","v":0},{"$f":"'[7]InfraS 1.1'!AU20","v":0},{"$f":"'[7]InfraS 1.1'!AV20","v":0},{"$f":"'[7]InfraS 1.1'!AW20","v":0},{"$f":"'[7]InfraS 1.1'!AX20","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H21","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I21","v":"Giyani water services phase 2"},{"$f":"'[7]InfraS 1.1'!J21","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K21","v":"Construction of new bulk water scheme and upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L21","v":"-23.305826,30.726936"},{"$f":"'[7]InfraS 1.1'!M21","v":0},{"$f":"'[7]InfraS 1.1'!N21","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O21","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P21","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q21","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R21","v":"2015-2016"},{"$f":"'[7]InfraS 1.1'!S21","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T21","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U21","v":2754644},{"$f":"'[7]InfraS 1.1'!V21","v":2954341},{"$f":"'[7]InfraS 1.1'!X21","v":102134},{"$f":"'[7]InfraS 1.1'!Z21","v":178821},{"$f":"'[7]InfraS 1.1'!AA21","v":130000},null,{"$f":"'[7]InfraS 1.1'!AH21","v":335000},null,335000,{"$f":"'[7]InfraS 1.1'!AM21","v":150000},null,150000,null,150000,{"$f":"'[7]InfraS 1.1'!AR21","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AS21","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT21","v":0},{"$f":"'[7]InfraS 1.1'!AU21","v":0},{"$f":"'[7]InfraS 1.1'!AV21","v":0},{"$f":"'[7]InfraS 1.1'!AW21","v":0},{"$f":"'[7]InfraS 1.1'!AX21","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H22","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I22","v":"Thembisile bulk water supply (Loskop) phase 1 of 3"},{"$f":"'[7]InfraS 1.1'!J22","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K22","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L22","v":"-25.474388,29.115971"},{"$f":"'[7]InfraS 1.1'!M22","v":0},{"$f":"'[7]InfraS 1.1'!N22","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O22","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P22","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q22","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R22","v":"2015-2016"},{"$f":"'[7]InfraS 1.1'!S22","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T22","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U22","v":1500000},{"$f":"'[7]InfraS 1.1'!V22","v":4200},{"$f":"'[7]InfraS 1.1'!X22","v":3797},{"$f":"'[7]InfraS 1.1'!Z22","v":0},{"$f":"'[7]InfraS 1.1'!AA22","v":85000},null,{"$f":"'[7]InfraS 1.1'!AH22","v":150000},null,150000,{"$f":"'[7]InfraS 1.1'!AM22","v":150000},null,150000,null,150000,{"$f":"'[7]InfraS 1.1'!AR22","v":150000},null,150000,null,150000,{"$f":"'[7]InfraS 1.1'!AS22","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT22","v":0},{"$f":"'[7]InfraS 1.1'!AU22","v":0},{"$f":"'[7]InfraS 1.1'!AV22","v":0},{"$f":"'[7]InfraS 1.1'!AW22","v":0},{"$f":"'[7]InfraS 1.1'!AX22","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H23","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I23","v":"OR Tambo, Mthatha, King Sabata and Dalindyebo district municipality bulk water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!J23","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K23","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L23","v":"-31.585301,28.789870"},{"$f":"'[7]InfraS 1.1'!M23","v":0},{"$f":"'[7]InfraS 1.1'!N23","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O23","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P23","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q23","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R23","v":"2012-2013"},{"$f":"'[7]InfraS 1.1'!S23","v":"2019-2020"},{"$f":"'[7]InfraS 1.1'!T23","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U23","v":22156829},{"$f":"'[7]InfraS 1.1'!V23","v":1504695},{"$f":"'[7]InfraS 1.1'!X23","v":0},{"$f":"'[7]InfraS 1.1'!Z23","v":0},{"$f":"'[7]InfraS 1.1'!AA23","v":0},null,{"$f":"'[7]InfraS 1.1'!AH23","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM23","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR23","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS23","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT23","v":0},{"$f":"'[7]InfraS 1.1'!AU23","v":0},{"$f":"'[7]InfraS 1.1'!AV23","v":0},{"$f":"'[7]InfraS 1.1'!AW23","v":0},{"$f":"'[7]InfraS 1.1'!AX23","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H24","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I24","v":"Vaal Gamagara bulk water supply"},{"$f":"'[7]InfraS 1.1'!J24","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K24","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L24","v":"-28.406533,24.269352"},{"$f":"'[7]InfraS 1.1'!M24","v":0},{"$f":"'[7]InfraS 1.1'!N24","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O24","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P24","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q24","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R24","v":0},{"$f":"'[7]InfraS 1.1'!S24","v":0},{"$f":"'[7]InfraS 1.1'!T24","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U24","v":0},{"$f":"'[7]InfraS 1.1'!V24","v":0},{"$f":"'[7]InfraS 1.1'!X24","v":0},{"$f":"'[7]InfraS 1.1'!Z24","v":144590},{"$f":"'[7]InfraS 1.1'!AA24","v":440000},null,{"$f":"'[7]InfraS 1.1'!AH24","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM24","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR24","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS24","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT24","v":0},{"$f":"'[7]InfraS 1.1'!AU24","v":0},{"$f":"'[7]InfraS 1.1'!AV24","v":0},{"$f":"'[7]InfraS 1.1'!AW24","v":0},{"$f":"'[7]InfraS 1.1'!AX24","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H25","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I25","v":"Polokwane wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J25","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K25","v":"Upgrading existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L25","v":"-23.897909,29.492986"},{"$f":"'[7]InfraS 1.1'!M25","v":0},{"$f":"'[7]InfraS 1.1'!N25","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O25","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P25","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q25","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R25","v":"2013-2014"},{"$f":"'[7]InfraS 1.1'!S25","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T25","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U25","v":1043836},{"$f":"'[7]InfraS 1.1'!V25","v":332246},{"$f":"'[7]InfraS 1.1'!X25","v":0},{"$f":"'[7]InfraS 1.1'!Z25","v":0},{"$f":"'[7]InfraS 1.1'!AA25","v":0},null,{"$f":"'[7]InfraS 1.1'!AH25","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT25","v":0},{"$f":"'[7]InfraS 1.1'!AU25","v":0},{"$f":"'[7]InfraS 1.1'!AV25","v":0},{"$f":"'[7]InfraS 1.1'!AW25","v":0},{"$f":"'[7]InfraS 1.1'!AX25","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H26","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I26","v":"Umgeni water-board: Lower Thukela bulk water supply scheme"},{"$f":"'[7]InfraS 1.1'!J26","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K26","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L26","v":"-29.620447,30.368449"},{"$f":"'[7]InfraS 1.1'!M26","v":0},{"$f":"'[7]InfraS 1.1'!N26","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O26","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P26","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q26","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R26","v":0},{"$f":"'[7]InfraS 1.1'!S26","v":0},{"$f":"'[7]InfraS 1.1'!T26","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U26","v":1043968},{"$f":"'[7]InfraS 1.1'!V26","v":0},{"$f":"'[7]InfraS 1.1'!X26","v":0},{"$f":"'[7]InfraS 1.1'!Z26","v":0},{"$f":"'[7]InfraS 1.1'!AA26","v":0},null,{"$f":"'[7]InfraS 1.1'!AH26","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM26","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR26","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS26","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT26","v":0},{"$f":"'[7]InfraS 1.1'!AU26","v":0},{"$f":"'[7]InfraS 1.1'!AV26","v":0},{"$f":"'[7]InfraS 1.1'!AW26","v":0},{"$f":"'[7]InfraS 1.1'!AX26","v":0},null,0]
[1,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H27","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I27","v":"Vaal River System Pollution Intervention "},{"$f":"'[7]InfraS 1.1'!J27","v":"Pollution Intervention "},{"$f":"'[7]InfraS 1.1'!K27","v":"Refurbishment "},{"$f":"'[7]InfraS 1.1'!L27","v":"-29.620447,30.368449"},{"$f":"'[7]InfraS 1.1'!M27","v":0},{"$f":"'[7]InfraS 1.1'!N27","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O27","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P27","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q27","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R27","v":106.21052631578948},{"$f":"'[7]InfraS 1.1'!S27","v":96.19047619047619},{"$f":"'[7]InfraS 1.1'!T27","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U27","v":1200000},{"$f":"'[7]InfraS 1.1'!V27","v":0},{"$f":"'[7]InfraS 1.1'!X27","v":224701},{"$f":"'[7]InfraS 1.1'!Z27","v":0},{"$f":"'[7]InfraS 1.1'!AA27","v":582200},null,{"$f":"'[7]InfraS 1.1'!AH27","v":307960},null,307960,{"$f":"'[7]InfraS 1.1'!AM27","v":501587},null,501587,null,501587,{"$f":"'[7]InfraS 1.1'!AR27","v":501696},null,501696,null,501696,{"$f":"'[7]InfraS 1.1'!AS27","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT27","v":0},{"$f":"'[7]InfraS 1.1'!AU27","v":0},{"$f":"'[7]InfraS 1.1'!AV27","v":0},{"$f":"'[7]InfraS 1.1'!AW27","v":0},{"$f":"'[7]InfraS 1.1'!AX27","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H28","v":0},{"$f":"'[7]InfraS 1.1'!I28","v":0},{"$f":"'[7]InfraS 1.1'!J28","v":0},{"$f":"'[7]InfraS 1.1'!K28","v":0},{"$f":"'[7]InfraS 1.1'!L28","v":0},{"$f":"'[7]InfraS 1.1'!M28","v":0},{"$f":"'[7]InfraS 1.1'!N28","v":0},{"$f":"'[7]InfraS 1.1'!O28","v":0},{"$f":"'[7]InfraS 1.1'!P28","v":0},{"$f":"'[7]InfraS 1.1'!Q28","v":0},{"$f":"'[7]InfraS 1.1'!R28","v":0},{"$f":"'[7]InfraS 1.1'!S28","v":0},{"$f":"'[7]InfraS 1.1'!T28","v":0},{"$f":"'[7]InfraS 1.1'!U28","v":0},{"$f":"'[7]InfraS 1.1'!V28","v":0},{"$f":"'[7]InfraS 1.1'!X28","v":0},{"$f":"'[7]InfraS 1.1'!Z28","v":0},{"$f":"'[7]InfraS 1.1'!AA28","v":0},null,{"$f":"'[7]InfraS 1.1'!AH28","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT28","v":0},{"$f":"'[7]InfraS 1.1'!AU28","v":0},{"$f":"'[7]InfraS 1.1'!AV28","v":0},{"$f":"'[7]InfraS 1.1'!AW28","v":0},{"$f":"'[7]InfraS 1.1'!AX28","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H29","v":0},{"$f":"'[7]InfraS 1.1'!I29","v":0},{"$f":"'[7]InfraS 1.1'!J29","v":0},{"$f":"'[7]InfraS 1.1'!K29","v":0},{"$f":"'[7]InfraS 1.1'!L29","v":0},{"$f":"'[7]InfraS 1.1'!M29","v":0},{"$f":"'[7]InfraS 1.1'!N29","v":0},{"$f":"'[7]InfraS 1.1'!O29","v":0},{"$f":"'[7]InfraS 1.1'!P29","v":0},{"$f":"'[7]InfraS 1.1'!Q29","v":0},{"$f":"'[7]InfraS 1.1'!R29","v":0},{"$f":"'[7]InfraS 1.1'!S29","v":0},{"$f":"'[7]InfraS 1.1'!T29","v":0},{"$f":"'[7]InfraS 1.1'!U29","v":0},{"$f":"'[7]InfraS 1.1'!V29","v":0},{"$f":"'[7]InfraS 1.1'!X29","v":0},{"$f":"'[7]InfraS 1.1'!Z29","v":0},{"$f":"'[7]InfraS 1.1'!AA29","v":0},null,{"$f":"'[7]InfraS 1.1'!AH29","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM29","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR29","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS29","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT29","v":0},{"$f":"'[7]InfraS 1.1'!AU29","v":0},{"$f":"'[7]InfraS 1.1'!AV29","v":0},{"$f":"'[7]InfraS 1.1'!AW29","v":0},{"$f":"'[7]InfraS 1.1'!AX29","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H30","v":0},{"$f":"'[7]InfraS 1.1'!I30","v":0},{"$f":"'[7]InfraS 1.1'!J30","v":0},{"$f":"'[7]InfraS 1.1'!K30","v":0},{"$f":"'[7]InfraS 1.1'!L30","v":0},{"$f":"'[7]InfraS 1.1'!M30","v":0},{"$f":"'[7]InfraS 1.1'!N30","v":0},{"$f":"'[7]InfraS 1.1'!O30","v":0},{"$f":"'[7]InfraS 1.1'!P30","v":0},{"$f":"'[7]InfraS 1.1'!Q30","v":0},{"$f":"'[7]InfraS 1.1'!R30","v":0},{"$f":"'[7]InfraS 1.1'!S30","v":0},{"$f":"'[7]InfraS 1.1'!T30","v":0},{"$f":"'[7]InfraS 1.1'!U30","v":0},{"$f":"'[7]InfraS 1.1'!V30","v":0},{"$f":"'[7]InfraS 1.1'!X30","v":0},{"$f":"'[7]InfraS 1.1'!Z30","v":0},{"$f":"'[7]InfraS 1.1'!AA30","v":0},null,{"$f":"'[7]InfraS 1.1'!AH30","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM30","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR30","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS30","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT30","v":0},{"$f":"'[7]InfraS 1.1'!AU30","v":0},{"$f":"'[7]InfraS 1.1'!AV30","v":0},{"$f":"'[7]InfraS 1.1'!AW30","v":0},{"$f":"'[7]InfraS 1.1'!AX30","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H31","v":0},{"$f":"'[7]InfraS 1.1'!I31","v":0},{"$f":"'[7]InfraS 1.1'!J31","v":0},{"$f":"'[7]InfraS 1.1'!K31","v":0},{"$f":"'[7]InfraS 1.1'!L31","v":0},{"$f":"'[7]InfraS 1.1'!M31","v":0},{"$f":"'[7]InfraS 1.1'!N31","v":0},{"$f":"'[7]InfraS 1.1'!O31","v":0},{"$f":"'[7]InfraS 1.1'!P31","v":0},{"$f":"'[7]InfraS 1.1'!Q31","v":0},{"$f":"'[7]InfraS 1.1'!R31","v":0},{"$f":"'[7]InfraS 1.1'!S31","v":0},{"$f":"'[7]InfraS 1.1'!T31","v":0},{"$f":"'[7]InfraS 1.1'!U31","v":0},{"$f":"'[7]InfraS 1.1'!V31","v":0},{"$f":"'[7]InfraS 1.1'!X31","v":0},{"$f":"'[7]InfraS 1.1'!Z31","v":0},{"$f":"'[7]InfraS 1.1'!AA31","v":0},null,{"$f":"'[7]InfraS 1.1'!AH31","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT31","v":0},{"$f":"'[7]InfraS 1.1'!AU31","v":0},{"$f":"'[7]InfraS 1.1'!AV31","v":0},{"$f":"'[7]InfraS 1.1'!AW31","v":0},{"$f":"'[7]InfraS 1.1'!AX31","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H32","v":0},{"$f":"'[7]InfraS 1.1'!I32","v":0},{"$f":"'[7]InfraS 1.1'!J32","v":0},{"$f":"'[7]InfraS 1.1'!K32","v":0},{"$f":"'[7]InfraS 1.1'!L32","v":0},{"$f":"'[7]InfraS 1.1'!M32","v":0},{"$f":"'[7]InfraS 1.1'!N32","v":0},{"$f":"'[7]InfraS 1.1'!O32","v":0},{"$f":"'[7]InfraS 1.1'!P32","v":0},{"$f":"'[7]InfraS 1.1'!Q32","v":0},{"$f":"'[7]InfraS 1.1'!R32","v":0},{"$f":"'[7]InfraS 1.1'!S32","v":0},{"$f":"'[7]InfraS 1.1'!T32","v":0},{"$f":"'[7]InfraS 1.1'!U32","v":0},{"$f":"'[7]InfraS 1.1'!V32","v":0},{"$f":"'[7]InfraS 1.1'!X32","v":0},{"$f":"'[7]InfraS 1.1'!Z32","v":0},{"$f":"'[7]InfraS 1.1'!AA32","v":0},null,{"$f":"'[7]InfraS 1.1'!AH32","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT32","v":0},{"$f":"'[7]InfraS 1.1'!AU32","v":0},{"$f":"'[7]InfraS 1.1'!AV32","v":0},{"$f":"'[7]InfraS 1.1'!AW32","v":0},{"$f":"'[7]InfraS 1.1'!AX32","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H33","v":0},{"$f":"'[7]InfraS 1.1'!I33","v":0},{"$f":"'[7]InfraS 1.1'!J33","v":0},{"$f":"'[7]InfraS 1.1'!K33","v":0},{"$f":"'[7]InfraS 1.1'!L33","v":0},{"$f":"'[7]InfraS 1.1'!M33","v":0},{"$f":"'[7]InfraS 1.1'!N33","v":0},{"$f":"'[7]InfraS 1.1'!O33","v":0},{"$f":"'[7]InfraS 1.1'!P33","v":0},{"$f":"'[7]InfraS 1.1'!Q33","v":0},{"$f":"'[7]InfraS 1.1'!R33","v":0},{"$f":"'[7]InfraS 1.1'!S33","v":0},{"$f":"'[7]InfraS 1.1'!T33","v":0},{"$f":"'[7]InfraS 1.1'!U33","v":0},{"$f":"'[7]InfraS 1.1'!V33","v":0},{"$f":"'[7]InfraS 1.1'!X33","v":0},{"$f":"'[7]InfraS 1.1'!Z33","v":0},{"$f":"'[7]InfraS 1.1'!AA33","v":0},null,{"$f":"'[7]InfraS 1.1'!AH33","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT33","v":0},{"$f":"'[7]InfraS 1.1'!AU33","v":0},{"$f":"'[7]InfraS 1.1'!AV33","v":0},{"$f":"'[7]InfraS 1.1'!AW33","v":0},{"$f":"'[7]InfraS 1.1'!AX33","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H34","v":0},{"$f":"'[7]InfraS 1.1'!I34","v":0},{"$f":"'[7]InfraS 1.1'!J34","v":0},{"$f":"'[7]InfraS 1.1'!K34","v":0},{"$f":"'[7]InfraS 1.1'!L34","v":0},{"$f":"'[7]InfraS 1.1'!M34","v":0},{"$f":"'[7]InfraS 1.1'!N34","v":0},{"$f":"'[7]InfraS 1.1'!O34","v":0},{"$f":"'[7]InfraS 1.1'!P34","v":0},{"$f":"'[7]InfraS 1.1'!Q34","v":0},{"$f":"'[7]InfraS 1.1'!R34","v":0},{"$f":"'[7]InfraS 1.1'!S34","v":0},{"$f":"'[7]InfraS 1.1'!T34","v":0},{"$f":"'[7]InfraS 1.1'!U34","v":0},{"$f":"'[7]InfraS 1.1'!V34","v":0},{"$f":"'[7]InfraS 1.1'!X34","v":0},{"$f":"'[7]InfraS 1.1'!Z34","v":0},{"$f":"'[7]InfraS 1.1'!AA34","v":0},null,{"$f":"'[7]InfraS 1.1'!AH34","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT34","v":0},{"$f":"'[7]InfraS 1.1'!AU34","v":0},{"$f":"'[7]InfraS 1.1'!AV34","v":0},{"$f":"'[7]InfraS 1.1'!AW34","v":0},{"$f":"'[7]InfraS 1.1'!AX34","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H35","v":0},{"$f":"'[7]InfraS 1.1'!I35","v":0},{"$f":"'[7]InfraS 1.1'!J35","v":0},{"$f":"'[7]InfraS 1.1'!K35","v":0},{"$f":"'[7]InfraS 1.1'!L35","v":0},{"$f":"'[7]InfraS 1.1'!M35","v":0},{"$f":"'[7]InfraS 1.1'!N35","v":0},{"$f":"'[7]InfraS 1.1'!O35","v":0},{"$f":"'[7]InfraS 1.1'!P35","v":0},{"$f":"'[7]InfraS 1.1'!Q35","v":0},{"$f":"'[7]InfraS 1.1'!R35","v":0},{"$f":"'[7]InfraS 1.1'!S35","v":0},{"$f":"'[7]InfraS 1.1'!T35","v":0},{"$f":"'[7]InfraS 1.1'!U35","v":0},{"$f":"'[7]InfraS 1.1'!V35","v":0},{"$f":"'[7]InfraS 1.1'!X35","v":0},{"$f":"'[7]InfraS 1.1'!Z35","v":0},{"$f":"'[7]InfraS 1.1'!AA35","v":0},null,{"$f":"'[7]InfraS 1.1'!AH35","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT35","v":0},{"$f":"'[7]InfraS 1.1'!AU35","v":0},{"$f":"'[7]InfraS 1.1'!AV35","v":0},{"$f":"'[7]InfraS 1.1'!AW35","v":0},{"$f":"'[7]InfraS 1.1'!AX35","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H36","v":0},{"$f":"'[7]InfraS 1.1'!I36","v":0},{"$f":"'[7]InfraS 1.1'!J36","v":0},{"$f":"'[7]InfraS 1.1'!K36","v":0},{"$f":"'[7]InfraS 1.1'!L36","v":0},{"$f":"'[7]InfraS 1.1'!M36","v":0},{"$f":"'[7]InfraS 1.1'!N36","v":0},{"$f":"'[7]InfraS 1.1'!O36","v":0},{"$f":"'[7]InfraS 1.1'!P36","v":0},{"$f":"'[7]InfraS 1.1'!Q36","v":0},{"$f":"'[7]InfraS 1.1'!R36","v":0},{"$f":"'[7]InfraS 1.1'!S36","v":0},{"$f":"'[7]InfraS 1.1'!T36","v":0},{"$f":"'[7]InfraS 1.1'!U36","v":0},{"$f":"'[7]InfraS 1.1'!V36","v":0},{"$f":"'[7]InfraS 1.1'!X36","v":0},{"$f":"'[7]InfraS 1.1'!Z36","v":0},{"$f":"'[7]InfraS 1.1'!AA36","v":0},null,{"$f":"'[7]InfraS 1.1'!AH36","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT36","v":0},{"$f":"'[7]InfraS 1.1'!AU36","v":0},{"$f":"'[7]InfraS 1.1'!AV36","v":0},{"$f":"'[7]InfraS 1.1'!AW36","v":0},{"$f":"'[7]InfraS 1.1'!AX36","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H37","v":0},{"$f":"'[7]InfraS 1.1'!I37","v":0},{"$f":"'[7]InfraS 1.1'!J37","v":0},{"$f":"'[7]InfraS 1.1'!K37","v":0},{"$f":"'[7]InfraS 1.1'!L37","v":0},{"$f":"'[7]InfraS 1.1'!M37","v":0},{"$f":"'[7]InfraS 1.1'!N37","v":0},{"$f":"'[7]InfraS 1.1'!O37","v":0},{"$f":"'[7]InfraS 1.1'!P37","v":0},{"$f":"'[7]InfraS 1.1'!Q37","v":0},{"$f":"'[7]InfraS 1.1'!R37","v":0},{"$f":"'[7]InfraS 1.1'!S37","v":0},{"$f":"'[7]InfraS 1.1'!T37","v":0},{"$f":"'[7]InfraS 1.1'!U37","v":0},{"$f":"'[7]InfraS 1.1'!V37","v":0},{"$f":"'[7]InfraS 1.1'!X37","v":0},{"$f":"'[7]InfraS 1.1'!Z37","v":0},{"$f":"'[7]InfraS 1.1'!AA37","v":0},null,{"$f":"'[7]InfraS 1.1'!AH37","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT37","v":0},{"$f":"'[7]InfraS 1.1'!AU37","v":0},{"$f":"'[7]InfraS 1.1'!AV37","v":0},{"$f":"'[7]InfraS 1.1'!AW37","v":0},{"$f":"'[7]InfraS 1.1'!AX37","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H38","v":0},{"$f":"'[7]InfraS 1.1'!I38","v":0},{"$f":"'[7]InfraS 1.1'!J38","v":0},{"$f":"'[7]InfraS 1.1'!K38","v":0},{"$f":"'[7]InfraS 1.1'!L38","v":0},{"$f":"'[7]InfraS 1.1'!M38","v":0},{"$f":"'[7]InfraS 1.1'!N38","v":0},{"$f":"'[7]InfraS 1.1'!O38","v":0},{"$f":"'[7]InfraS 1.1'!P38","v":0},{"$f":"'[7]InfraS 1.1'!Q38","v":0},{"$f":"'[7]InfraS 1.1'!R38","v":0},{"$f":"'[7]InfraS 1.1'!S38","v":0},{"$f":"'[7]InfraS 1.1'!T38","v":0},{"$f":"'[7]InfraS 1.1'!U38","v":0},{"$f":"'[7]InfraS 1.1'!V38","v":0},{"$f":"'[7]InfraS 1.1'!X38","v":0},{"$f":"'[7]InfraS 1.1'!Z38","v":0},{"$f":"'[7]InfraS 1.1'!AA38","v":0},null,{"$f":"'[7]InfraS 1.1'!AH38","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT38","v":0},{"$f":"'[7]InfraS 1.1'!AU38","v":0},{"$f":"'[7]InfraS 1.1'!AV38","v":0},{"$f":"'[7]InfraS 1.1'!AW38","v":0},{"$f":"'[7]InfraS 1.1'!AX38","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H39","v":0},{"$f":"'[7]InfraS 1.1'!I39","v":0},{"$f":"'[7]InfraS 1.1'!J39","v":0},{"$f":"'[7]InfraS 1.1'!K39","v":0},{"$f":"'[7]InfraS 1.1'!L39","v":0},{"$f":"'[7]InfraS 1.1'!M39","v":0},{"$f":"'[7]InfraS 1.1'!N39","v":0},{"$f":"'[7]InfraS 1.1'!O39","v":0},{"$f":"'[7]InfraS 1.1'!P39","v":0},{"$f":"'[7]InfraS 1.1'!Q39","v":0},{"$f":"'[7]InfraS 1.1'!R39","v":0},{"$f":"'[7]InfraS 1.1'!S39","v":0},{"$f":"'[7]InfraS 1.1'!T39","v":0},{"$f":"'[7]InfraS 1.1'!U39","v":0},{"$f":"'[7]InfraS 1.1'!V39","v":0},{"$f":"'[7]InfraS 1.1'!X39","v":0},{"$f":"'[7]InfraS 1.1'!Z39","v":0},{"$f":"'[7]InfraS 1.1'!AA39","v":0},null,{"$f":"'[7]InfraS 1.1'!AH39","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT39","v":0},{"$f":"'[7]InfraS 1.1'!AU39","v":0},{"$f":"'[7]InfraS 1.1'!AV39","v":0},{"$f":"'[7]InfraS 1.1'!AW39","v":0},{"$f":"'[7]InfraS 1.1'!AX39","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H40","v":0},{"$f":"'[7]InfraS 1.1'!I40","v":0},{"$f":"'[7]InfraS 1.1'!J40","v":0},{"$f":"'[7]InfraS 1.1'!K40","v":0},{"$f":"'[7]InfraS 1.1'!L40","v":0},{"$f":"'[7]InfraS 1.1'!M40","v":0},{"$f":"'[7]InfraS 1.1'!N40","v":0},{"$f":"'[7]InfraS 1.1'!O40","v":0},{"$f":"'[7]InfraS 1.1'!P40","v":0},{"$f":"'[7]InfraS 1.1'!Q40","v":0},{"$f":"'[7]InfraS 1.1'!R40","v":0},{"$f":"'[7]InfraS 1.1'!S40","v":0},{"$f":"'[7]InfraS 1.1'!T40","v":0},{"$f":"'[7]InfraS 1.1'!U40","v":0},{"$f":"'[7]InfraS 1.1'!V40","v":0},{"$f":"'[7]InfraS 1.1'!X40","v":0},{"$f":"'[7]InfraS 1.1'!Z40","v":0},{"$f":"'[7]InfraS 1.1'!AA40","v":0},null,{"$f":"'[7]InfraS 1.1'!AH40","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT40","v":0},{"$f":"'[7]InfraS 1.1'!AU40","v":0},{"$f":"'[7]InfraS 1.1'!AV40","v":0},{"$f":"'[7]InfraS 1.1'!AW40","v":0},{"$f":"'[7]InfraS 1.1'!AX40","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H41","v":0},{"$f":"'[7]InfraS 1.1'!I41","v":0},{"$f":"'[7]InfraS 1.1'!J41","v":0},{"$f":"'[7]InfraS 1.1'!K41","v":0},{"$f":"'[7]InfraS 1.1'!L41","v":0},{"$f":"'[7]InfraS 1.1'!M41","v":0},{"$f":"'[7]InfraS 1.1'!N41","v":0},{"$f":"'[7]InfraS 1.1'!O41","v":0},{"$f":"'[7]InfraS 1.1'!P41","v":0},{"$f":"'[7]InfraS 1.1'!Q41","v":0},{"$f":"'[7]InfraS 1.1'!R41","v":0},{"$f":"'[7]InfraS 1.1'!S41","v":0},{"$f":"'[7]InfraS 1.1'!T41","v":0},{"$f":"'[7]InfraS 1.1'!U41","v":0},{"$f":"'[7]InfraS 1.1'!V41","v":0},{"$f":"'[7]InfraS 1.1'!X41","v":0},{"$f":"'[7]InfraS 1.1'!Z41","v":0},{"$f":"'[7]InfraS 1.1'!AA41","v":0},null,{"$f":"'[7]InfraS 1.1'!AH41","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT41","v":0},{"$f":"'[7]InfraS 1.1'!AU41","v":0},{"$f":"'[7]InfraS 1.1'!AV41","v":0},{"$f":"'[7]InfraS 1.1'!AW41","v":0},{"$f":"'[7]InfraS 1.1'!AX41","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H42","v":0},{"$f":"'[7]InfraS 1.1'!I42","v":0},{"$f":"'[7]InfraS 1.1'!J42","v":0},{"$f":"'[7]InfraS 1.1'!K42","v":0},{"$f":"'[7]InfraS 1.1'!L42","v":0},{"$f":"'[7]InfraS 1.1'!M42","v":0},{"$f":"'[7]InfraS 1.1'!N42","v":0},{"$f":"'[7]InfraS 1.1'!O42","v":0},{"$f":"'[7]InfraS 1.1'!P42","v":0},{"$f":"'[7]InfraS 1.1'!Q42","v":0},{"$f":"'[7]InfraS 1.1'!R42","v":0},{"$f":"'[7]InfraS 1.1'!S42","v":0},{"$f":"'[7]InfraS 1.1'!T42","v":0},{"$f":"'[7]InfraS 1.1'!U42","v":0},{"$f":"'[7]InfraS 1.1'!V42","v":0},{"$f":"'[7]InfraS 1.1'!X42","v":0},{"$f":"'[7]InfraS 1.1'!Z42","v":0},{"$f":"'[7]InfraS 1.1'!AA42","v":0},null,{"$f":"'[7]InfraS 1.1'!AH42","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT42","v":0},{"$f":"'[7]InfraS 1.1'!AU42","v":0},{"$f":"'[7]InfraS 1.1'!AV42","v":0},{"$f":"'[7]InfraS 1.1'!AW42","v":0},{"$f":"'[7]InfraS 1.1'!AX42","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H43","v":0},{"$f":"'[7]InfraS 1.1'!I43","v":0},{"$f":"'[7]InfraS 1.1'!J43","v":0},{"$f":"'[7]InfraS 1.1'!K43","v":0},{"$f":"'[7]InfraS 1.1'!L43","v":0},{"$f":"'[7]InfraS 1.1'!M43","v":0},{"$f":"'[7]InfraS 1.1'!N43","v":0},{"$f":"'[7]InfraS 1.1'!O43","v":0},{"$f":"'[7]InfraS 1.1'!P43","v":0},{"$f":"'[7]InfraS 1.1'!Q43","v":0},{"$f":"'[7]InfraS 1.1'!R43","v":0},{"$f":"'[7]InfraS 1.1'!S43","v":0},{"$f":"'[7]InfraS 1.1'!T43","v":0},{"$f":"'[7]InfraS 1.1'!U43","v":0},{"$f":"'[7]InfraS 1.1'!V43","v":0},{"$f":"'[7]InfraS 1.1'!X43","v":0},{"$f":"'[7]InfraS 1.1'!Z43","v":0},{"$f":"'[7]InfraS 1.1'!AA43","v":0},null,{"$f":"'[7]InfraS 1.1'!AH43","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT43","v":0},{"$f":"'[7]InfraS 1.1'!AU43","v":0},{"$f":"'[7]InfraS 1.1'!AV43","v":0},{"$f":"'[7]InfraS 1.1'!AW43","v":0},{"$f":"'[7]InfraS 1.1'!AX43","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H44","v":0},{"$f":"'[7]InfraS 1.1'!I44","v":0},{"$f":"'[7]InfraS 1.1'!J44","v":0},{"$f":"'[7]InfraS 1.1'!K44","v":0},{"$f":"'[7]InfraS 1.1'!L44","v":0},{"$f":"'[7]InfraS 1.1'!M44","v":0},{"$f":"'[7]InfraS 1.1'!N44","v":0},{"$f":"'[7]InfraS 1.1'!O44","v":0},{"$f":"'[7]InfraS 1.1'!P44","v":0},{"$f":"'[7]InfraS 1.1'!Q44","v":0},{"$f":"'[7]InfraS 1.1'!R44","v":0},{"$f":"'[7]InfraS 1.1'!S44","v":0},{"$f":"'[7]InfraS 1.1'!T44","v":0},{"$f":"'[7]InfraS 1.1'!U44","v":0},{"$f":"'[7]InfraS 1.1'!V44","v":0},{"$f":"'[7]InfraS 1.1'!X44","v":0},{"$f":"'[7]InfraS 1.1'!Z44","v":0},{"$f":"'[7]InfraS 1.1'!AA44","v":0},null,{"$f":"'[7]InfraS 1.1'!AH44","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT44","v":0},{"$f":"'[7]InfraS 1.1'!AU44","v":0},{"$f":"'[7]InfraS 1.1'!AV44","v":0},{"$f":"'[7]InfraS 1.1'!AW44","v":0},{"$f":"'[7]InfraS 1.1'!AX44","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H45","v":0},{"$f":"'[7]InfraS 1.1'!I45","v":0},{"$f":"'[7]InfraS 1.1'!J45","v":0},{"$f":"'[7]InfraS 1.1'!K45","v":0},{"$f":"'[7]InfraS 1.1'!L45","v":0},{"$f":"'[7]InfraS 1.1'!M45","v":0},{"$f":"'[7]InfraS 1.1'!N45","v":0},{"$f":"'[7]InfraS 1.1'!O45","v":0},{"$f":"'[7]InfraS 1.1'!P45","v":0},{"$f":"'[7]InfraS 1.1'!Q45","v":0},{"$f":"'[7]InfraS 1.1'!R45","v":0},{"$f":"'[7]InfraS 1.1'!S45","v":0},{"$f":"'[7]InfraS 1.1'!T45","v":0},{"$f":"'[7]InfraS 1.1'!U45","v":0},{"$f":"'[7]InfraS 1.1'!V45","v":0},{"$f":"'[7]InfraS 1.1'!X45","v":0},{"$f":"'[7]InfraS 1.1'!Z45","v":0},{"$f":"'[7]InfraS 1.1'!AA45","v":0},null,{"$f":"'[7]InfraS 1.1'!AH45","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT45","v":0},{"$f":"'[7]InfraS 1.1'!AU45","v":0},{"$f":"'[7]InfraS 1.1'!AV45","v":0},{"$f":"'[7]InfraS 1.1'!AW45","v":0},{"$f":"'[7]InfraS 1.1'!AX45","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H46","v":0},{"$f":"'[7]InfraS 1.1'!I46","v":0},{"$f":"'[7]InfraS 1.1'!J46","v":0},{"$f":"'[7]InfraS 1.1'!K46","v":0},{"$f":"'[7]InfraS 1.1'!L46","v":0},{"$f":"'[7]InfraS 1.1'!M46","v":0},{"$f":"'[7]InfraS 1.1'!N46","v":0},{"$f":"'[7]InfraS 1.1'!O46","v":0},{"$f":"'[7]InfraS 1.1'!P46","v":0},{"$f":"'[7]InfraS 1.1'!Q46","v":0},{"$f":"'[7]InfraS 1.1'!R46","v":0},{"$f":"'[7]InfraS 1.1'!S46","v":0},{"$f":"'[7]InfraS 1.1'!T46","v":0},{"$f":"'[7]InfraS 1.1'!U46","v":0},{"$f":"'[7]InfraS 1.1'!V46","v":0},{"$f":"'[7]InfraS 1.1'!X46","v":0},{"$f":"'[7]InfraS 1.1'!Z46","v":0},{"$f":"'[7]InfraS 1.1'!AA46","v":0},null,{"$f":"'[7]InfraS 1.1'!AH46","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT46","v":0},{"$f":"'[7]InfraS 1.1'!AU46","v":0},{"$f":"'[7]InfraS 1.1'!AV46","v":0},{"$f":"'[7]InfraS 1.1'!AW46","v":0},{"$f":"'[7]InfraS 1.1'!AX46","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H47","v":0},{"$f":"'[7]InfraS 1.1'!I47","v":0},{"$f":"'[7]InfraS 1.1'!J47","v":0},{"$f":"'[7]InfraS 1.1'!K47","v":0},{"$f":"'[7]InfraS 1.1'!L47","v":0},{"$f":"'[7]InfraS 1.1'!M47","v":0},{"$f":"'[7]InfraS 1.1'!N47","v":0},{"$f":"'[7]InfraS 1.1'!O47","v":0},{"$f":"'[7]InfraS 1.1'!P47","v":0},{"$f":"'[7]InfraS 1.1'!Q47","v":0},{"$f":"'[7]InfraS 1.1'!R47","v":0},{"$f":"'[7]InfraS 1.1'!S47","v":0},{"$f":"'[7]InfraS 1.1'!T47","v":0},{"$f":"'[7]InfraS 1.1'!U47","v":0},{"$f":"'[7]InfraS 1.1'!V47","v":0},{"$f":"'[7]InfraS 1.1'!X47","v":0},{"$f":"'[7]InfraS 1.1'!Z47","v":0},{"$f":"'[7]InfraS 1.1'!AA47","v":0},null,{"$f":"'[7]InfraS 1.1'!AH47","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT47","v":0},{"$f":"'[7]InfraS 1.1'!AU47","v":0},{"$f":"'[7]InfraS 1.1'!AV47","v":0},{"$f":"'[7]InfraS 1.1'!AW47","v":0},{"$f":"'[7]InfraS 1.1'!AX47","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H48","v":0},{"$f":"'[7]InfraS 1.1'!I48","v":0},{"$f":"'[7]InfraS 1.1'!J48","v":0},{"$f":"'[7]InfraS 1.1'!K48","v":0},{"$f":"'[7]InfraS 1.1'!L48","v":0},{"$f":"'[7]InfraS 1.1'!M48","v":0},{"$f":"'[7]InfraS 1.1'!N48","v":0},{"$f":"'[7]InfraS 1.1'!O48","v":0},{"$f":"'[7]InfraS 1.1'!P48","v":0},{"$f":"'[7]InfraS 1.1'!Q48","v":0},{"$f":"'[7]InfraS 1.1'!R48","v":0},{"$f":"'[7]InfraS 1.1'!S48","v":0},{"$f":"'[7]InfraS 1.1'!T48","v":0},{"$f":"'[7]InfraS 1.1'!U48","v":0},{"$f":"'[7]InfraS 1.1'!V48","v":0},{"$f":"'[7]InfraS 1.1'!X48","v":0},{"$f":"'[7]InfraS 1.1'!Z48","v":0},{"$f":"'[7]InfraS 1.1'!AA48","v":0},null,{"$f":"'[7]InfraS 1.1'!AH48","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT48","v":0},{"$f":"'[7]InfraS 1.1'!AU48","v":0},{"$f":"'[7]InfraS 1.1'!AV48","v":0},{"$f":"'[7]InfraS 1.1'!AW48","v":0},{"$f":"'[7]InfraS 1.1'!AX48","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H49","v":0},{"$f":"'[7]InfraS 1.1'!I49","v":0},{"$f":"'[7]InfraS 1.1'!J49","v":0},{"$f":"'[7]InfraS 1.1'!K49","v":0},{"$f":"'[7]InfraS 1.1'!L49","v":0},{"$f":"'[7]InfraS 1.1'!M49","v":0},{"$f":"'[7]InfraS 1.1'!N49","v":0},{"$f":"'[7]InfraS 1.1'!O49","v":0},{"$f":"'[7]InfraS 1.1'!P49","v":0},{"$f":"'[7]InfraS 1.1'!Q49","v":0},{"$f":"'[7]InfraS 1.1'!R49","v":0},{"$f":"'[7]InfraS 1.1'!S49","v":0},{"$f":"'[7]InfraS 1.1'!T49","v":0},{"$f":"'[7]InfraS 1.1'!U49","v":0},{"$f":"'[7]InfraS 1.1'!V49","v":0},{"$f":"'[7]InfraS 1.1'!X49","v":0},{"$f":"'[7]InfraS 1.1'!Z49","v":0},{"$f":"'[7]InfraS 1.1'!AA49","v":0},null,{"$f":"'[7]InfraS 1.1'!AH49","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT49","v":0},{"$f":"'[7]InfraS 1.1'!AU49","v":0},{"$f":"'[7]InfraS 1.1'!AV49","v":0},{"$f":"'[7]InfraS 1.1'!AW49","v":0},{"$f":"'[7]InfraS 1.1'!AX49","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H50","v":0},{"$f":"'[7]InfraS 1.1'!I50","v":0},{"$f":"'[7]InfraS 1.1'!J50","v":0},{"$f":"'[7]InfraS 1.1'!K50","v":0},{"$f":"'[7]InfraS 1.1'!L50","v":0},{"$f":"'[7]InfraS 1.1'!M50","v":0},{"$f":"'[7]InfraS 1.1'!N50","v":0},{"$f":"'[7]InfraS 1.1'!O50","v":0},{"$f":"'[7]InfraS 1.1'!P50","v":0},{"$f":"'[7]InfraS 1.1'!Q50","v":0},{"$f":"'[7]InfraS 1.1'!R50","v":0},{"$f":"'[7]InfraS 1.1'!S50","v":0},{"$f":"'[7]InfraS 1.1'!T50","v":0},{"$f":"'[7]InfraS 1.1'!U50","v":0},{"$f":"'[7]InfraS 1.1'!V50","v":0},{"$f":"'[7]InfraS 1.1'!X50","v":0},{"$f":"'[7]InfraS 1.1'!Z50","v":0},{"$f":"'[7]InfraS 1.1'!AA50","v":0},null,{"$f":"'[7]InfraS 1.1'!AH50","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT50","v":0},{"$f":"'[7]InfraS 1.1'!AU50","v":0},{"$f":"'[7]InfraS 1.1'!AV50","v":0},{"$f":"'[7]InfraS 1.1'!AW50","v":0},{"$f":"'[7]InfraS 1.1'!AX50","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H51","v":0},{"$f":"'[7]InfraS 1.1'!I51","v":0},{"$f":"'[7]InfraS 1.1'!J51","v":0},{"$f":"'[7]InfraS 1.1'!K51","v":0},{"$f":"'[7]InfraS 1.1'!L51","v":0},{"$f":"'[7]InfraS 1.1'!M51","v":0},{"$f":"'[7]InfraS 1.1'!N51","v":0},{"$f":"'[7]InfraS 1.1'!O51","v":0},{"$f":"'[7]InfraS 1.1'!P51","v":0},{"$f":"'[7]InfraS 1.1'!Q51","v":0},{"$f":"'[7]InfraS 1.1'!R51","v":0},{"$f":"'[7]InfraS 1.1'!S51","v":0},{"$f":"'[7]InfraS 1.1'!T51","v":0},{"$f":"'[7]InfraS 1.1'!U51","v":0},{"$f":"'[7]InfraS 1.1'!V51","v":0},{"$f":"'[7]InfraS 1.1'!X51","v":0},{"$f":"'[7]InfraS 1.1'!Z51","v":0},{"$f":"'[7]InfraS 1.1'!AA51","v":0},null,{"$f":"'[7]InfraS 1.1'!AH51","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT51","v":0},{"$f":"'[7]InfraS 1.1'!AU51","v":0},{"$f":"'[7]InfraS 1.1'!AV51","v":0},{"$f":"'[7]InfraS 1.1'!AW51","v":0},{"$f":"'[7]InfraS 1.1'!AX51","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H52","v":0},{"$f":"'[7]InfraS 1.1'!I52","v":0},{"$f":"'[7]InfraS 1.1'!J52","v":0},{"$f":"'[7]InfraS 1.1'!K52","v":0},{"$f":"'[7]InfraS 1.1'!L52","v":0},{"$f":"'[7]InfraS 1.1'!M52","v":0},{"$f":"'[7]InfraS 1.1'!N52","v":0},{"$f":"'[7]InfraS 1.1'!O52","v":0},{"$f":"'[7]InfraS 1.1'!P52","v":0},{"$f":"'[7]InfraS 1.1'!Q52","v":0},{"$f":"'[7]InfraS 1.1'!R52","v":0},{"$f":"'[7]InfraS 1.1'!S52","v":0},{"$f":"'[7]InfraS 1.1'!T52","v":0},{"$f":"'[7]InfraS 1.1'!U52","v":0},{"$f":"'[7]InfraS 1.1'!V52","v":0},{"$f":"'[7]InfraS 1.1'!X52","v":0},{"$f":"'[7]InfraS 1.1'!Z52","v":0},{"$f":"'[7]InfraS 1.1'!AA52","v":0},null,{"$f":"'[7]InfraS 1.1'!AH52","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT52","v":0},{"$f":"'[7]InfraS 1.1'!AU52","v":0},{"$f":"'[7]InfraS 1.1'!AV52","v":0},{"$f":"'[7]InfraS 1.1'!AW52","v":0},{"$f":"'[7]InfraS 1.1'!AX52","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H53","v":0},{"$f":"'[7]InfraS 1.1'!I53","v":0},{"$f":"'[7]InfraS 1.1'!J53","v":0},{"$f":"'[7]InfraS 1.1'!K53","v":0},{"$f":"'[7]InfraS 1.1'!L53","v":0},{"$f":"'[7]InfraS 1.1'!M53","v":0},{"$f":"'[7]InfraS 1.1'!N53","v":0},{"$f":"'[7]InfraS 1.1'!O53","v":0},{"$f":"'[7]InfraS 1.1'!P53","v":0},{"$f":"'[7]InfraS 1.1'!Q53","v":0},{"$f":"'[7]InfraS 1.1'!R53","v":0},{"$f":"'[7]InfraS 1.1'!S53","v":0},{"$f":"'[7]InfraS 1.1'!T53","v":0},{"$f":"'[7]InfraS 1.1'!U53","v":0},{"$f":"'[7]InfraS 1.1'!V53","v":0},{"$f":"'[7]InfraS 1.1'!X53","v":0},{"$f":"'[7]InfraS 1.1'!Z53","v":0},{"$f":"'[7]InfraS 1.1'!AA53","v":0},null,{"$f":"'[7]InfraS 1.1'!AH53","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT53","v":0},{"$f":"'[7]InfraS 1.1'!AU53","v":0},{"$f":"'[7]InfraS 1.1'!AV53","v":0},{"$f":"'[7]InfraS 1.1'!AW53","v":0},{"$f":"'[7]InfraS 1.1'!AX53","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H54","v":0},{"$f":"'[7]InfraS 1.1'!I54","v":0},{"$f":"'[7]InfraS 1.1'!J54","v":0},{"$f":"'[7]InfraS 1.1'!K54","v":0},{"$f":"'[7]InfraS 1.1'!L54","v":0},{"$f":"'[7]InfraS 1.1'!M54","v":0},{"$f":"'[7]InfraS 1.1'!N54","v":0},{"$f":"'[7]InfraS 1.1'!O54","v":0},{"$f":"'[7]InfraS 1.1'!P54","v":0},{"$f":"'[7]InfraS 1.1'!Q54","v":0},{"$f":"'[7]InfraS 1.1'!R54","v":0},{"$f":"'[7]InfraS 1.1'!S54","v":0},{"$f":"'[7]InfraS 1.1'!T54","v":0},{"$f":"'[7]InfraS 1.1'!U54","v":0},{"$f":"'[7]InfraS 1.1'!V54","v":0},{"$f":"'[7]InfraS 1.1'!X54","v":0},{"$f":"'[7]InfraS 1.1'!Z54","v":0},{"$f":"'[7]InfraS 1.1'!AA54","v":0},null,{"$f":"'[7]InfraS 1.1'!AH54","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT54","v":0},{"$f":"'[7]InfraS 1.1'!AU54","v":0},{"$f":"'[7]InfraS 1.1'!AV54","v":0},{"$f":"'[7]InfraS 1.1'!AW54","v":0},{"$f":"'[7]InfraS 1.1'!AX54","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H55","v":0},{"$f":"'[7]InfraS 1.1'!I55","v":0},{"$f":"'[7]InfraS 1.1'!J55","v":0},{"$f":"'[7]InfraS 1.1'!K55","v":0},{"$f":"'[7]InfraS 1.1'!L55","v":0},{"$f":"'[7]InfraS 1.1'!M55","v":0},{"$f":"'[7]InfraS 1.1'!N55","v":0},{"$f":"'[7]InfraS 1.1'!O55","v":0},{"$f":"'[7]InfraS 1.1'!P55","v":0},{"$f":"'[7]InfraS 1.1'!Q55","v":0},{"$f":"'[7]InfraS 1.1'!R55","v":0},{"$f":"'[7]InfraS 1.1'!S55","v":0},{"$f":"'[7]InfraS 1.1'!T55","v":0},{"$f":"'[7]InfraS 1.1'!U55","v":0},{"$f":"'[7]InfraS 1.1'!V55","v":0},{"$f":"'[7]InfraS 1.1'!X55","v":0},{"$f":"'[7]InfraS 1.1'!Z55","v":0},{"$f":"'[7]InfraS 1.1'!AA55","v":0},null,{"$f":"'[7]InfraS 1.1'!AH55","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT55","v":0},{"$f":"'[7]InfraS 1.1'!AU55","v":0},{"$f":"'[7]InfraS 1.1'!AV55","v":0},{"$f":"'[7]InfraS 1.1'!AW55","v":0},{"$f":"'[7]InfraS 1.1'!AX55","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H56","v":0},{"$f":"'[7]InfraS 1.1'!I56","v":0},{"$f":"'[7]InfraS 1.1'!J56","v":0},{"$f":"'[7]InfraS 1.1'!K56","v":0},{"$f":"'[7]InfraS 1.1'!L56","v":0},{"$f":"'[7]InfraS 1.1'!M56","v":0},{"$f":"'[7]InfraS 1.1'!N56","v":0},{"$f":"'[7]InfraS 1.1'!O56","v":0},{"$f":"'[7]InfraS 1.1'!P56","v":0},{"$f":"'[7]InfraS 1.1'!Q56","v":0},{"$f":"'[7]InfraS 1.1'!R56","v":0},{"$f":"'[7]InfraS 1.1'!S56","v":0},{"$f":"'[7]InfraS 1.1'!T56","v":0},{"$f":"'[7]InfraS 1.1'!U56","v":0},{"$f":"'[7]InfraS 1.1'!V56","v":0},{"$f":"'[7]InfraS 1.1'!X56","v":0},{"$f":"'[7]InfraS 1.1'!Z56","v":0},{"$f":"'[7]InfraS 1.1'!AA56","v":0},null,{"$f":"'[7]InfraS 1.1'!AH56","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT56","v":0},{"$f":"'[7]InfraS 1.1'!AU56","v":0},{"$f":"'[7]InfraS 1.1'!AV56","v":0},{"$f":"'[7]InfraS 1.1'!AW56","v":0},{"$f":"'[7]InfraS 1.1'!AX56","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H57","v":0},{"$f":"'[7]InfraS 1.1'!I57","v":0},{"$f":"'[7]InfraS 1.1'!J57","v":0},{"$f":"'[7]InfraS 1.1'!K57","v":0},{"$f":"'[7]InfraS 1.1'!L57","v":0},{"$f":"'[7]InfraS 1.1'!M57","v":0},{"$f":"'[7]InfraS 1.1'!N57","v":0},{"$f":"'[7]InfraS 1.1'!O57","v":0},{"$f":"'[7]InfraS 1.1'!P57","v":0},{"$f":"'[7]InfraS 1.1'!Q57","v":0},{"$f":"'[7]InfraS 1.1'!R57","v":0},{"$f":"'[7]InfraS 1.1'!S57","v":0},{"$f":"'[7]InfraS 1.1'!T57","v":0},{"$f":"'[7]InfraS 1.1'!U57","v":0},{"$f":"'[7]InfraS 1.1'!V57","v":0},{"$f":"'[7]InfraS 1.1'!X57","v":0},{"$f":"'[7]InfraS 1.1'!Z57","v":0},{"$f":"'[7]InfraS 1.1'!AA57","v":0},null,{"$f":"'[7]InfraS 1.1'!AH57","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT57","v":0},{"$f":"'[7]InfraS 1.1'!AU57","v":0},{"$f":"'[7]InfraS 1.1'!AV57","v":0},{"$f":"'[7]InfraS 1.1'!AW57","v":0},{"$f":"'[7]InfraS 1.1'!AX57","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H58","v":0},{"$f":"'[7]InfraS 1.1'!I58","v":0},{"$f":"'[7]InfraS 1.1'!J58","v":0},{"$f":"'[7]InfraS 1.1'!K58","v":0},{"$f":"'[7]InfraS 1.1'!L58","v":0},{"$f":"'[7]InfraS 1.1'!M58","v":0},{"$f":"'[7]InfraS 1.1'!N58","v":0},{"$f":"'[7]InfraS 1.1'!O58","v":0},{"$f":"'[7]InfraS 1.1'!P58","v":0},{"$f":"'[7]InfraS 1.1'!Q58","v":0},{"$f":"'[7]InfraS 1.1'!R58","v":0},{"$f":"'[7]InfraS 1.1'!S58","v":0},{"$f":"'[7]InfraS 1.1'!T58","v":0},{"$f":"'[7]InfraS 1.1'!U58","v":0},{"$f":"'[7]InfraS 1.1'!V58","v":0},{"$f":"'[7]InfraS 1.1'!X58","v":0},{"$f":"'[7]InfraS 1.1'!Z58","v":0},{"$f":"'[7]InfraS 1.1'!AA58","v":0},null,{"$f":"'[7]InfraS 1.1'!AH58","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT58","v":0},{"$f":"'[7]InfraS 1.1'!AU58","v":0},{"$f":"'[7]InfraS 1.1'!AV58","v":0},{"$f":"'[7]InfraS 1.1'!AW58","v":0},{"$f":"'[7]InfraS 1.1'!AX58","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H59","v":0},{"$f":"'[7]InfraS 1.1'!I59","v":0},{"$f":"'[7]InfraS 1.1'!J59","v":0},{"$f":"'[7]InfraS 1.1'!K59","v":0},{"$f":"'[7]InfraS 1.1'!L59","v":0},{"$f":"'[7]InfraS 1.1'!M59","v":0},{"$f":"'[7]InfraS 1.1'!N59","v":0},{"$f":"'[7]InfraS 1.1'!O59","v":0},{"$f":"'[7]InfraS 1.1'!P59","v":0},{"$f":"'[7]InfraS 1.1'!Q59","v":0},{"$f":"'[7]InfraS 1.1'!R59","v":0},{"$f":"'[7]InfraS 1.1'!S59","v":0},{"$f":"'[7]InfraS 1.1'!T59","v":0},{"$f":"'[7]InfraS 1.1'!U59","v":0},{"$f":"'[7]InfraS 1.1'!V59","v":0},{"$f":"'[7]InfraS 1.1'!X59","v":0},{"$f":"'[7]InfraS 1.1'!Z59","v":0},{"$f":"'[7]InfraS 1.1'!AA59","v":0},null,{"$f":"'[7]InfraS 1.1'!AH59","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT59","v":0},{"$f":"'[7]InfraS 1.1'!AU59","v":0},{"$f":"'[7]InfraS 1.1'!AV59","v":0},{"$f":"'[7]InfraS 1.1'!AW59","v":0},{"$f":"'[7]InfraS 1.1'!AX59","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H60","v":0},{"$f":"'[7]InfraS 1.1'!I60","v":0},{"$f":"'[7]InfraS 1.1'!J60","v":0},{"$f":"'[7]InfraS 1.1'!K60","v":0},{"$f":"'[7]InfraS 1.1'!L60","v":0},{"$f":"'[7]InfraS 1.1'!M60","v":0},{"$f":"'[7]InfraS 1.1'!N60","v":0},{"$f":"'[7]InfraS 1.1'!O60","v":0},{"$f":"'[7]InfraS 1.1'!P60","v":0},{"$f":"'[7]InfraS 1.1'!Q60","v":0},{"$f":"'[7]InfraS 1.1'!R60","v":0},{"$f":"'[7]InfraS 1.1'!S60","v":0},{"$f":"'[7]InfraS 1.1'!T60","v":0},{"$f":"'[7]InfraS 1.1'!U60","v":0},{"$f":"'[7]InfraS 1.1'!V60","v":0},{"$f":"'[7]InfraS 1.1'!X60","v":0},{"$f":"'[7]InfraS 1.1'!Z60","v":0},{"$f":"'[7]InfraS 1.1'!AA60","v":0},null,{"$f":"'[7]InfraS 1.1'!AH60","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT60","v":0},{"$f":"'[7]InfraS 1.1'!AU60","v":0},{"$f":"'[7]InfraS 1.1'!AV60","v":0},{"$f":"'[7]InfraS 1.1'!AW60","v":0},{"$f":"'[7]InfraS 1.1'!AX60","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H61","v":0},{"$f":"'[7]InfraS 1.1'!I61","v":0},{"$f":"'[7]InfraS 1.1'!J61","v":0},{"$f":"'[7]InfraS 1.1'!K61","v":0},{"$f":"'[7]InfraS 1.1'!L61","v":0},{"$f":"'[7]InfraS 1.1'!M61","v":0},{"$f":"'[7]InfraS 1.1'!N61","v":0},{"$f":"'[7]InfraS 1.1'!O61","v":0},{"$f":"'[7]InfraS 1.1'!P61","v":0},{"$f":"'[7]InfraS 1.1'!Q61","v":0},{"$f":"'[7]InfraS 1.1'!R61","v":0},{"$f":"'[7]InfraS 1.1'!S61","v":0},{"$f":"'[7]InfraS 1.1'!T61","v":0},{"$f":"'[7]InfraS 1.1'!U61","v":0},{"$f":"'[7]InfraS 1.1'!V61","v":0},{"$f":"'[7]InfraS 1.1'!X61","v":0},{"$f":"'[7]InfraS 1.1'!Z61","v":0},{"$f":"'[7]InfraS 1.1'!AA61","v":0},null,{"$f":"'[7]InfraS 1.1'!AH61","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT61","v":0},{"$f":"'[7]InfraS 1.1'!AU61","v":0},{"$f":"'[7]InfraS 1.1'!AV61","v":0},{"$f":"'[7]InfraS 1.1'!AW61","v":0},{"$f":"'[7]InfraS 1.1'!AX61","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H62","v":0},{"$f":"'[7]InfraS 1.1'!I62","v":0},{"$f":"'[7]InfraS 1.1'!J62","v":0},{"$f":"'[7]InfraS 1.1'!K62","v":0},{"$f":"'[7]InfraS 1.1'!L62","v":0},{"$f":"'[7]InfraS 1.1'!M62","v":0},{"$f":"'[7]InfraS 1.1'!N62","v":0},{"$f":"'[7]InfraS 1.1'!O62","v":0},{"$f":"'[7]InfraS 1.1'!P62","v":0},{"$f":"'[7]InfraS 1.1'!Q62","v":0},{"$f":"'[7]InfraS 1.1'!R62","v":0},{"$f":"'[7]InfraS 1.1'!S62","v":0},{"$f":"'[7]InfraS 1.1'!T62","v":0},{"$f":"'[7]InfraS 1.1'!U62","v":0},{"$f":"'[7]InfraS 1.1'!V62","v":0},{"$f":"'[7]InfraS 1.1'!X62","v":0},{"$f":"'[7]InfraS 1.1'!Z62","v":0},{"$f":"'[7]InfraS 1.1'!AA62","v":0},null,{"$f":"'[7]InfraS 1.1'!AH62","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT62","v":0},{"$f":"'[7]InfraS 1.1'!AU62","v":0},{"$f":"'[7]InfraS 1.1'!AV62","v":0},{"$f":"'[7]InfraS 1.1'!AW62","v":0},{"$f":"'[7]InfraS 1.1'!AX62","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H63","v":0},{"$f":"'[7]InfraS 1.1'!I63","v":0},{"$f":"'[7]InfraS 1.1'!J63","v":0},{"$f":"'[7]InfraS 1.1'!K63","v":0},{"$f":"'[7]InfraS 1.1'!L63","v":0},{"$f":"'[7]InfraS 1.1'!M63","v":0},{"$f":"'[7]InfraS 1.1'!N63","v":0},{"$f":"'[7]InfraS 1.1'!O63","v":0},{"$f":"'[7]InfraS 1.1'!P63","v":0},{"$f":"'[7]InfraS 1.1'!Q63","v":0},{"$f":"'[7]InfraS 1.1'!R63","v":0},{"$f":"'[7]InfraS 1.1'!S63","v":0},{"$f":"'[7]InfraS 1.1'!T63","v":0},{"$f":"'[7]InfraS 1.1'!U63","v":0},{"$f":"'[7]InfraS 1.1'!V63","v":0},{"$f":"'[7]InfraS 1.1'!X63","v":0},{"$f":"'[7]InfraS 1.1'!Z63","v":0},{"$f":"'[7]InfraS 1.1'!AA63","v":0},null,{"$f":"'[7]InfraS 1.1'!AH63","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT63","v":0},{"$f":"'[7]InfraS 1.1'!AU63","v":0},{"$f":"'[7]InfraS 1.1'!AV63","v":0},{"$f":"'[7]InfraS 1.1'!AW63","v":0},{"$f":"'[7]InfraS 1.1'!AX63","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H64","v":0},{"$f":"'[7]InfraS 1.1'!I64","v":0},{"$f":"'[7]InfraS 1.1'!J64","v":0},{"$f":"'[7]InfraS 1.1'!K64","v":0},{"$f":"'[7]InfraS 1.1'!L64","v":0},{"$f":"'[7]InfraS 1.1'!M64","v":0},{"$f":"'[7]InfraS 1.1'!N64","v":0},{"$f":"'[7]InfraS 1.1'!O64","v":0},{"$f":"'[7]InfraS 1.1'!P64","v":0},{"$f":"'[7]InfraS 1.1'!Q64","v":0},{"$f":"'[7]InfraS 1.1'!R64","v":0},{"$f":"'[7]InfraS 1.1'!S64","v":0},{"$f":"'[7]InfraS 1.1'!T64","v":0},{"$f":"'[7]InfraS 1.1'!U64","v":0},{"$f":"'[7]InfraS 1.1'!V64","v":0},{"$f":"'[7]InfraS 1.1'!X64","v":0},{"$f":"'[7]InfraS 1.1'!Z64","v":0},{"$f":"'[7]InfraS 1.1'!AA64","v":0},null,{"$f":"'[7]InfraS 1.1'!AH64","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT64","v":0},{"$f":"'[7]InfraS 1.1'!AU64","v":0},{"$f":"'[7]InfraS 1.1'!AV64","v":0},{"$f":"'[7]InfraS 1.1'!AW64","v":0},{"$f":"'[7]InfraS 1.1'!AX64","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H65","v":0},{"$f":"'[7]InfraS 1.1'!I65","v":0},{"$f":"'[7]InfraS 1.1'!J65","v":0},{"$f":"'[7]InfraS 1.1'!K65","v":0},{"$f":"'[7]InfraS 1.1'!L65","v":0},{"$f":"'[7]InfraS 1.1'!M65","v":0},{"$f":"'[7]InfraS 1.1'!N65","v":0},{"$f":"'[7]InfraS 1.1'!O65","v":0},{"$f":"'[7]InfraS 1.1'!P65","v":0},{"$f":"'[7]InfraS 1.1'!Q65","v":0},{"$f":"'[7]InfraS 1.1'!R65","v":0},{"$f":"'[7]InfraS 1.1'!S65","v":0},{"$f":"'[7]InfraS 1.1'!T65","v":0},{"$f":"'[7]InfraS 1.1'!U65","v":0},{"$f":"'[7]InfraS 1.1'!V65","v":0},{"$f":"'[7]InfraS 1.1'!X65","v":0},{"$f":"'[7]InfraS 1.1'!Z65","v":0},{"$f":"'[7]InfraS 1.1'!AA65","v":0},null,{"$f":"'[7]InfraS 1.1'!AH65","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT65","v":0},{"$f":"'[7]InfraS 1.1'!AU65","v":0},{"$f":"'[7]InfraS 1.1'!AV65","v":0},{"$f":"'[7]InfraS 1.1'!AW65","v":0},{"$f":"'[7]InfraS 1.1'!AX65","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H66","v":0},{"$f":"'[7]InfraS 1.1'!I66","v":0},{"$f":"'[7]InfraS 1.1'!J66","v":0},{"$f":"'[7]InfraS 1.1'!K66","v":0},{"$f":"'[7]InfraS 1.1'!L66","v":0},{"$f":"'[7]InfraS 1.1'!M66","v":0},{"$f":"'[7]InfraS 1.1'!N66","v":0},{"$f":"'[7]InfraS 1.1'!O66","v":0},{"$f":"'[7]InfraS 1.1'!P66","v":0},{"$f":"'[7]InfraS 1.1'!Q66","v":0},{"$f":"'[7]InfraS 1.1'!R66","v":0},{"$f":"'[7]InfraS 1.1'!S66","v":0},{"$f":"'[7]InfraS 1.1'!T66","v":0},{"$f":"'[7]InfraS 1.1'!U66","v":0},{"$f":"'[7]InfraS 1.1'!V66","v":0},{"$f":"'[7]InfraS 1.1'!X66","v":0},{"$f":"'[7]InfraS 1.1'!Z66","v":0},{"$f":"'[7]InfraS 1.1'!AA66","v":0},null,{"$f":"'[7]InfraS 1.1'!AH66","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT66","v":0},{"$f":"'[7]InfraS 1.1'!AU66","v":0},{"$f":"'[7]InfraS 1.1'!AV66","v":0},{"$f":"'[7]InfraS 1.1'!AW66","v":0},{"$f":"'[7]InfraS 1.1'!AX66","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H67","v":0},{"$f":"'[7]InfraS 1.1'!I67","v":0},{"$f":"'[7]InfraS 1.1'!J67","v":0},{"$f":"'[7]InfraS 1.1'!K67","v":0},{"$f":"'[7]InfraS 1.1'!L67","v":0},{"$f":"'[7]InfraS 1.1'!M67","v":0},{"$f":"'[7]InfraS 1.1'!N67","v":0},{"$f":"'[7]InfraS 1.1'!O67","v":0},{"$f":"'[7]InfraS 1.1'!P67","v":0},{"$f":"'[7]InfraS 1.1'!Q67","v":0},{"$f":"'[7]InfraS 1.1'!R67","v":0},{"$f":"'[7]InfraS 1.1'!S67","v":0},{"$f":"'[7]InfraS 1.1'!T67","v":0},{"$f":"'[7]InfraS 1.1'!U67","v":0},{"$f":"'[7]InfraS 1.1'!V67","v":0},{"$f":"'[7]InfraS 1.1'!X67","v":0},{"$f":"'[7]InfraS 1.1'!Z67","v":0},{"$f":"'[7]InfraS 1.1'!AA67","v":0},null,{"$f":"'[7]InfraS 1.1'!AH67","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT67","v":0},{"$f":"'[7]InfraS 1.1'!AU67","v":0},{"$f":"'[7]InfraS 1.1'!AV67","v":0},{"$f":"'[7]InfraS 1.1'!AW67","v":0},{"$f":"'[7]InfraS 1.1'!AX67","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H68","v":0},{"$f":"'[7]InfraS 1.1'!I68","v":0},{"$f":"'[7]InfraS 1.1'!J68","v":0},{"$f":"'[7]InfraS 1.1'!K68","v":0},{"$f":"'[7]InfraS 1.1'!L68","v":0},{"$f":"'[7]InfraS 1.1'!M68","v":0},{"$f":"'[7]InfraS 1.1'!N68","v":0},{"$f":"'[7]InfraS 1.1'!O68","v":0},{"$f":"'[7]InfraS 1.1'!P68","v":0},{"$f":"'[7]InfraS 1.1'!Q68","v":0},{"$f":"'[7]InfraS 1.1'!R68","v":0},{"$f":"'[7]InfraS 1.1'!S68","v":0},{"$f":"'[7]InfraS 1.1'!T68","v":0},{"$f":"'[7]InfraS 1.1'!U68","v":0},{"$f":"'[7]InfraS 1.1'!V68","v":0},{"$f":"'[7]InfraS 1.1'!X68","v":0},{"$f":"'[7]InfraS 1.1'!Z68","v":0},{"$f":"'[7]InfraS 1.1'!AA68","v":0},null,{"$f":"'[7]InfraS 1.1'!AH68","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT68","v":0},{"$f":"'[7]InfraS 1.1'!AU68","v":0},{"$f":"'[7]InfraS 1.1'!AV68","v":0},{"$f":"'[7]InfraS 1.1'!AW68","v":0},{"$f":"'[7]InfraS 1.1'!AX68","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H69","v":0},{"$f":"'[7]InfraS 1.1'!I69","v":0},{"$f":"'[7]InfraS 1.1'!J69","v":0},{"$f":"'[7]InfraS 1.1'!K69","v":0},{"$f":"'[7]InfraS 1.1'!L69","v":0},{"$f":"'[7]InfraS 1.1'!M69","v":0},{"$f":"'[7]InfraS 1.1'!N69","v":0},{"$f":"'[7]InfraS 1.1'!O69","v":0},{"$f":"'[7]InfraS 1.1'!P69","v":0},{"$f":"'[7]InfraS 1.1'!Q69","v":0},{"$f":"'[7]InfraS 1.1'!R69","v":0},{"$f":"'[7]InfraS 1.1'!S69","v":0},{"$f":"'[7]InfraS 1.1'!T69","v":0},{"$f":"'[7]InfraS 1.1'!U69","v":0},{"$f":"'[7]InfraS 1.1'!V69","v":0},{"$f":"'[7]InfraS 1.1'!X69","v":0},{"$f":"'[7]InfraS 1.1'!Z69","v":0},{"$f":"'[7]InfraS 1.1'!AA69","v":0},null,{"$f":"'[7]InfraS 1.1'!AH69","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT69","v":0},{"$f":"'[7]InfraS 1.1'!AU69","v":0},{"$f":"'[7]InfraS 1.1'!AV69","v":0},{"$f":"'[7]InfraS 1.1'!AW69","v":0},{"$f":"'[7]InfraS 1.1'!AX69","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H70","v":0},{"$f":"'[7]InfraS 1.1'!I70","v":0},{"$f":"'[7]InfraS 1.1'!J70","v":0},{"$f":"'[7]InfraS 1.1'!K70","v":0},{"$f":"'[7]InfraS 1.1'!L70","v":0},{"$f":"'[7]InfraS 1.1'!M70","v":0},{"$f":"'[7]InfraS 1.1'!N70","v":0},{"$f":"'[7]InfraS 1.1'!O70","v":0},{"$f":"'[7]InfraS 1.1'!P70","v":0},{"$f":"'[7]InfraS 1.1'!Q70","v":0},{"$f":"'[7]InfraS 1.1'!R70","v":0},{"$f":"'[7]InfraS 1.1'!S70","v":0},{"$f":"'[7]InfraS 1.1'!T70","v":0},{"$f":"'[7]InfraS 1.1'!U70","v":0},{"$f":"'[7]InfraS 1.1'!V70","v":0},{"$f":"'[7]InfraS 1.1'!X70","v":0},{"$f":"'[7]InfraS 1.1'!Z70","v":0},{"$f":"'[7]InfraS 1.1'!AA70","v":0},null,{"$f":"'[7]InfraS 1.1'!AH70","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT70","v":0},{"$f":"'[7]InfraS 1.1'!AU70","v":0},{"$f":"'[7]InfraS 1.1'!AV70","v":0},{"$f":"'[7]InfraS 1.1'!AW70","v":0},{"$f":"'[7]InfraS 1.1'!AX70","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H71","v":0},{"$f":"'[7]InfraS 1.1'!I71","v":0},{"$f":"'[7]InfraS 1.1'!J71","v":0},{"$f":"'[7]InfraS 1.1'!K71","v":0},{"$f":"'[7]InfraS 1.1'!L71","v":0},{"$f":"'[7]InfraS 1.1'!M71","v":0},{"$f":"'[7]InfraS 1.1'!N71","v":0},{"$f":"'[7]InfraS 1.1'!O71","v":0},{"$f":"'[7]InfraS 1.1'!P71","v":0},{"$f":"'[7]InfraS 1.1'!Q71","v":0},{"$f":"'[7]InfraS 1.1'!R71","v":0},{"$f":"'[7]InfraS 1.1'!S71","v":0},{"$f":"'[7]InfraS 1.1'!T71","v":0},{"$f":"'[7]InfraS 1.1'!U71","v":0},{"$f":"'[7]InfraS 1.1'!V71","v":0},{"$f":"'[7]InfraS 1.1'!X71","v":0},{"$f":"'[7]InfraS 1.1'!Z71","v":0},{"$f":"'[7]InfraS 1.1'!AA71","v":0},null,{"$f":"'[7]InfraS 1.1'!AH71","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT71","v":0},{"$f":"'[7]InfraS 1.1'!AU71","v":0},{"$f":"'[7]InfraS 1.1'!AV71","v":0},{"$f":"'[7]InfraS 1.1'!AW71","v":0},{"$f":"'[7]InfraS 1.1'!AX71","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H72","v":0},{"$f":"'[7]InfraS 1.1'!I72","v":0},{"$f":"'[7]InfraS 1.1'!J72","v":0},{"$f":"'[7]InfraS 1.1'!K72","v":0},{"$f":"'[7]InfraS 1.1'!L72","v":0},{"$f":"'[7]InfraS 1.1'!M72","v":0},{"$f":"'[7]InfraS 1.1'!N72","v":0},{"$f":"'[7]InfraS 1.1'!O72","v":0},{"$f":"'[7]InfraS 1.1'!P72","v":0},{"$f":"'[7]InfraS 1.1'!Q72","v":0},{"$f":"'[7]InfraS 1.1'!R72","v":0},{"$f":"'[7]InfraS 1.1'!S72","v":0},{"$f":"'[7]InfraS 1.1'!T72","v":0},{"$f":"'[7]InfraS 1.1'!U72","v":0},{"$f":"'[7]InfraS 1.1'!V72","v":0},{"$f":"'[7]InfraS 1.1'!X72","v":0},{"$f":"'[7]InfraS 1.1'!Z72","v":0},{"$f":"'[7]InfraS 1.1'!AA72","v":0},null,{"$f":"'[7]InfraS 1.1'!AH72","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT72","v":0},{"$f":"'[7]InfraS 1.1'!AU72","v":0},{"$f":"'[7]InfraS 1.1'!AV72","v":0},{"$f":"'[7]InfraS 1.1'!AW72","v":0},{"$f":"'[7]InfraS 1.1'!AX72","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H73","v":0},{"$f":"'[7]InfraS 1.1'!I73","v":0},{"$f":"'[7]InfraS 1.1'!J73","v":0},{"$f":"'[7]InfraS 1.1'!K73","v":0},{"$f":"'[7]InfraS 1.1'!L73","v":0},{"$f":"'[7]InfraS 1.1'!M73","v":0},{"$f":"'[7]InfraS 1.1'!N73","v":0},{"$f":"'[7]InfraS 1.1'!O73","v":0},{"$f":"'[7]InfraS 1.1'!P73","v":0},{"$f":"'[7]InfraS 1.1'!Q73","v":0},{"$f":"'[7]InfraS 1.1'!R73","v":0},{"$f":"'[7]InfraS 1.1'!S73","v":0},{"$f":"'[7]InfraS 1.1'!T73","v":0},{"$f":"'[7]InfraS 1.1'!U73","v":0},{"$f":"'[7]InfraS 1.1'!V73","v":0},{"$f":"'[7]InfraS 1.1'!X73","v":0},{"$f":"'[7]InfraS 1.1'!Z73","v":0},{"$f":"'[7]InfraS 1.1'!AA73","v":0},null,{"$f":"'[7]InfraS 1.1'!AH73","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT73","v":0},{"$f":"'[7]InfraS 1.1'!AU73","v":0},{"$f":"'[7]InfraS 1.1'!AV73","v":0},{"$f":"'[7]InfraS 1.1'!AW73","v":0},{"$f":"'[7]InfraS 1.1'!AX73","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H74","v":0},{"$f":"'[7]InfraS 1.1'!I74","v":0},{"$f":"'[7]InfraS 1.1'!J74","v":0},{"$f":"'[7]InfraS 1.1'!K74","v":0},{"$f":"'[7]InfraS 1.1'!L74","v":0},{"$f":"'[7]InfraS 1.1'!M74","v":0},{"$f":"'[7]InfraS 1.1'!N74","v":0},{"$f":"'[7]InfraS 1.1'!O74","v":0},{"$f":"'[7]InfraS 1.1'!P74","v":0},{"$f":"'[7]InfraS 1.1'!Q74","v":0},{"$f":"'[7]InfraS 1.1'!R74","v":0},{"$f":"'[7]InfraS 1.1'!S74","v":0},{"$f":"'[7]InfraS 1.1'!T74","v":0},{"$f":"'[7]InfraS 1.1'!U74","v":0},{"$f":"'[7]InfraS 1.1'!V74","v":0},{"$f":"'[7]InfraS 1.1'!X74","v":0},{"$f":"'[7]InfraS 1.1'!Z74","v":0},{"$f":"'[7]InfraS 1.1'!AA74","v":0},null,{"$f":"'[7]InfraS 1.1'!AH74","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT74","v":0},{"$f":"'[7]InfraS 1.1'!AU74","v":0},{"$f":"'[7]InfraS 1.1'!AV74","v":0},{"$f":"'[7]InfraS 1.1'!AW74","v":0},{"$f":"'[7]InfraS 1.1'!AX74","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H75","v":0},{"$f":"'[7]InfraS 1.1'!I75","v":0},{"$f":"'[7]InfraS 1.1'!J75","v":0},{"$f":"'[7]InfraS 1.1'!K75","v":0},{"$f":"'[7]InfraS 1.1'!L75","v":0},{"$f":"'[7]InfraS 1.1'!M75","v":0},{"$f":"'[7]InfraS 1.1'!N75","v":0},{"$f":"'[7]InfraS 1.1'!O75","v":0},{"$f":"'[7]InfraS 1.1'!P75","v":0},{"$f":"'[7]InfraS 1.1'!Q75","v":0},{"$f":"'[7]InfraS 1.1'!R75","v":0},{"$f":"'[7]InfraS 1.1'!S75","v":0},{"$f":"'[7]InfraS 1.1'!T75","v":0},{"$f":"'[7]InfraS 1.1'!U75","v":0},{"$f":"'[7]InfraS 1.1'!V75","v":0},{"$f":"'[7]InfraS 1.1'!X75","v":0},{"$f":"'[7]InfraS 1.1'!Z75","v":0},{"$f":"'[7]InfraS 1.1'!AA75","v":0},null,{"$f":"'[7]InfraS 1.1'!AH75","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT75","v":0},{"$f":"'[7]InfraS 1.1'!AU75","v":0},{"$f":"'[7]InfraS 1.1'!AV75","v":0},{"$f":"'[7]InfraS 1.1'!AW75","v":0},{"$f":"'[7]InfraS 1.1'!AX75","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H76","v":0},{"$f":"'[7]InfraS 1.1'!I76","v":0},{"$f":"'[7]InfraS 1.1'!J76","v":0},{"$f":"'[7]InfraS 1.1'!K76","v":0},{"$f":"'[7]InfraS 1.1'!L76","v":0},{"$f":"'[7]InfraS 1.1'!M76","v":0},{"$f":"'[7]InfraS 1.1'!N76","v":0},{"$f":"'[7]InfraS 1.1'!O76","v":0},{"$f":"'[7]InfraS 1.1'!P76","v":0},{"$f":"'[7]InfraS 1.1'!Q76","v":0},{"$f":"'[7]InfraS 1.1'!R76","v":0},{"$f":"'[7]InfraS 1.1'!S76","v":0},{"$f":"'[7]InfraS 1.1'!T76","v":0},{"$f":"'[7]InfraS 1.1'!U76","v":0},{"$f":"'[7]InfraS 1.1'!V76","v":0},{"$f":"'[7]InfraS 1.1'!X76","v":0},{"$f":"'[7]InfraS 1.1'!Z76","v":0},{"$f":"'[7]InfraS 1.1'!AA76","v":0},null,{"$f":"'[7]InfraS 1.1'!AH76","v":0},null,{"$f":"SUM(AA76,AB76)","v":0},{"$f":"'[7]InfraS 1.1'!AM76","v":0},null,{"$f":"SUM(AD76:AE76)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR76","v":0},null,{"$f":"SUM(AI76:AJ76)","v":0},null,{"$f":"SUM(AK76:AL76)","v":0},{"$f":"'[7]InfraS 1.1'!AS76","v":0},null,{"$f":"SUM(AN76:AO76)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT76","v":0},{"$f":"'[7]InfraS 1.1'!AU76","v":0},{"$f":"'[7]InfraS 1.1'!AV76","v":0},{"$f":"'[7]InfraS 1.1'!AW76","v":0},{"$f":"'[7]InfraS 1.1'!AX76","v":0},null,{"$f":"IF(AND(H76=\"\",SUM(U76+W76+X76+Y76+Z76+AA76+AD76+AE76+AI76+AJ76+AN76+AO76+AS76+AT76+AU76+AV76+AW76+AX76)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H77","v":0},{"$f":"'[7]InfraS 1.1'!I77","v":0},{"$f":"'[7]InfraS 1.1'!J77","v":0},{"$f":"'[7]InfraS 1.1'!K77","v":0},{"$f":"'[7]InfraS 1.1'!L77","v":0},{"$f":"'[7]InfraS 1.1'!M77","v":0},{"$f":"'[7]InfraS 1.1'!N77","v":0},{"$f":"'[7]InfraS 1.1'!O77","v":0},{"$f":"'[7]InfraS 1.1'!P77","v":0},{"$f":"'[7]InfraS 1.1'!Q77","v":0},{"$f":"'[7]InfraS 1.1'!R77","v":0},{"$f":"'[7]InfraS 1.1'!S77","v":0},{"$f":"'[7]InfraS 1.1'!T77","v":0},{"$f":"'[7]InfraS 1.1'!U77","v":0},{"$f":"'[7]InfraS 1.1'!V77","v":0},{"$f":"'[7]InfraS 1.1'!X77","v":0},{"$f":"'[7]InfraS 1.1'!Z77","v":0},{"$f":"'[7]InfraS 1.1'!AA77","v":0},null,{"$f":"'[7]InfraS 1.1'!AH77","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM77","v":0},null,0,null,{"$f":"SUM(AF77:AG77)","v":0},{"$f":"'[7]InfraS 1.1'!AR77","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS77","v":0},null,0,null,{"$f":"SUM(AP77:AQ77)","v":0},{"$f":"'[7]InfraS 1.1'!AT77","v":0},{"$f":"'[7]InfraS 1.1'!AU77","v":0},{"$f":"'[7]InfraS 1.1'!AV77","v":0},{"$f":"'[7]InfraS 1.1'!AW77","v":0},{"$f":"'[7]InfraS 1.1'!AX77","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H78","v":0},{"$f":"'[7]InfraS 1.1'!I78","v":0},{"$f":"'[7]InfraS 1.1'!J78","v":0},{"$f":"'[7]InfraS 1.1'!K78","v":0},{"$f":"'[7]InfraS 1.1'!L78","v":0},{"$f":"'[7]InfraS 1.1'!M78","v":0},{"$f":"'[7]InfraS 1.1'!N78","v":0},{"$f":"'[7]InfraS 1.1'!O78","v":0},{"$f":"'[7]InfraS 1.1'!P78","v":0},{"$f":"'[7]InfraS 1.1'!Q78","v":0},{"$f":"'[7]InfraS 1.1'!R78","v":0},{"$f":"'[7]InfraS 1.1'!S78","v":0},{"$f":"'[7]InfraS 1.1'!T78","v":0},{"$f":"'[7]InfraS 1.1'!U78","v":0},{"$f":"'[7]InfraS 1.1'!V78","v":0},{"$f":"'[7]InfraS 1.1'!X78","v":0},{"$f":"'[7]InfraS 1.1'!Z78","v":0},{"$f":"'[7]InfraS 1.1'!AA78","v":0},null,{"$f":"'[7]InfraS 1.1'!AH78","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT78","v":0},{"$f":"'[7]InfraS 1.1'!AU78","v":0},{"$f":"'[7]InfraS 1.1'!AV78","v":0},{"$f":"'[7]InfraS 1.1'!AW78","v":0},{"$f":"'[7]InfraS 1.1'!AX78","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H79","v":0},{"$f":"'[7]InfraS 1.1'!I79","v":0},{"$f":"'[7]InfraS 1.1'!J79","v":0},{"$f":"'[7]InfraS 1.1'!K79","v":0},{"$f":"'[7]InfraS 1.1'!L79","v":0},{"$f":"'[7]InfraS 1.1'!M79","v":0},{"$f":"'[7]InfraS 1.1'!N79","v":0},{"$f":"'[7]InfraS 1.1'!O79","v":0},{"$f":"'[7]InfraS 1.1'!P79","v":0},{"$f":"'[7]InfraS 1.1'!Q79","v":0},{"$f":"'[7]InfraS 1.1'!R79","v":0},{"$f":"'[7]InfraS 1.1'!S79","v":0},{"$f":"'[7]InfraS 1.1'!T79","v":0},{"$f":"'[7]InfraS 1.1'!U79","v":0},{"$f":"'[7]InfraS 1.1'!V79","v":0},{"$f":"'[7]InfraS 1.1'!X79","v":0},{"$f":"'[7]InfraS 1.1'!Z79","v":0},{"$f":"'[7]InfraS 1.1'!AA79","v":0},null,{"$f":"'[7]InfraS 1.1'!AH79","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT79","v":0},{"$f":"'[7]InfraS 1.1'!AU79","v":0},{"$f":"'[7]InfraS 1.1'!AV79","v":0},{"$f":"'[7]InfraS 1.1'!AW79","v":0},{"$f":"'[7]InfraS 1.1'!AX79","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H80","v":0},{"$f":"'[7]InfraS 1.1'!I80","v":0},{"$f":"'[7]InfraS 1.1'!J80","v":0},{"$f":"'[7]InfraS 1.1'!K80","v":0},{"$f":"'[7]InfraS 1.1'!L80","v":0},{"$f":"'[7]InfraS 1.1'!M80","v":0},{"$f":"'[7]InfraS 1.1'!N80","v":0},{"$f":"'[7]InfraS 1.1'!O80","v":0},{"$f":"'[7]InfraS 1.1'!P80","v":0},{"$f":"'[7]InfraS 1.1'!Q80","v":0},{"$f":"'[7]InfraS 1.1'!R80","v":0},{"$f":"'[7]InfraS 1.1'!S80","v":0},{"$f":"'[7]InfraS 1.1'!T80","v":0},{"$f":"'[7]InfraS 1.1'!U80","v":0},{"$f":"'[7]InfraS 1.1'!V80","v":0},{"$f":"'[7]InfraS 1.1'!X80","v":0},{"$f":"'[7]InfraS 1.1'!Z80","v":0},{"$f":"'[7]InfraS 1.1'!AA80","v":0},null,{"$f":"'[7]InfraS 1.1'!AH80","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT80","v":0},{"$f":"'[7]InfraS 1.1'!AU80","v":0},{"$f":"'[7]InfraS 1.1'!AV80","v":0},{"$f":"'[7]InfraS 1.1'!AW80","v":0},{"$f":"'[7]InfraS 1.1'!AX80","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H81","v":0},{"$f":"'[7]InfraS 1.1'!I81","v":0},{"$f":"'[7]InfraS 1.1'!J81","v":0},{"$f":"'[7]InfraS 1.1'!K81","v":0},{"$f":"'[7]InfraS 1.1'!L81","v":0},{"$f":"'[7]InfraS 1.1'!M81","v":0},{"$f":"'[7]InfraS 1.1'!N81","v":0},{"$f":"'[7]InfraS 1.1'!O81","v":0},{"$f":"'[7]InfraS 1.1'!P81","v":0},{"$f":"'[7]InfraS 1.1'!Q81","v":0},{"$f":"'[7]InfraS 1.1'!R81","v":0},{"$f":"'[7]InfraS 1.1'!S81","v":0},{"$f":"'[7]InfraS 1.1'!T81","v":0},{"$f":"'[7]InfraS 1.1'!U81","v":0},{"$f":"'[7]InfraS 1.1'!V81","v":0},{"$f":"'[7]InfraS 1.1'!X81","v":0},{"$f":"'[7]InfraS 1.1'!Z81","v":0},{"$f":"'[7]InfraS 1.1'!AA81","v":0},null,{"$f":"'[7]InfraS 1.1'!AH81","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT81","v":0},{"$f":"'[7]InfraS 1.1'!AU81","v":0},{"$f":"'[7]InfraS 1.1'!AV81","v":0},{"$f":"'[7]InfraS 1.1'!AW81","v":0},{"$f":"'[7]InfraS 1.1'!AX81","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H82","v":0},{"$f":"'[7]InfraS 1.1'!I82","v":0},{"$f":"'[7]InfraS 1.1'!J82","v":0},{"$f":"'[7]InfraS 1.1'!K82","v":0},{"$f":"'[7]InfraS 1.1'!L82","v":0},{"$f":"'[7]InfraS 1.1'!M82","v":0},{"$f":"'[7]InfraS 1.1'!N82","v":0},{"$f":"'[7]InfraS 1.1'!O82","v":0},{"$f":"'[7]InfraS 1.1'!P82","v":0},{"$f":"'[7]InfraS 1.1'!Q82","v":0},{"$f":"'[7]InfraS 1.1'!R82","v":0},{"$f":"'[7]InfraS 1.1'!S82","v":0},{"$f":"'[7]InfraS 1.1'!T82","v":0},{"$f":"'[7]InfraS 1.1'!U82","v":0},{"$f":"'[7]InfraS 1.1'!V82","v":0},{"$f":"'[7]InfraS 1.1'!X82","v":0},{"$f":"'[7]InfraS 1.1'!Z82","v":0},{"$f":"'[7]InfraS 1.1'!AA82","v":0},null,{"$f":"'[7]InfraS 1.1'!AH82","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT82","v":0},{"$f":"'[7]InfraS 1.1'!AU82","v":0},{"$f":"'[7]InfraS 1.1'!AV82","v":0},{"$f":"'[7]InfraS 1.1'!AW82","v":0},{"$f":"'[7]InfraS 1.1'!AX82","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H83","v":0},{"$f":"'[7]InfraS 1.1'!I83","v":0},{"$f":"'[7]InfraS 1.1'!J83","v":0},{"$f":"'[7]InfraS 1.1'!K83","v":0},{"$f":"'[7]InfraS 1.1'!L83","v":0},{"$f":"'[7]InfraS 1.1'!M83","v":0},{"$f":"'[7]InfraS 1.1'!N83","v":0},{"$f":"'[7]InfraS 1.1'!O83","v":0},{"$f":"'[7]InfraS 1.1'!P83","v":0},{"$f":"'[7]InfraS 1.1'!Q83","v":0},{"$f":"'[7]InfraS 1.1'!R83","v":0},{"$f":"'[7]InfraS 1.1'!S83","v":0},{"$f":"'[7]InfraS 1.1'!T83","v":0},{"$f":"'[7]InfraS 1.1'!U83","v":0},{"$f":"'[7]InfraS 1.1'!V83","v":0},{"$f":"'[7]InfraS 1.1'!X83","v":0},{"$f":"'[7]InfraS 1.1'!Z83","v":0},{"$f":"'[7]InfraS 1.1'!AA83","v":0},null,{"$f":"'[7]InfraS 1.1'!AH83","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT83","v":0},{"$f":"'[7]InfraS 1.1'!AU83","v":0},{"$f":"'[7]InfraS 1.1'!AV83","v":0},{"$f":"'[7]InfraS 1.1'!AW83","v":0},{"$f":"'[7]InfraS 1.1'!AX83","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H84","v":0},{"$f":"'[7]InfraS 1.1'!I84","v":0},{"$f":"'[7]InfraS 1.1'!J84","v":0},{"$f":"'[7]InfraS 1.1'!K84","v":0},{"$f":"'[7]InfraS 1.1'!L84","v":0},{"$f":"'[7]InfraS 1.1'!M84","v":0},{"$f":"'[7]InfraS 1.1'!N84","v":0},{"$f":"'[7]InfraS 1.1'!O84","v":0},{"$f":"'[7]InfraS 1.1'!P84","v":0},{"$f":"'[7]InfraS 1.1'!Q84","v":0},{"$f":"'[7]InfraS 1.1'!R84","v":0},{"$f":"'[7]InfraS 1.1'!S84","v":0},{"$f":"'[7]InfraS 1.1'!T84","v":0},{"$f":"'[7]InfraS 1.1'!U84","v":0},{"$f":"'[7]InfraS 1.1'!V84","v":0},{"$f":"'[7]InfraS 1.1'!X84","v":0},{"$f":"'[7]InfraS 1.1'!Z84","v":0},{"$f":"'[7]InfraS 1.1'!AA84","v":0},null,{"$f":"'[7]InfraS 1.1'!AH84","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT84","v":0},{"$f":"'[7]InfraS 1.1'!AU84","v":0},{"$f":"'[7]InfraS 1.1'!AV84","v":0},{"$f":"'[7]InfraS 1.1'!AW84","v":0},{"$f":"'[7]InfraS 1.1'!AX84","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H85","v":0},{"$f":"'[7]InfraS 1.1'!I85","v":0},{"$f":"'[7]InfraS 1.1'!J85","v":0},{"$f":"'[7]InfraS 1.1'!K85","v":0},{"$f":"'[7]InfraS 1.1'!L85","v":0},{"$f":"'[7]InfraS 1.1'!M85","v":0},{"$f":"'[7]InfraS 1.1'!N85","v":0},{"$f":"'[7]InfraS 1.1'!O85","v":0},{"$f":"'[7]InfraS 1.1'!P85","v":0},{"$f":"'[7]InfraS 1.1'!Q85","v":0},{"$f":"'[7]InfraS 1.1'!R85","v":0},{"$f":"'[7]InfraS 1.1'!S85","v":0},{"$f":"'[7]InfraS 1.1'!T85","v":0},{"$f":"'[7]InfraS 1.1'!U85","v":0},{"$f":"'[7]InfraS 1.1'!V85","v":0},{"$f":"'[7]InfraS 1.1'!X85","v":0},{"$f":"'[7]InfraS 1.1'!Z85","v":0},{"$f":"'[7]InfraS 1.1'!AA85","v":0},null,{"$f":"'[7]InfraS 1.1'!AH85","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT85","v":0},{"$f":"'[7]InfraS 1.1'!AU85","v":0},{"$f":"'[7]InfraS 1.1'!AV85","v":0},{"$f":"'[7]InfraS 1.1'!AW85","v":0},{"$f":"'[7]InfraS 1.1'!AX85","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H86","v":0},{"$f":"'[7]InfraS 1.1'!I86","v":0},{"$f":"'[7]InfraS 1.1'!J86","v":0},{"$f":"'[7]InfraS 1.1'!K86","v":0},{"$f":"'[7]InfraS 1.1'!L86","v":0},{"$f":"'[7]InfraS 1.1'!M86","v":0},{"$f":"'[7]InfraS 1.1'!N86","v":0},{"$f":"'[7]InfraS 1.1'!O86","v":0},{"$f":"'[7]InfraS 1.1'!P86","v":0},{"$f":"'[7]InfraS 1.1'!Q86","v":0},{"$f":"'[7]InfraS 1.1'!R86","v":0},{"$f":"'[7]InfraS 1.1'!S86","v":0},{"$f":"'[7]InfraS 1.1'!T86","v":0},{"$f":"'[7]InfraS 1.1'!U86","v":0},{"$f":"'[7]InfraS 1.1'!V86","v":0},{"$f":"'[7]InfraS 1.1'!X86","v":0},{"$f":"'[7]InfraS 1.1'!Z86","v":0},{"$f":"'[7]InfraS 1.1'!AA86","v":0},null,{"$f":"'[7]InfraS 1.1'!AH86","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT86","v":0},{"$f":"'[7]InfraS 1.1'!AU86","v":0},{"$f":"'[7]InfraS 1.1'!AV86","v":0},{"$f":"'[7]InfraS 1.1'!AW86","v":0},{"$f":"'[7]InfraS 1.1'!AX86","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H87","v":0},{"$f":"'[7]InfraS 1.1'!I87","v":0},{"$f":"'[7]InfraS 1.1'!J87","v":0},{"$f":"'[7]InfraS 1.1'!K87","v":0},{"$f":"'[7]InfraS 1.1'!L87","v":0},{"$f":"'[7]InfraS 1.1'!M87","v":0},{"$f":"'[7]InfraS 1.1'!N87","v":0},{"$f":"'[7]InfraS 1.1'!O87","v":0},{"$f":"'[7]InfraS 1.1'!P87","v":0},{"$f":"'[7]InfraS 1.1'!Q87","v":0},{"$f":"'[7]InfraS 1.1'!R87","v":0},{"$f":"'[7]InfraS 1.1'!S87","v":0},{"$f":"'[7]InfraS 1.1'!T87","v":0},{"$f":"'[7]InfraS 1.1'!U87","v":0},{"$f":"'[7]InfraS 1.1'!V87","v":0},{"$f":"'[7]InfraS 1.1'!X87","v":0},{"$f":"'[7]InfraS 1.1'!Z87","v":0},{"$f":"'[7]InfraS 1.1'!AA87","v":0},null,{"$f":"'[7]InfraS 1.1'!AH87","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT87","v":0},{"$f":"'[7]InfraS 1.1'!AU87","v":0},{"$f":"'[7]InfraS 1.1'!AV87","v":0},{"$f":"'[7]InfraS 1.1'!AW87","v":0},{"$f":"'[7]InfraS 1.1'!AX87","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H88","v":0},{"$f":"'[7]InfraS 1.1'!I88","v":0},{"$f":"'[7]InfraS 1.1'!J88","v":0},{"$f":"'[7]InfraS 1.1'!K88","v":0},{"$f":"'[7]InfraS 1.1'!L88","v":0},{"$f":"'[7]InfraS 1.1'!M88","v":0},{"$f":"'[7]InfraS 1.1'!N88","v":0},{"$f":"'[7]InfraS 1.1'!O88","v":0},{"$f":"'[7]InfraS 1.1'!P88","v":0},{"$f":"'[7]InfraS 1.1'!Q88","v":0},{"$f":"'[7]InfraS 1.1'!R88","v":0},{"$f":"'[7]InfraS 1.1'!S88","v":0},{"$f":"'[7]InfraS 1.1'!T88","v":0},{"$f":"'[7]InfraS 1.1'!U88","v":0},{"$f":"'[7]InfraS 1.1'!V88","v":0},{"$f":"'[7]InfraS 1.1'!X88","v":0},{"$f":"'[7]InfraS 1.1'!Z88","v":0},{"$f":"'[7]InfraS 1.1'!AA88","v":0},null,{"$f":"'[7]InfraS 1.1'!AH88","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT88","v":0},{"$f":"'[7]InfraS 1.1'!AU88","v":0},{"$f":"'[7]InfraS 1.1'!AV88","v":0},{"$f":"'[7]InfraS 1.1'!AW88","v":0},{"$f":"'[7]InfraS 1.1'!AX88","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H89","v":0},{"$f":"'[7]InfraS 1.1'!I89","v":0},{"$f":"'[7]InfraS 1.1'!J89","v":0},{"$f":"'[7]InfraS 1.1'!K89","v":0},{"$f":"'[7]InfraS 1.1'!L89","v":0},{"$f":"'[7]InfraS 1.1'!M89","v":0},{"$f":"'[7]InfraS 1.1'!N89","v":0},{"$f":"'[7]InfraS 1.1'!O89","v":0},{"$f":"'[7]InfraS 1.1'!P89","v":0},{"$f":"'[7]InfraS 1.1'!Q89","v":0},{"$f":"'[7]InfraS 1.1'!R89","v":0},{"$f":"'[7]InfraS 1.1'!S89","v":0},{"$f":"'[7]InfraS 1.1'!T89","v":0},{"$f":"'[7]InfraS 1.1'!U89","v":0},{"$f":"'[7]InfraS 1.1'!V89","v":0},{"$f":"'[7]InfraS 1.1'!X89","v":0},{"$f":"'[7]InfraS 1.1'!Z89","v":0},{"$f":"'[7]InfraS 1.1'!AA89","v":0},null,{"$f":"'[7]InfraS 1.1'!AH89","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT89","v":0},{"$f":"'[7]InfraS 1.1'!AU89","v":0},{"$f":"'[7]InfraS 1.1'!AV89","v":0},{"$f":"'[7]InfraS 1.1'!AW89","v":0},{"$f":"'[7]InfraS 1.1'!AX89","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H90","v":0},{"$f":"'[7]InfraS 1.1'!I90","v":0},{"$f":"'[7]InfraS 1.1'!J90","v":0},{"$f":"'[7]InfraS 1.1'!K90","v":0},{"$f":"'[7]InfraS 1.1'!L90","v":0},{"$f":"'[7]InfraS 1.1'!M90","v":0},{"$f":"'[7]InfraS 1.1'!N90","v":0},{"$f":"'[7]InfraS 1.1'!O90","v":0},{"$f":"'[7]InfraS 1.1'!P90","v":0},{"$f":"'[7]InfraS 1.1'!Q90","v":0},{"$f":"'[7]InfraS 1.1'!R90","v":0},{"$f":"'[7]InfraS 1.1'!S90","v":0},{"$f":"'[7]InfraS 1.1'!T90","v":0},{"$f":"'[7]InfraS 1.1'!U90","v":0},{"$f":"'[7]InfraS 1.1'!V90","v":0},{"$f":"'[7]InfraS 1.1'!X90","v":0},{"$f":"'[7]InfraS 1.1'!Z90","v":0},{"$f":"'[7]InfraS 1.1'!AA90","v":0},null,{"$f":"'[7]InfraS 1.1'!AH90","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT90","v":0},{"$f":"'[7]InfraS 1.1'!AU90","v":0},{"$f":"'[7]InfraS 1.1'!AV90","v":0},{"$f":"'[7]InfraS 1.1'!AW90","v":0},{"$f":"'[7]InfraS 1.1'!AX90","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H91","v":0},{"$f":"'[7]InfraS 1.1'!I91","v":0},{"$f":"'[7]InfraS 1.1'!J91","v":0},{"$f":"'[7]InfraS 1.1'!K91","v":0},{"$f":"'[7]InfraS 1.1'!L91","v":0},{"$f":"'[7]InfraS 1.1'!M91","v":0},{"$f":"'[7]InfraS 1.1'!N91","v":0},{"$f":"'[7]InfraS 1.1'!O91","v":0},{"$f":"'[7]InfraS 1.1'!P91","v":0},{"$f":"'[7]InfraS 1.1'!Q91","v":0},{"$f":"'[7]InfraS 1.1'!R91","v":0},{"$f":"'[7]InfraS 1.1'!S91","v":0},{"$f":"'[7]InfraS 1.1'!T91","v":0},{"$f":"'[7]InfraS 1.1'!U91","v":0},{"$f":"'[7]InfraS 1.1'!V91","v":0},{"$f":"'[7]InfraS 1.1'!X91","v":0},{"$f":"'[7]InfraS 1.1'!Z91","v":0},{"$f":"'[7]InfraS 1.1'!AA91","v":0},null,{"$f":"'[7]InfraS 1.1'!AH91","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT91","v":0},{"$f":"'[7]InfraS 1.1'!AU91","v":0},{"$f":"'[7]InfraS 1.1'!AV91","v":0},{"$f":"'[7]InfraS 1.1'!AW91","v":0},{"$f":"'[7]InfraS 1.1'!AX91","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H92","v":0},{"$f":"'[7]InfraS 1.1'!I92","v":0},{"$f":"'[7]InfraS 1.1'!J92","v":0},{"$f":"'[7]InfraS 1.1'!K92","v":0},{"$f":"'[7]InfraS 1.1'!L92","v":0},{"$f":"'[7]InfraS 1.1'!M92","v":0},{"$f":"'[7]InfraS 1.1'!N92","v":0},{"$f":"'[7]InfraS 1.1'!O92","v":0},{"$f":"'[7]InfraS 1.1'!P92","v":0},{"$f":"'[7]InfraS 1.1'!Q92","v":0},{"$f":"'[7]InfraS 1.1'!R92","v":0},{"$f":"'[7]InfraS 1.1'!S92","v":0},{"$f":"'[7]InfraS 1.1'!T92","v":0},{"$f":"'[7]InfraS 1.1'!U92","v":0},{"$f":"'[7]InfraS 1.1'!V92","v":0},{"$f":"'[7]InfraS 1.1'!X92","v":0},{"$f":"'[7]InfraS 1.1'!Z92","v":0},{"$f":"'[7]InfraS 1.1'!AA92","v":0},null,{"$f":"'[7]InfraS 1.1'!AH92","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT92","v":0},{"$f":"'[7]InfraS 1.1'!AU92","v":0},{"$f":"'[7]InfraS 1.1'!AV92","v":0},{"$f":"'[7]InfraS 1.1'!AW92","v":0},{"$f":"'[7]InfraS 1.1'!AX92","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H93","v":0},{"$f":"'[7]InfraS 1.1'!I93","v":0},{"$f":"'[7]InfraS 1.1'!J93","v":0},{"$f":"'[7]InfraS 1.1'!K93","v":0},{"$f":"'[7]InfraS 1.1'!L93","v":0},{"$f":"'[7]InfraS 1.1'!M93","v":0},{"$f":"'[7]InfraS 1.1'!N93","v":0},{"$f":"'[7]InfraS 1.1'!O93","v":0},{"$f":"'[7]InfraS 1.1'!P93","v":0},{"$f":"'[7]InfraS 1.1'!Q93","v":0},{"$f":"'[7]InfraS 1.1'!R93","v":0},{"$f":"'[7]InfraS 1.1'!S93","v":0},{"$f":"'[7]InfraS 1.1'!T93","v":0},{"$f":"'[7]InfraS 1.1'!U93","v":0},{"$f":"'[7]InfraS 1.1'!V93","v":0},{"$f":"'[7]InfraS 1.1'!X93","v":0},{"$f":"'[7]InfraS 1.1'!Z93","v":0},{"$f":"'[7]InfraS 1.1'!AA93","v":0},null,{"$f":"'[7]InfraS 1.1'!AH93","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT93","v":0},{"$f":"'[7]InfraS 1.1'!AU93","v":0},{"$f":"'[7]InfraS 1.1'!AV93","v":0},{"$f":"'[7]InfraS 1.1'!AW93","v":0},{"$f":"'[7]InfraS 1.1'!AX93","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H94","v":0},{"$f":"'[7]InfraS 1.1'!I94","v":0},{"$f":"'[7]InfraS 1.1'!J94","v":0},{"$f":"'[7]InfraS 1.1'!K94","v":0},{"$f":"'[7]InfraS 1.1'!L94","v":0},{"$f":"'[7]InfraS 1.1'!M94","v":0},{"$f":"'[7]InfraS 1.1'!N94","v":0},{"$f":"'[7]InfraS 1.1'!O94","v":0},{"$f":"'[7]InfraS 1.1'!P94","v":0},{"$f":"'[7]InfraS 1.1'!Q94","v":0},{"$f":"'[7]InfraS 1.1'!R94","v":0},{"$f":"'[7]InfraS 1.1'!S94","v":0},{"$f":"'[7]InfraS 1.1'!T94","v":0},{"$f":"'[7]InfraS 1.1'!U94","v":0},{"$f":"'[7]InfraS 1.1'!V94","v":0},{"$f":"'[7]InfraS 1.1'!X94","v":0},{"$f":"'[7]InfraS 1.1'!Z94","v":0},{"$f":"'[7]InfraS 1.1'!AA94","v":0},null,{"$f":"'[7]InfraS 1.1'!AH94","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT94","v":0},{"$f":"'[7]InfraS 1.1'!AU94","v":0},{"$f":"'[7]InfraS 1.1'!AV94","v":0},{"$f":"'[7]InfraS 1.1'!AW94","v":0},{"$f":"'[7]InfraS 1.1'!AX94","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H95","v":0},{"$f":"'[7]InfraS 1.1'!I95","v":0},{"$f":"'[7]InfraS 1.1'!J95","v":0},{"$f":"'[7]InfraS 1.1'!K95","v":0},{"$f":"'[7]InfraS 1.1'!L95","v":0},{"$f":"'[7]InfraS 1.1'!M95","v":0},{"$f":"'[7]InfraS 1.1'!N95","v":0},{"$f":"'[7]InfraS 1.1'!O95","v":0},{"$f":"'[7]InfraS 1.1'!P95","v":0},{"$f":"'[7]InfraS 1.1'!Q95","v":0},{"$f":"'[7]InfraS 1.1'!R95","v":0},{"$f":"'[7]InfraS 1.1'!S95","v":0},{"$f":"'[7]InfraS 1.1'!T95","v":0},{"$f":"'[7]InfraS 1.1'!U95","v":0},{"$f":"'[7]InfraS 1.1'!V95","v":0},{"$f":"'[7]InfraS 1.1'!X95","v":0},{"$f":"'[7]InfraS 1.1'!Z95","v":0},{"$f":"'[7]InfraS 1.1'!AA95","v":0},null,{"$f":"'[7]InfraS 1.1'!AH95","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT95","v":0},{"$f":"'[7]InfraS 1.1'!AU95","v":0},{"$f":"'[7]InfraS 1.1'!AV95","v":0},{"$f":"'[7]InfraS 1.1'!AW95","v":0},{"$f":"'[7]InfraS 1.1'!AX95","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H96","v":0},{"$f":"'[7]InfraS 1.1'!I96","v":0},{"$f":"'[7]InfraS 1.1'!J96","v":0},{"$f":"'[7]InfraS 1.1'!K96","v":0},{"$f":"'[7]InfraS 1.1'!L96","v":0},{"$f":"'[7]InfraS 1.1'!M96","v":0},{"$f":"'[7]InfraS 1.1'!N96","v":0},{"$f":"'[7]InfraS 1.1'!O96","v":0},{"$f":"'[7]InfraS 1.1'!P96","v":0},{"$f":"'[7]InfraS 1.1'!Q96","v":0},{"$f":"'[7]InfraS 1.1'!R96","v":0},{"$f":"'[7]InfraS 1.1'!S96","v":0},{"$f":"'[7]InfraS 1.1'!T96","v":0},{"$f":"'[7]InfraS 1.1'!U96","v":0},{"$f":"'[7]InfraS 1.1'!V96","v":0},{"$f":"'[7]InfraS 1.1'!X96","v":0},{"$f":"'[7]InfraS 1.1'!Z96","v":0},{"$f":"'[7]InfraS 1.1'!AA96","v":0},null,{"$f":"'[7]InfraS 1.1'!AH96","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT96","v":0},{"$f":"'[7]InfraS 1.1'!AU96","v":0},{"$f":"'[7]InfraS 1.1'!AV96","v":0},{"$f":"'[7]InfraS 1.1'!AW96","v":0},{"$f":"'[7]InfraS 1.1'!AX96","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H97","v":0},{"$f":"'[7]InfraS 1.1'!I97","v":0},{"$f":"'[7]InfraS 1.1'!J97","v":0},{"$f":"'[7]InfraS 1.1'!K97","v":0},{"$f":"'[7]InfraS 1.1'!L97","v":0},{"$f":"'[7]InfraS 1.1'!M97","v":0},{"$f":"'[7]InfraS 1.1'!N97","v":0},{"$f":"'[7]InfraS 1.1'!O97","v":0},{"$f":"'[7]InfraS 1.1'!P97","v":0},{"$f":"'[7]InfraS 1.1'!Q97","v":0},{"$f":"'[7]InfraS 1.1'!R97","v":0},{"$f":"'[7]InfraS 1.1'!S97","v":0},{"$f":"'[7]InfraS 1.1'!T97","v":0},{"$f":"'[7]InfraS 1.1'!U97","v":0},{"$f":"'[7]InfraS 1.1'!V97","v":0},{"$f":"'[7]InfraS 1.1'!X97","v":0},{"$f":"'[7]InfraS 1.1'!Z97","v":0},{"$f":"'[7]InfraS 1.1'!AA97","v":0},null,{"$f":"'[7]InfraS 1.1'!AH97","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT97","v":0},{"$f":"'[7]InfraS 1.1'!AU97","v":0},{"$f":"'[7]InfraS 1.1'!AV97","v":0},{"$f":"'[7]InfraS 1.1'!AW97","v":0},{"$f":"'[7]InfraS 1.1'!AX97","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H98","v":0},{"$f":"'[7]InfraS 1.1'!I98","v":0},{"$f":"'[7]InfraS 1.1'!J98","v":0},{"$f":"'[7]InfraS 1.1'!K98","v":0},{"$f":"'[7]InfraS 1.1'!L98","v":0},{"$f":"'[7]InfraS 1.1'!M98","v":0},{"$f":"'[7]InfraS 1.1'!N98","v":0},{"$f":"'[7]InfraS 1.1'!O98","v":0},{"$f":"'[7]InfraS 1.1'!P98","v":0},{"$f":"'[7]InfraS 1.1'!Q98","v":0},{"$f":"'[7]InfraS 1.1'!R98","v":0},{"$f":"'[7]InfraS 1.1'!S98","v":0},{"$f":"'[7]InfraS 1.1'!T98","v":0},{"$f":"'[7]InfraS 1.1'!U98","v":0},{"$f":"'[7]InfraS 1.1'!V98","v":0},{"$f":"'[7]InfraS 1.1'!X98","v":0},{"$f":"'[7]InfraS 1.1'!Z98","v":0},{"$f":"'[7]InfraS 1.1'!AA98","v":0},null,{"$f":"'[7]InfraS 1.1'!AH98","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT98","v":0},{"$f":"'[7]InfraS 1.1'!AU98","v":0},{"$f":"'[7]InfraS 1.1'!AV98","v":0},{"$f":"'[7]InfraS 1.1'!AW98","v":0},{"$f":"'[7]InfraS 1.1'!AX98","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H99","v":0},{"$f":"'[7]InfraS 1.1'!I99","v":0},{"$f":"'[7]InfraS 1.1'!J99","v":0},{"$f":"'[7]InfraS 1.1'!K99","v":0},{"$f":"'[7]InfraS 1.1'!L99","v":0},{"$f":"'[7]InfraS 1.1'!M99","v":0},{"$f":"'[7]InfraS 1.1'!N99","v":0},{"$f":"'[7]InfraS 1.1'!O99","v":0},{"$f":"'[7]InfraS 1.1'!P99","v":0},{"$f":"'[7]InfraS 1.1'!Q99","v":0},{"$f":"'[7]InfraS 1.1'!R99","v":0},{"$f":"'[7]InfraS 1.1'!S99","v":0},{"$f":"'[7]InfraS 1.1'!T99","v":0},{"$f":"'[7]InfraS 1.1'!U99","v":0},{"$f":"'[7]InfraS 1.1'!V99","v":0},{"$f":"'[7]InfraS 1.1'!X99","v":0},{"$f":"'[7]InfraS 1.1'!Z99","v":0},{"$f":"'[7]InfraS 1.1'!AA99","v":0},null,{"$f":"'[7]InfraS 1.1'!AH99","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT99","v":0},{"$f":"'[7]InfraS 1.1'!AU99","v":0},{"$f":"'[7]InfraS 1.1'!AV99","v":0},{"$f":"'[7]InfraS 1.1'!AW99","v":0},{"$f":"'[7]InfraS 1.1'!AX99","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H100","v":0},{"$f":"'[7]InfraS 1.1'!I100","v":0},{"$f":"'[7]InfraS 1.1'!J100","v":0},{"$f":"'[7]InfraS 1.1'!K100","v":0},{"$f":"'[7]InfraS 1.1'!L100","v":0},{"$f":"'[7]InfraS 1.1'!M100","v":0},{"$f":"'[7]InfraS 1.1'!N100","v":0},{"$f":"'[7]InfraS 1.1'!O100","v":0},{"$f":"'[7]InfraS 1.1'!P100","v":0},{"$f":"'[7]InfraS 1.1'!Q100","v":0},{"$f":"'[7]InfraS 1.1'!R100","v":0},{"$f":"'[7]InfraS 1.1'!S100","v":0},{"$f":"'[7]InfraS 1.1'!T100","v":0},{"$f":"'[7]InfraS 1.1'!U100","v":0},{"$f":"'[7]InfraS 1.1'!V100","v":0},{"$f":"'[7]InfraS 1.1'!X100","v":0},{"$f":"'[7]InfraS 1.1'!Z100","v":0},{"$f":"'[7]InfraS 1.1'!AA100","v":0},null,{"$f":"'[7]InfraS 1.1'!AH100","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT100","v":0},{"$f":"'[7]InfraS 1.1'!AU100","v":0},{"$f":"'[7]InfraS 1.1'!AV100","v":0},{"$f":"'[7]InfraS 1.1'!AW100","v":0},{"$f":"'[7]InfraS 1.1'!AX100","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H101","v":0},{"$f":"'[7]InfraS 1.1'!I101","v":0},{"$f":"'[7]InfraS 1.1'!J101","v":0},{"$f":"'[7]InfraS 1.1'!K101","v":0},{"$f":"'[7]InfraS 1.1'!L101","v":0},{"$f":"'[7]InfraS 1.1'!M101","v":0},{"$f":"'[7]InfraS 1.1'!N101","v":0},{"$f":"'[7]InfraS 1.1'!O101","v":0},{"$f":"'[7]InfraS 1.1'!P101","v":0},{"$f":"'[7]InfraS 1.1'!Q101","v":0},{"$f":"'[7]InfraS 1.1'!R101","v":0},{"$f":"'[7]InfraS 1.1'!S101","v":0},{"$f":"'[7]InfraS 1.1'!T101","v":0},{"$f":"'[7]InfraS 1.1'!U101","v":0},{"$f":"'[7]InfraS 1.1'!V101","v":0},{"$f":"'[7]InfraS 1.1'!X101","v":0},{"$f":"'[7]InfraS 1.1'!Z101","v":0},{"$f":"'[7]InfraS 1.1'!AA101","v":0},null,{"$f":"'[7]InfraS 1.1'!AH101","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT101","v":0},{"$f":"'[7]InfraS 1.1'!AU101","v":0},{"$f":"'[7]InfraS 1.1'!AV101","v":0},{"$f":"'[7]InfraS 1.1'!AW101","v":0},{"$f":"'[7]InfraS 1.1'!AX101","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H102","v":0},{"$f":"'[7]InfraS 1.1'!I102","v":0},{"$f":"'[7]InfraS 1.1'!J102","v":0},{"$f":"'[7]InfraS 1.1'!K102","v":0},{"$f":"'[7]InfraS 1.1'!L102","v":0},{"$f":"'[7]InfraS 1.1'!M102","v":0},{"$f":"'[7]InfraS 1.1'!N102","v":0},{"$f":"'[7]InfraS 1.1'!O102","v":0},{"$f":"'[7]InfraS 1.1'!P102","v":0},{"$f":"'[7]InfraS 1.1'!Q102","v":0},{"$f":"'[7]InfraS 1.1'!R102","v":0},{"$f":"'[7]InfraS 1.1'!S102","v":0},{"$f":"'[7]InfraS 1.1'!T102","v":0},{"$f":"'[7]InfraS 1.1'!U102","v":0},{"$f":"'[7]InfraS 1.1'!V102","v":0},{"$f":"'[7]InfraS 1.1'!X102","v":0},{"$f":"'[7]InfraS 1.1'!Z102","v":0},{"$f":"'[7]InfraS 1.1'!AA102","v":0},null,{"$f":"'[7]InfraS 1.1'!AH102","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT102","v":0},{"$f":"'[7]InfraS 1.1'!AU102","v":0},{"$f":"'[7]InfraS 1.1'!AV102","v":0},{"$f":"'[7]InfraS 1.1'!AW102","v":0},{"$f":"'[7]InfraS 1.1'!AX102","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H103","v":0},{"$f":"'[7]InfraS 1.1'!I103","v":0},{"$f":"'[7]InfraS 1.1'!J103","v":0},{"$f":"'[7]InfraS 1.1'!K103","v":0},{"$f":"'[7]InfraS 1.1'!L103","v":0},{"$f":"'[7]InfraS 1.1'!M103","v":0},{"$f":"'[7]InfraS 1.1'!N103","v":0},{"$f":"'[7]InfraS 1.1'!O103","v":0},{"$f":"'[7]InfraS 1.1'!P103","v":0},{"$f":"'[7]InfraS 1.1'!Q103","v":0},{"$f":"'[7]InfraS 1.1'!R103","v":0},{"$f":"'[7]InfraS 1.1'!S103","v":0},{"$f":"'[7]InfraS 1.1'!T103","v":0},{"$f":"'[7]InfraS 1.1'!U103","v":0},{"$f":"'[7]InfraS 1.1'!V103","v":0},{"$f":"'[7]InfraS 1.1'!X103","v":0},{"$f":"'[7]InfraS 1.1'!Z103","v":0},{"$f":"'[7]InfraS 1.1'!AA103","v":0},null,{"$f":"'[7]InfraS 1.1'!AH103","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT103","v":0},{"$f":"'[7]InfraS 1.1'!AU103","v":0},{"$f":"'[7]InfraS 1.1'!AV103","v":0},{"$f":"'[7]InfraS 1.1'!AW103","v":0},{"$f":"'[7]InfraS 1.1'!AX103","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H104","v":0},{"$f":"'[7]InfraS 1.1'!I104","v":0},{"$f":"'[7]InfraS 1.1'!J104","v":0},{"$f":"'[7]InfraS 1.1'!K104","v":0},{"$f":"'[7]InfraS 1.1'!L104","v":0},{"$f":"'[7]InfraS 1.1'!M104","v":0},{"$f":"'[7]InfraS 1.1'!N104","v":0},{"$f":"'[7]InfraS 1.1'!O104","v":0},{"$f":"'[7]InfraS 1.1'!P104","v":0},{"$f":"'[7]InfraS 1.1'!Q104","v":0},{"$f":"'[7]InfraS 1.1'!R104","v":0},{"$f":"'[7]InfraS 1.1'!S104","v":0},{"$f":"'[7]InfraS 1.1'!T104","v":0},{"$f":"'[7]InfraS 1.1'!U104","v":0},{"$f":"'[7]InfraS 1.1'!V104","v":0},{"$f":"'[7]InfraS 1.1'!X104","v":0},{"$f":"'[7]InfraS 1.1'!Z104","v":0},{"$f":"'[7]InfraS 1.1'!AA104","v":0},null,{"$f":"'[7]InfraS 1.1'!AH104","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT104","v":0},{"$f":"'[7]InfraS 1.1'!AU104","v":0},{"$f":"'[7]InfraS 1.1'!AV104","v":0},{"$f":"'[7]InfraS 1.1'!AW104","v":0},{"$f":"'[7]InfraS 1.1'!AX104","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H105","v":0},{"$f":"'[7]InfraS 1.1'!I105","v":0},{"$f":"'[7]InfraS 1.1'!J105","v":0},{"$f":"'[7]InfraS 1.1'!K105","v":0},{"$f":"'[7]InfraS 1.1'!L105","v":0},{"$f":"'[7]InfraS 1.1'!M105","v":0},{"$f":"'[7]InfraS 1.1'!N105","v":0},{"$f":"'[7]InfraS 1.1'!O105","v":0},{"$f":"'[7]InfraS 1.1'!P105","v":0},{"$f":"'[7]InfraS 1.1'!Q105","v":0},{"$f":"'[7]InfraS 1.1'!R105","v":0},{"$f":"'[7]InfraS 1.1'!S105","v":0},{"$f":"'[7]InfraS 1.1'!T105","v":0},{"$f":"'[7]InfraS 1.1'!U105","v":0},{"$f":"'[7]InfraS 1.1'!V105","v":0},{"$f":"'[7]InfraS 1.1'!X105","v":0},{"$f":"'[7]InfraS 1.1'!Z105","v":0},{"$f":"'[7]InfraS 1.1'!AA105","v":0},null,{"$f":"'[7]InfraS 1.1'!AH105","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT105","v":0},{"$f":"'[7]InfraS 1.1'!AU105","v":0},{"$f":"'[7]InfraS 1.1'!AV105","v":0},{"$f":"'[7]InfraS 1.1'!AW105","v":0},{"$f":"'[7]InfraS 1.1'!AX105","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H106","v":0},{"$f":"'[7]InfraS 1.1'!I106","v":0},{"$f":"'[7]InfraS 1.1'!J106","v":0},{"$f":"'[7]InfraS 1.1'!K106","v":0},{"$f":"'[7]InfraS 1.1'!L106","v":0},{"$f":"'[7]InfraS 1.1'!M106","v":0},{"$f":"'[7]InfraS 1.1'!N106","v":0},{"$f":"'[7]InfraS 1.1'!O106","v":0},{"$f":"'[7]InfraS 1.1'!P106","v":0},{"$f":"'[7]InfraS 1.1'!Q106","v":0},{"$f":"'[7]InfraS 1.1'!R106","v":0},{"$f":"'[7]InfraS 1.1'!S106","v":0},{"$f":"'[7]InfraS 1.1'!T106","v":0},{"$f":"'[7]InfraS 1.1'!U106","v":0},{"$f":"'[7]InfraS 1.1'!V106","v":0},{"$f":"'[7]InfraS 1.1'!X106","v":0},{"$f":"'[7]InfraS 1.1'!Z106","v":0},{"$f":"'[7]InfraS 1.1'!AA106","v":0},null,{"$f":"'[7]InfraS 1.1'!AH106","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT106","v":0},{"$f":"'[7]InfraS 1.1'!AU106","v":0},{"$f":"'[7]InfraS 1.1'!AV106","v":0},{"$f":"'[7]InfraS 1.1'!AW106","v":0},{"$f":"'[7]InfraS 1.1'!AX106","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H107","v":0},{"$f":"'[7]InfraS 1.1'!I107","v":0},{"$f":"'[7]InfraS 1.1'!J107","v":0},{"$f":"'[7]InfraS 1.1'!K107","v":0},{"$f":"'[7]InfraS 1.1'!L107","v":0},{"$f":"'[7]InfraS 1.1'!M107","v":0},{"$f":"'[7]InfraS 1.1'!N107","v":0},{"$f":"'[7]InfraS 1.1'!O107","v":0},{"$f":"'[7]InfraS 1.1'!P107","v":0},{"$f":"'[7]InfraS 1.1'!Q107","v":0},{"$f":"'[7]InfraS 1.1'!R107","v":0},{"$f":"'[7]InfraS 1.1'!S107","v":0},{"$f":"'[7]InfraS 1.1'!T107","v":0},{"$f":"'[7]InfraS 1.1'!U107","v":0},{"$f":"'[7]InfraS 1.1'!V107","v":0},{"$f":"'[7]InfraS 1.1'!X107","v":0},{"$f":"'[7]InfraS 1.1'!Z107","v":0},{"$f":"'[7]InfraS 1.1'!AA107","v":0},null,{"$f":"'[7]InfraS 1.1'!AH107","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT107","v":0},{"$f":"'[7]InfraS 1.1'!AU107","v":0},{"$f":"'[7]InfraS 1.1'!AV107","v":0},{"$f":"'[7]InfraS 1.1'!AW107","v":0},{"$f":"'[7]InfraS 1.1'!AX107","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H108","v":0},{"$f":"'[7]InfraS 1.1'!I108","v":0},{"$f":"'[7]InfraS 1.1'!J108","v":0},{"$f":"'[7]InfraS 1.1'!K108","v":0},{"$f":"'[7]InfraS 1.1'!L108","v":0},{"$f":"'[7]InfraS 1.1'!M108","v":0},{"$f":"'[7]InfraS 1.1'!N108","v":0},{"$f":"'[7]InfraS 1.1'!O108","v":0},{"$f":"'[7]InfraS 1.1'!P108","v":0},{"$f":"'[7]InfraS 1.1'!Q108","v":0},{"$f":"'[7]InfraS 1.1'!R108","v":0},{"$f":"'[7]InfraS 1.1'!S108","v":0},{"$f":"'[7]InfraS 1.1'!T108","v":0},{"$f":"'[7]InfraS 1.1'!U108","v":0},{"$f":"'[7]InfraS 1.1'!V108","v":0},{"$f":"'[7]InfraS 1.1'!X108","v":0},{"$f":"'[7]InfraS 1.1'!Z108","v":0},{"$f":"'[7]InfraS 1.1'!AA108","v":0},null,{"$f":"'[7]InfraS 1.1'!AH108","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT108","v":0},{"$f":"'[7]InfraS 1.1'!AU108","v":0},{"$f":"'[7]InfraS 1.1'!AV108","v":0},{"$f":"'[7]InfraS 1.1'!AW108","v":0},{"$f":"'[7]InfraS 1.1'!AX108","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H109","v":0},{"$f":"'[7]InfraS 1.1'!I109","v":0},{"$f":"'[7]InfraS 1.1'!J109","v":0},{"$f":"'[7]InfraS 1.1'!K109","v":0},{"$f":"'[7]InfraS 1.1'!L109","v":0},{"$f":"'[7]InfraS 1.1'!M109","v":0},{"$f":"'[7]InfraS 1.1'!N109","v":0},{"$f":"'[7]InfraS 1.1'!O109","v":0},{"$f":"'[7]InfraS 1.1'!P109","v":0},{"$f":"'[7]InfraS 1.1'!Q109","v":0},{"$f":"'[7]InfraS 1.1'!R109","v":0},{"$f":"'[7]InfraS 1.1'!S109","v":0},{"$f":"'[7]InfraS 1.1'!T109","v":0},{"$f":"'[7]InfraS 1.1'!U109","v":0},{"$f":"'[7]InfraS 1.1'!V109","v":0},{"$f":"'[7]InfraS 1.1'!X109","v":0},{"$f":"'[7]InfraS 1.1'!Z109","v":0},{"$f":"'[7]InfraS 1.1'!AA109","v":0},null,{"$f":"'[7]InfraS 1.1'!AH109","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT109","v":0},{"$f":"'[7]InfraS 1.1'!AU109","v":0},{"$f":"'[7]InfraS 1.1'!AV109","v":0},{"$f":"'[7]InfraS 1.1'!AW109","v":0},{"$f":"'[7]InfraS 1.1'!AX109","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H110","v":0},{"$f":"'[7]InfraS 1.1'!I110","v":0},{"$f":"'[7]InfraS 1.1'!J110","v":0},{"$f":"'[7]InfraS 1.1'!K110","v":0},{"$f":"'[7]InfraS 1.1'!L110","v":0},{"$f":"'[7]InfraS 1.1'!M110","v":0},{"$f":"'[7]InfraS 1.1'!N110","v":0},{"$f":"'[7]InfraS 1.1'!O110","v":0},{"$f":"'[7]InfraS 1.1'!P110","v":0},{"$f":"'[7]InfraS 1.1'!Q110","v":0},{"$f":"'[7]InfraS 1.1'!R110","v":0},{"$f":"'[7]InfraS 1.1'!S110","v":0},{"$f":"'[7]InfraS 1.1'!T110","v":0},{"$f":"'[7]InfraS 1.1'!U110","v":0},{"$f":"'[7]InfraS 1.1'!V110","v":0},{"$f":"'[7]InfraS 1.1'!X110","v":0},{"$f":"'[7]InfraS 1.1'!Z110","v":0},{"$f":"'[7]InfraS 1.1'!AA110","v":0},null,{"$f":"'[7]InfraS 1.1'!AH110","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT110","v":0},{"$f":"'[7]InfraS 1.1'!AU110","v":0},{"$f":"'[7]InfraS 1.1'!AV110","v":0},{"$f":"'[7]InfraS 1.1'!AW110","v":0},{"$f":"'[7]InfraS 1.1'!AX110","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H111","v":0},{"$f":"'[7]InfraS 1.1'!I111","v":0},{"$f":"'[7]InfraS 1.1'!J111","v":0},{"$f":"'[7]InfraS 1.1'!K111","v":0},{"$f":"'[7]InfraS 1.1'!L111","v":0},{"$f":"'[7]InfraS 1.1'!M111","v":0},{"$f":"'[7]InfraS 1.1'!N111","v":0},{"$f":"'[7]InfraS 1.1'!O111","v":0},{"$f":"'[7]InfraS 1.1'!P111","v":0},{"$f":"'[7]InfraS 1.1'!Q111","v":0},{"$f":"'[7]InfraS 1.1'!R111","v":0},{"$f":"'[7]InfraS 1.1'!S111","v":0},{"$f":"'[7]InfraS 1.1'!T111","v":0},{"$f":"'[7]InfraS 1.1'!U111","v":0},{"$f":"'[7]InfraS 1.1'!V111","v":0},{"$f":"'[7]InfraS 1.1'!X111","v":0},{"$f":"'[7]InfraS 1.1'!Z111","v":0},{"$f":"'[7]InfraS 1.1'!AA111","v":0},null,{"$f":"'[7]InfraS 1.1'!AH111","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT111","v":0},{"$f":"'[7]InfraS 1.1'!AU111","v":0},{"$f":"'[7]InfraS 1.1'!AV111","v":0},{"$f":"'[7]InfraS 1.1'!AW111","v":0},{"$f":"'[7]InfraS 1.1'!AX111","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H112","v":0},{"$f":"'[7]InfraS 1.1'!I112","v":0},{"$f":"'[7]InfraS 1.1'!J112","v":0},{"$f":"'[7]InfraS 1.1'!K112","v":0},{"$f":"'[7]InfraS 1.1'!L112","v":0},{"$f":"'[7]InfraS 1.1'!M112","v":0},{"$f":"'[7]InfraS 1.1'!N112","v":0},{"$f":"'[7]InfraS 1.1'!O112","v":0},{"$f":"'[7]InfraS 1.1'!P112","v":0},{"$f":"'[7]InfraS 1.1'!Q112","v":0},{"$f":"'[7]InfraS 1.1'!R112","v":0},{"$f":"'[7]InfraS 1.1'!S112","v":0},{"$f":"'[7]InfraS 1.1'!T112","v":0},{"$f":"'[7]InfraS 1.1'!U112","v":0},{"$f":"'[7]InfraS 1.1'!V112","v":0},{"$f":"'[7]InfraS 1.1'!X112","v":0},{"$f":"'[7]InfraS 1.1'!Z112","v":0},{"$f":"'[7]InfraS 1.1'!AA112","v":0},null,{"$f":"'[7]InfraS 1.1'!AH112","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT112","v":0},{"$f":"'[7]InfraS 1.1'!AU112","v":0},{"$f":"'[7]InfraS 1.1'!AV112","v":0},{"$f":"'[7]InfraS 1.1'!AW112","v":0},{"$f":"'[7]InfraS 1.1'!AX112","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H113","v":0},{"$f":"'[7]InfraS 1.1'!I113","v":0},{"$f":"'[7]InfraS 1.1'!J113","v":0},{"$f":"'[7]InfraS 1.1'!K113","v":0},{"$f":"'[7]InfraS 1.1'!L113","v":0},{"$f":"'[7]InfraS 1.1'!M113","v":0},{"$f":"'[7]InfraS 1.1'!N113","v":0},{"$f":"'[7]InfraS 1.1'!O113","v":0},{"$f":"'[7]InfraS 1.1'!P113","v":0},{"$f":"'[7]InfraS 1.1'!Q113","v":0},{"$f":"'[7]InfraS 1.1'!R113","v":0},{"$f":"'[7]InfraS 1.1'!S113","v":0},{"$f":"'[7]InfraS 1.1'!T113","v":0},{"$f":"'[7]InfraS 1.1'!U113","v":0},{"$f":"'[7]InfraS 1.1'!V113","v":0},{"$f":"'[7]InfraS 1.1'!X113","v":0},{"$f":"'[7]InfraS 1.1'!Z113","v":0},{"$f":"'[7]InfraS 1.1'!AA113","v":0},null,{"$f":"'[7]InfraS 1.1'!AH113","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT113","v":0},{"$f":"'[7]InfraS 1.1'!AU113","v":0},{"$f":"'[7]InfraS 1.1'!AV113","v":0},{"$f":"'[7]InfraS 1.1'!AW113","v":0},{"$f":"'[7]InfraS 1.1'!AX113","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H114","v":0},{"$f":"'[7]InfraS 1.1'!I114","v":0},{"$f":"'[7]InfraS 1.1'!J114","v":0},{"$f":"'[7]InfraS 1.1'!K114","v":0},{"$f":"'[7]InfraS 1.1'!L114","v":0},{"$f":"'[7]InfraS 1.1'!M114","v":0},{"$f":"'[7]InfraS 1.1'!N114","v":0},{"$f":"'[7]InfraS 1.1'!O114","v":0},{"$f":"'[7]InfraS 1.1'!P114","v":0},{"$f":"'[7]InfraS 1.1'!Q114","v":0},{"$f":"'[7]InfraS 1.1'!R114","v":0},{"$f":"'[7]InfraS 1.1'!S114","v":0},{"$f":"'[7]InfraS 1.1'!T114","v":0},{"$f":"'[7]InfraS 1.1'!U114","v":0},{"$f":"'[7]InfraS 1.1'!V114","v":0},{"$f":"'[7]InfraS 1.1'!X114","v":0},{"$f":"'[7]InfraS 1.1'!Z114","v":0},{"$f":"'[7]InfraS 1.1'!AA114","v":0},null,{"$f":"'[7]InfraS 1.1'!AH114","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT114","v":0},{"$f":"'[7]InfraS 1.1'!AU114","v":0},{"$f":"'[7]InfraS 1.1'!AV114","v":0},{"$f":"'[7]InfraS 1.1'!AW114","v":0},{"$f":"'[7]InfraS 1.1'!AX114","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H115","v":0},{"$f":"'[7]InfraS 1.1'!I115","v":0},{"$f":"'[7]InfraS 1.1'!J115","v":0},{"$f":"'[7]InfraS 1.1'!K115","v":0},{"$f":"'[7]InfraS 1.1'!L115","v":0},{"$f":"'[7]InfraS 1.1'!M115","v":0},{"$f":"'[7]InfraS 1.1'!N115","v":0},{"$f":"'[7]InfraS 1.1'!O115","v":0},{"$f":"'[7]InfraS 1.1'!P115","v":0},{"$f":"'[7]InfraS 1.1'!Q115","v":0},{"$f":"'[7]InfraS 1.1'!R115","v":0},{"$f":"'[7]InfraS 1.1'!S115","v":0},{"$f":"'[7]InfraS 1.1'!T115","v":0},{"$f":"'[7]InfraS 1.1'!U115","v":0},{"$f":"'[7]InfraS 1.1'!V115","v":0},{"$f":"'[7]InfraS 1.1'!X115","v":0},{"$f":"'[7]InfraS 1.1'!Z115","v":0},{"$f":"'[7]InfraS 1.1'!AA115","v":0},null,{"$f":"'[7]InfraS 1.1'!AH115","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT115","v":0},{"$f":"'[7]InfraS 1.1'!AU115","v":0},{"$f":"'[7]InfraS 1.1'!AV115","v":0},{"$f":"'[7]InfraS 1.1'!AW115","v":0},{"$f":"'[7]InfraS 1.1'!AX115","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H116","v":0},{"$f":"'[7]InfraS 1.1'!I116","v":0},{"$f":"'[7]InfraS 1.1'!J116","v":0},{"$f":"'[7]InfraS 1.1'!K116","v":0},{"$f":"'[7]InfraS 1.1'!L116","v":0},{"$f":"'[7]InfraS 1.1'!M116","v":0},{"$f":"'[7]InfraS 1.1'!N116","v":0},{"$f":"'[7]InfraS 1.1'!O116","v":0},{"$f":"'[7]InfraS 1.1'!P116","v":0},{"$f":"'[7]InfraS 1.1'!Q116","v":0},{"$f":"'[7]InfraS 1.1'!R116","v":0},{"$f":"'[7]InfraS 1.1'!S116","v":0},{"$f":"'[7]InfraS 1.1'!T116","v":0},{"$f":"'[7]InfraS 1.1'!U116","v":0},{"$f":"'[7]InfraS 1.1'!V116","v":0},{"$f":"'[7]InfraS 1.1'!X116","v":0},{"$f":"'[7]InfraS 1.1'!Z116","v":0},{"$f":"'[7]InfraS 1.1'!AA116","v":0},null,{"$f":"'[7]InfraS 1.1'!AH116","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT116","v":0},{"$f":"'[7]InfraS 1.1'!AU116","v":0},{"$f":"'[7]InfraS 1.1'!AV116","v":0},{"$f":"'[7]InfraS 1.1'!AW116","v":0},{"$f":"'[7]InfraS 1.1'!AX116","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H117","v":0},{"$f":"'[7]InfraS 1.1'!I117","v":0},{"$f":"'[7]InfraS 1.1'!J117","v":0},{"$f":"'[7]InfraS 1.1'!K117","v":0},{"$f":"'[7]InfraS 1.1'!L117","v":0},{"$f":"'[7]InfraS 1.1'!M117","v":0},{"$f":"'[7]InfraS 1.1'!N117","v":0},{"$f":"'[7]InfraS 1.1'!O117","v":0},{"$f":"'[7]InfraS 1.1'!P117","v":0},{"$f":"'[7]InfraS 1.1'!Q117","v":0},{"$f":"'[7]InfraS 1.1'!R117","v":0},{"$f":"'[7]InfraS 1.1'!S117","v":0},{"$f":"'[7]InfraS 1.1'!T117","v":0},{"$f":"'[7]InfraS 1.1'!U117","v":0},{"$f":"'[7]InfraS 1.1'!V117","v":0},{"$f":"'[7]InfraS 1.1'!X117","v":0},{"$f":"'[7]InfraS 1.1'!Z117","v":0},{"$f":"'[7]InfraS 1.1'!AA117","v":0},null,{"$f":"'[7]InfraS 1.1'!AH117","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT117","v":0},{"$f":"'[7]InfraS 1.1'!AU117","v":0},{"$f":"'[7]InfraS 1.1'!AV117","v":0},{"$f":"'[7]InfraS 1.1'!AW117","v":0},{"$f":"'[7]InfraS 1.1'!AX117","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H118","v":0},{"$f":"'[7]InfraS 1.1'!I118","v":0},{"$f":"'[7]InfraS 1.1'!J118","v":0},{"$f":"'[7]InfraS 1.1'!K118","v":0},{"$f":"'[7]InfraS 1.1'!L118","v":0},{"$f":"'[7]InfraS 1.1'!M118","v":0},{"$f":"'[7]InfraS 1.1'!N118","v":0},{"$f":"'[7]InfraS 1.1'!O118","v":0},{"$f":"'[7]InfraS 1.1'!P118","v":0},{"$f":"'[7]InfraS 1.1'!Q118","v":0},{"$f":"'[7]InfraS 1.1'!R118","v":0},{"$f":"'[7]InfraS 1.1'!S118","v":0},{"$f":"'[7]InfraS 1.1'!T118","v":0},{"$f":"'[7]InfraS 1.1'!U118","v":0},{"$f":"'[7]InfraS 1.1'!V118","v":0},{"$f":"'[7]InfraS 1.1'!X118","v":0},{"$f":"'[7]InfraS 1.1'!Z118","v":0},{"$f":"'[7]InfraS 1.1'!AA118","v":0},null,{"$f":"'[7]InfraS 1.1'!AH118","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT118","v":0},{"$f":"'[7]InfraS 1.1'!AU118","v":0},{"$f":"'[7]InfraS 1.1'!AV118","v":0},{"$f":"'[7]InfraS 1.1'!AW118","v":0},{"$f":"'[7]InfraS 1.1'!AX118","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H119","v":0},{"$f":"'[7]InfraS 1.1'!I119","v":0},{"$f":"'[7]InfraS 1.1'!J119","v":0},{"$f":"'[7]InfraS 1.1'!K119","v":0},{"$f":"'[7]InfraS 1.1'!L119","v":0},{"$f":"'[7]InfraS 1.1'!M119","v":0},{"$f":"'[7]InfraS 1.1'!N119","v":0},{"$f":"'[7]InfraS 1.1'!O119","v":0},{"$f":"'[7]InfraS 1.1'!P119","v":0},{"$f":"'[7]InfraS 1.1'!Q119","v":0},{"$f":"'[7]InfraS 1.1'!R119","v":0},{"$f":"'[7]InfraS 1.1'!S119","v":0},{"$f":"'[7]InfraS 1.1'!T119","v":0},{"$f":"'[7]InfraS 1.1'!U119","v":0},{"$f":"'[7]InfraS 1.1'!V119","v":0},{"$f":"'[7]InfraS 1.1'!X119","v":0},{"$f":"'[7]InfraS 1.1'!Z119","v":0},{"$f":"'[7]InfraS 1.1'!AA119","v":0},null,{"$f":"'[7]InfraS 1.1'!AH119","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT119","v":0},{"$f":"'[7]InfraS 1.1'!AU119","v":0},{"$f":"'[7]InfraS 1.1'!AV119","v":0},{"$f":"'[7]InfraS 1.1'!AW119","v":0},{"$f":"'[7]InfraS 1.1'!AX119","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H120","v":0},{"$f":"'[7]InfraS 1.1'!I120","v":0},{"$f":"'[7]InfraS 1.1'!J120","v":0},{"$f":"'[7]InfraS 1.1'!K120","v":0},{"$f":"'[7]InfraS 1.1'!L120","v":0},{"$f":"'[7]InfraS 1.1'!M120","v":0},{"$f":"'[7]InfraS 1.1'!N120","v":0},{"$f":"'[7]InfraS 1.1'!O120","v":0},{"$f":"'[7]InfraS 1.1'!P120","v":0},{"$f":"'[7]InfraS 1.1'!Q120","v":0},{"$f":"'[7]InfraS 1.1'!R120","v":0},{"$f":"'[7]InfraS 1.1'!S120","v":0},{"$f":"'[7]InfraS 1.1'!T120","v":0},{"$f":"'[7]InfraS 1.1'!U120","v":0},{"$f":"'[7]InfraS 1.1'!V120","v":0},{"$f":"'[7]InfraS 1.1'!X120","v":0},{"$f":"'[7]InfraS 1.1'!Z120","v":0},{"$f":"'[7]InfraS 1.1'!AA120","v":0},null,{"$f":"'[7]InfraS 1.1'!AH120","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT120","v":0},{"$f":"'[7]InfraS 1.1'!AU120","v":0},{"$f":"'[7]InfraS 1.1'!AV120","v":0},{"$f":"'[7]InfraS 1.1'!AW120","v":0},{"$f":"'[7]InfraS 1.1'!AX120","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H121","v":0},{"$f":"'[7]InfraS 1.1'!I121","v":0},{"$f":"'[7]InfraS 1.1'!J121","v":0},{"$f":"'[7]InfraS 1.1'!K121","v":0},{"$f":"'[7]InfraS 1.1'!L121","v":0},{"$f":"'[7]InfraS 1.1'!M121","v":0},{"$f":"'[7]InfraS 1.1'!N121","v":0},{"$f":"'[7]InfraS 1.1'!O121","v":0},{"$f":"'[7]InfraS 1.1'!P121","v":0},{"$f":"'[7]InfraS 1.1'!Q121","v":0},{"$f":"'[7]InfraS 1.1'!R121","v":0},{"$f":"'[7]InfraS 1.1'!S121","v":0},{"$f":"'[7]InfraS 1.1'!T121","v":0},{"$f":"'[7]InfraS 1.1'!U121","v":0},{"$f":"'[7]InfraS 1.1'!V121","v":0},{"$f":"'[7]InfraS 1.1'!X121","v":0},{"$f":"'[7]InfraS 1.1'!Z121","v":0},{"$f":"'[7]InfraS 1.1'!AA121","v":0},null,{"$f":"'[7]InfraS 1.1'!AH121","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT121","v":0},{"$f":"'[7]InfraS 1.1'!AU121","v":0},{"$f":"'[7]InfraS 1.1'!AV121","v":0},{"$f":"'[7]InfraS 1.1'!AW121","v":0},{"$f":"'[7]InfraS 1.1'!AX121","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H122","v":0},{"$f":"'[7]InfraS 1.1'!I122","v":0},{"$f":"'[7]InfraS 1.1'!J122","v":0},{"$f":"'[7]InfraS 1.1'!K122","v":0},{"$f":"'[7]InfraS 1.1'!L122","v":0},{"$f":"'[7]InfraS 1.1'!M122","v":0},{"$f":"'[7]InfraS 1.1'!N122","v":0},{"$f":"'[7]InfraS 1.1'!O122","v":0},{"$f":"'[7]InfraS 1.1'!P122","v":0},{"$f":"'[7]InfraS 1.1'!Q122","v":0},{"$f":"'[7]InfraS 1.1'!R122","v":0},{"$f":"'[7]InfraS 1.1'!S122","v":0},{"$f":"'[7]InfraS 1.1'!T122","v":0},{"$f":"'[7]InfraS 1.1'!U122","v":0},{"$f":"'[7]InfraS 1.1'!V122","v":0},{"$f":"'[7]InfraS 1.1'!X122","v":0},{"$f":"'[7]InfraS 1.1'!Z122","v":0},{"$f":"'[7]InfraS 1.1'!AA122","v":0},null,{"$f":"'[7]InfraS 1.1'!AH122","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT122","v":0},{"$f":"'[7]InfraS 1.1'!AU122","v":0},{"$f":"'[7]InfraS 1.1'!AV122","v":0},{"$f":"'[7]InfraS 1.1'!AW122","v":0},{"$f":"'[7]InfraS 1.1'!AX122","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H123","v":0},{"$f":"'[7]InfraS 1.1'!I123","v":0},{"$f":"'[7]InfraS 1.1'!J123","v":0},{"$f":"'[7]InfraS 1.1'!K123","v":0},{"$f":"'[7]InfraS 1.1'!L123","v":0},{"$f":"'[7]InfraS 1.1'!M123","v":0},{"$f":"'[7]InfraS 1.1'!N123","v":0},{"$f":"'[7]InfraS 1.1'!O123","v":0},{"$f":"'[7]InfraS 1.1'!P123","v":0},{"$f":"'[7]InfraS 1.1'!Q123","v":0},{"$f":"'[7]InfraS 1.1'!R123","v":0},{"$f":"'[7]InfraS 1.1'!S123","v":0},{"$f":"'[7]InfraS 1.1'!T123","v":0},{"$f":"'[7]InfraS 1.1'!U123","v":0},{"$f":"'[7]InfraS 1.1'!V123","v":0},{"$f":"'[7]InfraS 1.1'!X123","v":0},{"$f":"'[7]InfraS 1.1'!Z123","v":0},{"$f":"'[7]InfraS 1.1'!AA123","v":0},null,{"$f":"'[7]InfraS 1.1'!AH123","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT123","v":0},{"$f":"'[7]InfraS 1.1'!AU123","v":0},{"$f":"'[7]InfraS 1.1'!AV123","v":0},{"$f":"'[7]InfraS 1.1'!AW123","v":0},{"$f":"'[7]InfraS 1.1'!AX123","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H124","v":0},{"$f":"'[7]InfraS 1.1'!I124","v":0},{"$f":"'[7]InfraS 1.1'!J124","v":0},{"$f":"'[7]InfraS 1.1'!K124","v":0},{"$f":"'[7]InfraS 1.1'!L124","v":0},{"$f":"'[7]InfraS 1.1'!M124","v":0},{"$f":"'[7]InfraS 1.1'!N124","v":0},{"$f":"'[7]InfraS 1.1'!O124","v":0},{"$f":"'[7]InfraS 1.1'!P124","v":0},{"$f":"'[7]InfraS 1.1'!Q124","v":0},{"$f":"'[7]InfraS 1.1'!R124","v":0},{"$f":"'[7]InfraS 1.1'!S124","v":0},{"$f":"'[7]InfraS 1.1'!T124","v":0},{"$f":"'[7]InfraS 1.1'!U124","v":0},{"$f":"'[7]InfraS 1.1'!V124","v":0},{"$f":"'[7]InfraS 1.1'!X124","v":0},{"$f":"'[7]InfraS 1.1'!Z124","v":0},{"$f":"'[7]InfraS 1.1'!AA124","v":0},null,{"$f":"'[7]InfraS 1.1'!AH124","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT124","v":0},{"$f":"'[7]InfraS 1.1'!AU124","v":0},{"$f":"'[7]InfraS 1.1'!AV124","v":0},{"$f":"'[7]InfraS 1.1'!AW124","v":0},{"$f":"'[7]InfraS 1.1'!AX124","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H125","v":0},{"$f":"'[7]InfraS 1.1'!I125","v":0},{"$f":"'[7]InfraS 1.1'!J125","v":0},{"$f":"'[7]InfraS 1.1'!K125","v":0},{"$f":"'[7]InfraS 1.1'!L125","v":0},{"$f":"'[7]InfraS 1.1'!M125","v":0},{"$f":"'[7]InfraS 1.1'!N125","v":0},{"$f":"'[7]InfraS 1.1'!O125","v":0},{"$f":"'[7]InfraS 1.1'!P125","v":0},{"$f":"'[7]InfraS 1.1'!Q125","v":0},{"$f":"'[7]InfraS 1.1'!R125","v":0},{"$f":"'[7]InfraS 1.1'!S125","v":0},{"$f":"'[7]InfraS 1.1'!T125","v":0},{"$f":"'[7]InfraS 1.1'!U125","v":0},{"$f":"'[7]InfraS 1.1'!V125","v":0},{"$f":"'[7]InfraS 1.1'!X125","v":0},{"$f":"'[7]InfraS 1.1'!Z125","v":0},{"$f":"'[7]InfraS 1.1'!AA125","v":0},null,{"$f":"'[7]InfraS 1.1'!AH125","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT125","v":0},{"$f":"'[7]InfraS 1.1'!AU125","v":0},{"$f":"'[7]InfraS 1.1'!AV125","v":0},{"$f":"'[7]InfraS 1.1'!AW125","v":0},{"$f":"'[7]InfraS 1.1'!AX125","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H126","v":0},{"$f":"'[7]InfraS 1.1'!I126","v":0},{"$f":"'[7]InfraS 1.1'!J126","v":0},{"$f":"'[7]InfraS 1.1'!K126","v":0},{"$f":"'[7]InfraS 1.1'!L126","v":0},{"$f":"'[7]InfraS 1.1'!M126","v":0},{"$f":"'[7]InfraS 1.1'!N126","v":0},{"$f":"'[7]InfraS 1.1'!O126","v":0},{"$f":"'[7]InfraS 1.1'!P126","v":0},{"$f":"'[7]InfraS 1.1'!Q126","v":0},{"$f":"'[7]InfraS 1.1'!R126","v":0},{"$f":"'[7]InfraS 1.1'!S126","v":0},{"$f":"'[7]InfraS 1.1'!T126","v":0},{"$f":"'[7]InfraS 1.1'!U126","v":0},{"$f":"'[7]InfraS 1.1'!V126","v":0},{"$f":"'[7]InfraS 1.1'!X126","v":0},{"$f":"'[7]InfraS 1.1'!Z126","v":0},{"$f":"'[7]InfraS 1.1'!AA126","v":0},null,{"$f":"'[7]InfraS 1.1'!AH126","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT126","v":0},{"$f":"'[7]InfraS 1.1'!AU126","v":0},{"$f":"'[7]InfraS 1.1'!AV126","v":0},{"$f":"'[7]InfraS 1.1'!AW126","v":0},{"$f":"'[7]InfraS 1.1'!AX126","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H127","v":0},{"$f":"'[7]InfraS 1.1'!I127","v":0},{"$f":"'[7]InfraS 1.1'!J127","v":0},{"$f":"'[7]InfraS 1.1'!K127","v":0},{"$f":"'[7]InfraS 1.1'!L127","v":0},{"$f":"'[7]InfraS 1.1'!M127","v":0},{"$f":"'[7]InfraS 1.1'!N127","v":0},{"$f":"'[7]InfraS 1.1'!O127","v":0},{"$f":"'[7]InfraS 1.1'!P127","v":0},{"$f":"'[7]InfraS 1.1'!Q127","v":0},{"$f":"'[7]InfraS 1.1'!R127","v":0},{"$f":"'[7]InfraS 1.1'!S127","v":0},{"$f":"'[7]InfraS 1.1'!T127","v":0},{"$f":"'[7]InfraS 1.1'!U127","v":0},{"$f":"'[7]InfraS 1.1'!V127","v":0},{"$f":"'[7]InfraS 1.1'!X127","v":0},{"$f":"'[7]InfraS 1.1'!Z127","v":0},{"$f":"'[7]InfraS 1.1'!AA127","v":0},null,{"$f":"'[7]InfraS 1.1'!AH127","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT127","v":0},{"$f":"'[7]InfraS 1.1'!AU127","v":0},{"$f":"'[7]InfraS 1.1'!AV127","v":0},{"$f":"'[7]InfraS 1.1'!AW127","v":0},{"$f":"'[7]InfraS 1.1'!AX127","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H128","v":0},{"$f":"'[7]InfraS 1.1'!I128","v":0},{"$f":"'[7]InfraS 1.1'!J128","v":0},{"$f":"'[7]InfraS 1.1'!K128","v":0},{"$f":"'[7]InfraS 1.1'!L128","v":0},{"$f":"'[7]InfraS 1.1'!M128","v":0},{"$f":"'[7]InfraS 1.1'!N128","v":0},{"$f":"'[7]InfraS 1.1'!O128","v":0},{"$f":"'[7]InfraS 1.1'!P128","v":0},{"$f":"'[7]InfraS 1.1'!Q128","v":0},{"$f":"'[7]InfraS 1.1'!R128","v":0},{"$f":"'[7]InfraS 1.1'!S128","v":0},{"$f":"'[7]InfraS 1.1'!T128","v":0},{"$f":"'[7]InfraS 1.1'!U128","v":0},{"$f":"'[7]InfraS 1.1'!V128","v":0},{"$f":"'[7]InfraS 1.1'!X128","v":0},{"$f":"'[7]InfraS 1.1'!Z128","v":0},{"$f":"'[7]InfraS 1.1'!AA128","v":0},null,{"$f":"'[7]InfraS 1.1'!AH128","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT128","v":0},{"$f":"'[7]InfraS 1.1'!AU128","v":0},{"$f":"'[7]InfraS 1.1'!AV128","v":0},{"$f":"'[7]InfraS 1.1'!AW128","v":0},{"$f":"'[7]InfraS 1.1'!AX128","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H129","v":0},{"$f":"'[7]InfraS 1.1'!I129","v":0},{"$f":"'[7]InfraS 1.1'!J129","v":0},{"$f":"'[7]InfraS 1.1'!K129","v":0},{"$f":"'[7]InfraS 1.1'!L129","v":0},{"$f":"'[7]InfraS 1.1'!M129","v":0},{"$f":"'[7]InfraS 1.1'!N129","v":0},{"$f":"'[7]InfraS 1.1'!O129","v":0},{"$f":"'[7]InfraS 1.1'!P129","v":0},{"$f":"'[7]InfraS 1.1'!Q129","v":0},{"$f":"'[7]InfraS 1.1'!R129","v":0},{"$f":"'[7]InfraS 1.1'!S129","v":0},{"$f":"'[7]InfraS 1.1'!T129","v":0},{"$f":"'[7]InfraS 1.1'!U129","v":0},{"$f":"'[7]InfraS 1.1'!V129","v":0},{"$f":"'[7]InfraS 1.1'!X129","v":0},{"$f":"'[7]InfraS 1.1'!Z129","v":0},{"$f":"'[7]InfraS 1.1'!AA129","v":0},null,{"$f":"'[7]InfraS 1.1'!AH129","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT129","v":0},{"$f":"'[7]InfraS 1.1'!AU129","v":0},{"$f":"'[7]InfraS 1.1'!AV129","v":0},{"$f":"'[7]InfraS 1.1'!AW129","v":0},{"$f":"'[7]InfraS 1.1'!AX129","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H130","v":0},{"$f":"'[7]InfraS 1.1'!I130","v":0},{"$f":"'[7]InfraS 1.1'!J130","v":0},{"$f":"'[7]InfraS 1.1'!K130","v":0},{"$f":"'[7]InfraS 1.1'!L130","v":0},{"$f":"'[7]InfraS 1.1'!M130","v":0},{"$f":"'[7]InfraS 1.1'!N130","v":0},{"$f":"'[7]InfraS 1.1'!O130","v":0},{"$f":"'[7]InfraS 1.1'!P130","v":0},{"$f":"'[7]InfraS 1.1'!Q130","v":0},{"$f":"'[7]InfraS 1.1'!R130","v":0},{"$f":"'[7]InfraS 1.1'!S130","v":0},{"$f":"'[7]InfraS 1.1'!T130","v":0},{"$f":"'[7]InfraS 1.1'!U130","v":0},{"$f":"'[7]InfraS 1.1'!V130","v":0},{"$f":"'[7]InfraS 1.1'!X130","v":0},{"$f":"'[7]InfraS 1.1'!Z130","v":0},{"$f":"'[7]InfraS 1.1'!AA130","v":0},null,{"$f":"'[7]InfraS 1.1'!AH130","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT130","v":0},{"$f":"'[7]InfraS 1.1'!AU130","v":0},{"$f":"'[7]InfraS 1.1'!AV130","v":0},{"$f":"'[7]InfraS 1.1'!AW130","v":0},{"$f":"'[7]InfraS 1.1'!AX130","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H131","v":0},{"$f":"'[7]InfraS 1.1'!I131","v":0},{"$f":"'[7]InfraS 1.1'!J131","v":0},{"$f":"'[7]InfraS 1.1'!K131","v":0},{"$f":"'[7]InfraS 1.1'!L131","v":0},{"$f":"'[7]InfraS 1.1'!M131","v":0},{"$f":"'[7]InfraS 1.1'!N131","v":0},{"$f":"'[7]InfraS 1.1'!O131","v":0},{"$f":"'[7]InfraS 1.1'!P131","v":0},{"$f":"'[7]InfraS 1.1'!Q131","v":0},{"$f":"'[7]InfraS 1.1'!R131","v":0},{"$f":"'[7]InfraS 1.1'!S131","v":0},{"$f":"'[7]InfraS 1.1'!T131","v":0},{"$f":"'[7]InfraS 1.1'!U131","v":0},{"$f":"'[7]InfraS 1.1'!V131","v":0},{"$f":"'[7]InfraS 1.1'!X131","v":0},{"$f":"'[7]InfraS 1.1'!Z131","v":0},{"$f":"'[7]InfraS 1.1'!AA131","v":0},null,{"$f":"'[7]InfraS 1.1'!AH131","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT131","v":0},{"$f":"'[7]InfraS 1.1'!AU131","v":0},{"$f":"'[7]InfraS 1.1'!AV131","v":0},{"$f":"'[7]InfraS 1.1'!AW131","v":0},{"$f":"'[7]InfraS 1.1'!AX131","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H132","v":0},{"$f":"'[7]InfraS 1.1'!I132","v":0},{"$f":"'[7]InfraS 1.1'!J132","v":0},{"$f":"'[7]InfraS 1.1'!K132","v":0},{"$f":"'[7]InfraS 1.1'!L132","v":0},{"$f":"'[7]InfraS 1.1'!M132","v":0},{"$f":"'[7]InfraS 1.1'!N132","v":0},{"$f":"'[7]InfraS 1.1'!O132","v":0},{"$f":"'[7]InfraS 1.1'!P132","v":0},{"$f":"'[7]InfraS 1.1'!Q132","v":0},{"$f":"'[7]InfraS 1.1'!R132","v":0},{"$f":"'[7]InfraS 1.1'!S132","v":0},{"$f":"'[7]InfraS 1.1'!T132","v":0},{"$f":"'[7]InfraS 1.1'!U132","v":0},{"$f":"'[7]InfraS 1.1'!V132","v":0},{"$f":"'[7]InfraS 1.1'!X132","v":0},{"$f":"'[7]InfraS 1.1'!Z132","v":0},{"$f":"'[7]InfraS 1.1'!AA132","v":0},null,{"$f":"'[7]InfraS 1.1'!AH132","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT132","v":0},{"$f":"'[7]InfraS 1.1'!AU132","v":0},{"$f":"'[7]InfraS 1.1'!AV132","v":0},{"$f":"'[7]InfraS 1.1'!AW132","v":0},{"$f":"'[7]InfraS 1.1'!AX132","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H133","v":0},{"$f":"'[7]InfraS 1.1'!I133","v":0},{"$f":"'[7]InfraS 1.1'!J133","v":0},{"$f":"'[7]InfraS 1.1'!K133","v":0},{"$f":"'[7]InfraS 1.1'!L133","v":0},{"$f":"'[7]InfraS 1.1'!M133","v":0},{"$f":"'[7]InfraS 1.1'!N133","v":0},{"$f":"'[7]InfraS 1.1'!O133","v":0},{"$f":"'[7]InfraS 1.1'!P133","v":0},{"$f":"'[7]InfraS 1.1'!Q133","v":0},{"$f":"'[7]InfraS 1.1'!R133","v":0},{"$f":"'[7]InfraS 1.1'!S133","v":0},{"$f":"'[7]InfraS 1.1'!T133","v":0},{"$f":"'[7]InfraS 1.1'!U133","v":0},{"$f":"'[7]InfraS 1.1'!V133","v":0},{"$f":"'[7]InfraS 1.1'!X133","v":0},{"$f":"'[7]InfraS 1.1'!Z133","v":0},{"$f":"'[7]InfraS 1.1'!AA133","v":0},null,{"$f":"'[7]InfraS 1.1'!AH133","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT133","v":0},{"$f":"'[7]InfraS 1.1'!AU133","v":0},{"$f":"'[7]InfraS 1.1'!AV133","v":0},{"$f":"'[7]InfraS 1.1'!AW133","v":0},{"$f":"'[7]InfraS 1.1'!AX133","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H134","v":0},{"$f":"'[7]InfraS 1.1'!I134","v":0},{"$f":"'[7]InfraS 1.1'!J134","v":0},{"$f":"'[7]InfraS 1.1'!K134","v":0},{"$f":"'[7]InfraS 1.1'!L134","v":0},{"$f":"'[7]InfraS 1.1'!M134","v":0},{"$f":"'[7]InfraS 1.1'!N134","v":0},{"$f":"'[7]InfraS 1.1'!O134","v":0},{"$f":"'[7]InfraS 1.1'!P134","v":0},{"$f":"'[7]InfraS 1.1'!Q134","v":0},{"$f":"'[7]InfraS 1.1'!R134","v":0},{"$f":"'[7]InfraS 1.1'!S134","v":0},{"$f":"'[7]InfraS 1.1'!T134","v":0},{"$f":"'[7]InfraS 1.1'!U134","v":0},{"$f":"'[7]InfraS 1.1'!V134","v":0},{"$f":"'[7]InfraS 1.1'!X134","v":0},{"$f":"'[7]InfraS 1.1'!Z134","v":0},{"$f":"'[7]InfraS 1.1'!AA134","v":0},null,{"$f":"'[7]InfraS 1.1'!AH134","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT134","v":0},{"$f":"'[7]InfraS 1.1'!AU134","v":0},{"$f":"'[7]InfraS 1.1'!AV134","v":0},{"$f":"'[7]InfraS 1.1'!AW134","v":0},{"$f":"'[7]InfraS 1.1'!AX134","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H135","v":0},{"$f":"'[7]InfraS 1.1'!I135","v":0},{"$f":"'[7]InfraS 1.1'!J135","v":0},{"$f":"'[7]InfraS 1.1'!K135","v":0},{"$f":"'[7]InfraS 1.1'!L135","v":0},{"$f":"'[7]InfraS 1.1'!M135","v":0},{"$f":"'[7]InfraS 1.1'!N135","v":0},{"$f":"'[7]InfraS 1.1'!O135","v":0},{"$f":"'[7]InfraS 1.1'!P135","v":0},{"$f":"'[7]InfraS 1.1'!Q135","v":0},{"$f":"'[7]InfraS 1.1'!R135","v":0},{"$f":"'[7]InfraS 1.1'!S135","v":0},{"$f":"'[7]InfraS 1.1'!T135","v":0},{"$f":"'[7]InfraS 1.1'!U135","v":0},{"$f":"'[7]InfraS 1.1'!V135","v":0},{"$f":"'[7]InfraS 1.1'!X135","v":0},{"$f":"'[7]InfraS 1.1'!Z135","v":0},{"$f":"'[7]InfraS 1.1'!AA135","v":0},null,{"$f":"'[7]InfraS 1.1'!AH135","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT135","v":0},{"$f":"'[7]InfraS 1.1'!AU135","v":0},{"$f":"'[7]InfraS 1.1'!AV135","v":0},{"$f":"'[7]InfraS 1.1'!AW135","v":0},{"$f":"'[7]InfraS 1.1'!AX135","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H136","v":0},{"$f":"'[7]InfraS 1.1'!I136","v":0},{"$f":"'[7]InfraS 1.1'!J136","v":0},{"$f":"'[7]InfraS 1.1'!K136","v":0},{"$f":"'[7]InfraS 1.1'!L136","v":0},{"$f":"'[7]InfraS 1.1'!M136","v":0},{"$f":"'[7]InfraS 1.1'!N136","v":0},{"$f":"'[7]InfraS 1.1'!O136","v":0},{"$f":"'[7]InfraS 1.1'!P136","v":0},{"$f":"'[7]InfraS 1.1'!Q136","v":0},{"$f":"'[7]InfraS 1.1'!R136","v":0},{"$f":"'[7]InfraS 1.1'!S136","v":0},{"$f":"'[7]InfraS 1.1'!T136","v":0},{"$f":"'[7]InfraS 1.1'!U136","v":0},{"$f":"'[7]InfraS 1.1'!V136","v":0},{"$f":"'[7]InfraS 1.1'!X136","v":0},{"$f":"'[7]InfraS 1.1'!Z136","v":0},{"$f":"'[7]InfraS 1.1'!AA136","v":0},null,{"$f":"'[7]InfraS 1.1'!AH136","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT136","v":0},{"$f":"'[7]InfraS 1.1'!AU136","v":0},{"$f":"'[7]InfraS 1.1'!AV136","v":0},{"$f":"'[7]InfraS 1.1'!AW136","v":0},{"$f":"'[7]InfraS 1.1'!AX136","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H137","v":0},{"$f":"'[7]InfraS 1.1'!I137","v":0},{"$f":"'[7]InfraS 1.1'!J137","v":0},{"$f":"'[7]InfraS 1.1'!K137","v":0},{"$f":"'[7]InfraS 1.1'!L137","v":0},{"$f":"'[7]InfraS 1.1'!M137","v":0},{"$f":"'[7]InfraS 1.1'!N137","v":0},{"$f":"'[7]InfraS 1.1'!O137","v":0},{"$f":"'[7]InfraS 1.1'!P137","v":0},{"$f":"'[7]InfraS 1.1'!Q137","v":0},{"$f":"'[7]InfraS 1.1'!R137","v":0},{"$f":"'[7]InfraS 1.1'!S137","v":0},{"$f":"'[7]InfraS 1.1'!T137","v":0},{"$f":"'[7]InfraS 1.1'!U137","v":0},{"$f":"'[7]InfraS 1.1'!V137","v":0},{"$f":"'[7]InfraS 1.1'!X137","v":0},{"$f":"'[7]InfraS 1.1'!Z137","v":0},{"$f":"'[7]InfraS 1.1'!AA137","v":0},null,{"$f":"'[7]InfraS 1.1'!AH137","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT137","v":0},{"$f":"'[7]InfraS 1.1'!AU137","v":0},{"$f":"'[7]InfraS 1.1'!AV137","v":0},{"$f":"'[7]InfraS 1.1'!AW137","v":0},{"$f":"'[7]InfraS 1.1'!AX137","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H138","v":0},{"$f":"'[7]InfraS 1.1'!I138","v":0},{"$f":"'[7]InfraS 1.1'!J138","v":0},{"$f":"'[7]InfraS 1.1'!K138","v":0},{"$f":"'[7]InfraS 1.1'!L138","v":0},{"$f":"'[7]InfraS 1.1'!M138","v":0},{"$f":"'[7]InfraS 1.1'!N138","v":0},{"$f":"'[7]InfraS 1.1'!O138","v":0},{"$f":"'[7]InfraS 1.1'!P138","v":0},{"$f":"'[7]InfraS 1.1'!Q138","v":0},{"$f":"'[7]InfraS 1.1'!R138","v":0},{"$f":"'[7]InfraS 1.1'!S138","v":0},{"$f":"'[7]InfraS 1.1'!T138","v":0},{"$f":"'[7]InfraS 1.1'!U138","v":0},{"$f":"'[7]InfraS 1.1'!V138","v":0},{"$f":"'[7]InfraS 1.1'!X138","v":0},{"$f":"'[7]InfraS 1.1'!Z138","v":0},{"$f":"'[7]InfraS 1.1'!AA138","v":0},null,{"$f":"'[7]InfraS 1.1'!AH138","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT138","v":0},{"$f":"'[7]InfraS 1.1'!AU138","v":0},{"$f":"'[7]InfraS 1.1'!AV138","v":0},{"$f":"'[7]InfraS 1.1'!AW138","v":0},{"$f":"'[7]InfraS 1.1'!AX138","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H139","v":0},{"$f":"'[7]InfraS 1.1'!I139","v":0},{"$f":"'[7]InfraS 1.1'!J139","v":0},{"$f":"'[7]InfraS 1.1'!K139","v":0},{"$f":"'[7]InfraS 1.1'!L139","v":0},{"$f":"'[7]InfraS 1.1'!M139","v":0},{"$f":"'[7]InfraS 1.1'!N139","v":0},{"$f":"'[7]InfraS 1.1'!O139","v":0},{"$f":"'[7]InfraS 1.1'!P139","v":0},{"$f":"'[7]InfraS 1.1'!Q139","v":0},{"$f":"'[7]InfraS 1.1'!R139","v":0},{"$f":"'[7]InfraS 1.1'!S139","v":0},{"$f":"'[7]InfraS 1.1'!T139","v":0},{"$f":"'[7]InfraS 1.1'!U139","v":0},{"$f":"'[7]InfraS 1.1'!V139","v":0},{"$f":"'[7]InfraS 1.1'!X139","v":0},{"$f":"'[7]InfraS 1.1'!Z139","v":0},{"$f":"'[7]InfraS 1.1'!AA139","v":0},null,{"$f":"'[7]InfraS 1.1'!AH139","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT139","v":0},{"$f":"'[7]InfraS 1.1'!AU139","v":0},{"$f":"'[7]InfraS 1.1'!AV139","v":0},{"$f":"'[7]InfraS 1.1'!AW139","v":0},{"$f":"'[7]InfraS 1.1'!AX139","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H140","v":0},{"$f":"'[7]InfraS 1.1'!I140","v":0},{"$f":"'[7]InfraS 1.1'!J140","v":0},{"$f":"'[7]InfraS 1.1'!K140","v":0},{"$f":"'[7]InfraS 1.1'!L140","v":0},{"$f":"'[7]InfraS 1.1'!M140","v":0},{"$f":"'[7]InfraS 1.1'!N140","v":0},{"$f":"'[7]InfraS 1.1'!O140","v":0},{"$f":"'[7]InfraS 1.1'!P140","v":0},{"$f":"'[7]InfraS 1.1'!Q140","v":0},{"$f":"'[7]InfraS 1.1'!R140","v":0},{"$f":"'[7]InfraS 1.1'!S140","v":0},{"$f":"'[7]InfraS 1.1'!T140","v":0},{"$f":"'[7]InfraS 1.1'!U140","v":0},{"$f":"'[7]InfraS 1.1'!V140","v":0},{"$f":"'[7]InfraS 1.1'!X140","v":0},{"$f":"'[7]InfraS 1.1'!Z140","v":0},{"$f":"'[7]InfraS 1.1'!AA140","v":0},null,{"$f":"'[7]InfraS 1.1'!AH140","v":0},null,{"$f":"SUM(AA140,AB140)","v":0},{"$f":"'[7]InfraS 1.1'!AM140","v":0},null,{"$f":"SUM(AD140:AE140)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR140","v":0},null,{"$f":"SUM(AI140:AJ140)","v":0},null,{"$f":"SUM(AK140:AL140)","v":0},{"$f":"'[7]InfraS 1.1'!AS140","v":0},null,{"$f":"SUM(AN140:AO140)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT140","v":0},{"$f":"'[7]InfraS 1.1'!AU140","v":0},{"$f":"'[7]InfraS 1.1'!AV140","v":0},{"$f":"'[7]InfraS 1.1'!AW140","v":0},{"$f":"'[7]InfraS 1.1'!AX140","v":0},null,{"$f":"IF(AND(H140=\"\",SUM(U140+W140+X140+Y140+Z140+AA140+AD140+AE140+AI140+AJ140+AN140+AO140+AS140+AT140+AU140+AV140+AW140+AX140)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H141","v":0},{"$f":"'[7]InfraS 1.1'!I141","v":0},{"$f":"'[7]InfraS 1.1'!J141","v":0},{"$f":"'[7]InfraS 1.1'!K141","v":0},{"$f":"'[7]InfraS 1.1'!L141","v":0},{"$f":"'[7]InfraS 1.1'!M141","v":0},{"$f":"'[7]InfraS 1.1'!N141","v":0},{"$f":"'[7]InfraS 1.1'!O141","v":0},{"$f":"'[7]InfraS 1.1'!P141","v":0},{"$f":"'[7]InfraS 1.1'!Q141","v":0},{"$f":"'[7]InfraS 1.1'!R141","v":0},{"$f":"'[7]InfraS 1.1'!S141","v":0},{"$f":"'[7]InfraS 1.1'!T141","v":0},{"$f":"'[7]InfraS 1.1'!U141","v":0},{"$f":"'[7]InfraS 1.1'!V141","v":0},{"$f":"'[7]InfraS 1.1'!X141","v":0},{"$f":"'[7]InfraS 1.1'!Z141","v":0},{"$f":"'[7]InfraS 1.1'!AA141","v":0},null,{"$f":"'[7]InfraS 1.1'!AH141","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM141","v":0},null,0,null,{"$f":"SUM(AF141:AG141)","v":0},{"$f":"'[7]InfraS 1.1'!AR141","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS141","v":0},null,0,null,{"$f":"SUM(AP141:AQ141)","v":0},{"$f":"'[7]InfraS 1.1'!AT141","v":0},{"$f":"'[7]InfraS 1.1'!AU141","v":0},{"$f":"'[7]InfraS 1.1'!AV141","v":0},{"$f":"'[7]InfraS 1.1'!AW141","v":0},{"$f":"'[7]InfraS 1.1'!AX141","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H142","v":0},{"$f":"'[7]InfraS 1.1'!I142","v":0},{"$f":"'[7]InfraS 1.1'!J142","v":0},{"$f":"'[7]InfraS 1.1'!K142","v":0},{"$f":"'[7]InfraS 1.1'!L142","v":0},{"$f":"'[7]InfraS 1.1'!M142","v":0},{"$f":"'[7]InfraS 1.1'!N142","v":0},{"$f":"'[7]InfraS 1.1'!O142","v":0},{"$f":"'[7]InfraS 1.1'!P142","v":0},{"$f":"'[7]InfraS 1.1'!Q142","v":0},{"$f":"'[7]InfraS 1.1'!R142","v":0},{"$f":"'[7]InfraS 1.1'!S142","v":0},{"$f":"'[7]InfraS 1.1'!T142","v":0},{"$f":"'[7]InfraS 1.1'!U142","v":0},{"$f":"'[7]InfraS 1.1'!V142","v":0},{"$f":"'[7]InfraS 1.1'!X142","v":0},{"$f":"'[7]InfraS 1.1'!Z142","v":0},{"$f":"'[7]InfraS 1.1'!AA142","v":0},null,{"$f":"'[7]InfraS 1.1'!AH142","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT142","v":0},{"$f":"'[7]InfraS 1.1'!AU142","v":0},{"$f":"'[7]InfraS 1.1'!AV142","v":0},{"$f":"'[7]InfraS 1.1'!AW142","v":0},{"$f":"'[7]InfraS 1.1'!AX142","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H143","v":0},{"$f":"'[7]InfraS 1.1'!I143","v":0},{"$f":"'[7]InfraS 1.1'!J143","v":0},{"$f":"'[7]InfraS 1.1'!K143","v":0},{"$f":"'[7]InfraS 1.1'!L143","v":0},{"$f":"'[7]InfraS 1.1'!M143","v":0},{"$f":"'[7]InfraS 1.1'!N143","v":0},{"$f":"'[7]InfraS 1.1'!O143","v":0},{"$f":"'[7]InfraS 1.1'!P143","v":0},{"$f":"'[7]InfraS 1.1'!Q143","v":0},{"$f":"'[7]InfraS 1.1'!R143","v":0},{"$f":"'[7]InfraS 1.1'!S143","v":0},{"$f":"'[7]InfraS 1.1'!T143","v":0},{"$f":"'[7]InfraS 1.1'!U143","v":0},{"$f":"'[7]InfraS 1.1'!V143","v":0},{"$f":"'[7]InfraS 1.1'!X143","v":0},{"$f":"'[7]InfraS 1.1'!Z143","v":0},{"$f":"'[7]InfraS 1.1'!AA143","v":0},null,{"$f":"'[7]InfraS 1.1'!AH143","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT143","v":0},{"$f":"'[7]InfraS 1.1'!AU143","v":0},{"$f":"'[7]InfraS 1.1'!AV143","v":0},{"$f":"'[7]InfraS 1.1'!AW143","v":0},{"$f":"'[7]InfraS 1.1'!AX143","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H144","v":0},{"$f":"'[7]InfraS 1.1'!I144","v":0},{"$f":"'[7]InfraS 1.1'!J144","v":0},{"$f":"'[7]InfraS 1.1'!K144","v":0},{"$f":"'[7]InfraS 1.1'!L144","v":0},{"$f":"'[7]InfraS 1.1'!M144","v":0},{"$f":"'[7]InfraS 1.1'!N144","v":0},{"$f":"'[7]InfraS 1.1'!O144","v":0},{"$f":"'[7]InfraS 1.1'!P144","v":0},{"$f":"'[7]InfraS 1.1'!Q144","v":0},{"$f":"'[7]InfraS 1.1'!R144","v":0},{"$f":"'[7]InfraS 1.1'!S144","v":0},{"$f":"'[7]InfraS 1.1'!T144","v":0},{"$f":"'[7]InfraS 1.1'!U144","v":0},{"$f":"'[7]InfraS 1.1'!V144","v":0},{"$f":"'[7]InfraS 1.1'!X144","v":0},{"$f":"'[7]InfraS 1.1'!Z144","v":0},{"$f":"'[7]InfraS 1.1'!AA144","v":0},null,{"$f":"'[7]InfraS 1.1'!AH144","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT144","v":0},{"$f":"'[7]InfraS 1.1'!AU144","v":0},{"$f":"'[7]InfraS 1.1'!AV144","v":0},{"$f":"'[7]InfraS 1.1'!AW144","v":0},{"$f":"'[7]InfraS 1.1'!AX144","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H145","v":0},{"$f":"'[7]InfraS 1.1'!I145","v":0},{"$f":"'[7]InfraS 1.1'!J145","v":0},{"$f":"'[7]InfraS 1.1'!K145","v":0},{"$f":"'[7]InfraS 1.1'!L145","v":0},{"$f":"'[7]InfraS 1.1'!M145","v":0},{"$f":"'[7]InfraS 1.1'!N145","v":0},{"$f":"'[7]InfraS 1.1'!O145","v":0},{"$f":"'[7]InfraS 1.1'!P145","v":0},{"$f":"'[7]InfraS 1.1'!Q145","v":0},{"$f":"'[7]InfraS 1.1'!R145","v":0},{"$f":"'[7]InfraS 1.1'!S145","v":0},{"$f":"'[7]InfraS 1.1'!T145","v":0},{"$f":"'[7]InfraS 1.1'!U145","v":0},{"$f":"'[7]InfraS 1.1'!V145","v":0},{"$f":"'[7]InfraS 1.1'!X145","v":0},{"$f":"'[7]InfraS 1.1'!Z145","v":0},{"$f":"'[7]InfraS 1.1'!AA145","v":0},null,{"$f":"'[7]InfraS 1.1'!AH145","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT145","v":0},{"$f":"'[7]InfraS 1.1'!AU145","v":0},{"$f":"'[7]InfraS 1.1'!AV145","v":0},{"$f":"'[7]InfraS 1.1'!AW145","v":0},{"$f":"'[7]InfraS 1.1'!AX145","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H146","v":0},{"$f":"'[7]InfraS 1.1'!I146","v":0},{"$f":"'[7]InfraS 1.1'!J146","v":0},{"$f":"'[7]InfraS 1.1'!K146","v":0},{"$f":"'[7]InfraS 1.1'!L146","v":0},{"$f":"'[7]InfraS 1.1'!M146","v":0},{"$f":"'[7]InfraS 1.1'!N146","v":0},{"$f":"'[7]InfraS 1.1'!O146","v":0},{"$f":"'[7]InfraS 1.1'!P146","v":0},{"$f":"'[7]InfraS 1.1'!Q146","v":0},{"$f":"'[7]InfraS 1.1'!R146","v":0},{"$f":"'[7]InfraS 1.1'!S146","v":0},{"$f":"'[7]InfraS 1.1'!T146","v":0},{"$f":"'[7]InfraS 1.1'!U146","v":0},{"$f":"'[7]InfraS 1.1'!V146","v":0},{"$f":"'[7]InfraS 1.1'!X146","v":0},{"$f":"'[7]InfraS 1.1'!Z146","v":0},{"$f":"'[7]InfraS 1.1'!AA146","v":0},null,{"$f":"'[7]InfraS 1.1'!AH146","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT146","v":0},{"$f":"'[7]InfraS 1.1'!AU146","v":0},{"$f":"'[7]InfraS 1.1'!AV146","v":0},{"$f":"'[7]InfraS 1.1'!AW146","v":0},{"$f":"'[7]InfraS 1.1'!AX146","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H147","v":0},{"$f":"'[7]InfraS 1.1'!I147","v":0},{"$f":"'[7]InfraS 1.1'!J147","v":0},{"$f":"'[7]InfraS 1.1'!K147","v":0},{"$f":"'[7]InfraS 1.1'!L147","v":0},{"$f":"'[7]InfraS 1.1'!M147","v":0},{"$f":"'[7]InfraS 1.1'!N147","v":0},{"$f":"'[7]InfraS 1.1'!O147","v":0},{"$f":"'[7]InfraS 1.1'!P147","v":0},{"$f":"'[7]InfraS 1.1'!Q147","v":0},{"$f":"'[7]InfraS 1.1'!R147","v":0},{"$f":"'[7]InfraS 1.1'!S147","v":0},{"$f":"'[7]InfraS 1.1'!T147","v":0},{"$f":"'[7]InfraS 1.1'!U147","v":0},{"$f":"'[7]InfraS 1.1'!V147","v":0},{"$f":"'[7]InfraS 1.1'!X147","v":0},{"$f":"'[7]InfraS 1.1'!Z147","v":0},{"$f":"'[7]InfraS 1.1'!AA147","v":0},null,{"$f":"'[7]InfraS 1.1'!AH147","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT147","v":0},{"$f":"'[7]InfraS 1.1'!AU147","v":0},{"$f":"'[7]InfraS 1.1'!AV147","v":0},{"$f":"'[7]InfraS 1.1'!AW147","v":0},{"$f":"'[7]InfraS 1.1'!AX147","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H148","v":0},{"$f":"'[7]InfraS 1.1'!I148","v":0},{"$f":"'[7]InfraS 1.1'!J148","v":0},{"$f":"'[7]InfraS 1.1'!K148","v":0},{"$f":"'[7]InfraS 1.1'!L148","v":0},{"$f":"'[7]InfraS 1.1'!M148","v":0},{"$f":"'[7]InfraS 1.1'!N148","v":0},{"$f":"'[7]InfraS 1.1'!O148","v":0},{"$f":"'[7]InfraS 1.1'!P148","v":0},{"$f":"'[7]InfraS 1.1'!Q148","v":0},{"$f":"'[7]InfraS 1.1'!R148","v":0},{"$f":"'[7]InfraS 1.1'!S148","v":0},{"$f":"'[7]InfraS 1.1'!T148","v":0},{"$f":"'[7]InfraS 1.1'!U148","v":0},{"$f":"'[7]InfraS 1.1'!V148","v":0},{"$f":"'[7]InfraS 1.1'!X148","v":0},{"$f":"'[7]InfraS 1.1'!Z148","v":0},{"$f":"'[7]InfraS 1.1'!AA148","v":0},null,{"$f":"'[7]InfraS 1.1'!AH148","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT148","v":0},{"$f":"'[7]InfraS 1.1'!AU148","v":0},{"$f":"'[7]InfraS 1.1'!AV148","v":0},{"$f":"'[7]InfraS 1.1'!AW148","v":0},{"$f":"'[7]InfraS 1.1'!AX148","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H149","v":0},{"$f":"'[7]InfraS 1.1'!I149","v":0},{"$f":"'[7]InfraS 1.1'!J149","v":0},{"$f":"'[7]InfraS 1.1'!K149","v":0},{"$f":"'[7]InfraS 1.1'!L149","v":0},{"$f":"'[7]InfraS 1.1'!M149","v":0},{"$f":"'[7]InfraS 1.1'!N149","v":0},{"$f":"'[7]InfraS 1.1'!O149","v":0},{"$f":"'[7]InfraS 1.1'!P149","v":0},{"$f":"'[7]InfraS 1.1'!Q149","v":0},{"$f":"'[7]InfraS 1.1'!R149","v":0},{"$f":"'[7]InfraS 1.1'!S149","v":0},{"$f":"'[7]InfraS 1.1'!T149","v":0},{"$f":"'[7]InfraS 1.1'!U149","v":0},{"$f":"'[7]InfraS 1.1'!V149","v":0},{"$f":"'[7]InfraS 1.1'!X149","v":0},{"$f":"'[7]InfraS 1.1'!Z149","v":0},{"$f":"'[7]InfraS 1.1'!AA149","v":0},null,{"$f":"'[7]InfraS 1.1'!AH149","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT149","v":0},{"$f":"'[7]InfraS 1.1'!AU149","v":0},{"$f":"'[7]InfraS 1.1'!AV149","v":0},{"$f":"'[7]InfraS 1.1'!AW149","v":0},{"$f":"'[7]InfraS 1.1'!AX149","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H150","v":0},{"$f":"'[7]InfraS 1.1'!I150","v":0},{"$f":"'[7]InfraS 1.1'!J150","v":0},{"$f":"'[7]InfraS 1.1'!K150","v":0},{"$f":"'[7]InfraS 1.1'!L150","v":0},{"$f":"'[7]InfraS 1.1'!M150","v":0},{"$f":"'[7]InfraS 1.1'!N150","v":0},{"$f":"'[7]InfraS 1.1'!O150","v":0},{"$f":"'[7]InfraS 1.1'!P150","v":0},{"$f":"'[7]InfraS 1.1'!Q150","v":0},{"$f":"'[7]InfraS 1.1'!R150","v":0},{"$f":"'[7]InfraS 1.1'!S150","v":0},{"$f":"'[7]InfraS 1.1'!T150","v":0},{"$f":"'[7]InfraS 1.1'!U150","v":0},{"$f":"'[7]InfraS 1.1'!V150","v":0},{"$f":"'[7]InfraS 1.1'!X150","v":0},{"$f":"'[7]InfraS 1.1'!Z150","v":0},{"$f":"'[7]InfraS 1.1'!AA150","v":0},null,{"$f":"'[7]InfraS 1.1'!AH150","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT150","v":0},{"$f":"'[7]InfraS 1.1'!AU150","v":0},{"$f":"'[7]InfraS 1.1'!AV150","v":0},{"$f":"'[7]InfraS 1.1'!AW150","v":0},{"$f":"'[7]InfraS 1.1'!AX150","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H151","v":0},{"$f":"'[7]InfraS 1.1'!I151","v":0},{"$f":"'[7]InfraS 1.1'!J151","v":0},{"$f":"'[7]InfraS 1.1'!K151","v":0},{"$f":"'[7]InfraS 1.1'!L151","v":0},{"$f":"'[7]InfraS 1.1'!M151","v":0},{"$f":"'[7]InfraS 1.1'!N151","v":0},{"$f":"'[7]InfraS 1.1'!O151","v":0},{"$f":"'[7]InfraS 1.1'!P151","v":0},{"$f":"'[7]InfraS 1.1'!Q151","v":0},{"$f":"'[7]InfraS 1.1'!R151","v":0},{"$f":"'[7]InfraS 1.1'!S151","v":0},{"$f":"'[7]InfraS 1.1'!T151","v":0},{"$f":"'[7]InfraS 1.1'!U151","v":0},{"$f":"'[7]InfraS 1.1'!V151","v":0},{"$f":"'[7]InfraS 1.1'!X151","v":0},{"$f":"'[7]InfraS 1.1'!Z151","v":0},{"$f":"'[7]InfraS 1.1'!AA151","v":0},null,{"$f":"'[7]InfraS 1.1'!AH151","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT151","v":0},{"$f":"'[7]InfraS 1.1'!AU151","v":0},{"$f":"'[7]InfraS 1.1'!AV151","v":0},{"$f":"'[7]InfraS 1.1'!AW151","v":0},{"$f":"'[7]InfraS 1.1'!AX151","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H152","v":0},{"$f":"'[7]InfraS 1.1'!I152","v":0},{"$f":"'[7]InfraS 1.1'!J152","v":0},{"$f":"'[7]InfraS 1.1'!K152","v":0},{"$f":"'[7]InfraS 1.1'!L152","v":0},{"$f":"'[7]InfraS 1.1'!M152","v":0},{"$f":"'[7]InfraS 1.1'!N152","v":0},{"$f":"'[7]InfraS 1.1'!O152","v":0},{"$f":"'[7]InfraS 1.1'!P152","v":0},{"$f":"'[7]InfraS 1.1'!Q152","v":0},{"$f":"'[7]InfraS 1.1'!R152","v":0},{"$f":"'[7]InfraS 1.1'!S152","v":0},{"$f":"'[7]InfraS 1.1'!T152","v":0},{"$f":"'[7]InfraS 1.1'!U152","v":0},{"$f":"'[7]InfraS 1.1'!V152","v":0},{"$f":"'[7]InfraS 1.1'!X152","v":0},{"$f":"'[7]InfraS 1.1'!Z152","v":0},{"$f":"'[7]InfraS 1.1'!AA152","v":0},null,{"$f":"'[7]InfraS 1.1'!AH152","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT152","v":0},{"$f":"'[7]InfraS 1.1'!AU152","v":0},{"$f":"'[7]InfraS 1.1'!AV152","v":0},{"$f":"'[7]InfraS 1.1'!AW152","v":0},{"$f":"'[7]InfraS 1.1'!AX152","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H153","v":0},{"$f":"'[7]InfraS 1.1'!I153","v":0},{"$f":"'[7]InfraS 1.1'!J153","v":0},{"$f":"'[7]InfraS 1.1'!K153","v":0},{"$f":"'[7]InfraS 1.1'!L153","v":0},{"$f":"'[7]InfraS 1.1'!M153","v":0},{"$f":"'[7]InfraS 1.1'!N153","v":0},{"$f":"'[7]InfraS 1.1'!O153","v":0},{"$f":"'[7]InfraS 1.1'!P153","v":0},{"$f":"'[7]InfraS 1.1'!Q153","v":0},{"$f":"'[7]InfraS 1.1'!R153","v":0},{"$f":"'[7]InfraS 1.1'!S153","v":0},{"$f":"'[7]InfraS 1.1'!T153","v":0},{"$f":"'[7]InfraS 1.1'!U153","v":0},{"$f":"'[7]InfraS 1.1'!V153","v":0},{"$f":"'[7]InfraS 1.1'!X153","v":0},{"$f":"'[7]InfraS 1.1'!Z153","v":0},{"$f":"'[7]InfraS 1.1'!AA153","v":0},null,{"$f":"'[7]InfraS 1.1'!AH153","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT153","v":0},{"$f":"'[7]InfraS 1.1'!AU153","v":0},{"$f":"'[7]InfraS 1.1'!AV153","v":0},{"$f":"'[7]InfraS 1.1'!AW153","v":0},{"$f":"'[7]InfraS 1.1'!AX153","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H154","v":0},{"$f":"'[7]InfraS 1.1'!I154","v":0},{"$f":"'[7]InfraS 1.1'!J154","v":0},{"$f":"'[7]InfraS 1.1'!K154","v":0},{"$f":"'[7]InfraS 1.1'!L154","v":0},{"$f":"'[7]InfraS 1.1'!M154","v":0},{"$f":"'[7]InfraS 1.1'!N154","v":0},{"$f":"'[7]InfraS 1.1'!O154","v":0},{"$f":"'[7]InfraS 1.1'!P154","v":0},{"$f":"'[7]InfraS 1.1'!Q154","v":0},{"$f":"'[7]InfraS 1.1'!R154","v":0},{"$f":"'[7]InfraS 1.1'!S154","v":0},{"$f":"'[7]InfraS 1.1'!T154","v":0},{"$f":"'[7]InfraS 1.1'!U154","v":0},{"$f":"'[7]InfraS 1.1'!V154","v":0},{"$f":"'[7]InfraS 1.1'!X154","v":0},{"$f":"'[7]InfraS 1.1'!Z154","v":0},{"$f":"'[7]InfraS 1.1'!AA154","v":0},null,{"$f":"'[7]InfraS 1.1'!AH154","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT154","v":0},{"$f":"'[7]InfraS 1.1'!AU154","v":0},{"$f":"'[7]InfraS 1.1'!AV154","v":0},{"$f":"'[7]InfraS 1.1'!AW154","v":0},{"$f":"'[7]InfraS 1.1'!AX154","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H155","v":0},{"$f":"'[7]InfraS 1.1'!I155","v":0},{"$f":"'[7]InfraS 1.1'!J155","v":0},{"$f":"'[7]InfraS 1.1'!K155","v":0},{"$f":"'[7]InfraS 1.1'!L155","v":0},{"$f":"'[7]InfraS 1.1'!M155","v":0},{"$f":"'[7]InfraS 1.1'!N155","v":0},{"$f":"'[7]InfraS 1.1'!O155","v":0},{"$f":"'[7]InfraS 1.1'!P155","v":0},{"$f":"'[7]InfraS 1.1'!Q155","v":0},{"$f":"'[7]InfraS 1.1'!R155","v":0},{"$f":"'[7]InfraS 1.1'!S155","v":0},{"$f":"'[7]InfraS 1.1'!T155","v":0},{"$f":"'[7]InfraS 1.1'!U155","v":0},{"$f":"'[7]InfraS 1.1'!V155","v":0},{"$f":"'[7]InfraS 1.1'!X155","v":0},{"$f":"'[7]InfraS 1.1'!Z155","v":0},{"$f":"'[7]InfraS 1.1'!AA155","v":0},null,{"$f":"'[7]InfraS 1.1'!AH155","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT155","v":0},{"$f":"'[7]InfraS 1.1'!AU155","v":0},{"$f":"'[7]InfraS 1.1'!AV155","v":0},{"$f":"'[7]InfraS 1.1'!AW155","v":0},{"$f":"'[7]InfraS 1.1'!AX155","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H156","v":0},{"$f":"'[7]InfraS 1.1'!I156","v":0},{"$f":"'[7]InfraS 1.1'!J156","v":0},{"$f":"'[7]InfraS 1.1'!K156","v":0},{"$f":"'[7]InfraS 1.1'!L156","v":0},{"$f":"'[7]InfraS 1.1'!M156","v":0},{"$f":"'[7]InfraS 1.1'!N156","v":0},{"$f":"'[7]InfraS 1.1'!O156","v":0},{"$f":"'[7]InfraS 1.1'!P156","v":0},{"$f":"'[7]InfraS 1.1'!Q156","v":0},{"$f":"'[7]InfraS 1.1'!R156","v":0},{"$f":"'[7]InfraS 1.1'!S156","v":0},{"$f":"'[7]InfraS 1.1'!T156","v":0},{"$f":"'[7]InfraS 1.1'!U156","v":0},{"$f":"'[7]InfraS 1.1'!V156","v":0},{"$f":"'[7]InfraS 1.1'!X156","v":0},{"$f":"'[7]InfraS 1.1'!Z156","v":0},{"$f":"'[7]InfraS 1.1'!AA156","v":0},null,{"$f":"'[7]InfraS 1.1'!AH156","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT156","v":0},{"$f":"'[7]InfraS 1.1'!AU156","v":0},{"$f":"'[7]InfraS 1.1'!AV156","v":0},{"$f":"'[7]InfraS 1.1'!AW156","v":0},{"$f":"'[7]InfraS 1.1'!AX156","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H157","v":0},{"$f":"'[7]InfraS 1.1'!I157","v":0},{"$f":"'[7]InfraS 1.1'!J157","v":0},{"$f":"'[7]InfraS 1.1'!K157","v":0},{"$f":"'[7]InfraS 1.1'!L157","v":0},{"$f":"'[7]InfraS 1.1'!M157","v":0},{"$f":"'[7]InfraS 1.1'!N157","v":0},{"$f":"'[7]InfraS 1.1'!O157","v":0},{"$f":"'[7]InfraS 1.1'!P157","v":0},{"$f":"'[7]InfraS 1.1'!Q157","v":0},{"$f":"'[7]InfraS 1.1'!R157","v":0},{"$f":"'[7]InfraS 1.1'!S157","v":0},{"$f":"'[7]InfraS 1.1'!T157","v":0},{"$f":"'[7]InfraS 1.1'!U157","v":0},{"$f":"'[7]InfraS 1.1'!V157","v":0},{"$f":"'[7]InfraS 1.1'!X157","v":0},{"$f":"'[7]InfraS 1.1'!Z157","v":0},{"$f":"'[7]InfraS 1.1'!AA157","v":0},null,{"$f":"'[7]InfraS 1.1'!AH157","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT157","v":0},{"$f":"'[7]InfraS 1.1'!AU157","v":0},{"$f":"'[7]InfraS 1.1'!AV157","v":0},{"$f":"'[7]InfraS 1.1'!AW157","v":0},{"$f":"'[7]InfraS 1.1'!AX157","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H158","v":0},{"$f":"'[7]InfraS 1.1'!I158","v":0},{"$f":"'[7]InfraS 1.1'!J158","v":0},{"$f":"'[7]InfraS 1.1'!K158","v":0},{"$f":"'[7]InfraS 1.1'!L158","v":0},{"$f":"'[7]InfraS 1.1'!M158","v":0},{"$f":"'[7]InfraS 1.1'!N158","v":0},{"$f":"'[7]InfraS 1.1'!O158","v":0},{"$f":"'[7]InfraS 1.1'!P158","v":0},{"$f":"'[7]InfraS 1.1'!Q158","v":0},{"$f":"'[7]InfraS 1.1'!R158","v":0},{"$f":"'[7]InfraS 1.1'!S158","v":0},{"$f":"'[7]InfraS 1.1'!T158","v":0},{"$f":"'[7]InfraS 1.1'!U158","v":0},{"$f":"'[7]InfraS 1.1'!V158","v":0},{"$f":"'[7]InfraS 1.1'!X158","v":0},{"$f":"'[7]InfraS 1.1'!Z158","v":0},{"$f":"'[7]InfraS 1.1'!AA158","v":0},null,{"$f":"'[7]InfraS 1.1'!AH158","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT158","v":0},{"$f":"'[7]InfraS 1.1'!AU158","v":0},{"$f":"'[7]InfraS 1.1'!AV158","v":0},{"$f":"'[7]InfraS 1.1'!AW158","v":0},{"$f":"'[7]InfraS 1.1'!AX158","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H159","v":0},{"$f":"'[7]InfraS 1.1'!I159","v":0},{"$f":"'[7]InfraS 1.1'!J159","v":0},{"$f":"'[7]InfraS 1.1'!K159","v":0},{"$f":"'[7]InfraS 1.1'!L159","v":0},{"$f":"'[7]InfraS 1.1'!M159","v":0},{"$f":"'[7]InfraS 1.1'!N159","v":0},{"$f":"'[7]InfraS 1.1'!O159","v":0},{"$f":"'[7]InfraS 1.1'!P159","v":0},{"$f":"'[7]InfraS 1.1'!Q159","v":0},{"$f":"'[7]InfraS 1.1'!R159","v":0},{"$f":"'[7]InfraS 1.1'!S159","v":0},{"$f":"'[7]InfraS 1.1'!T159","v":0},{"$f":"'[7]InfraS 1.1'!U159","v":0},{"$f":"'[7]InfraS 1.1'!V159","v":0},{"$f":"'[7]InfraS 1.1'!X159","v":0},{"$f":"'[7]InfraS 1.1'!Z159","v":0},{"$f":"'[7]InfraS 1.1'!AA159","v":0},null,{"$f":"'[7]InfraS 1.1'!AH159","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT159","v":0},{"$f":"'[7]InfraS 1.1'!AU159","v":0},{"$f":"'[7]InfraS 1.1'!AV159","v":0},{"$f":"'[7]InfraS 1.1'!AW159","v":0},{"$f":"'[7]InfraS 1.1'!AX159","v":0},null,0,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H160","v":0},{"$f":"'[7]InfraS 1.1'!I160","v":0},{"$f":"'[7]InfraS 1.1'!J160","v":0},{"$f":"'[7]InfraS 1.1'!K160","v":0},{"$f":"'[7]InfraS 1.1'!L160","v":0},{"$f":"'[7]InfraS 1.1'!M160","v":0},{"$f":"'[7]InfraS 1.1'!N160","v":0},{"$f":"'[7]InfraS 1.1'!O160","v":0},{"$f":"'[7]InfraS 1.1'!P160","v":0},{"$f":"'[7]InfraS 1.1'!Q160","v":0},{"$f":"'[7]InfraS 1.1'!R160","v":0},{"$f":"'[7]InfraS 1.1'!S160","v":0},{"$f":"'[7]InfraS 1.1'!T160","v":0},{"$f":"'[7]InfraS 1.1'!U160","v":0},{"$f":"'[7]InfraS 1.1'!V160","v":0},{"$f":"'[7]InfraS 1.1'!X160","v":0},{"$f":"'[7]InfraS 1.1'!Z160","v":0},{"$f":"'[7]InfraS 1.1'!AA160","v":0},null,{"$f":"'[7]InfraS 1.1'!AH160","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT160","v":0},{"$f":"'[7]InfraS 1.1'!AU160","v":0},{"$f":"'[7]InfraS 1.1'!AV160","v":0},{"$f":"'[7]InfraS 1.1'!AW160","v":0},{"$f":"'[7]InfraS 1.1'!AX160","v":0},null,0]
[0,1,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H161","v":0},{"$f":"'[7]InfraS 1.1'!I161","v":0},{"$f":"'[7]InfraS 1.1'!J161","v":0},{"$f":"'[7]InfraS 1.1'!K161","v":0},{"$f":"'[7]InfraS 1.1'!L161","v":0},{"$f":"'[7]InfraS 1.1'!M161","v":0},{"$f":"'[7]InfraS 1.1'!N161","v":0},{"$f":"'[7]InfraS 1.1'!O161","v":0},{"$f":"'[7]InfraS 1.1'!P161","v":0},{"$f":"'[7]InfraS 1.1'!Q161","v":0},{"$f":"'[7]InfraS 1.1'!R161","v":0},{"$f":"'[7]InfraS 1.1'!S161","v":0},{"$f":"'[7]InfraS 1.1'!T161","v":0},{"$f":"'[7]InfraS 1.1'!U161","v":0},{"$f":"'[7]InfraS 1.1'!V161","v":0},{"$f":"'[7]InfraS 1.1'!X161","v":0},{"$f":"'[7]InfraS 1.1'!Z161","v":0},{"$f":"'[7]InfraS 1.1'!AA161","v":0},null,{"$f":"'[7]InfraS 1.1'!AH161","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT161","v":0},{"$f":"'[7]InfraS 1.1'!AU161","v":0},{"$f":"'[7]InfraS 1.1'!AV161","v":0},{"$f":"'[7]InfraS 1.1'!AW161","v":0},{"$f":"'[7]InfraS 1.1'!AX161","v":0},null,0]
[0,1]
[1,1,null,null,null,2,null,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U164:U313)","v":34445020},{"$f":"SUM(V164:V313)","v":6927058},{"$f":"SUM(W164:W313)","v":763450},{"$f":"SUM(X164:X313)","v":626649},1709520,0,1107446,0,1107446,1568404,0,1568404,0,1568404,1494519,0,1494519,0,1494519,0,0,0,0,0,0,0,0,0,0,0]
[1,2,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H164","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I164","v":"Matoks bulk water supply"},{"$f":"'[7]InfraS 1.1'!J164","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K164","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L164","v":"-23.474845,29.729159"},{"$f":"'[7]InfraS 1.1'!M164","v":0},{"$f":"'[7]InfraS 1.1'!N164","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O164","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P164","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q164","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R164","v":0},{"$f":"'[7]InfraS 1.1'!S164","v":0},{"$f":"'[7]InfraS 1.1'!T164","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U164","v":880000},{"$f":"'[7]InfraS 1.1'!V164","v":0},{"$f":"'[7]InfraS 1.1'!X164","v":0},{"$f":"'[7]InfraS 1.1'!Z164","v":12067},{"$f":"'[7]InfraS 1.1'!AA164","v":0},null,{"$f":"'[7]InfraS 1.1'!AH164","v":0},null,{"$f":"SUM(AA164,AB164)","v":0},{"$f":"'[7]InfraS 1.1'!AM164","v":0},null,{"$f":"SUM(AD164:AE164)","v":0},null,{"$f":"SUM(AF164:AG164)","v":0},{"$f":"'[7]InfraS 1.1'!AR164","v":0},null,{"$f":"SUM(AI164:AJ164)","v":0},null,{"$f":"SUM(AK164:AL164)","v":0},{"$f":"'[7]InfraS 1.1'!AS164","v":0},null,{"$f":"SUM(AN164:AO164)","v":0},null,{"$f":"SUM(AP164:AQ164)","v":0},{"$f":"'[7]InfraS 1.1'!AT164","v":0},{"$f":"'[7]InfraS 1.1'!AU164","v":0},{"$f":"'[7]InfraS 1.1'!AV164","v":0},{"$f":"'[7]InfraS 1.1'!AW164","v":0},{"$f":"'[7]InfraS 1.1'!AX164","v":0},null,{"$f":"IF(AND(H164=\"\",SUM(U164+W164+X164+Y164+Z164+AA164+AD164+AE164+AI164+AJ164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H165","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I165","v":"Ndlambe bulk water supply "},{"$f":"'[7]InfraS 1.1'!J165","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K165","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L165","v":"-33.507450,26.669874"},{"$f":"'[7]InfraS 1.1'!M165","v":0},{"$f":"'[7]InfraS 1.1'!N165","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O165","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P165","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q165","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R165","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S165","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T165","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U165","v":879000},{"$f":"'[7]InfraS 1.1'!V165","v":374325},{"$f":"'[7]InfraS 1.1'!X165","v":10051},{"$f":"'[7]InfraS 1.1'!Z165","v":8280},{"$f":"'[7]InfraS 1.1'!AA165","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH165","v":26246},null,26246,{"$f":"'[7]InfraS 1.1'!AM165","v":10000},null,10000,null,{"$f":"SUM(AF165:AG165)","v":10000},{"$f":"'[7]InfraS 1.1'!AR165","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS165","v":0},null,0,null,{"$f":"SUM(AP165:AQ165)","v":0},{"$f":"'[7]InfraS 1.1'!AT165","v":0},{"$f":"'[7]InfraS 1.1'!AU165","v":0},{"$f":"'[7]InfraS 1.1'!AV165","v":0},{"$f":"'[7]InfraS 1.1'!AW165","v":0},{"$f":"'[7]InfraS 1.1'!AX165","v":0},null,0]
[1,2,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H166","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I166","v":"Xhora east bulk water supply"},{"$f":"'[7]InfraS 1.1'!J166","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K166","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L166","v":"-32.144937,28.971268"},{"$f":"'[7]InfraS 1.1'!M166","v":0},{"$f":"'[7]InfraS 1.1'!N166","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O166","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P166","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q166","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R166","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S166","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T166","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U166","v":620227},{"$f":"'[7]InfraS 1.1'!V166","v":345177},{"$f":"'[7]InfraS 1.1'!X166","v":96725},{"$f":"'[7]InfraS 1.1'!Z166","v":0},{"$f":"'[7]InfraS 1.1'!AA166","v":20000},null,{"$f":"'[7]InfraS 1.1'!AH166","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM166","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR166","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS166","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT166","v":0},{"$f":"'[7]InfraS 1.1'!AU166","v":0},{"$f":"'[7]InfraS 1.1'!AV166","v":0},{"$f":"'[7]InfraS 1.1'!AW166","v":0},{"$f":"'[7]InfraS 1.1'!AX166","v":0},null,0]
[1,2,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H167","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I167","v":"Meyerton wastewater treatment works phase 1"},{"$f":"'[7]InfraS 1.1'!J167","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K167","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L167","v":"-26.615177,28.010499"},{"$f":"'[7]InfraS 1.1'!M167","v":0},{"$f":"'[7]InfraS 1.1'!N167","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O167","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P167","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q167","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R167","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S167","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T167","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U167","v":326995},{"$f":"'[7]InfraS 1.1'!V167","v":199848},{"$f":"'[7]InfraS 1.1'!X167","v":9975},{"$f":"'[7]InfraS 1.1'!Z167","v":0},{"$f":"'[7]InfraS 1.1'!AA167","v":50000},null,{"$f":"'[7]InfraS 1.1'!AH167","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM167","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AR167","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS167","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT167","v":0},{"$f":"'[7]InfraS 1.1'!AU167","v":0},{"$f":"'[7]InfraS 1.1'!AV167","v":0},{"$f":"'[7]InfraS 1.1'!AW167","v":0},{"$f":"'[7]InfraS 1.1'!AX167","v":0},null,0]
[1,2,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H168","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I168","v":"Mbizana regional bulk water supply"},{"$f":"'[7]InfraS 1.1'!J168","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K168","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L168","v":"-30.861069,29.808089"},{"$f":"'[7]InfraS 1.1'!M168","v":0},{"$f":"'[7]InfraS 1.1'!N168","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O168","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P168","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q168","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R168","v":0},{"$f":"'[7]InfraS 1.1'!S168","v":0},{"$f":"'[7]InfraS 1.1'!T168","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U168","v":910843},{"$f":"'[7]InfraS 1.1'!V168","v":0},{"$f":"'[7]InfraS 1.1'!X168","v":0},{"$f":"'[7]InfraS 1.1'!Z168","v":0},{"$f":"'[7]InfraS 1.1'!AA168","v":0},null,{"$f":"'[7]InfraS 1.1'!AH168","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM168","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR168","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS168","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT168","v":0},{"$f":"'[7]InfraS 1.1'!AU168","v":0},{"$f":"'[7]InfraS 1.1'!AV168","v":0},{"$f":"'[7]InfraS 1.1'!AW168","v":0},{"$f":"'[7]InfraS 1.1'!AX168","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H169","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I169","v":"Westonaria/Randfontein (Hannes van Niekerk) regional bulk wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J169","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K169","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L169","v":"-26.372721,27.690984"},{"$f":"'[7]InfraS 1.1'!M169","v":0},{"$f":"'[7]InfraS 1.1'!N169","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O169","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P169","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q169","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R169","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S169","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T169","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U169","v":266000},{"$f":"'[7]InfraS 1.1'!V169","v":45053},{"$f":"'[7]InfraS 1.1'!X169","v":0},{"$f":"'[7]InfraS 1.1'!Z169","v":0},{"$f":"'[7]InfraS 1.1'!AA169","v":0},null,{"$f":"'[7]InfraS 1.1'!AH169","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT169","v":0},{"$f":"'[7]InfraS 1.1'!AU169","v":0},{"$f":"'[7]InfraS 1.1'!AV169","v":0},{"$f":"'[7]InfraS 1.1'!AW169","v":0},{"$f":"'[7]InfraS 1.1'!AX169","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H170","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I170","v":"Western highveld regional bulk water supply"},{"$f":"'[7]InfraS 1.1'!J170","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K170","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L170","v":"-25.858200,28.184392"},{"$f":"'[7]InfraS 1.1'!M170","v":0},{"$f":"'[7]InfraS 1.1'!N170","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O170","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P170","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q170","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R170","v":0},{"$f":"'[7]InfraS 1.1'!S170","v":0},{"$f":"'[7]InfraS 1.1'!T170","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U170","v":486000},{"$f":"'[7]InfraS 1.1'!V170","v":179666},{"$f":"'[7]InfraS 1.1'!X170","v":0},{"$f":"'[7]InfraS 1.1'!Z170","v":0},{"$f":"'[7]InfraS 1.1'!AA170","v":0},null,{"$f":"'[7]InfraS 1.1'!AH170","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM170","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR170","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS170","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT170","v":0},{"$f":"'[7]InfraS 1.1'!AU170","v":0},{"$f":"'[7]InfraS 1.1'!AV170","v":0},{"$f":"'[7]InfraS 1.1'!AW170","v":0},{"$f":"'[7]InfraS 1.1'!AX170","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H171","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I171","v":"Lebalelo central and north regional water supply"},{"$f":"'[7]InfraS 1.1'!J171","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K171","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L171","v":"-24.637379,30.554932"},{"$f":"'[7]InfraS 1.1'!M171","v":0},{"$f":"'[7]InfraS 1.1'!N171","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O171","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P171","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q171","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R171","v":0},{"$f":"'[7]InfraS 1.1'!S171","v":0},{"$f":"'[7]InfraS 1.1'!T171","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U171","v":600000},{"$f":"'[7]InfraS 1.1'!V171","v":0},{"$f":"'[7]InfraS 1.1'!X171","v":0},{"$f":"'[7]InfraS 1.1'!Z171","v":0},{"$f":"'[7]InfraS 1.1'!AA171","v":0},null,{"$f":"'[7]InfraS 1.1'!AH171","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM171","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR171","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS171","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT171","v":0},{"$f":"'[7]InfraS 1.1'!AU171","v":0},{"$f":"'[7]InfraS 1.1'!AV171","v":0},{"$f":"'[7]InfraS 1.1'!AW171","v":0},{"$f":"'[7]InfraS 1.1'!AX171","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H172","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I172","v":"Nzhelele valley bulk water supply"},{"$f":"'[7]InfraS 1.1'!J172","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K172","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L172","v":"-22.511546,30.218476"},{"$f":"'[7]InfraS 1.1'!M172","v":0},{"$f":"'[7]InfraS 1.1'!N172","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O172","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P172","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q172","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R172","v":0},{"$f":"'[7]InfraS 1.1'!S172","v":0},{"$f":"'[7]InfraS 1.1'!T172","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U172","v":600000},{"$f":"'[7]InfraS 1.1'!V172","v":0},{"$f":"'[7]InfraS 1.1'!X172","v":0},{"$f":"'[7]InfraS 1.1'!Z172","v":49171},{"$f":"'[7]InfraS 1.1'!AA172","v":0},null,{"$f":"'[7]InfraS 1.1'!AH172","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM172","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR172","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS172","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT172","v":0},{"$f":"'[7]InfraS 1.1'!AU172","v":0},{"$f":"'[7]InfraS 1.1'!AV172","v":0},{"$f":"'[7]InfraS 1.1'!AW172","v":0},{"$f":"'[7]InfraS 1.1'!AX172","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H173","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I173","v":"Madibeng bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J173","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K173","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L173","v":"-23.630995,30.307147"},{"$f":"'[7]InfraS 1.1'!M173","v":0},{"$f":"'[7]InfraS 1.1'!N173","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O173","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P173","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q173","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R173","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S173","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T173","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U173","v":586788},{"$f":"'[7]InfraS 1.1'!V173","v":432345},{"$f":"'[7]InfraS 1.1'!X173","v":61296},{"$f":"'[7]InfraS 1.1'!Z173","v":0},{"$f":"'[7]InfraS 1.1'!AA173","v":155041},null,{"$f":"'[7]InfraS 1.1'!AH173","v":105608},null,105608,{"$f":"'[7]InfraS 1.1'!AM173","v":134887},null,134887,null,134887,{"$f":"'[7]InfraS 1.1'!AR173","v":145000},null,145000,null,145000,{"$f":"'[7]InfraS 1.1'!AS173","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT173","v":0},{"$f":"'[7]InfraS 1.1'!AU173","v":0},{"$f":"'[7]InfraS 1.1'!AV173","v":0},{"$f":"'[7]InfraS 1.1'!AW173","v":0},{"$f":"'[7]InfraS 1.1'!AX173","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H174","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I174","v":"Upgrading of the Homevale wastewater treatment plant (Sol Plaatje wastewater treatment works)"},{"$f":"'[7]InfraS 1.1'!J174","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K174","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L174","v":"-28.698523,24.730978"},{"$f":"'[7]InfraS 1.1'!M174","v":0},{"$f":"'[7]InfraS 1.1'!N174","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O174","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P174","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q174","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R174","v":0},{"$f":"'[7]InfraS 1.1'!S174","v":0},{"$f":"'[7]InfraS 1.1'!T174","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U174","v":298000},{"$f":"'[7]InfraS 1.1'!V174","v":0},{"$f":"'[7]InfraS 1.1'!X174","v":0},{"$f":"'[7]InfraS 1.1'!Z174","v":14301},{"$f":"'[7]InfraS 1.1'!AA174","v":0},null,{"$f":"'[7]InfraS 1.1'!AH174","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT174","v":0},{"$f":"'[7]InfraS 1.1'!AU174","v":0},{"$f":"'[7]InfraS 1.1'!AV174","v":0},{"$f":"'[7]InfraS 1.1'!AW174","v":0},{"$f":"'[7]InfraS 1.1'!AX174","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H175","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I175","v":"Nketoana bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J175","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K175","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L175","v":"-27.859950,28.498897"},{"$f":"'[7]InfraS 1.1'!M175","v":0},{"$f":"'[7]InfraS 1.1'!N175","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O175","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P175","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q175","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R175","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S175","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T175","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U175","v":316728},{"$f":"'[7]InfraS 1.1'!V175","v":113643},{"$f":"'[7]InfraS 1.1'!X175","v":9601},{"$f":"'[7]InfraS 1.1'!Z175","v":0},{"$f":"'[7]InfraS 1.1'!AA175","v":60000},null,{"$f":"'[7]InfraS 1.1'!AH175","v":28000},null,28000,{"$f":"'[7]InfraS 1.1'!AM175","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AR175","v":125000},null,125000,null,125000,{"$f":"'[7]InfraS 1.1'!AS175","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT175","v":0},{"$f":"'[7]InfraS 1.1'!AU175","v":0},{"$f":"'[7]InfraS 1.1'!AV175","v":0},{"$f":"'[7]InfraS 1.1'!AW175","v":0},{"$f":"'[7]InfraS 1.1'!AX175","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H176","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I176","v":"Sterkfontein Dam scheme phase 1"},{"$f":"'[7]InfraS 1.1'!J176","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K176","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L176","v":"-28.447259,29.023476"},{"$f":"'[7]InfraS 1.1'!M176","v":0},{"$f":"'[7]InfraS 1.1'!N176","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O176","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P176","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q176","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R176","v":0},{"$f":"'[7]InfraS 1.1'!S176","v":0},{"$f":"'[7]InfraS 1.1'!T176","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U176","v":330000},{"$f":"'[7]InfraS 1.1'!V176","v":0},{"$f":"'[7]InfraS 1.1'!X176","v":0},{"$f":"'[7]InfraS 1.1'!Z176","v":25284},{"$f":"'[7]InfraS 1.1'!AA176","v":0},null,{"$f":"'[7]InfraS 1.1'!AH176","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM176","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR176","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS176","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT176","v":0},{"$f":"'[7]InfraS 1.1'!AU176","v":0},{"$f":"'[7]InfraS 1.1'!AV176","v":0},{"$f":"'[7]InfraS 1.1'!AW176","v":0},{"$f":"'[7]InfraS 1.1'!AX176","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H177","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I177","v":"Potchefstroom wastewater treatment works upgrade"},{"$f":"'[7]InfraS 1.1'!J177","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K177","v":"Upgrading of existing water treatment works and construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L177","v":"-26.726848,27.176376"},{"$f":"'[7]InfraS 1.1'!M177","v":0},{"$f":"'[7]InfraS 1.1'!N177","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O177","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P177","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q177","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R177","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S177","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T177","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U177","v":400000},{"$f":"'[7]InfraS 1.1'!V177","v":25552},{"$f":"'[7]InfraS 1.1'!X177","v":21912},{"$f":"'[7]InfraS 1.1'!Z177","v":46885},{"$f":"'[7]InfraS 1.1'!AA177","v":44493},null,{"$f":"'[7]InfraS 1.1'!AH177","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM177","v":31964},null,31964,null,31964,{"$f":"'[7]InfraS 1.1'!AR177","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.1'!AS177","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT177","v":0},{"$f":"'[7]InfraS 1.1'!AU177","v":0},{"$f":"'[7]InfraS 1.1'!AV177","v":0},{"$f":"'[7]InfraS 1.1'!AW177","v":0},{"$f":"'[7]InfraS 1.1'!AX177","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H178","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I178","v":"Sinthumule Kutama bulk water augmentation phase 3"},{"$f":"'[7]InfraS 1.1'!J178","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K178","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L178","v":"-23.062479,29.920824"},{"$f":"'[7]InfraS 1.1'!M178","v":0},{"$f":"'[7]InfraS 1.1'!N178","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O178","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P178","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q178","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R178","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S178","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T178","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U178","v":751603},{"$f":"'[7]InfraS 1.1'!V178","v":262085},{"$f":"'[7]InfraS 1.1'!X178","v":16588},{"$f":"'[7]InfraS 1.1'!Z178","v":6130},{"$f":"'[7]InfraS 1.1'!AA178","v":80000},null,{"$f":"'[7]InfraS 1.1'!AH178","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM178","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR178","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AS178","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT178","v":0},{"$f":"'[7]InfraS 1.1'!AU178","v":0},{"$f":"'[7]InfraS 1.1'!AV178","v":0},{"$f":"'[7]InfraS 1.1'!AW178","v":0},{"$f":"'[7]InfraS 1.1'!AX178","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H179","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I179","v":"Moutse bulk water supply phases 1-5"},{"$f":"'[7]InfraS 1.1'!J179","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K179","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L179","v":"-25.281172,29.185358"},{"$f":"'[7]InfraS 1.1'!M179","v":0},{"$f":"'[7]InfraS 1.1'!N179","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O179","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P179","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q179","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R179","v":"2010-2011"},{"$f":"'[7]InfraS 1.1'!S179","v":"2019-2020"},{"$f":"'[7]InfraS 1.1'!T179","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U179","v":720000},{"$f":"'[7]InfraS 1.1'!V179","v":450655},{"$f":"'[7]InfraS 1.1'!X179","v":30161},{"$f":"'[7]InfraS 1.1'!Z179","v":0},{"$f":"'[7]InfraS 1.1'!AA179","v":80000},null,{"$f":"'[7]InfraS 1.1'!AH179","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM179","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR179","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS179","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT179","v":0},{"$f":"'[7]InfraS 1.1'!AU179","v":0},{"$f":"'[7]InfraS 1.1'!AV179","v":0},{"$f":"'[7]InfraS 1.1'!AW179","v":0},{"$f":"'[7]InfraS 1.1'!AX179","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H180","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I180","v":"Glen Alpine bulk water supply"},{"$f":"'[7]InfraS 1.1'!J180","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K180","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L180","v":"-34.014765,18.411371"},{"$f":"'[7]InfraS 1.1'!M180","v":0},{"$f":"'[7]InfraS 1.1'!N180","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O180","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P180","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q180","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R180","v":0},{"$f":"'[7]InfraS 1.1'!S180","v":0},{"$f":"'[7]InfraS 1.1'!T180","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U180","v":345000},{"$f":"'[7]InfraS 1.1'!V180","v":0},{"$f":"'[7]InfraS 1.1'!X180","v":0},{"$f":"'[7]InfraS 1.1'!Z180","v":0},{"$f":"'[7]InfraS 1.1'!AA180","v":0},null,{"$f":"'[7]InfraS 1.1'!AH180","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM180","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR180","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS180","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT180","v":0},{"$f":"'[7]InfraS 1.1'!AU180","v":0},{"$f":"'[7]InfraS 1.1'!AV180","v":0},{"$f":"'[7]InfraS 1.1'!AW180","v":0},{"$f":"'[7]InfraS 1.1'!AX180","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H181","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I181","v":"Lephalale/Eskom: Bulk water augmentation"},{"$f":"'[7]InfraS 1.1'!J181","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K181","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L181","v":"-23.687649,27.698228"},{"$f":"'[7]InfraS 1.1'!M181","v":0},{"$f":"'[7]InfraS 1.1'!N181","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O181","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P181","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q181","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R181","v":0},{"$f":"'[7]InfraS 1.1'!S181","v":0},{"$f":"'[7]InfraS 1.1'!T181","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U181","v":330000},{"$f":"'[7]InfraS 1.1'!V181","v":0},{"$f":"'[7]InfraS 1.1'!X181","v":0},{"$f":"'[7]InfraS 1.1'!Z181","v":30010},{"$f":"'[7]InfraS 1.1'!AA181","v":0},null,{"$f":"'[7]InfraS 1.1'!AH181","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT181","v":0},{"$f":"'[7]InfraS 1.1'!AU181","v":0},{"$f":"'[7]InfraS 1.1'!AV181","v":0},{"$f":"'[7]InfraS 1.1'!AW181","v":0},{"$f":"'[7]InfraS 1.1'!AX181","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H182","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I182","v":"Moretele bulk water supply phase 1 (Klipdrift)"},{"$f":"'[7]InfraS 1.1'!J182","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K182","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L182","v":"-25.147709,27.966415"},{"$f":"'[7]InfraS 1.1'!M182","v":0},{"$f":"'[7]InfraS 1.1'!N182","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O182","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P182","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q182","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R182","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S182","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T182","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U182","v":640617},{"$f":"'[7]InfraS 1.1'!V182","v":244456},{"$f":"'[7]InfraS 1.1'!X182","v":53751},{"$f":"'[7]InfraS 1.1'!Z182","v":0},{"$f":"'[7]InfraS 1.1'!AA182","v":35000},null,{"$f":"'[7]InfraS 1.1'!AH182","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM182","v":30338},null,30338,null,30338,{"$f":"'[7]InfraS 1.1'!AR182","v":23737},null,23737,null,23737,{"$f":"'[7]InfraS 1.1'!AS182","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT182","v":0},{"$f":"'[7]InfraS 1.1'!AU182","v":0},{"$f":"'[7]InfraS 1.1'!AV182","v":0},{"$f":"'[7]InfraS 1.1'!AW182","v":0},{"$f":"'[7]InfraS 1.1'!AX182","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H183","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I183","v":"Bitou cross border bulk water supply"},{"$f":"'[7]InfraS 1.1'!J183","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K183","v":"Construction of new bulk sewage conveyance pipelines "},{"$f":"'[7]InfraS 1.1'!L183","v":"-33.897623,23.396183"},{"$f":"'[7]InfraS 1.1'!M183","v":0},{"$f":"'[7]InfraS 1.1'!N183","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O183","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P183","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q183","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R183","v":0},{"$f":"'[7]InfraS 1.1'!S183","v":0},{"$f":"'[7]InfraS 1.1'!T183","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U183","v":250000},{"$f":"'[7]InfraS 1.1'!V183","v":0},{"$f":"'[7]InfraS 1.1'!X183","v":0},{"$f":"'[7]InfraS 1.1'!Z183","v":0},{"$f":"'[7]InfraS 1.1'!AA183","v":0},null,{"$f":"'[7]InfraS 1.1'!AH183","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM183","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR183","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS183","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT183","v":0},{"$f":"'[7]InfraS 1.1'!AU183","v":0},{"$f":"'[7]InfraS 1.1'!AV183","v":0},{"$f":"'[7]InfraS 1.1'!AW183","v":0},{"$f":"'[7]InfraS 1.1'!AX183","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H184","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I184","v":"West Coast desalination plant"},{"$f":"'[7]InfraS 1.1'!J184","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K184","v":"Construction of new desalination plant"},{"$f":"'[7]InfraS 1.1'!L184","v":"-32.516850,19.889788"},{"$f":"'[7]InfraS 1.1'!M184","v":0},{"$f":"'[7]InfraS 1.1'!N184","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O184","v":"Design"},{"$f":"'[7]InfraS 1.1'!P184","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q184","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R184","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S184","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T184","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U184","v":563212},{"$f":"'[7]InfraS 1.1'!V184","v":260101},{"$f":"'[7]InfraS 1.1'!X184","v":0},{"$f":"'[7]InfraS 1.1'!Z184","v":0},{"$f":"'[7]InfraS 1.1'!AA184","v":0},null,{"$f":"'[7]InfraS 1.1'!AH184","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT184","v":0},{"$f":"'[7]InfraS 1.1'!AU184","v":0},{"$f":"'[7]InfraS 1.1'!AV184","v":0},{"$f":"'[7]InfraS 1.1'!AW184","v":0},{"$f":"'[7]InfraS 1.1'!AX184","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H185","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I185","v":"Mncwasa bulk water supply"},{"$f":"'[7]InfraS 1.1'!J185","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K185","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L185","v":"-31.920344,28.923234"},{"$f":"'[7]InfraS 1.1'!M185","v":0},{"$f":"'[7]InfraS 1.1'!N185","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O185","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P185","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q185","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R185","v":0},{"$f":"'[7]InfraS 1.1'!S185","v":0},{"$f":"'[7]InfraS 1.1'!T185","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U185","v":264188},{"$f":"'[7]InfraS 1.1'!V185","v":0},{"$f":"'[7]InfraS 1.1'!X185","v":0},{"$f":"'[7]InfraS 1.1'!Z185","v":0},{"$f":"'[7]InfraS 1.1'!AA185","v":0},null,{"$f":"'[7]InfraS 1.1'!AH185","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT185","v":0},{"$f":"'[7]InfraS 1.1'!AU185","v":0},{"$f":"'[7]InfraS 1.1'!AV185","v":0},{"$f":"'[7]InfraS 1.1'!AW185","v":0},{"$f":"'[7]InfraS 1.1'!AX185","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H186","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I186","v":"Kalahari East to Mier pipeline"},{"$f":"'[7]InfraS 1.1'!J186","v":"Bulk Sewer (Waste Water Treatment Works and Pumps) "},{"$f":"'[7]InfraS 1.1'!K186","v":"Supply of water "},{"$f":"'[7]InfraS 1.1'!L186","v":"-28.443218,21.258871"},{"$f":"'[7]InfraS 1.1'!M186","v":0},{"$f":"'[7]InfraS 1.1'!N186","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O186","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P186","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q186","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R186","v":0},{"$f":"'[7]InfraS 1.1'!S186","v":0},{"$f":"'[7]InfraS 1.1'!T186","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U186","v":468100},{"$f":"'[7]InfraS 1.1'!V186","v":0},{"$f":"'[7]InfraS 1.1'!X186","v":0},{"$f":"'[7]InfraS 1.1'!Z186","v":0},{"$f":"'[7]InfraS 1.1'!AA186","v":0},null,{"$f":"'[7]InfraS 1.1'!AH186","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT186","v":0},{"$f":"'[7]InfraS 1.1'!AU186","v":0},{"$f":"'[7]InfraS 1.1'!AV186","v":0},{"$f":"'[7]InfraS 1.1'!AW186","v":0},{"$f":"'[7]InfraS 1.1'!AX186","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H187","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I187","v":0},{"$f":"'[7]InfraS 1.1'!J187","v":0},{"$f":"'[7]InfraS 1.1'!K187","v":0},{"$f":"'[7]InfraS 1.1'!L187","v":0},{"$f":"'[7]InfraS 1.1'!M187","v":0},{"$f":"'[7]InfraS 1.1'!N187","v":0},{"$f":"'[7]InfraS 1.1'!O187","v":0},{"$f":"'[7]InfraS 1.1'!P187","v":0},{"$f":"'[7]InfraS 1.1'!Q187","v":0},{"$f":"'[7]InfraS 1.1'!R187","v":0},{"$f":"'[7]InfraS 1.1'!S187","v":0},{"$f":"'[7]InfraS 1.1'!T187","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!U187","v":0},{"$f":"'[7]InfraS 1.1'!V187","v":0},{"$f":"'[7]InfraS 1.1'!X187","v":0},{"$f":"'[7]InfraS 1.1'!Z187","v":0},{"$f":"'[7]InfraS 1.1'!AA187","v":0},null,{"$f":"'[7]InfraS 1.1'!AH187","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM187","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR187","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS187","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT187","v":0},{"$f":"'[7]InfraS 1.1'!AU187","v":0},{"$f":"'[7]InfraS 1.1'!AV187","v":0},{"$f":"'[7]InfraS 1.1'!AW187","v":0},{"$f":"'[7]InfraS 1.1'!AX187","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H188","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I188","v":"Ohrigstad bulk water supply"},{"$f":"'[7]InfraS 1.1'!J188","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K188","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L188","v":"-24.749096,30.581457"},{"$f":"'[7]InfraS 1.1'!M188","v":0},{"$f":"'[7]InfraS 1.1'!N188","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O188","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P188","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q188","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R188","v":0},{"$f":"'[7]InfraS 1.1'!S188","v":0},{"$f":"'[7]InfraS 1.1'!T188","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U188","v":450000},{"$f":"'[7]InfraS 1.1'!V188","v":0},{"$f":"'[7]InfraS 1.1'!X188","v":0},{"$f":"'[7]InfraS 1.1'!Z188","v":0},{"$f":"'[7]InfraS 1.1'!AA188","v":0},null,{"$f":"'[7]InfraS 1.1'!AH188","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT188","v":0},{"$f":"'[7]InfraS 1.1'!AU188","v":0},{"$f":"'[7]InfraS 1.1'!AV188","v":0},{"$f":"'[7]InfraS 1.1'!AW188","v":0},{"$f":"'[7]InfraS 1.1'!AX188","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H189","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I189","v":"Northern Nzikazi bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J189","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K189","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L189","v":"-25.281043,31.236184"},{"$f":"'[7]InfraS 1.1'!M189","v":0},{"$f":"'[7]InfraS 1.1'!N189","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O189","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P189","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q189","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R189","v":"2012-2013"},{"$f":"'[7]InfraS 1.1'!S189","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T189","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U189","v":404870},{"$f":"'[7]InfraS 1.1'!V189","v":276340},{"$f":"'[7]InfraS 1.1'!X189","v":0},{"$f":"'[7]InfraS 1.1'!Z189","v":0},{"$f":"'[7]InfraS 1.1'!AA189","v":1},null,{"$f":"'[7]InfraS 1.1'!AH189","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM189","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR189","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS189","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT189","v":0},{"$f":"'[7]InfraS 1.1'!AU189","v":0},{"$f":"'[7]InfraS 1.1'!AV189","v":0},{"$f":"'[7]InfraS 1.1'!AW189","v":0},{"$f":"'[7]InfraS 1.1'!AX189","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H190","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I190","v":"Aganang bulk water supply"},{"$f":"'[7]InfraS 1.1'!J190","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K190","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L190","v":"-23.72447,29.098071"},{"$f":"'[7]InfraS 1.1'!M190","v":0},{"$f":"'[7]InfraS 1.1'!N190","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O190","v":"Design"},{"$f":"'[7]InfraS 1.1'!P190","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q190","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R190","v":0},{"$f":"'[7]InfraS 1.1'!S190","v":0},{"$f":"'[7]InfraS 1.1'!T190","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U190","v":350000},{"$f":"'[7]InfraS 1.1'!V190","v":0},{"$f":"'[7]InfraS 1.1'!X190","v":0},{"$f":"'[7]InfraS 1.1'!Z190","v":0},{"$f":"'[7]InfraS 1.1'!AA190","v":0},null,{"$f":"'[7]InfraS 1.1'!AH190","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM190","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR190","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS190","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT190","v":0},{"$f":"'[7]InfraS 1.1'!AU190","v":0},{"$f":"'[7]InfraS 1.1'!AV190","v":0},{"$f":"'[7]InfraS 1.1'!AW190","v":0},{"$f":"'[7]InfraS 1.1'!AX190","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H191","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I191","v":"Sundwana bulk water supply"},{"$f":"'[7]InfraS 1.1'!J191","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K191","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L191","v":"-32.158473,28.968884"},{"$f":"'[7]InfraS 1.1'!M191","v":0},{"$f":"'[7]InfraS 1.1'!N191","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O191","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P191","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q191","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R191","v":0},{"$f":"'[7]InfraS 1.1'!S191","v":0},{"$f":"'[7]InfraS 1.1'!T191","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U191","v":591000},{"$f":"'[7]InfraS 1.1'!V191","v":0},{"$f":"'[7]InfraS 1.1'!X191","v":0},{"$f":"'[7]InfraS 1.1'!Z191","v":0},{"$f":"'[7]InfraS 1.1'!AA191","v":2000},null,{"$f":"'[7]InfraS 1.1'!AH191","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM191","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.1'!AR191","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.1'!AS191","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT191","v":0},{"$f":"'[7]InfraS 1.1'!AU191","v":0},{"$f":"'[7]InfraS 1.1'!AV191","v":0},{"$f":"'[7]InfraS 1.1'!AW191","v":0},{"$f":"'[7]InfraS 1.1'!AX191","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H192","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I192","v":"Mpumalanga lowveld feasibility studies"},{"$f":"'[7]InfraS 1.1'!J192","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K192","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L192","v":"-26.412938,31.154271"},{"$f":"'[7]InfraS 1.1'!M192","v":0},{"$f":"'[7]InfraS 1.1'!N192","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O192","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P192","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q192","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R192","v":0},{"$f":"'[7]InfraS 1.1'!S192","v":0},{"$f":"'[7]InfraS 1.1'!T192","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U192","v":800000},{"$f":"'[7]InfraS 1.1'!V192","v":0},{"$f":"'[7]InfraS 1.1'!X192","v":0},{"$f":"'[7]InfraS 1.1'!Z192","v":0},{"$f":"'[7]InfraS 1.1'!AA192","v":0},null,{"$f":"'[7]InfraS 1.1'!AH192","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT192","v":0},{"$f":"'[7]InfraS 1.1'!AU192","v":0},{"$f":"'[7]InfraS 1.1'!AV192","v":0},{"$f":"'[7]InfraS 1.1'!AW192","v":0},{"$f":"'[7]InfraS 1.1'!AX192","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H193","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I193","v":"Ngwathe bulk sewer phase 2"},{"$f":"'[7]InfraS 1.1'!J193","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K193","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L193","v":"-27.841644,28.099639"},{"$f":"'[7]InfraS 1.1'!M193","v":0},{"$f":"'[7]InfraS 1.1'!N193","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O193","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P193","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q193","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R193","v":"2013-2014"},{"$f":"'[7]InfraS 1.1'!S193","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T193","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U193","v":300000},{"$f":"'[7]InfraS 1.1'!V193","v":18207},{"$f":"'[7]InfraS 1.1'!X193","v":0},{"$f":"'[7]InfraS 1.1'!Z193","v":861},{"$f":"'[7]InfraS 1.1'!AA193","v":0},null,{"$f":"'[7]InfraS 1.1'!AH193","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM193","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR193","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AS193","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT193","v":0},{"$f":"'[7]InfraS 1.1'!AU193","v":0},{"$f":"'[7]InfraS 1.1'!AV193","v":0},{"$f":"'[7]InfraS 1.1'!AW193","v":0},{"$f":"'[7]InfraS 1.1'!AX193","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H194","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I194","v":"Dihlabeng bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J194","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K194","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L194","v":"-28.460357,28.353325"},{"$f":"'[7]InfraS 1.1'!M194","v":0},{"$f":"'[7]InfraS 1.1'!N194","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O194","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P194","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q194","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R194","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S194","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T194","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U194","v":255000},{"$f":"'[7]InfraS 1.1'!V194","v":95609},{"$f":"'[7]InfraS 1.1'!X194","v":2802},{"$f":"'[7]InfraS 1.1'!Z194","v":0},{"$f":"'[7]InfraS 1.1'!AA194","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH194","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM194","v":139000},null,139000,null,139000,{"$f":"'[7]InfraS 1.1'!AR194","v":60000},null,60000,null,60000,{"$f":"'[7]InfraS 1.1'!AS194","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT194","v":0},{"$f":"'[7]InfraS 1.1'!AU194","v":0},{"$f":"'[7]InfraS 1.1'!AV194","v":0},{"$f":"'[7]InfraS 1.1'!AW194","v":0},{"$f":"'[7]InfraS 1.1'!AX194","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H195","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I195","v":"Dukuduku resettlement bulk water supply"},{"$f":"'[7]InfraS 1.1'!J195","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K195","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L195","v":"-29.831023,30.967581"},{"$f":"'[7]InfraS 1.1'!M195","v":0},{"$f":"'[7]InfraS 1.1'!N195","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O195","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P195","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q195","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R195","v":0},{"$f":"'[7]InfraS 1.1'!S195","v":0},{"$f":"'[7]InfraS 1.1'!T195","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U195","v":350000},{"$f":"'[7]InfraS 1.1'!V195","v":0},{"$f":"'[7]InfraS 1.1'!X195","v":0},{"$f":"'[7]InfraS 1.1'!Z195","v":37040},{"$f":"'[7]InfraS 1.1'!AA195","v":0},null,{"$f":"'[7]InfraS 1.1'!AH195","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT195","v":0},{"$f":"'[7]InfraS 1.1'!AU195","v":0},{"$f":"'[7]InfraS 1.1'!AV195","v":0},{"$f":"'[7]InfraS 1.1'!AW195","v":0},{"$f":"'[7]InfraS 1.1'!AX195","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H196","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I196","v":"Giyani bulk water supply relief phase 1 (Nandoni Nsami)"},{"$f":"'[7]InfraS 1.1'!J196","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K196","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L196","v":"-23.302988,30.727107"},{"$f":"'[7]InfraS 1.1'!M196","v":0},{"$f":"'[7]InfraS 1.1'!N196","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O196","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P196","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q196","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R196","v":"2016-2017"},{"$f":"'[7]InfraS 1.1'!S196","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T196","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U196","v":752832},{"$f":"'[7]InfraS 1.1'!V196","v":463083},{"$f":"'[7]InfraS 1.1'!X196","v":83948},{"$f":"'[7]InfraS 1.1'!Z196","v":7566},{"$f":"'[7]InfraS 1.1'!AA196","v":141341},null,{"$f":"'[7]InfraS 1.1'!AH196","v":65000},null,65000,{"$f":"'[7]InfraS 1.1'!AM196","v":180000},null,180000,null,180000,{"$f":"'[7]InfraS 1.1'!AR196","v":200000},null,200000,null,200000,{"$f":"'[7]InfraS 1.1'!AS196","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT196","v":0},{"$f":"'[7]InfraS 1.1'!AU196","v":0},{"$f":"'[7]InfraS 1.1'!AV196","v":0},{"$f":"'[7]InfraS 1.1'!AW196","v":0},{"$f":"'[7]InfraS 1.1'!AX196","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H197","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I197","v":"Sekororo-Mametja  bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J197","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K197","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L197","v":"-24.383740,30.545252"},{"$f":"'[7]InfraS 1.1'!M197","v":0},{"$f":"'[7]InfraS 1.1'!N197","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O197","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P197","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q197","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R197","v":"2008-2009"},{"$f":"'[7]InfraS 1.1'!S197","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T197","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U197","v":342788},{"$f":"'[7]InfraS 1.1'!V197","v":237627},{"$f":"'[7]InfraS 1.1'!X197","v":39853},{"$f":"'[7]InfraS 1.1'!Z197","v":26364},{"$f":"'[7]InfraS 1.1'!AA197","v":75500},null,{"$f":"'[7]InfraS 1.1'!AH197","v":38896},null,38896,{"$f":"'[7]InfraS 1.1'!AM197","v":71595},null,71595,null,71595,{"$f":"'[7]InfraS 1.1'!AR197","v":69383},null,69383,null,69383,{"$f":"'[7]InfraS 1.1'!AS197","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT197","v":0},{"$f":"'[7]InfraS 1.1'!AU197","v":0},{"$f":"'[7]InfraS 1.1'!AV197","v":0},{"$f":"'[7]InfraS 1.1'!AW197","v":0},{"$f":"'[7]InfraS 1.1'!AX197","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H198","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I198","v":"Tokologo regional water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J198","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K198","v":"Upgrading of bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L198","v":"-25.771737,29.402527"},{"$f":"'[7]InfraS 1.1'!M198","v":0},{"$f":"'[7]InfraS 1.1'!N198","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O198","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P198","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q198","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R198","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S198","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T198","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U198","v":500191},{"$f":"'[7]InfraS 1.1'!V198","v":193711},{"$f":"'[7]InfraS 1.1'!X198","v":56787},{"$f":"'[7]InfraS 1.1'!Z198","v":0},{"$f":"'[7]InfraS 1.1'!AA198","v":72065},null,{"$f":"'[7]InfraS 1.1'!AH198","v":69000},null,69000,{"$f":"'[7]InfraS 1.1'!AM198","v":80900},null,80900,null,80900,{"$f":"'[7]InfraS 1.1'!AR198","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AS198","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT198","v":0},{"$f":"'[7]InfraS 1.1'!AU198","v":0},{"$f":"'[7]InfraS 1.1'!AV198","v":0},{"$f":"'[7]InfraS 1.1'!AW198","v":0},{"$f":"'[7]InfraS 1.1'!AX198","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H199","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I199","v":"Msukaligwa regional water supply scheme phase 1"},{"$f":"'[7]InfraS 1.1'!J199","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K199","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L199","v":"-26.424842,30.190999"},{"$f":"'[7]InfraS 1.1'!M199","v":0},{"$f":"'[7]InfraS 1.1'!N199","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O199","v":"Design"},{"$f":"'[7]InfraS 1.1'!P199","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q199","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R199","v":0},{"$f":"'[7]InfraS 1.1'!S199","v":0},{"$f":"'[7]InfraS 1.1'!T199","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U199","v":407000},{"$f":"'[7]InfraS 1.1'!V199","v":0},{"$f":"'[7]InfraS 1.1'!X199","v":0},{"$f":"'[7]InfraS 1.1'!Z199","v":0},{"$f":"'[7]InfraS 1.1'!AA199","v":0},null,{"$f":"'[7]InfraS 1.1'!AH199","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT199","v":0},{"$f":"'[7]InfraS 1.1'!AU199","v":0},{"$f":"'[7]InfraS 1.1'!AV199","v":0},{"$f":"'[7]InfraS 1.1'!AW199","v":0},{"$f":"'[7]InfraS 1.1'!AX199","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H200","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I200","v":"Refurbishment of Emalahleni watertreatment works"},{"$f":"'[7]InfraS 1.1'!J200","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K200","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L200","v":"-25.880199,29.234549"},{"$f":"'[7]InfraS 1.1'!M200","v":0},{"$f":"'[7]InfraS 1.1'!N200","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O200","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P200","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q200","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R200","v":0},{"$f":"'[7]InfraS 1.1'!S200","v":0},{"$f":"'[7]InfraS 1.1'!T200","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U200","v":335605},{"$f":"'[7]InfraS 1.1'!V200","v":0},{"$f":"'[7]InfraS 1.1'!X200","v":0},{"$f":"'[7]InfraS 1.1'!Z200","v":14571},{"$f":"'[7]InfraS 1.1'!AA200","v":0},null,{"$f":"'[7]InfraS 1.1'!AH200","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM200","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR200","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS200","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT200","v":0},{"$f":"'[7]InfraS 1.1'!AU200","v":0},{"$f":"'[7]InfraS 1.1'!AV200","v":0},{"$f":"'[7]InfraS 1.1'!AW200","v":0},{"$f":"'[7]InfraS 1.1'!AX200","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H201","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I201","v":"Mafikeng South bulk water supply phase 2 (Upgrading of water treatment works)"},{"$f":"'[7]InfraS 1.1'!J201","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K201","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L201","v":"-25.980339,25.560164"},{"$f":"'[7]InfraS 1.1'!M201","v":0},{"$f":"'[7]InfraS 1.1'!N201","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O201","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P201","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q201","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R201","v":"2012-2013"},{"$f":"'[7]InfraS 1.1'!S201","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T201","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U201","v":286648},{"$f":"'[7]InfraS 1.1'!V201","v":205215},{"$f":"'[7]InfraS 1.1'!X201","v":36989},{"$f":"'[7]InfraS 1.1'!Z201","v":0},{"$f":"'[7]InfraS 1.1'!AA201","v":50000},null,{"$f":"'[7]InfraS 1.1'!AH201","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM201","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AR201","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AS201","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT201","v":0},{"$f":"'[7]InfraS 1.1'!AU201","v":0},{"$f":"'[7]InfraS 1.1'!AV201","v":0},{"$f":"'[7]InfraS 1.1'!AW201","v":0},{"$f":"'[7]InfraS 1.1'!AX201","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H202","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I202","v":"Matjhabeng bulk sewer (Welkom)"},{"$f":"'[7]InfraS 1.1'!J202","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K202","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L202","v":"-28.140354,27.038957"},{"$f":"'[7]InfraS 1.1'!M202","v":0},{"$f":"'[7]InfraS 1.1'!N202","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O202","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P202","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q202","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R202","v":0},{"$f":"'[7]InfraS 1.1'!S202","v":0},{"$f":"'[7]InfraS 1.1'!T202","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U202","v":420000},{"$f":"'[7]InfraS 1.1'!V202","v":0},{"$f":"'[7]InfraS 1.1'!X202","v":0},{"$f":"'[7]InfraS 1.1'!Z202","v":0},{"$f":"'[7]InfraS 1.1'!AA202","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH202","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM202","v":50999},null,50999,null,50999,{"$f":"'[7]InfraS 1.1'!AR202","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.1'!AS202","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT202","v":0},{"$f":"'[7]InfraS 1.1'!AU202","v":0},{"$f":"'[7]InfraS 1.1'!AV202","v":0},{"$f":"'[7]InfraS 1.1'!AW202","v":0},{"$f":"'[7]InfraS 1.1'!AX202","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H203","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I203","v":"Thembisile water scheme (Loskop)"},{"$f":"'[7]InfraS 1.1'!J203","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K203","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L203","v":"-25.613853,29.132116"},{"$f":"'[7]InfraS 1.1'!M203","v":0},{"$f":"'[7]InfraS 1.1'!N203","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O203","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P203","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q203","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R203","v":"2015-2016"},{"$f":"'[7]InfraS 1.1'!S203","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T203","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U203","v":324428},{"$f":"'[7]InfraS 1.1'!V203","v":4200},{"$f":"'[7]InfraS 1.1'!X203","v":0},{"$f":"'[7]InfraS 1.1'!Z203","v":0},{"$f":"'[7]InfraS 1.1'!AA203","v":0},null,{"$f":"'[7]InfraS 1.1'!AH203","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM203","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR203","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS203","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT203","v":0},{"$f":"'[7]InfraS 1.1'!AU203","v":0},{"$f":"'[7]InfraS 1.1'!AV203","v":0},{"$f":"'[7]InfraS 1.1'!AW203","v":0},{"$f":"'[7]InfraS 1.1'!AX203","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H204","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I204","v":"Western highveld bulk water supply  scheme (Rust de Winter)"},{"$f":"'[7]InfraS 1.1'!J204","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K204","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L204","v":"-25.858248,28.185540"},{"$f":"'[7]InfraS 1.1'!M204","v":0},{"$f":"'[7]InfraS 1.1'!N204","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O204","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P204","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q204","v":"SIP 6: Integrated municipal infrastructure project and SIP 18:Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R204","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S204","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T204","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U204","v":643000},{"$f":"'[7]InfraS 1.1'!V204","v":8014},{"$f":"'[7]InfraS 1.1'!X204","v":0},{"$f":"'[7]InfraS 1.1'!Z204","v":79763},{"$f":"'[7]InfraS 1.1'!AA204","v":5000},null,{"$f":"'[7]InfraS 1.1'!AH204","v":5000},null,5000,{"$f":"'[7]InfraS 1.1'!AM204","v":13721},null,13721,null,13721,{"$f":"'[7]InfraS 1.1'!AR204","v":31399},null,31399,null,31399,{"$f":"'[7]InfraS 1.1'!AS204","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT204","v":0},{"$f":"'[7]InfraS 1.1'!AU204","v":0},{"$f":"'[7]InfraS 1.1'!AV204","v":0},{"$f":"'[7]InfraS 1.1'!AW204","v":0},{"$f":"'[7]InfraS 1.1'!AX204","v":0},null,0]
[{"$f":"IF(LEN(H205)>3,1,C205)","v":1},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H205","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I205","v":"Welbedacht pipeline"},{"$f":"'[7]InfraS 1.1'!J205","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K205","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L205","v":"-29.860194,26.891650"},{"$f":"'[7]InfraS 1.1'!M205","v":0},{"$f":"'[7]InfraS 1.1'!N205","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O205","v":"Tender"},{"$f":"'[7]InfraS 1.1'!P205","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q205","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R205","v":"2016-2017"},{"$f":"'[7]InfraS 1.1'!S205","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T205","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U205","v":500000},{"$f":"'[7]InfraS 1.1'!V205","v":196857},{"$f":"'[7]InfraS 1.1'!X205","v":155988},{"$f":"'[7]InfraS 1.1'!Z205","v":49802},{"$f":"'[7]InfraS 1.1'!AA205","v":0},null,{"$f":"'[7]InfraS 1.1'!AH205","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM205","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR205","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS205","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT205","v":0},{"$f":"'[7]InfraS 1.1'!AU205","v":0},{"$f":"'[7]InfraS 1.1'!AV205","v":0},{"$f":"'[7]InfraS 1.1'!AW205","v":0},{"$f":"'[7]InfraS 1.1'!AX205","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H206","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I206","v":"Bambanana pipeline"},{"$f":"'[7]InfraS 1.1'!J206","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K206","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L206","v":"-27.138787,32.063207"},{"$f":"'[7]InfraS 1.1'!M206","v":0},{"$f":"'[7]InfraS 1.1'!N206","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O206","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P206","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q206","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R206","v":0},{"$f":"'[7]InfraS 1.1'!S206","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T206","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U206","v":301307},{"$f":"'[7]InfraS 1.1'!V206","v":0},{"$f":"'[7]InfraS 1.1'!X206","v":0},{"$f":"'[7]InfraS 1.1'!Z206","v":0},{"$f":"'[7]InfraS 1.1'!AA206","v":95572},null,{"$f":"'[7]InfraS 1.1'!AH206","v":170000},null,170000,{"$f":"'[7]InfraS 1.1'!AM206","v":180000},null,180000,null,180000,{"$f":"'[7]InfraS 1.1'!AR206","v":300000},null,300000,null,300000,{"$f":"'[7]InfraS 1.1'!AS206","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT206","v":0},{"$f":"'[7]InfraS 1.1'!AU206","v":0},{"$f":"'[7]InfraS 1.1'!AV206","v":0},{"$f":"'[7]InfraS 1.1'!AW206","v":0},{"$f":"'[7]InfraS 1.1'!AX206","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H207","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I207","v":"Mooihoek/Tubatse bulk water supply"},{"$f":"'[7]InfraS 1.1'!J207","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K207","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L207","v":"-30.156271,26.281874"},{"$f":"'[7]InfraS 1.1'!M207","v":0},{"$f":"'[7]InfraS 1.1'!N207","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O207","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P207","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q207","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.1'!R207","v":"2007-2018"},{"$f":"'[7]InfraS 1.1'!S207","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T207","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U207","v":714000},{"$f":"'[7]InfraS 1.1'!V207","v":0},{"$f":"'[7]InfraS 1.1'!X207","v":0},{"$f":"'[7]InfraS 1.1'!Z207","v":0},{"$f":"'[7]InfraS 1.1'!AA207","v":94645},null,{"$f":"'[7]InfraS 1.1'!AH207","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT207","v":0},{"$f":"'[7]InfraS 1.1'!AU207","v":0},{"$f":"'[7]InfraS 1.1'!AV207","v":0},{"$f":"'[7]InfraS 1.1'!AW207","v":0},{"$f":"'[7]InfraS 1.1'!AX207","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H208","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I208","v":"Nebo bulk water supply"},{"$f":"'[7]InfraS 1.1'!J208","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K208","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L208","v":"-24.898520,29.757140"},{"$f":"'[7]InfraS 1.1'!M208","v":0},{"$f":"'[7]InfraS 1.1'!N208","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O208","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P208","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q208","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R208","v":"2007-2018"},{"$f":"'[7]InfraS 1.1'!S208","v":"2019-2020"},{"$f":"'[7]InfraS 1.1'!T208","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U208","v":978400},{"$f":"'[7]InfraS 1.1'!V208","v":0},{"$f":"'[7]InfraS 1.1'!X208","v":0},{"$f":"'[7]InfraS 1.1'!Z208","v":23418},{"$f":"'[7]InfraS 1.1'!AA208","v":0},null,{"$f":"'[7]InfraS 1.1'!AH208","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT208","v":0},{"$f":"'[7]InfraS 1.1'!AU208","v":0},{"$f":"'[7]InfraS 1.1'!AV208","v":0},{"$f":"'[7]InfraS 1.1'!AW208","v":0},{"$f":"'[7]InfraS 1.1'!AX208","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H209","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I209","v":"Nooitgedagt bulk water supply"},{"$f":"'[7]InfraS 1.1'!J209","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K209","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L209","v":"-25.952101,30.083396"},{"$f":"'[7]InfraS 1.1'!M209","v":0},{"$f":"'[7]InfraS 1.1'!N209","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O209","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P209","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q209","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R209","v":0},{"$f":"'[7]InfraS 1.1'!S209","v":0},{"$f":"'[7]InfraS 1.1'!T209","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U209","v":390287},{"$f":"'[7]InfraS 1.1'!V209","v":500000},{"$f":"'[7]InfraS 1.1'!X209","v":0},{"$f":"'[7]InfraS 1.1'!Z209","v":81994},{"$f":"'[7]InfraS 1.1'!AA209","v":0},null,{"$f":"'[7]InfraS 1.1'!AH209","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT209","v":0},{"$f":"'[7]InfraS 1.1'!AU209","v":0},{"$f":"'[7]InfraS 1.1'!AV209","v":0},{"$f":"'[7]InfraS 1.1'!AW209","v":0},{"$f":"'[7]InfraS 1.1'!AX209","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H210","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I210","v":"Driekoppies bulk water supply Upgradings"},{"$f":"'[7]InfraS 1.1'!J210","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K210","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L210","v":"-25.710982,31.565898"},{"$f":"'[7]InfraS 1.1'!M210","v":0},{"$f":"'[7]InfraS 1.1'!N210","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O210","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P210","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q210","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R210","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S210","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T210","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U210","v":397646},{"$f":"'[7]InfraS 1.1'!V210","v":25527},{"$f":"'[7]InfraS 1.1'!X210","v":50873},{"$f":"'[7]InfraS 1.1'!Z210","v":0},{"$f":"'[7]InfraS 1.1'!AA210","v":80057},null,{"$f":"'[7]InfraS 1.1'!AH210","v":49696},null,49696,{"$f":"'[7]InfraS 1.1'!AM210","v":10000},null,10000,null,10000,{"$f":"'[7]InfraS 1.1'!AR210","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS210","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT210","v":0},{"$f":"'[7]InfraS 1.1'!AU210","v":0},{"$f":"'[7]InfraS 1.1'!AV210","v":0},{"$f":"'[7]InfraS 1.1'!AW210","v":0},{"$f":"'[7]InfraS 1.1'!AX210","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H211","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I211","v":"Ngqamakwe water supply"},{"$f":"'[7]InfraS 1.1'!J211","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K211","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L211","v":"-32.233403,27.954491"},{"$f":"'[7]InfraS 1.1'!M211","v":0},{"$f":"'[7]InfraS 1.1'!N211","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O211","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P211","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q211","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R211","v":"2013-2014"},{"$f":"'[7]InfraS 1.1'!S211","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T211","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U211","v":370000},{"$f":"'[7]InfraS 1.1'!V211","v":16743},{"$f":"'[7]InfraS 1.1'!X211","v":4759},{"$f":"'[7]InfraS 1.1'!Z211","v":0},{"$f":"'[7]InfraS 1.1'!AA211","v":137805},null,{"$f":"'[7]InfraS 1.1'!AH211","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT211","v":0},{"$f":"'[7]InfraS 1.1'!AU211","v":0},{"$f":"'[7]InfraS 1.1'!AV211","v":0},{"$f":"'[7]InfraS 1.1'!AW211","v":0},{"$f":"'[7]InfraS 1.1'!AX211","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H212","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I212","v":"Kannaland Dam relocation"},{"$f":"'[7]InfraS 1.1'!J212","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K212","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L212","v":"-33.741642,21.249483"},{"$f":"'[7]InfraS 1.1'!M212","v":0},{"$f":"'[7]InfraS 1.1'!N212","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O212","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P212","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q212","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R212","v":"2021-2013"},{"$f":"'[7]InfraS 1.1'!S212","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T212","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U212","v":300000},{"$f":"'[7]InfraS 1.1'!V212","v":17954},{"$f":"'[7]InfraS 1.1'!X212","v":0},{"$f":"'[7]InfraS 1.1'!Z212","v":10747},{"$f":"'[7]InfraS 1.1'!AA212","v":0},null,{"$f":"'[7]InfraS 1.1'!AH212","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT212","v":0},{"$f":"'[7]InfraS 1.1'!AU212","v":0},{"$f":"'[7]InfraS 1.1'!AV212","v":0},{"$f":"'[7]InfraS 1.1'!AW212","v":0},{"$f":"'[7]InfraS 1.1'!AX212","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H213","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I213","v":"Masilonyana bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J213","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K213","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L213","v":"-28.854401,26.585176"},{"$f":"'[7]InfraS 1.1'!M213","v":0},{"$f":"'[7]InfraS 1.1'!N213","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O213","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P213","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q213","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R213","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S213","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T213","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U213","v":304941},{"$f":"'[7]InfraS 1.1'!V213","v":118141},{"$f":"'[7]InfraS 1.1'!X213","v":6979},{"$f":"'[7]InfraS 1.1'!Z213","v":0},{"$f":"'[7]InfraS 1.1'!AA213","v":0},null,{"$f":"'[7]InfraS 1.1'!AH213","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM213","v":160000},null,160000,null,160000,{"$f":"'[7]InfraS 1.1'!AR213","v":75000},null,75000,null,75000,{"$f":"'[7]InfraS 1.1'!AS213","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT213","v":0},{"$f":"'[7]InfraS 1.1'!AU213","v":0},{"$f":"'[7]InfraS 1.1'!AV213","v":0},{"$f":"'[7]InfraS 1.1'!AW213","v":0},{"$f":"'[7]InfraS 1.1'!AX213","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H214","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I214","v":"Butterworth Emergency"},{"$f":"'[7]InfraS 1.1'!J214","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K214","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L214","v":"-32.320277,28.185283"},{"$f":"'[7]InfraS 1.1'!M214","v":0},{"$f":"'[7]InfraS 1.1'!N214","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O214","v":"Tender"},{"$f":"'[7]InfraS 1.1'!P214","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q214","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R214","v":0},{"$f":"'[7]InfraS 1.1'!S214","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T214","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U214","v":250000},{"$f":"'[7]InfraS 1.1'!V214","v":0},{"$f":"'[7]InfraS 1.1'!X214","v":0},{"$f":"'[7]InfraS 1.1'!Z214","v":0},{"$f":"'[7]InfraS 1.1'!AA214","v":0},null,{"$f":"'[7]InfraS 1.1'!AH214","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT214","v":0},{"$f":"'[7]InfraS 1.1'!AU214","v":0},{"$f":"'[7]InfraS 1.1'!AV214","v":0},{"$f":"'[7]InfraS 1.1'!AW214","v":0},{"$f":"'[7]InfraS 1.1'!AX214","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H215","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I215","v":"Sedibeng bulk regional sewerage scheme: Sebokeng and Meyerton wastewater treatment works "},{"$f":"'[7]InfraS 1.1'!J215","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K215","v":"Upgrading existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L215","v":"-26.865430,28.367616"},{"$f":"'[7]InfraS 1.1'!M215","v":0},{"$f":"'[7]InfraS 1.1'!N215","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O215","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P215","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q215","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R215","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S215","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T215","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U215","v":856000},{"$f":"'[7]InfraS 1.1'!V215","v":0},{"$f":"'[7]InfraS 1.1'!X215","v":0},{"$f":"'[7]InfraS 1.1'!Z215","v":0},{"$f":"'[7]InfraS 1.1'!AA215","v":0},null,{"$f":"'[7]InfraS 1.1'!AH215","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT215","v":0},{"$f":"'[7]InfraS 1.1'!AU215","v":0},{"$f":"'[7]InfraS 1.1'!AV215","v":0},{"$f":"'[7]InfraS 1.1'!AW215","v":0},{"$f":"'[7]InfraS 1.1'!AX215","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H216","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I216","v":"Greater Mthonjaneni phases 1-3 bulk water supply"},{"$f":"'[7]InfraS 1.1'!J216","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K216","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L216","v":"-28.624392,31.356937"},{"$f":"'[7]InfraS 1.1'!M216","v":0},{"$f":"'[7]InfraS 1.1'!N216","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O216","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P216","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q216","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R216","v":"2010-2011"},{"$f":"'[7]InfraS 1.1'!S216","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T216","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U216","v":668489},{"$f":"'[7]InfraS 1.1'!V216","v":0},{"$f":"'[7]InfraS 1.1'!X216","v":0},{"$f":"'[7]InfraS 1.1'!Z216","v":0},{"$f":"'[7]InfraS 1.1'!AA216","v":0},null,{"$f":"'[7]InfraS 1.1'!AH216","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT216","v":0},{"$f":"'[7]InfraS 1.1'!AU216","v":0},{"$f":"'[7]InfraS 1.1'!AV216","v":0},{"$f":"'[7]InfraS 1.1'!AW216","v":0},{"$f":"'[7]InfraS 1.1'!AX216","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H217","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I217","v":"Ngcebo regional bulk water supply (iLembe)"},{"$f":"'[7]InfraS 1.1'!J217","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K217","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L217","v":"-29.347456,31.288648"},{"$f":"'[7]InfraS 1.1'!M217","v":0},{"$f":"'[7]InfraS 1.1'!N217","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O217","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P217","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q217","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R217","v":"2008-2009"},{"$f":"'[7]InfraS 1.1'!S217","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T217","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U217","v":681986},{"$f":"'[7]InfraS 1.1'!V217","v":0},{"$f":"'[7]InfraS 1.1'!X217","v":0},{"$f":"'[7]InfraS 1.1'!Z217","v":85603},{"$f":"'[7]InfraS 1.1'!AA217","v":0},null,{"$f":"'[7]InfraS 1.1'!AH217","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT217","v":0},{"$f":"'[7]InfraS 1.1'!AU217","v":0},{"$f":"'[7]InfraS 1.1'!AV217","v":0},{"$f":"'[7]InfraS 1.1'!AW217","v":0},{"$f":"'[7]InfraS 1.1'!AX217","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H218","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I218","v":"Namakwa bulk water supply"},{"$f":"'[7]InfraS 1.1'!J218","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K218","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L218","v":"-31.886621,21.568081"},{"$f":"'[7]InfraS 1.1'!M218","v":0},{"$f":"'[7]InfraS 1.1'!N218","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O218","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P218","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q218","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R218","v":0},{"$f":"'[7]InfraS 1.1'!S218","v":0},{"$f":"'[7]InfraS 1.1'!T218","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U218","v":648312},{"$f":"'[7]InfraS 1.1'!V218","v":733438},{"$f":"'[7]InfraS 1.1'!X218","v":0},{"$f":"'[7]InfraS 1.1'!Z218","v":0},{"$f":"'[7]InfraS 1.1'!AA218","v":0},null,{"$f":"'[7]InfraS 1.1'!AH218","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT218","v":0},{"$f":"'[7]InfraS 1.1'!AU218","v":0},{"$f":"'[7]InfraS 1.1'!AV218","v":0},{"$f":"'[7]InfraS 1.1'!AW218","v":0},{"$f":"'[7]InfraS 1.1'!AX218","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H219","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I219","v":"Taung/Naledi bulk water supply"},{"$f":"'[7]InfraS 1.1'!J219","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K219","v":"Construction of new bulk water scheme and upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L219","v":"-27.571993,24.773921"},{"$f":"'[7]InfraS 1.1'!M219","v":0},{"$f":"'[7]InfraS 1.1'!N219","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O219","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P219","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q219","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R219","v":"2009-2010"},{"$f":"'[7]InfraS 1.1'!S219","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T219","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U219","v":839317},{"$f":"'[7]InfraS 1.1'!V219","v":0},{"$f":"'[7]InfraS 1.1'!X219","v":0},{"$f":"'[7]InfraS 1.1'!Z219","v":0},{"$f":"'[7]InfraS 1.1'!AA219","v":0},null,{"$f":"'[7]InfraS 1.1'!AH219","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT219","v":0},{"$f":"'[7]InfraS 1.1'!AU219","v":0},{"$f":"'[7]InfraS 1.1'!AV219","v":0},{"$f":"'[7]InfraS 1.1'!AW219","v":0},{"$f":"'[7]InfraS 1.1'!AX219","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H220","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I220","v":"Greater Mamusa bulk water supply"},{"$f":"'[7]InfraS 1.1'!J220","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K220","v":"Construction of new bulk water scheme and upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L220","v":"-27.299142,25.577417"},{"$f":"'[7]InfraS 1.1'!M220","v":0},{"$f":"'[7]InfraS 1.1'!N220","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O220","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P220","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q220","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R220","v":"2009-2010"},{"$f":"'[7]InfraS 1.1'!S220","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T220","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U220","v":444288},{"$f":"'[7]InfraS 1.1'!V220","v":0},{"$f":"'[7]InfraS 1.1'!X220","v":0},{"$f":"'[7]InfraS 1.1'!Z220","v":0},{"$f":"'[7]InfraS 1.1'!AA220","v":0},null,{"$f":"'[7]InfraS 1.1'!AH220","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT220","v":0},{"$f":"'[7]InfraS 1.1'!AU220","v":0},{"$f":"'[7]InfraS 1.1'!AV220","v":0},{"$f":"'[7]InfraS 1.1'!AW220","v":0},{"$f":"'[7]InfraS 1.1'!AX220","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H221","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I221","v":"Pilanesberg north and south bulk water supply"},{"$f":"'[7]InfraS 1.1'!J221","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K221","v":"Upgrading of existing bulk water scheme and construction of new bulk water scheme. "},{"$f":"'[7]InfraS 1.1'!L221","v":"-25.306251,27.133060"},{"$f":"'[7]InfraS 1.1'!M221","v":0},{"$f":"'[7]InfraS 1.1'!N221","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O221","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P221","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q221","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R221","v":0},{"$f":"'[7]InfraS 1.1'!S221","v":0},{"$f":"'[7]InfraS 1.1'!T221","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U221","v":755705},{"$f":"'[7]InfraS 1.1'!V221","v":558884},{"$f":"'[7]InfraS 1.1'!X221","v":0},{"$f":"'[7]InfraS 1.1'!Z221","v":0},{"$f":"'[7]InfraS 1.1'!AA221","v":0},null,{"$f":"'[7]InfraS 1.1'!AH221","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT221","v":0},{"$f":"'[7]InfraS 1.1'!AU221","v":0},{"$f":"'[7]InfraS 1.1'!AV221","v":0},{"$f":"'[7]InfraS 1.1'!AW221","v":0},{"$f":"'[7]InfraS 1.1'!AX221","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H222","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I222","v":"Chris Hani district municipality bulk water supply, Ncora cluster 4"},{"$f":"'[7]InfraS 1.1'!J222","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K222","v":"Construction of new bulk water scheme and upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L222","v":"-31.783690,27.761871"},{"$f":"'[7]InfraS 1.1'!M222","v":0},{"$f":"'[7]InfraS 1.1'!N222","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O222","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P222","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q222","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R222","v":"2008-2009"},{"$f":"'[7]InfraS 1.1'!S222","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T222","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U222","v":353144},{"$f":"'[7]InfraS 1.1'!V222","v":0},{"$f":"'[7]InfraS 1.1'!X222","v":0},{"$f":"'[7]InfraS 1.1'!Z222","v":0},{"$f":"'[7]InfraS 1.1'!AA222","v":0},null,{"$f":"'[7]InfraS 1.1'!AH222","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT222","v":0},{"$f":"'[7]InfraS 1.1'!AU222","v":0},{"$f":"'[7]InfraS 1.1'!AV222","v":0},{"$f":"'[7]InfraS 1.1'!AW222","v":0},{"$f":"'[7]InfraS 1.1'!AX222","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H223","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I223","v":"Chris Hani district municipality: Ngcobo cluster 6"},{"$f":"'[7]InfraS 1.1'!J223","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K223","v":"Construction of new bulk water scheme and spring protection"},{"$f":"'[7]InfraS 1.1'!L223","v":"-31.673123,27.983785"},{"$f":"'[7]InfraS 1.1'!M223","v":0},{"$f":"'[7]InfraS 1.1'!N223","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O223","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P223","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q223","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R223","v":"2008-2009"},{"$f":"'[7]InfraS 1.1'!S223","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T223","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U223","v":321727},{"$f":"'[7]InfraS 1.1'!V223","v":0},{"$f":"'[7]InfraS 1.1'!X223","v":0},{"$f":"'[7]InfraS 1.1'!Z223","v":0},{"$f":"'[7]InfraS 1.1'!AA223","v":0},null,{"$f":"'[7]InfraS 1.1'!AH223","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT223","v":0},{"$f":"'[7]InfraS 1.1'!AU223","v":0},{"$f":"'[7]InfraS 1.1'!AV223","v":0},{"$f":"'[7]InfraS 1.1'!AW223","v":0},{"$f":"'[7]InfraS 1.1'!AX223","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H224","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I224","v":"Xonxa Dam water supply to Lukhanji"},{"$f":"'[7]InfraS 1.1'!J224","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K224","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L224","v":"-31.839961,27.179754"},{"$f":"'[7]InfraS 1.1'!M224","v":0},{"$f":"'[7]InfraS 1.1'!N224","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O224","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P224","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q224","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R224","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S224","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T224","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U224","v":443998},{"$f":"'[7]InfraS 1.1'!V224","v":0},{"$f":"'[7]InfraS 1.1'!X224","v":0},{"$f":"'[7]InfraS 1.1'!Z224","v":0},{"$f":"'[7]InfraS 1.1'!AA224","v":0},null,{"$f":"'[7]InfraS 1.1'!AH224","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT224","v":0},{"$f":"'[7]InfraS 1.1'!AU224","v":0},{"$f":"'[7]InfraS 1.1'!AV224","v":0},{"$f":"'[7]InfraS 1.1'!AW224","v":0},{"$f":"'[7]InfraS 1.1'!AX224","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H225","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I225","v":"Amatola Water: Refurbishment of 6 existing plants and downstream infrastructure"},{"$f":"'[7]InfraS 1.1'!J225","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K225","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L225","v":"-32.790366,26.832691"},{"$f":"'[7]InfraS 1.1'!M225","v":0},{"$f":"'[7]InfraS 1.1'!N225","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O225","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P225","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q225","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R225","v":0},{"$f":"'[7]InfraS 1.1'!S225","v":0},{"$f":"'[7]InfraS 1.1'!T225","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U225","v":500000},{"$f":"'[7]InfraS 1.1'!V225","v":0},{"$f":"'[7]InfraS 1.1'!X225","v":0},{"$f":"'[7]InfraS 1.1'!Z225","v":0},{"$f":"'[7]InfraS 1.1'!AA225","v":0},null,{"$f":"'[7]InfraS 1.1'!AH225","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT225","v":0},{"$f":"'[7]InfraS 1.1'!AU225","v":0},{"$f":"'[7]InfraS 1.1'!AV225","v":0},{"$f":"'[7]InfraS 1.1'!AW225","v":0},{"$f":"'[7]InfraS 1.1'!AX225","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H226","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I226","v":"Mhlabatshane bulk water supply"},{"$f":"'[7]InfraS 1.1'!J226","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K226","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L226","v":"-30.416493,30.181483"},{"$f":"'[7]InfraS 1.1'!M226","v":0},{"$f":"'[7]InfraS 1.1'!N226","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O226","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P226","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q226","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R226","v":0},{"$f":"'[7]InfraS 1.1'!S226","v":0},{"$f":"'[7]InfraS 1.1'!T226","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U226","v":273590},{"$f":"'[7]InfraS 1.1'!V226","v":0},{"$f":"'[7]InfraS 1.1'!X226","v":0},{"$f":"'[7]InfraS 1.1'!Z226","v":0},{"$f":"'[7]InfraS 1.1'!AA226","v":0},null,{"$f":"'[7]InfraS 1.1'!AH226","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT226","v":0},{"$f":"'[7]InfraS 1.1'!AU226","v":0},{"$f":"'[7]InfraS 1.1'!AV226","v":0},{"$f":"'[7]InfraS 1.1'!AW226","v":0},{"$f":"'[7]InfraS 1.1'!AX226","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H227","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I227","v":"Greytown regional bulk water scheme"},{"$f":"'[7]InfraS 1.1'!J227","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K227","v":"Construction of new bulk water scheme and upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L227","v":"-29.075405,30.621859"},{"$f":"'[7]InfraS 1.1'!M227","v":0},{"$f":"'[7]InfraS 1.1'!N227","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O227","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P227","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q227","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R227","v":"2010-2011"},{"$f":"'[7]InfraS 1.1'!S227","v":"2020-2021"},{"$f":"'[7]InfraS 1.1'!T227","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U227","v":610603},{"$f":"'[7]InfraS 1.1'!V227","v":0},{"$f":"'[7]InfraS 1.1'!X227","v":0},{"$f":"'[7]InfraS 1.1'!Z227","v":0},{"$f":"'[7]InfraS 1.1'!AA227","v":0},null,{"$f":"'[7]InfraS 1.1'!AH227","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT227","v":0},{"$f":"'[7]InfraS 1.1'!AU227","v":0},{"$f":"'[7]InfraS 1.1'!AV227","v":0},{"$f":"'[7]InfraS 1.1'!AW227","v":0},{"$f":"'[7]InfraS 1.1'!AX227","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H228","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I228","v":"Greater Bulwer-Donnybrook water scheme"},{"$f":"'[7]InfraS 1.1'!J228","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K228","v":"Upgrading of existing water treatment works"},{"$f":"'[7]InfraS 1.1'!L228","v":"-29.806046,29.772997"},{"$f":"'[7]InfraS 1.1'!M228","v":0},{"$f":"'[7]InfraS 1.1'!N228","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O228","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P228","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q228","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R228","v":"2015-2016"},{"$f":"'[7]InfraS 1.1'!S228","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T228","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U228","v":343337},{"$f":"'[7]InfraS 1.1'!V228","v":0},{"$f":"'[7]InfraS 1.1'!X228","v":0},{"$f":"'[7]InfraS 1.1'!Z228","v":0},{"$f":"'[7]InfraS 1.1'!AA228","v":0},null,{"$f":"'[7]InfraS 1.1'!AH228","v":0},null,{"$f":"SUM(AA228,AB228)","v":0},{"$f":"'[7]InfraS 1.1'!AM228","v":0},null,{"$f":"SUM(AD228:AE228)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR228","v":0},null,{"$f":"SUM(AI228:AJ228)","v":0},null,{"$f":"SUM(AK228:AL228)","v":0},{"$f":"'[7]InfraS 1.1'!AS228","v":0},null,{"$f":"SUM(AN228:AO228)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT228","v":0},{"$f":"'[7]InfraS 1.1'!AU228","v":0},{"$f":"'[7]InfraS 1.1'!AV228","v":0},{"$f":"'[7]InfraS 1.1'!AW228","v":0},{"$f":"'[7]InfraS 1.1'!AX228","v":0},null,{"$f":"IF(AND(H228=\"\",SUM(U228+W228+X228+Y228+Z228+AA228+AD228+AE228+AI228+AJ228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H229","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I229","v":"Kagisano-Molopo bulk water supply"},{"$f":"'[7]InfraS 1.1'!J229","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K229","v":"Upgrading of existing water treatment works and new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L229","v":"-26.857973,23.624996"},{"$f":"'[7]InfraS 1.1'!M229","v":0},{"$f":"'[7]InfraS 1.1'!N229","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O229","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P229","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q229","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R229","v":0},{"$f":"'[7]InfraS 1.1'!S229","v":0},{"$f":"'[7]InfraS 1.1'!T229","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U229","v":350000},{"$f":"'[7]InfraS 1.1'!V229","v":0},{"$f":"'[7]InfraS 1.1'!X229","v":0},{"$f":"'[7]InfraS 1.1'!Z229","v":0},{"$f":"'[7]InfraS 1.1'!AA229","v":0},null,{"$f":"'[7]InfraS 1.1'!AH229","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM229","v":0},null,0,null,{"$f":"SUM(AF229:AG229)","v":0},{"$f":"'[7]InfraS 1.1'!AR229","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS229","v":0},null,0,null,{"$f":"SUM(AP229:AQ229)","v":0},{"$f":"'[7]InfraS 1.1'!AT229","v":0},{"$f":"'[7]InfraS 1.1'!AU229","v":0},{"$f":"'[7]InfraS 1.1'!AV229","v":0},{"$f":"'[7]InfraS 1.1'!AW229","v":0},{"$f":"'[7]InfraS 1.1'!AX229","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H230","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I230","v":"Nongoma bulk water supply"},{"$f":"'[7]InfraS 1.1'!J230","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K230","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L230","v":"-28.090316,31.730754"},{"$f":"'[7]InfraS 1.1'!M230","v":0},{"$f":"'[7]InfraS 1.1'!N230","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O230","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P230","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q230","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R230","v":"2007-2008"},{"$f":"'[7]InfraS 1.1'!S230","v":"2021-2022"},{"$f":"'[7]InfraS 1.1'!T230","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U230","v":529134},{"$f":"'[7]InfraS 1.1'!V230","v":0},{"$f":"'[7]InfraS 1.1'!X230","v":0},{"$f":"'[7]InfraS 1.1'!Z230","v":0},{"$f":"'[7]InfraS 1.1'!AA230","v":0},null,{"$f":"'[7]InfraS 1.1'!AH230","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT230","v":0},{"$f":"'[7]InfraS 1.1'!AU230","v":0},{"$f":"'[7]InfraS 1.1'!AV230","v":0},{"$f":"'[7]InfraS 1.1'!AW230","v":0},{"$f":"'[7]InfraS 1.1'!AX230","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H231","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I231","v":"Ngwathe bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J231","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K231","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L231","v":"-27.498005,27.942052"},{"$f":"'[7]InfraS 1.1'!M231","v":0},{"$f":"'[7]InfraS 1.1'!N231","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O231","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P231","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q231","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R231","v":"2013-2014"},{"$f":"'[7]InfraS 1.1'!S231","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T231","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U231","v":160000},{"$f":"'[7]InfraS 1.1'!V231","v":18207},{"$f":"'[7]InfraS 1.1'!X231","v":0},{"$f":"'[7]InfraS 1.1'!Z231","v":0},{"$f":"'[7]InfraS 1.1'!AA231","v":0},null,{"$f":"'[7]InfraS 1.1'!AH231","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT231","v":0},{"$f":"'[7]InfraS 1.1'!AU231","v":0},{"$f":"'[7]InfraS 1.1'!AV231","v":0},{"$f":"'[7]InfraS 1.1'!AW231","v":0},{"$f":"'[7]InfraS 1.1'!AX231","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H232","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I232","v":"Driefontein Indaka bulk water supply"},{"$f":"'[7]InfraS 1.1'!J232","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K232","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L232","v":"-28.350145,29.713107"},{"$f":"'[7]InfraS 1.1'!M232","v":0},{"$f":"'[7]InfraS 1.1'!N232","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O232","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P232","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q232","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R232","v":"2014-2015"},{"$f":"'[7]InfraS 1.1'!S232","v":"2024-2025"},{"$f":"'[7]InfraS 1.1'!T232","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U232","v":326318},{"$f":"'[7]InfraS 1.1'!V232","v":0},{"$f":"'[7]InfraS 1.1'!X232","v":0},{"$f":"'[7]InfraS 1.1'!Z232","v":0},{"$f":"'[7]InfraS 1.1'!AA232","v":0},null,{"$f":"'[7]InfraS 1.1'!AH232","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT232","v":0},{"$f":"'[7]InfraS 1.1'!AU232","v":0},{"$f":"'[7]InfraS 1.1'!AV232","v":0},{"$f":"'[7]InfraS 1.1'!AW232","v":0},{"$f":"'[7]InfraS 1.1'!AX232","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H233","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I233","v":"Masilonyana bulk water supply"},{"$f":"'[7]InfraS 1.1'!J233","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K233","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L233","v":"-28.854401,26.585176"},{"$f":"'[7]InfraS 1.1'!M233","v":0},{"$f":"'[7]InfraS 1.1'!N233","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O233","v":"Design"},{"$f":"'[7]InfraS 1.1'!P233","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q233","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R233","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S233","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T233","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U233","v":304941},{"$f":"'[7]InfraS 1.1'!V233","v":118141},{"$f":"'[7]InfraS 1.1'!X233","v":0},{"$f":"'[7]InfraS 1.1'!Z233","v":0},{"$f":"'[7]InfraS 1.1'!AA233","v":70000},null,{"$f":"'[7]InfraS 1.1'!AH233","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT233","v":0},{"$f":"'[7]InfraS 1.1'!AU233","v":0},{"$f":"'[7]InfraS 1.1'!AV233","v":0},{"$f":"'[7]InfraS 1.1'!AW233","v":0},{"$f":"'[7]InfraS 1.1'!AX233","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H234","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I234","v":"Refurbishment of Emalahleni wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J234","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K234","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L234","v":"-25.962160,29.313146"},{"$f":"'[7]InfraS 1.1'!M234","v":0},{"$f":"'[7]InfraS 1.1'!N234","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O234","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P234","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q234","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R234","v":0},{"$f":"'[7]InfraS 1.1'!S234","v":0},{"$f":"'[7]InfraS 1.1'!T234","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U234","v":335605},{"$f":"'[7]InfraS 1.1'!V234","v":0},{"$f":"'[7]InfraS 1.1'!X234","v":0},{"$f":"'[7]InfraS 1.1'!Z234","v":0},{"$f":"'[7]InfraS 1.1'!AA234","v":0},null,{"$f":"'[7]InfraS 1.1'!AH234","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT234","v":0},{"$f":"'[7]InfraS 1.1'!AU234","v":0},{"$f":"'[7]InfraS 1.1'!AV234","v":0},{"$f":"'[7]InfraS 1.1'!AW234","v":0},{"$f":"'[7]InfraS 1.1'!AX234","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H235","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I235","v":"Balf/Siyat/Greyl/Willem/Nthor bulk water supply"},{"$f":"'[7]InfraS 1.1'!J235","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K235","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L235","v":"-26.646872,28.596325"},{"$f":"'[7]InfraS 1.1'!M235","v":0},{"$f":"'[7]InfraS 1.1'!N235","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O235","v":"Various"},{"$f":"'[7]InfraS 1.1'!P235","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q235","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R235","v":"2010-2011"},{"$f":"'[7]InfraS 1.1'!S235","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T235","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U235","v":531638},{"$f":"'[7]InfraS 1.1'!V235","v":0},{"$f":"'[7]InfraS 1.1'!X235","v":0},{"$f":"'[7]InfraS 1.1'!Z235","v":0},{"$f":"'[7]InfraS 1.1'!AA235","v":122000},null,{"$f":"'[7]InfraS 1.1'!AH235","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM235","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR235","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS235","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT235","v":0},{"$f":"'[7]InfraS 1.1'!AU235","v":0},{"$f":"'[7]InfraS 1.1'!AV235","v":0},{"$f":"'[7]InfraS 1.1'!AW235","v":0},{"$f":"'[7]InfraS 1.1'!AX235","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H236","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I236","v":"Setsoto bulk water supply"},{"$f":"'[7]InfraS 1.1'!J236","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K236","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L236","v":"-28.682140,27.689409"},{"$f":"'[7]InfraS 1.1'!M236","v":0},{"$f":"'[7]InfraS 1.1'!N236","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O236","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P236","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q236","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R236","v":"2011-2012"},{"$f":"'[7]InfraS 1.1'!S236","v":"2022-2023"},{"$f":"'[7]InfraS 1.1'!T236","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U236","v":147644},{"$f":"'[7]InfraS 1.1'!V236","v":0},{"$f":"'[7]InfraS 1.1'!X236","v":0},{"$f":"'[7]InfraS 1.1'!Z236","v":0},{"$f":"'[7]InfraS 1.1'!AA236","v":0},null,{"$f":"'[7]InfraS 1.1'!AH236","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT236","v":0},{"$f":"'[7]InfraS 1.1'!AU236","v":0},{"$f":"'[7]InfraS 1.1'!AV236","v":0},{"$f":"'[7]InfraS 1.1'!AW236","v":0},{"$f":"'[7]InfraS 1.1'!AX236","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H237","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I237","v":"Phumelela bulk water supply"},{"$f":"'[7]InfraS 1.1'!J237","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K237","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L237","v":"-27.752674,29.280624"},{"$f":"'[7]InfraS 1.1'!M237","v":0},{"$f":"'[7]InfraS 1.1'!N237","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O237","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P237","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q237","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R237","v":0},{"$f":"'[7]InfraS 1.1'!S237","v":0},{"$f":"'[7]InfraS 1.1'!T237","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U237","v":166000},{"$f":"'[7]InfraS 1.1'!V237","v":188254},{"$f":"'[7]InfraS 1.1'!X237","v":14412},{"$f":"'[7]InfraS 1.1'!Z237","v":0},{"$f":"'[7]InfraS 1.1'!AA237","v":0},null,{"$f":"'[7]InfraS 1.1'!AH237","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT237","v":0},{"$f":"'[7]InfraS 1.1'!AU237","v":0},{"$f":"'[7]InfraS 1.1'!AV237","v":0},{"$f":"'[7]InfraS 1.1'!AW237","v":0},{"$f":"'[7]InfraS 1.1'!AX237","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H238","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I238","v":"Brandford Bulk Sewer"},{"$f":"'[7]InfraS 1.1'!J238","v":0},{"$f":"'[7]InfraS 1.1'!K238","v":0},{"$f":"'[7]InfraS 1.1'!L238","v":0},{"$f":"'[7]InfraS 1.1'!M238","v":0},{"$f":"'[7]InfraS 1.1'!N238","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O238","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P238","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q238","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R238","v":0},{"$f":"'[7]InfraS 1.1'!S238","v":0},{"$f":"'[7]InfraS 1.1'!T238","v":0},{"$f":"'[7]InfraS 1.1'!U238","v":0},{"$f":"'[7]InfraS 1.1'!V238","v":0},{"$f":"'[7]InfraS 1.1'!X238","v":0},{"$f":"'[7]InfraS 1.1'!Z238","v":0},{"$f":"'[7]InfraS 1.1'!AA238","v":20000},null,{"$f":"'[7]InfraS 1.1'!AH238","v":20000},null,20000,{"$f":"'[7]InfraS 1.1'!AM238","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AR238","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS238","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT238","v":0},{"$f":"'[7]InfraS 1.1'!AU238","v":0},{"$f":"'[7]InfraS 1.1'!AV238","v":0},{"$f":"'[7]InfraS 1.1'!AW238","v":0},{"$f":"'[7]InfraS 1.1'!AX238","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H239","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I239","v":"Mafube Water and Sanatation Intervention"},{"$f":"'[7]InfraS 1.1'!J239","v":0},{"$f":"'[7]InfraS 1.1'!K239","v":0},{"$f":"'[7]InfraS 1.1'!L239","v":0},{"$f":"'[7]InfraS 1.1'!M239","v":0},{"$f":"'[7]InfraS 1.1'!N239","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O239","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P239","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q239","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R239","v":0},{"$f":"'[7]InfraS 1.1'!S239","v":0},{"$f":"'[7]InfraS 1.1'!T239","v":0},{"$f":"'[7]InfraS 1.1'!U239","v":0},{"$f":"'[7]InfraS 1.1'!V239","v":0},{"$f":"'[7]InfraS 1.1'!X239","v":0},{"$f":"'[7]InfraS 1.1'!Z239","v":0},{"$f":"'[7]InfraS 1.1'!AA239","v":15000},null,{"$f":"'[7]InfraS 1.1'!AH239","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM239","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AR239","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS239","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT239","v":0},{"$f":"'[7]InfraS 1.1'!AU239","v":0},{"$f":"'[7]InfraS 1.1'!AV239","v":0},{"$f":"'[7]InfraS 1.1'!AW239","v":0},{"$f":"'[7]InfraS 1.1'!AX239","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H240","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I240","v":"Lindley Sewer"},{"$f":"'[7]InfraS 1.1'!J240","v":0},{"$f":"'[7]InfraS 1.1'!K240","v":0},{"$f":"'[7]InfraS 1.1'!L240","v":0},{"$f":"'[7]InfraS 1.1'!M240","v":0},{"$f":"'[7]InfraS 1.1'!N240","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O240","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P240","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q240","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R240","v":0},{"$f":"'[7]InfraS 1.1'!S240","v":0},{"$f":"'[7]InfraS 1.1'!T240","v":0},{"$f":"'[7]InfraS 1.1'!U240","v":0},{"$f":"'[7]InfraS 1.1'!V240","v":0},{"$f":"'[7]InfraS 1.1'!X240","v":0},{"$f":"'[7]InfraS 1.1'!Z240","v":0},{"$f":"'[7]InfraS 1.1'!AA240","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH240","v":20000},null,20000,{"$f":"'[7]InfraS 1.1'!AM240","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.1'!AR240","v":5000},null,5000,null,5000,{"$f":"'[7]InfraS 1.1'!AS240","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT240","v":0},{"$f":"'[7]InfraS 1.1'!AU240","v":0},{"$f":"'[7]InfraS 1.1'!AV240","v":0},{"$f":"'[7]InfraS 1.1'!AW240","v":0},{"$f":"'[7]InfraS 1.1'!AX240","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H241","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I241","v":"Lekwa Water Services"},{"$f":"'[7]InfraS 1.1'!J241","v":0},{"$f":"'[7]InfraS 1.1'!K241","v":0},{"$f":"'[7]InfraS 1.1'!L241","v":0},{"$f":"'[7]InfraS 1.1'!M241","v":0},{"$f":"'[7]InfraS 1.1'!N241","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O241","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P241","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q241","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R241","v":0},{"$f":"'[7]InfraS 1.1'!S241","v":0},{"$f":"'[7]InfraS 1.1'!T241","v":0},{"$f":"'[7]InfraS 1.1'!U241","v":0},{"$f":"'[7]InfraS 1.1'!V241","v":0},{"$f":"'[7]InfraS 1.1'!X241","v":0},{"$f":"'[7]InfraS 1.1'!Z241","v":16792},{"$f":"'[7]InfraS 1.1'!AA241","v":10000},null,{"$f":"'[7]InfraS 1.1'!AH241","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM241","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.1'!AR241","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.1'!AS241","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT241","v":0},{"$f":"'[7]InfraS 1.1'!AU241","v":0},{"$f":"'[7]InfraS 1.1'!AV241","v":0},{"$f":"'[7]InfraS 1.1'!AW241","v":0},{"$f":"'[7]InfraS 1.1'!AX241","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H242","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I242","v":"Frankfort Bulk Sewer(Mafube)"},{"$f":"'[7]InfraS 1.1'!J242","v":0},{"$f":"'[7]InfraS 1.1'!K242","v":0},{"$f":"'[7]InfraS 1.1'!L242","v":0},{"$f":"'[7]InfraS 1.1'!M242","v":0},{"$f":"'[7]InfraS 1.1'!N242","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O242","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P242","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q242","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R242","v":0},{"$f":"'[7]InfraS 1.1'!S242","v":0},{"$f":"'[7]InfraS 1.1'!T242","v":0},{"$f":"'[7]InfraS 1.1'!U242","v":0},{"$f":"'[7]InfraS 1.1'!V242","v":0},{"$f":"'[7]InfraS 1.1'!X242","v":0},{"$f":"'[7]InfraS 1.1'!Z242","v":0},{"$f":"'[7]InfraS 1.1'!AA242","v":60000},null,{"$f":"'[7]InfraS 1.1'!AH242","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT242","v":0},{"$f":"'[7]InfraS 1.1'!AU242","v":0},{"$f":"'[7]InfraS 1.1'!AV242","v":0},{"$f":"'[7]InfraS 1.1'!AW242","v":0},{"$f":"'[7]InfraS 1.1'!AX242","v":0},null,0]
[1,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H243","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I243","v":"Mantsopa Water and Sanitation Intervention"},{"$f":"'[7]InfraS 1.1'!J243","v":0},{"$f":"'[7]InfraS 1.1'!K243","v":0},{"$f":"'[7]InfraS 1.1'!L243","v":0},{"$f":"'[7]InfraS 1.1'!M243","v":0},{"$f":"'[7]InfraS 1.1'!N243","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O243","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P243","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q243","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R243","v":0},{"$f":"'[7]InfraS 1.1'!S243","v":0},{"$f":"'[7]InfraS 1.1'!T243","v":0},{"$f":"'[7]InfraS 1.1'!U243","v":0},{"$f":"'[7]InfraS 1.1'!V243","v":0},{"$f":"'[7]InfraS 1.1'!X243","v":0},{"$f":"'[7]InfraS 1.1'!Z243","v":0},{"$f":"'[7]InfraS 1.1'!AA243","v":14000},null,{"$f":"'[7]InfraS 1.1'!AH243","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM243","v":10000},null,10000,null,10000,{"$f":"'[7]InfraS 1.1'!AR243","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS243","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT243","v":0},{"$f":"'[7]InfraS 1.1'!AU243","v":0},{"$f":"'[7]InfraS 1.1'!AV243","v":0},{"$f":"'[7]InfraS 1.1'!AW243","v":0},{"$f":"'[7]InfraS 1.1'!AX243","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H244","v":0},{"$f":"'[7]InfraS 1.1'!I244","v":0},{"$f":"'[7]InfraS 1.1'!J244","v":0},{"$f":"'[7]InfraS 1.1'!K244","v":0},{"$f":"'[7]InfraS 1.1'!L244","v":0},{"$f":"'[7]InfraS 1.1'!M244","v":0},{"$f":"'[7]InfraS 1.1'!N244","v":0},{"$f":"'[7]InfraS 1.1'!O244","v":0},{"$f":"'[7]InfraS 1.1'!P244","v":0},{"$f":"'[7]InfraS 1.1'!Q244","v":0},{"$f":"'[7]InfraS 1.1'!R244","v":0},{"$f":"'[7]InfraS 1.1'!S244","v":0},{"$f":"'[7]InfraS 1.1'!T244","v":0},{"$f":"'[7]InfraS 1.1'!U244","v":0},{"$f":"'[7]InfraS 1.1'!V244","v":0},{"$f":"'[7]InfraS 1.1'!X244","v":0},{"$f":"'[7]InfraS 1.1'!Z244","v":0},{"$f":"'[7]InfraS 1.1'!AA244","v":0},null,{"$f":"'[7]InfraS 1.1'!AH244","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT244","v":0},{"$f":"'[7]InfraS 1.1'!AU244","v":0},{"$f":"'[7]InfraS 1.1'!AV244","v":0},{"$f":"'[7]InfraS 1.1'!AW244","v":0},{"$f":"'[7]InfraS 1.1'!AX244","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H245","v":0},{"$f":"'[7]InfraS 1.1'!I245","v":0},{"$f":"'[7]InfraS 1.1'!J245","v":0},{"$f":"'[7]InfraS 1.1'!K245","v":0},{"$f":"'[7]InfraS 1.1'!L245","v":0},{"$f":"'[7]InfraS 1.1'!M245","v":0},{"$f":"'[7]InfraS 1.1'!N245","v":0},{"$f":"'[7]InfraS 1.1'!O245","v":0},{"$f":"'[7]InfraS 1.1'!P245","v":0},{"$f":"'[7]InfraS 1.1'!Q245","v":0},{"$f":"'[7]InfraS 1.1'!R245","v":0},{"$f":"'[7]InfraS 1.1'!S245","v":0},{"$f":"'[7]InfraS 1.1'!T245","v":0},{"$f":"'[7]InfraS 1.1'!U245","v":0},{"$f":"'[7]InfraS 1.1'!V245","v":0},{"$f":"'[7]InfraS 1.1'!X245","v":0},{"$f":"'[7]InfraS 1.1'!Z245","v":0},{"$f":"'[7]InfraS 1.1'!AA245","v":0},null,{"$f":"'[7]InfraS 1.1'!AH245","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT245","v":0},{"$f":"'[7]InfraS 1.1'!AU245","v":0},{"$f":"'[7]InfraS 1.1'!AV245","v":0},{"$f":"'[7]InfraS 1.1'!AW245","v":0},{"$f":"'[7]InfraS 1.1'!AX245","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H246","v":0},{"$f":"'[7]InfraS 1.1'!I246","v":0},{"$f":"'[7]InfraS 1.1'!J246","v":0},{"$f":"'[7]InfraS 1.1'!K246","v":0},{"$f":"'[7]InfraS 1.1'!L246","v":0},{"$f":"'[7]InfraS 1.1'!M246","v":0},{"$f":"'[7]InfraS 1.1'!N246","v":0},{"$f":"'[7]InfraS 1.1'!O246","v":0},{"$f":"'[7]InfraS 1.1'!P246","v":0},{"$f":"'[7]InfraS 1.1'!Q246","v":0},{"$f":"'[7]InfraS 1.1'!R246","v":0},{"$f":"'[7]InfraS 1.1'!S246","v":0},{"$f":"'[7]InfraS 1.1'!T246","v":0},{"$f":"'[7]InfraS 1.1'!U246","v":0},{"$f":"'[7]InfraS 1.1'!V246","v":0},{"$f":"'[7]InfraS 1.1'!X246","v":0},{"$f":"'[7]InfraS 1.1'!Z246","v":0},{"$f":"'[7]InfraS 1.1'!AA246","v":0},null,{"$f":"'[7]InfraS 1.1'!AH246","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT246","v":0},{"$f":"'[7]InfraS 1.1'!AU246","v":0},{"$f":"'[7]InfraS 1.1'!AV246","v":0},{"$f":"'[7]InfraS 1.1'!AW246","v":0},{"$f":"'[7]InfraS 1.1'!AX246","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H247","v":0},{"$f":"'[7]InfraS 1.1'!I247","v":0},{"$f":"'[7]InfraS 1.1'!J247","v":0},{"$f":"'[7]InfraS 1.1'!K247","v":0},{"$f":"'[7]InfraS 1.1'!L247","v":0},{"$f":"'[7]InfraS 1.1'!M247","v":0},{"$f":"'[7]InfraS 1.1'!N247","v":0},{"$f":"'[7]InfraS 1.1'!O247","v":0},{"$f":"'[7]InfraS 1.1'!P247","v":0},{"$f":"'[7]InfraS 1.1'!Q247","v":0},{"$f":"'[7]InfraS 1.1'!R247","v":0},{"$f":"'[7]InfraS 1.1'!S247","v":0},{"$f":"'[7]InfraS 1.1'!T247","v":0},{"$f":"'[7]InfraS 1.1'!U247","v":0},{"$f":"'[7]InfraS 1.1'!V247","v":0},{"$f":"'[7]InfraS 1.1'!X247","v":0},{"$f":"'[7]InfraS 1.1'!Z247","v":0},{"$f":"'[7]InfraS 1.1'!AA247","v":0},null,{"$f":"'[7]InfraS 1.1'!AH247","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT247","v":0},{"$f":"'[7]InfraS 1.1'!AU247","v":0},{"$f":"'[7]InfraS 1.1'!AV247","v":0},{"$f":"'[7]InfraS 1.1'!AW247","v":0},{"$f":"'[7]InfraS 1.1'!AX247","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H248","v":0},{"$f":"'[7]InfraS 1.1'!I248","v":0},{"$f":"'[7]InfraS 1.1'!J248","v":0},{"$f":"'[7]InfraS 1.1'!K248","v":0},{"$f":"'[7]InfraS 1.1'!L248","v":0},{"$f":"'[7]InfraS 1.1'!M248","v":0},{"$f":"'[7]InfraS 1.1'!N248","v":0},{"$f":"'[7]InfraS 1.1'!O248","v":0},{"$f":"'[7]InfraS 1.1'!P248","v":0},{"$f":"'[7]InfraS 1.1'!Q248","v":0},{"$f":"'[7]InfraS 1.1'!R248","v":0},{"$f":"'[7]InfraS 1.1'!S248","v":0},{"$f":"'[7]InfraS 1.1'!T248","v":0},{"$f":"'[7]InfraS 1.1'!U248","v":0},{"$f":"'[7]InfraS 1.1'!V248","v":0},{"$f":"'[7]InfraS 1.1'!X248","v":0},{"$f":"'[7]InfraS 1.1'!Z248","v":0},{"$f":"'[7]InfraS 1.1'!AA248","v":0},null,{"$f":"'[7]InfraS 1.1'!AH248","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT248","v":0},{"$f":"'[7]InfraS 1.1'!AU248","v":0},{"$f":"'[7]InfraS 1.1'!AV248","v":0},{"$f":"'[7]InfraS 1.1'!AW248","v":0},{"$f":"'[7]InfraS 1.1'!AX248","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H249","v":0},{"$f":"'[7]InfraS 1.1'!I249","v":0},{"$f":"'[7]InfraS 1.1'!J249","v":0},{"$f":"'[7]InfraS 1.1'!K249","v":0},{"$f":"'[7]InfraS 1.1'!L249","v":0},{"$f":"'[7]InfraS 1.1'!M249","v":0},{"$f":"'[7]InfraS 1.1'!N249","v":0},{"$f":"'[7]InfraS 1.1'!O249","v":0},{"$f":"'[7]InfraS 1.1'!P249","v":0},{"$f":"'[7]InfraS 1.1'!Q249","v":0},{"$f":"'[7]InfraS 1.1'!R249","v":0},{"$f":"'[7]InfraS 1.1'!S249","v":0},{"$f":"'[7]InfraS 1.1'!T249","v":0},{"$f":"'[7]InfraS 1.1'!U249","v":0},{"$f":"'[7]InfraS 1.1'!V249","v":0},{"$f":"'[7]InfraS 1.1'!X249","v":0},{"$f":"'[7]InfraS 1.1'!Z249","v":0},{"$f":"'[7]InfraS 1.1'!AA249","v":0},null,{"$f":"'[7]InfraS 1.1'!AH249","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT249","v":0},{"$f":"'[7]InfraS 1.1'!AU249","v":0},{"$f":"'[7]InfraS 1.1'!AV249","v":0},{"$f":"'[7]InfraS 1.1'!AW249","v":0},{"$f":"'[7]InfraS 1.1'!AX249","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H250","v":0},{"$f":"'[7]InfraS 1.1'!I250","v":0},{"$f":"'[7]InfraS 1.1'!J250","v":0},{"$f":"'[7]InfraS 1.1'!K250","v":0},{"$f":"'[7]InfraS 1.1'!L250","v":0},{"$f":"'[7]InfraS 1.1'!M250","v":0},{"$f":"'[7]InfraS 1.1'!N250","v":0},{"$f":"'[7]InfraS 1.1'!O250","v":0},{"$f":"'[7]InfraS 1.1'!P250","v":0},{"$f":"'[7]InfraS 1.1'!Q250","v":0},{"$f":"'[7]InfraS 1.1'!R250","v":0},{"$f":"'[7]InfraS 1.1'!S250","v":0},{"$f":"'[7]InfraS 1.1'!T250","v":0},{"$f":"'[7]InfraS 1.1'!U250","v":0},{"$f":"'[7]InfraS 1.1'!V250","v":0},{"$f":"'[7]InfraS 1.1'!X250","v":0},{"$f":"'[7]InfraS 1.1'!Z250","v":0},{"$f":"'[7]InfraS 1.1'!AA250","v":0},null,{"$f":"'[7]InfraS 1.1'!AH250","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT250","v":0},{"$f":"'[7]InfraS 1.1'!AU250","v":0},{"$f":"'[7]InfraS 1.1'!AV250","v":0},{"$f":"'[7]InfraS 1.1'!AW250","v":0},{"$f":"'[7]InfraS 1.1'!AX250","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H251","v":0},{"$f":"'[7]InfraS 1.1'!I251","v":0},{"$f":"'[7]InfraS 1.1'!J251","v":0},{"$f":"'[7]InfraS 1.1'!K251","v":0},{"$f":"'[7]InfraS 1.1'!L251","v":0},{"$f":"'[7]InfraS 1.1'!M251","v":0},{"$f":"'[7]InfraS 1.1'!N251","v":0},{"$f":"'[7]InfraS 1.1'!O251","v":0},{"$f":"'[7]InfraS 1.1'!P251","v":0},{"$f":"'[7]InfraS 1.1'!Q251","v":0},{"$f":"'[7]InfraS 1.1'!R251","v":0},{"$f":"'[7]InfraS 1.1'!S251","v":0},{"$f":"'[7]InfraS 1.1'!T251","v":0},{"$f":"'[7]InfraS 1.1'!U251","v":0},{"$f":"'[7]InfraS 1.1'!V251","v":0},{"$f":"'[7]InfraS 1.1'!X251","v":0},{"$f":"'[7]InfraS 1.1'!Z251","v":0},{"$f":"'[7]InfraS 1.1'!AA251","v":0},null,{"$f":"'[7]InfraS 1.1'!AH251","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT251","v":0},{"$f":"'[7]InfraS 1.1'!AU251","v":0},{"$f":"'[7]InfraS 1.1'!AV251","v":0},{"$f":"'[7]InfraS 1.1'!AW251","v":0},{"$f":"'[7]InfraS 1.1'!AX251","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H252","v":0},{"$f":"'[7]InfraS 1.1'!I252","v":0},{"$f":"'[7]InfraS 1.1'!J252","v":0},{"$f":"'[7]InfraS 1.1'!K252","v":0},{"$f":"'[7]InfraS 1.1'!L252","v":0},{"$f":"'[7]InfraS 1.1'!M252","v":0},{"$f":"'[7]InfraS 1.1'!N252","v":0},{"$f":"'[7]InfraS 1.1'!O252","v":0},{"$f":"'[7]InfraS 1.1'!P252","v":0},{"$f":"'[7]InfraS 1.1'!Q252","v":0},{"$f":"'[7]InfraS 1.1'!R252","v":0},{"$f":"'[7]InfraS 1.1'!S252","v":0},{"$f":"'[7]InfraS 1.1'!T252","v":0},{"$f":"'[7]InfraS 1.1'!U252","v":0},{"$f":"'[7]InfraS 1.1'!V252","v":0},{"$f":"'[7]InfraS 1.1'!X252","v":0},{"$f":"'[7]InfraS 1.1'!Z252","v":0},{"$f":"'[7]InfraS 1.1'!AA252","v":0},null,{"$f":"'[7]InfraS 1.1'!AH252","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT252","v":0},{"$f":"'[7]InfraS 1.1'!AU252","v":0},{"$f":"'[7]InfraS 1.1'!AV252","v":0},{"$f":"'[7]InfraS 1.1'!AW252","v":0},{"$f":"'[7]InfraS 1.1'!AX252","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H253","v":0},{"$f":"'[7]InfraS 1.1'!I253","v":0},{"$f":"'[7]InfraS 1.1'!J253","v":0},{"$f":"'[7]InfraS 1.1'!K253","v":0},{"$f":"'[7]InfraS 1.1'!L253","v":0},{"$f":"'[7]InfraS 1.1'!M253","v":0},{"$f":"'[7]InfraS 1.1'!N253","v":0},{"$f":"'[7]InfraS 1.1'!O253","v":0},{"$f":"'[7]InfraS 1.1'!P253","v":0},{"$f":"'[7]InfraS 1.1'!Q253","v":0},{"$f":"'[7]InfraS 1.1'!R253","v":0},{"$f":"'[7]InfraS 1.1'!S253","v":0},{"$f":"'[7]InfraS 1.1'!T253","v":0},{"$f":"'[7]InfraS 1.1'!U253","v":0},{"$f":"'[7]InfraS 1.1'!V253","v":0},{"$f":"'[7]InfraS 1.1'!X253","v":0},{"$f":"'[7]InfraS 1.1'!Z253","v":0},{"$f":"'[7]InfraS 1.1'!AA253","v":0},null,{"$f":"'[7]InfraS 1.1'!AH253","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT253","v":0},{"$f":"'[7]InfraS 1.1'!AU253","v":0},{"$f":"'[7]InfraS 1.1'!AV253","v":0},{"$f":"'[7]InfraS 1.1'!AW253","v":0},{"$f":"'[7]InfraS 1.1'!AX253","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H254","v":0},{"$f":"'[7]InfraS 1.1'!I254","v":0},{"$f":"'[7]InfraS 1.1'!J254","v":0},{"$f":"'[7]InfraS 1.1'!K254","v":0},{"$f":"'[7]InfraS 1.1'!L254","v":0},{"$f":"'[7]InfraS 1.1'!M254","v":0},{"$f":"'[7]InfraS 1.1'!N254","v":0},{"$f":"'[7]InfraS 1.1'!O254","v":0},{"$f":"'[7]InfraS 1.1'!P254","v":0},{"$f":"'[7]InfraS 1.1'!Q254","v":0},{"$f":"'[7]InfraS 1.1'!R254","v":0},{"$f":"'[7]InfraS 1.1'!S254","v":0},{"$f":"'[7]InfraS 1.1'!T254","v":0},{"$f":"'[7]InfraS 1.1'!U254","v":0},{"$f":"'[7]InfraS 1.1'!V254","v":0},{"$f":"'[7]InfraS 1.1'!X254","v":0},{"$f":"'[7]InfraS 1.1'!Z254","v":0},{"$f":"'[7]InfraS 1.1'!AA254","v":0},null,{"$f":"'[7]InfraS 1.1'!AH254","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT254","v":0},{"$f":"'[7]InfraS 1.1'!AU254","v":0},{"$f":"'[7]InfraS 1.1'!AV254","v":0},{"$f":"'[7]InfraS 1.1'!AW254","v":0},{"$f":"'[7]InfraS 1.1'!AX254","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H255","v":0},{"$f":"'[7]InfraS 1.1'!I255","v":0},{"$f":"'[7]InfraS 1.1'!J255","v":0},{"$f":"'[7]InfraS 1.1'!K255","v":0},{"$f":"'[7]InfraS 1.1'!L255","v":0},{"$f":"'[7]InfraS 1.1'!M255","v":0},{"$f":"'[7]InfraS 1.1'!N255","v":0},{"$f":"'[7]InfraS 1.1'!O255","v":0},{"$f":"'[7]InfraS 1.1'!P255","v":0},{"$f":"'[7]InfraS 1.1'!Q255","v":0},{"$f":"'[7]InfraS 1.1'!R255","v":0},{"$f":"'[7]InfraS 1.1'!S255","v":0},{"$f":"'[7]InfraS 1.1'!T255","v":0},{"$f":"'[7]InfraS 1.1'!U255","v":0},{"$f":"'[7]InfraS 1.1'!V255","v":0},{"$f":"'[7]InfraS 1.1'!X255","v":0},{"$f":"'[7]InfraS 1.1'!Z255","v":0},{"$f":"'[7]InfraS 1.1'!AA255","v":0},null,{"$f":"'[7]InfraS 1.1'!AH255","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT255","v":0},{"$f":"'[7]InfraS 1.1'!AU255","v":0},{"$f":"'[7]InfraS 1.1'!AV255","v":0},{"$f":"'[7]InfraS 1.1'!AW255","v":0},{"$f":"'[7]InfraS 1.1'!AX255","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H256","v":0},{"$f":"'[7]InfraS 1.1'!I256","v":0},{"$f":"'[7]InfraS 1.1'!J256","v":0},{"$f":"'[7]InfraS 1.1'!K256","v":0},{"$f":"'[7]InfraS 1.1'!L256","v":0},{"$f":"'[7]InfraS 1.1'!M256","v":0},{"$f":"'[7]InfraS 1.1'!N256","v":0},{"$f":"'[7]InfraS 1.1'!O256","v":0},{"$f":"'[7]InfraS 1.1'!P256","v":0},{"$f":"'[7]InfraS 1.1'!Q256","v":0},{"$f":"'[7]InfraS 1.1'!R256","v":0},{"$f":"'[7]InfraS 1.1'!S256","v":0},{"$f":"'[7]InfraS 1.1'!T256","v":0},{"$f":"'[7]InfraS 1.1'!U256","v":0},{"$f":"'[7]InfraS 1.1'!V256","v":0},{"$f":"'[7]InfraS 1.1'!X256","v":0},{"$f":"'[7]InfraS 1.1'!Z256","v":0},{"$f":"'[7]InfraS 1.1'!AA256","v":0},null,{"$f":"'[7]InfraS 1.1'!AH256","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT256","v":0},{"$f":"'[7]InfraS 1.1'!AU256","v":0},{"$f":"'[7]InfraS 1.1'!AV256","v":0},{"$f":"'[7]InfraS 1.1'!AW256","v":0},{"$f":"'[7]InfraS 1.1'!AX256","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H257","v":0},{"$f":"'[7]InfraS 1.1'!I257","v":0},{"$f":"'[7]InfraS 1.1'!J257","v":0},{"$f":"'[7]InfraS 1.1'!K257","v":0},{"$f":"'[7]InfraS 1.1'!L257","v":0},{"$f":"'[7]InfraS 1.1'!M257","v":0},{"$f":"'[7]InfraS 1.1'!N257","v":0},{"$f":"'[7]InfraS 1.1'!O257","v":0},{"$f":"'[7]InfraS 1.1'!P257","v":0},{"$f":"'[7]InfraS 1.1'!Q257","v":0},{"$f":"'[7]InfraS 1.1'!R257","v":0},{"$f":"'[7]InfraS 1.1'!S257","v":0},{"$f":"'[7]InfraS 1.1'!T257","v":0},{"$f":"'[7]InfraS 1.1'!U257","v":0},{"$f":"'[7]InfraS 1.1'!V257","v":0},{"$f":"'[7]InfraS 1.1'!X257","v":0},{"$f":"'[7]InfraS 1.1'!Z257","v":0},{"$f":"'[7]InfraS 1.1'!AA257","v":0},null,{"$f":"'[7]InfraS 1.1'!AH257","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT257","v":0},{"$f":"'[7]InfraS 1.1'!AU257","v":0},{"$f":"'[7]InfraS 1.1'!AV257","v":0},{"$f":"'[7]InfraS 1.1'!AW257","v":0},{"$f":"'[7]InfraS 1.1'!AX257","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H258","v":0},{"$f":"'[7]InfraS 1.1'!I258","v":0},{"$f":"'[7]InfraS 1.1'!J258","v":0},{"$f":"'[7]InfraS 1.1'!K258","v":0},{"$f":"'[7]InfraS 1.1'!L258","v":0},{"$f":"'[7]InfraS 1.1'!M258","v":0},{"$f":"'[7]InfraS 1.1'!N258","v":0},{"$f":"'[7]InfraS 1.1'!O258","v":0},{"$f":"'[7]InfraS 1.1'!P258","v":0},{"$f":"'[7]InfraS 1.1'!Q258","v":0},{"$f":"'[7]InfraS 1.1'!R258","v":0},{"$f":"'[7]InfraS 1.1'!S258","v":0},{"$f":"'[7]InfraS 1.1'!T258","v":0},{"$f":"'[7]InfraS 1.1'!U258","v":0},{"$f":"'[7]InfraS 1.1'!V258","v":0},{"$f":"'[7]InfraS 1.1'!X258","v":0},{"$f":"'[7]InfraS 1.1'!Z258","v":0},{"$f":"'[7]InfraS 1.1'!AA258","v":0},null,{"$f":"'[7]InfraS 1.1'!AH258","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT258","v":0},{"$f":"'[7]InfraS 1.1'!AU258","v":0},{"$f":"'[7]InfraS 1.1'!AV258","v":0},{"$f":"'[7]InfraS 1.1'!AW258","v":0},{"$f":"'[7]InfraS 1.1'!AX258","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H259","v":0},{"$f":"'[7]InfraS 1.1'!I259","v":0},{"$f":"'[7]InfraS 1.1'!J259","v":0},{"$f":"'[7]InfraS 1.1'!K259","v":0},{"$f":"'[7]InfraS 1.1'!L259","v":0},{"$f":"'[7]InfraS 1.1'!M259","v":0},{"$f":"'[7]InfraS 1.1'!N259","v":0},{"$f":"'[7]InfraS 1.1'!O259","v":0},{"$f":"'[7]InfraS 1.1'!P259","v":0},{"$f":"'[7]InfraS 1.1'!Q259","v":0},{"$f":"'[7]InfraS 1.1'!R259","v":0},{"$f":"'[7]InfraS 1.1'!S259","v":0},{"$f":"'[7]InfraS 1.1'!T259","v":0},{"$f":"'[7]InfraS 1.1'!U259","v":0},{"$f":"'[7]InfraS 1.1'!V259","v":0},{"$f":"'[7]InfraS 1.1'!X259","v":0},{"$f":"'[7]InfraS 1.1'!Z259","v":0},{"$f":"'[7]InfraS 1.1'!AA259","v":0},null,{"$f":"'[7]InfraS 1.1'!AH259","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT259","v":0},{"$f":"'[7]InfraS 1.1'!AU259","v":0},{"$f":"'[7]InfraS 1.1'!AV259","v":0},{"$f":"'[7]InfraS 1.1'!AW259","v":0},{"$f":"'[7]InfraS 1.1'!AX259","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H260","v":0},{"$f":"'[7]InfraS 1.1'!I260","v":0},{"$f":"'[7]InfraS 1.1'!J260","v":0},{"$f":"'[7]InfraS 1.1'!K260","v":0},{"$f":"'[7]InfraS 1.1'!L260","v":0},{"$f":"'[7]InfraS 1.1'!M260","v":0},{"$f":"'[7]InfraS 1.1'!N260","v":0},{"$f":"'[7]InfraS 1.1'!O260","v":0},{"$f":"'[7]InfraS 1.1'!P260","v":0},{"$f":"'[7]InfraS 1.1'!Q260","v":0},{"$f":"'[7]InfraS 1.1'!R260","v":0},{"$f":"'[7]InfraS 1.1'!S260","v":0},{"$f":"'[7]InfraS 1.1'!T260","v":0},{"$f":"'[7]InfraS 1.1'!U260","v":0},{"$f":"'[7]InfraS 1.1'!V260","v":0},{"$f":"'[7]InfraS 1.1'!X260","v":0},{"$f":"'[7]InfraS 1.1'!Z260","v":0},{"$f":"'[7]InfraS 1.1'!AA260","v":0},null,{"$f":"'[7]InfraS 1.1'!AH260","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT260","v":0},{"$f":"'[7]InfraS 1.1'!AU260","v":0},{"$f":"'[7]InfraS 1.1'!AV260","v":0},{"$f":"'[7]InfraS 1.1'!AW260","v":0},{"$f":"'[7]InfraS 1.1'!AX260","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H261","v":0},{"$f":"'[7]InfraS 1.1'!I261","v":0},{"$f":"'[7]InfraS 1.1'!J261","v":0},{"$f":"'[7]InfraS 1.1'!K261","v":0},{"$f":"'[7]InfraS 1.1'!L261","v":0},{"$f":"'[7]InfraS 1.1'!M261","v":0},{"$f":"'[7]InfraS 1.1'!N261","v":0},{"$f":"'[7]InfraS 1.1'!O261","v":0},{"$f":"'[7]InfraS 1.1'!P261","v":0},{"$f":"'[7]InfraS 1.1'!Q261","v":0},{"$f":"'[7]InfraS 1.1'!R261","v":0},{"$f":"'[7]InfraS 1.1'!S261","v":0},{"$f":"'[7]InfraS 1.1'!T261","v":0},{"$f":"'[7]InfraS 1.1'!U261","v":0},{"$f":"'[7]InfraS 1.1'!V261","v":0},{"$f":"'[7]InfraS 1.1'!X261","v":0},{"$f":"'[7]InfraS 1.1'!Z261","v":0},{"$f":"'[7]InfraS 1.1'!AA261","v":0},null,{"$f":"'[7]InfraS 1.1'!AH261","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT261","v":0},{"$f":"'[7]InfraS 1.1'!AU261","v":0},{"$f":"'[7]InfraS 1.1'!AV261","v":0},{"$f":"'[7]InfraS 1.1'!AW261","v":0},{"$f":"'[7]InfraS 1.1'!AX261","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H262","v":0},{"$f":"'[7]InfraS 1.1'!I262","v":0},{"$f":"'[7]InfraS 1.1'!J262","v":0},{"$f":"'[7]InfraS 1.1'!K262","v":0},{"$f":"'[7]InfraS 1.1'!L262","v":0},{"$f":"'[7]InfraS 1.1'!M262","v":0},{"$f":"'[7]InfraS 1.1'!N262","v":0},{"$f":"'[7]InfraS 1.1'!O262","v":0},{"$f":"'[7]InfraS 1.1'!P262","v":0},{"$f":"'[7]InfraS 1.1'!Q262","v":0},{"$f":"'[7]InfraS 1.1'!R262","v":0},{"$f":"'[7]InfraS 1.1'!S262","v":0},{"$f":"'[7]InfraS 1.1'!T262","v":0},{"$f":"'[7]InfraS 1.1'!U262","v":0},{"$f":"'[7]InfraS 1.1'!V262","v":0},{"$f":"'[7]InfraS 1.1'!X262","v":0},{"$f":"'[7]InfraS 1.1'!Z262","v":0},{"$f":"'[7]InfraS 1.1'!AA262","v":0},null,{"$f":"'[7]InfraS 1.1'!AH262","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT262","v":0},{"$f":"'[7]InfraS 1.1'!AU262","v":0},{"$f":"'[7]InfraS 1.1'!AV262","v":0},{"$f":"'[7]InfraS 1.1'!AW262","v":0},{"$f":"'[7]InfraS 1.1'!AX262","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H263","v":0},{"$f":"'[7]InfraS 1.1'!I263","v":0},{"$f":"'[7]InfraS 1.1'!J263","v":0},{"$f":"'[7]InfraS 1.1'!K263","v":0},{"$f":"'[7]InfraS 1.1'!L263","v":0},{"$f":"'[7]InfraS 1.1'!M263","v":0},{"$f":"'[7]InfraS 1.1'!N263","v":0},{"$f":"'[7]InfraS 1.1'!O263","v":0},{"$f":"'[7]InfraS 1.1'!P263","v":0},{"$f":"'[7]InfraS 1.1'!Q263","v":0},{"$f":"'[7]InfraS 1.1'!R263","v":0},{"$f":"'[7]InfraS 1.1'!S263","v":0},{"$f":"'[7]InfraS 1.1'!T263","v":0},{"$f":"'[7]InfraS 1.1'!U263","v":0},{"$f":"'[7]InfraS 1.1'!V263","v":0},{"$f":"'[7]InfraS 1.1'!X263","v":0},{"$f":"'[7]InfraS 1.1'!Z263","v":0},{"$f":"'[7]InfraS 1.1'!AA263","v":0},null,{"$f":"'[7]InfraS 1.1'!AH263","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT263","v":0},{"$f":"'[7]InfraS 1.1'!AU263","v":0},{"$f":"'[7]InfraS 1.1'!AV263","v":0},{"$f":"'[7]InfraS 1.1'!AW263","v":0},{"$f":"'[7]InfraS 1.1'!AX263","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H264","v":0},{"$f":"'[7]InfraS 1.1'!I264","v":0},{"$f":"'[7]InfraS 1.1'!J264","v":0},{"$f":"'[7]InfraS 1.1'!K264","v":0},{"$f":"'[7]InfraS 1.1'!L264","v":0},{"$f":"'[7]InfraS 1.1'!M264","v":0},{"$f":"'[7]InfraS 1.1'!N264","v":0},{"$f":"'[7]InfraS 1.1'!O264","v":0},{"$f":"'[7]InfraS 1.1'!P264","v":0},{"$f":"'[7]InfraS 1.1'!Q264","v":0},{"$f":"'[7]InfraS 1.1'!R264","v":0},{"$f":"'[7]InfraS 1.1'!S264","v":0},{"$f":"'[7]InfraS 1.1'!T264","v":0},{"$f":"'[7]InfraS 1.1'!U264","v":0},{"$f":"'[7]InfraS 1.1'!V264","v":0},{"$f":"'[7]InfraS 1.1'!X264","v":0},{"$f":"'[7]InfraS 1.1'!Z264","v":0},{"$f":"'[7]InfraS 1.1'!AA264","v":0},null,{"$f":"'[7]InfraS 1.1'!AH264","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT264","v":0},{"$f":"'[7]InfraS 1.1'!AU264","v":0},{"$f":"'[7]InfraS 1.1'!AV264","v":0},{"$f":"'[7]InfraS 1.1'!AW264","v":0},{"$f":"'[7]InfraS 1.1'!AX264","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H265","v":0},{"$f":"'[7]InfraS 1.1'!I265","v":0},{"$f":"'[7]InfraS 1.1'!J265","v":0},{"$f":"'[7]InfraS 1.1'!K265","v":0},{"$f":"'[7]InfraS 1.1'!L265","v":0},{"$f":"'[7]InfraS 1.1'!M265","v":0},{"$f":"'[7]InfraS 1.1'!N265","v":0},{"$f":"'[7]InfraS 1.1'!O265","v":0},{"$f":"'[7]InfraS 1.1'!P265","v":0},{"$f":"'[7]InfraS 1.1'!Q265","v":0},{"$f":"'[7]InfraS 1.1'!R265","v":0},{"$f":"'[7]InfraS 1.1'!S265","v":0},{"$f":"'[7]InfraS 1.1'!T265","v":0},{"$f":"'[7]InfraS 1.1'!U265","v":0},{"$f":"'[7]InfraS 1.1'!V265","v":0},{"$f":"'[7]InfraS 1.1'!X265","v":0},{"$f":"'[7]InfraS 1.1'!Z265","v":0},{"$f":"'[7]InfraS 1.1'!AA265","v":0},null,{"$f":"'[7]InfraS 1.1'!AH265","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT265","v":0},{"$f":"'[7]InfraS 1.1'!AU265","v":0},{"$f":"'[7]InfraS 1.1'!AV265","v":0},{"$f":"'[7]InfraS 1.1'!AW265","v":0},{"$f":"'[7]InfraS 1.1'!AX265","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H266","v":0},{"$f":"'[7]InfraS 1.1'!I266","v":0},{"$f":"'[7]InfraS 1.1'!J266","v":0},{"$f":"'[7]InfraS 1.1'!K266","v":0},{"$f":"'[7]InfraS 1.1'!L266","v":0},{"$f":"'[7]InfraS 1.1'!M266","v":0},{"$f":"'[7]InfraS 1.1'!N266","v":0},{"$f":"'[7]InfraS 1.1'!O266","v":0},{"$f":"'[7]InfraS 1.1'!P266","v":0},{"$f":"'[7]InfraS 1.1'!Q266","v":0},{"$f":"'[7]InfraS 1.1'!R266","v":0},{"$f":"'[7]InfraS 1.1'!S266","v":0},{"$f":"'[7]InfraS 1.1'!T266","v":0},{"$f":"'[7]InfraS 1.1'!U266","v":0},{"$f":"'[7]InfraS 1.1'!V266","v":0},{"$f":"'[7]InfraS 1.1'!X266","v":0},{"$f":"'[7]InfraS 1.1'!Z266","v":0},{"$f":"'[7]InfraS 1.1'!AA266","v":0},null,{"$f":"'[7]InfraS 1.1'!AH266","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT266","v":0},{"$f":"'[7]InfraS 1.1'!AU266","v":0},{"$f":"'[7]InfraS 1.1'!AV266","v":0},{"$f":"'[7]InfraS 1.1'!AW266","v":0},{"$f":"'[7]InfraS 1.1'!AX266","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H267","v":0},{"$f":"'[7]InfraS 1.1'!I267","v":0},{"$f":"'[7]InfraS 1.1'!J267","v":0},{"$f":"'[7]InfraS 1.1'!K267","v":0},{"$f":"'[7]InfraS 1.1'!L267","v":0},{"$f":"'[7]InfraS 1.1'!M267","v":0},{"$f":"'[7]InfraS 1.1'!N267","v":0},{"$f":"'[7]InfraS 1.1'!O267","v":0},{"$f":"'[7]InfraS 1.1'!P267","v":0},{"$f":"'[7]InfraS 1.1'!Q267","v":0},{"$f":"'[7]InfraS 1.1'!R267","v":0},{"$f":"'[7]InfraS 1.1'!S267","v":0},{"$f":"'[7]InfraS 1.1'!T267","v":0},{"$f":"'[7]InfraS 1.1'!U267","v":0},{"$f":"'[7]InfraS 1.1'!V267","v":0},{"$f":"'[7]InfraS 1.1'!X267","v":0},{"$f":"'[7]InfraS 1.1'!Z267","v":0},{"$f":"'[7]InfraS 1.1'!AA267","v":0},null,{"$f":"'[7]InfraS 1.1'!AH267","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT267","v":0},{"$f":"'[7]InfraS 1.1'!AU267","v":0},{"$f":"'[7]InfraS 1.1'!AV267","v":0},{"$f":"'[7]InfraS 1.1'!AW267","v":0},{"$f":"'[7]InfraS 1.1'!AX267","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H268","v":0},{"$f":"'[7]InfraS 1.1'!I268","v":0},{"$f":"'[7]InfraS 1.1'!J268","v":0},{"$f":"'[7]InfraS 1.1'!K268","v":0},{"$f":"'[7]InfraS 1.1'!L268","v":0},{"$f":"'[7]InfraS 1.1'!M268","v":0},{"$f":"'[7]InfraS 1.1'!N268","v":0},{"$f":"'[7]InfraS 1.1'!O268","v":0},{"$f":"'[7]InfraS 1.1'!P268","v":0},{"$f":"'[7]InfraS 1.1'!Q268","v":0},{"$f":"'[7]InfraS 1.1'!R268","v":0},{"$f":"'[7]InfraS 1.1'!S268","v":0},{"$f":"'[7]InfraS 1.1'!T268","v":0},{"$f":"'[7]InfraS 1.1'!U268","v":0},{"$f":"'[7]InfraS 1.1'!V268","v":0},{"$f":"'[7]InfraS 1.1'!X268","v":0},{"$f":"'[7]InfraS 1.1'!Z268","v":0},{"$f":"'[7]InfraS 1.1'!AA268","v":0},null,{"$f":"'[7]InfraS 1.1'!AH268","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT268","v":0},{"$f":"'[7]InfraS 1.1'!AU268","v":0},{"$f":"'[7]InfraS 1.1'!AV268","v":0},{"$f":"'[7]InfraS 1.1'!AW268","v":0},{"$f":"'[7]InfraS 1.1'!AX268","v":0},null,0]
[{"$f":"IF(LEN(H269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H269","v":0},{"$f":"'[7]InfraS 1.1'!I269","v":0},{"$f":"'[7]InfraS 1.1'!J269","v":0},{"$f":"'[7]InfraS 1.1'!K269","v":0},{"$f":"'[7]InfraS 1.1'!L269","v":0},{"$f":"'[7]InfraS 1.1'!M269","v":0},{"$f":"'[7]InfraS 1.1'!N269","v":0},{"$f":"'[7]InfraS 1.1'!O269","v":0},{"$f":"'[7]InfraS 1.1'!P269","v":0},{"$f":"'[7]InfraS 1.1'!Q269","v":0},{"$f":"'[7]InfraS 1.1'!R269","v":0},{"$f":"'[7]InfraS 1.1'!S269","v":0},{"$f":"'[7]InfraS 1.1'!T269","v":0},{"$f":"'[7]InfraS 1.1'!U269","v":0},{"$f":"'[7]InfraS 1.1'!V269","v":0},{"$f":"'[7]InfraS 1.1'!X269","v":0},{"$f":"'[7]InfraS 1.1'!Z269","v":0},{"$f":"'[7]InfraS 1.1'!AA269","v":0},null,{"$f":"'[7]InfraS 1.1'!AH269","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT269","v":0},{"$f":"'[7]InfraS 1.1'!AU269","v":0},{"$f":"'[7]InfraS 1.1'!AV269","v":0},{"$f":"'[7]InfraS 1.1'!AW269","v":0},{"$f":"'[7]InfraS 1.1'!AX269","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H270","v":0},{"$f":"'[7]InfraS 1.1'!I270","v":0},{"$f":"'[7]InfraS 1.1'!J270","v":0},{"$f":"'[7]InfraS 1.1'!K270","v":0},{"$f":"'[7]InfraS 1.1'!L270","v":0},{"$f":"'[7]InfraS 1.1'!M270","v":0},{"$f":"'[7]InfraS 1.1'!N270","v":0},{"$f":"'[7]InfraS 1.1'!O270","v":0},{"$f":"'[7]InfraS 1.1'!P270","v":0},{"$f":"'[7]InfraS 1.1'!Q270","v":0},{"$f":"'[7]InfraS 1.1'!R270","v":0},{"$f":"'[7]InfraS 1.1'!S270","v":0},{"$f":"'[7]InfraS 1.1'!T270","v":0},{"$f":"'[7]InfraS 1.1'!U270","v":0},{"$f":"'[7]InfraS 1.1'!V270","v":0},{"$f":"'[7]InfraS 1.1'!X270","v":0},{"$f":"'[7]InfraS 1.1'!Z270","v":0},{"$f":"'[7]InfraS 1.1'!AA270","v":0},null,{"$f":"'[7]InfraS 1.1'!AH270","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT270","v":0},{"$f":"'[7]InfraS 1.1'!AU270","v":0},{"$f":"'[7]InfraS 1.1'!AV270","v":0},{"$f":"'[7]InfraS 1.1'!AW270","v":0},{"$f":"'[7]InfraS 1.1'!AX270","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H271","v":0},{"$f":"'[7]InfraS 1.1'!I271","v":0},{"$f":"'[7]InfraS 1.1'!J271","v":0},{"$f":"'[7]InfraS 1.1'!K271","v":0},{"$f":"'[7]InfraS 1.1'!L271","v":0},{"$f":"'[7]InfraS 1.1'!M271","v":0},{"$f":"'[7]InfraS 1.1'!N271","v":0},{"$f":"'[7]InfraS 1.1'!O271","v":0},{"$f":"'[7]InfraS 1.1'!P271","v":0},{"$f":"'[7]InfraS 1.1'!Q271","v":0},{"$f":"'[7]InfraS 1.1'!R271","v":0},{"$f":"'[7]InfraS 1.1'!S271","v":0},{"$f":"'[7]InfraS 1.1'!T271","v":0},{"$f":"'[7]InfraS 1.1'!U271","v":0},{"$f":"'[7]InfraS 1.1'!V271","v":0},{"$f":"'[7]InfraS 1.1'!X271","v":0},{"$f":"'[7]InfraS 1.1'!Z271","v":0},{"$f":"'[7]InfraS 1.1'!AA271","v":0},null,{"$f":"'[7]InfraS 1.1'!AH271","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT271","v":0},{"$f":"'[7]InfraS 1.1'!AU271","v":0},{"$f":"'[7]InfraS 1.1'!AV271","v":0},{"$f":"'[7]InfraS 1.1'!AW271","v":0},{"$f":"'[7]InfraS 1.1'!AX271","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H272","v":0},{"$f":"'[7]InfraS 1.1'!I272","v":0},{"$f":"'[7]InfraS 1.1'!J272","v":0},{"$f":"'[7]InfraS 1.1'!K272","v":0},{"$f":"'[7]InfraS 1.1'!L272","v":0},{"$f":"'[7]InfraS 1.1'!M272","v":0},{"$f":"'[7]InfraS 1.1'!N272","v":0},{"$f":"'[7]InfraS 1.1'!O272","v":0},{"$f":"'[7]InfraS 1.1'!P272","v":0},{"$f":"'[7]InfraS 1.1'!Q272","v":0},{"$f":"'[7]InfraS 1.1'!R272","v":0},{"$f":"'[7]InfraS 1.1'!S272","v":0},{"$f":"'[7]InfraS 1.1'!T272","v":0},{"$f":"'[7]InfraS 1.1'!U272","v":0},{"$f":"'[7]InfraS 1.1'!V272","v":0},{"$f":"'[7]InfraS 1.1'!X272","v":0},{"$f":"'[7]InfraS 1.1'!Z272","v":0},{"$f":"'[7]InfraS 1.1'!AA272","v":0},null,{"$f":"'[7]InfraS 1.1'!AH272","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT272","v":0},{"$f":"'[7]InfraS 1.1'!AU272","v":0},{"$f":"'[7]InfraS 1.1'!AV272","v":0},{"$f":"'[7]InfraS 1.1'!AW272","v":0},{"$f":"'[7]InfraS 1.1'!AX272","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H273","v":0},{"$f":"'[7]InfraS 1.1'!I273","v":0},{"$f":"'[7]InfraS 1.1'!J273","v":0},{"$f":"'[7]InfraS 1.1'!K273","v":0},{"$f":"'[7]InfraS 1.1'!L273","v":0},{"$f":"'[7]InfraS 1.1'!M273","v":0},{"$f":"'[7]InfraS 1.1'!N273","v":0},{"$f":"'[7]InfraS 1.1'!O273","v":0},{"$f":"'[7]InfraS 1.1'!P273","v":0},{"$f":"'[7]InfraS 1.1'!Q273","v":0},{"$f":"'[7]InfraS 1.1'!R273","v":0},{"$f":"'[7]InfraS 1.1'!S273","v":0},{"$f":"'[7]InfraS 1.1'!T273","v":0},{"$f":"'[7]InfraS 1.1'!U273","v":0},{"$f":"'[7]InfraS 1.1'!V273","v":0},{"$f":"'[7]InfraS 1.1'!X273","v":0},{"$f":"'[7]InfraS 1.1'!Z273","v":0},{"$f":"'[7]InfraS 1.1'!AA273","v":0},null,{"$f":"'[7]InfraS 1.1'!AH273","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT273","v":0},{"$f":"'[7]InfraS 1.1'!AU273","v":0},{"$f":"'[7]InfraS 1.1'!AV273","v":0},{"$f":"'[7]InfraS 1.1'!AW273","v":0},{"$f":"'[7]InfraS 1.1'!AX273","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H274","v":0},{"$f":"'[7]InfraS 1.1'!I274","v":0},{"$f":"'[7]InfraS 1.1'!J274","v":0},{"$f":"'[7]InfraS 1.1'!K274","v":0},{"$f":"'[7]InfraS 1.1'!L274","v":0},{"$f":"'[7]InfraS 1.1'!M274","v":0},{"$f":"'[7]InfraS 1.1'!N274","v":0},{"$f":"'[7]InfraS 1.1'!O274","v":0},{"$f":"'[7]InfraS 1.1'!P274","v":0},{"$f":"'[7]InfraS 1.1'!Q274","v":0},{"$f":"'[7]InfraS 1.1'!R274","v":0},{"$f":"'[7]InfraS 1.1'!S274","v":0},{"$f":"'[7]InfraS 1.1'!T274","v":0},{"$f":"'[7]InfraS 1.1'!U274","v":0},{"$f":"'[7]InfraS 1.1'!V274","v":0},{"$f":"'[7]InfraS 1.1'!X274","v":0},{"$f":"'[7]InfraS 1.1'!Z274","v":0},{"$f":"'[7]InfraS 1.1'!AA274","v":0},null,{"$f":"'[7]InfraS 1.1'!AH274","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT274","v":0},{"$f":"'[7]InfraS 1.1'!AU274","v":0},{"$f":"'[7]InfraS 1.1'!AV274","v":0},{"$f":"'[7]InfraS 1.1'!AW274","v":0},{"$f":"'[7]InfraS 1.1'!AX274","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H275","v":0},{"$f":"'[7]InfraS 1.1'!I275","v":0},{"$f":"'[7]InfraS 1.1'!J275","v":0},{"$f":"'[7]InfraS 1.1'!K275","v":0},{"$f":"'[7]InfraS 1.1'!L275","v":0},{"$f":"'[7]InfraS 1.1'!M275","v":0},{"$f":"'[7]InfraS 1.1'!N275","v":0},{"$f":"'[7]InfraS 1.1'!O275","v":0},{"$f":"'[7]InfraS 1.1'!P275","v":0},{"$f":"'[7]InfraS 1.1'!Q275","v":0},{"$f":"'[7]InfraS 1.1'!R275","v":0},{"$f":"'[7]InfraS 1.1'!S275","v":0},{"$f":"'[7]InfraS 1.1'!T275","v":0},{"$f":"'[7]InfraS 1.1'!U275","v":0},{"$f":"'[7]InfraS 1.1'!V275","v":0},{"$f":"'[7]InfraS 1.1'!X275","v":0},{"$f":"'[7]InfraS 1.1'!Z275","v":0},{"$f":"'[7]InfraS 1.1'!AA275","v":0},null,{"$f":"'[7]InfraS 1.1'!AH275","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT275","v":0},{"$f":"'[7]InfraS 1.1'!AU275","v":0},{"$f":"'[7]InfraS 1.1'!AV275","v":0},{"$f":"'[7]InfraS 1.1'!AW275","v":0},{"$f":"'[7]InfraS 1.1'!AX275","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H276","v":0},{"$f":"'[7]InfraS 1.1'!I276","v":0},{"$f":"'[7]InfraS 1.1'!J276","v":0},{"$f":"'[7]InfraS 1.1'!K276","v":0},{"$f":"'[7]InfraS 1.1'!L276","v":0},{"$f":"'[7]InfraS 1.1'!M276","v":0},{"$f":"'[7]InfraS 1.1'!N276","v":0},{"$f":"'[7]InfraS 1.1'!O276","v":0},{"$f":"'[7]InfraS 1.1'!P276","v":0},{"$f":"'[7]InfraS 1.1'!Q276","v":0},{"$f":"'[7]InfraS 1.1'!R276","v":0},{"$f":"'[7]InfraS 1.1'!S276","v":0},{"$f":"'[7]InfraS 1.1'!T276","v":0},{"$f":"'[7]InfraS 1.1'!U276","v":0},{"$f":"'[7]InfraS 1.1'!V276","v":0},{"$f":"'[7]InfraS 1.1'!X276","v":0},{"$f":"'[7]InfraS 1.1'!Z276","v":0},{"$f":"'[7]InfraS 1.1'!AA276","v":0},null,{"$f":"'[7]InfraS 1.1'!AH276","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT276","v":0},{"$f":"'[7]InfraS 1.1'!AU276","v":0},{"$f":"'[7]InfraS 1.1'!AV276","v":0},{"$f":"'[7]InfraS 1.1'!AW276","v":0},{"$f":"'[7]InfraS 1.1'!AX276","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H277","v":0},{"$f":"'[7]InfraS 1.1'!I277","v":0},{"$f":"'[7]InfraS 1.1'!J277","v":0},{"$f":"'[7]InfraS 1.1'!K277","v":0},{"$f":"'[7]InfraS 1.1'!L277","v":0},{"$f":"'[7]InfraS 1.1'!M277","v":0},{"$f":"'[7]InfraS 1.1'!N277","v":0},{"$f":"'[7]InfraS 1.1'!O277","v":0},{"$f":"'[7]InfraS 1.1'!P277","v":0},{"$f":"'[7]InfraS 1.1'!Q277","v":0},{"$f":"'[7]InfraS 1.1'!R277","v":0},{"$f":"'[7]InfraS 1.1'!S277","v":0},{"$f":"'[7]InfraS 1.1'!T277","v":0},{"$f":"'[7]InfraS 1.1'!U277","v":0},{"$f":"'[7]InfraS 1.1'!V277","v":0},{"$f":"'[7]InfraS 1.1'!X277","v":0},{"$f":"'[7]InfraS 1.1'!Z277","v":0},{"$f":"'[7]InfraS 1.1'!AA277","v":0},null,{"$f":"'[7]InfraS 1.1'!AH277","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT277","v":0},{"$f":"'[7]InfraS 1.1'!AU277","v":0},{"$f":"'[7]InfraS 1.1'!AV277","v":0},{"$f":"'[7]InfraS 1.1'!AW277","v":0},{"$f":"'[7]InfraS 1.1'!AX277","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H278","v":0},{"$f":"'[7]InfraS 1.1'!I278","v":0},{"$f":"'[7]InfraS 1.1'!J278","v":0},{"$f":"'[7]InfraS 1.1'!K278","v":0},{"$f":"'[7]InfraS 1.1'!L278","v":0},{"$f":"'[7]InfraS 1.1'!M278","v":0},{"$f":"'[7]InfraS 1.1'!N278","v":0},{"$f":"'[7]InfraS 1.1'!O278","v":0},{"$f":"'[7]InfraS 1.1'!P278","v":0},{"$f":"'[7]InfraS 1.1'!Q278","v":0},{"$f":"'[7]InfraS 1.1'!R278","v":0},{"$f":"'[7]InfraS 1.1'!S278","v":0},{"$f":"'[7]InfraS 1.1'!T278","v":0},{"$f":"'[7]InfraS 1.1'!U278","v":0},{"$f":"'[7]InfraS 1.1'!V278","v":0},{"$f":"'[7]InfraS 1.1'!X278","v":0},{"$f":"'[7]InfraS 1.1'!Z278","v":0},{"$f":"'[7]InfraS 1.1'!AA278","v":0},null,{"$f":"'[7]InfraS 1.1'!AH278","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT278","v":0},{"$f":"'[7]InfraS 1.1'!AU278","v":0},{"$f":"'[7]InfraS 1.1'!AV278","v":0},{"$f":"'[7]InfraS 1.1'!AW278","v":0},{"$f":"'[7]InfraS 1.1'!AX278","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H279","v":0},{"$f":"'[7]InfraS 1.1'!I279","v":0},{"$f":"'[7]InfraS 1.1'!J279","v":0},{"$f":"'[7]InfraS 1.1'!K279","v":0},{"$f":"'[7]InfraS 1.1'!L279","v":0},{"$f":"'[7]InfraS 1.1'!M279","v":0},{"$f":"'[7]InfraS 1.1'!N279","v":0},{"$f":"'[7]InfraS 1.1'!O279","v":0},{"$f":"'[7]InfraS 1.1'!P279","v":0},{"$f":"'[7]InfraS 1.1'!Q279","v":0},{"$f":"'[7]InfraS 1.1'!R279","v":0},{"$f":"'[7]InfraS 1.1'!S279","v":0},{"$f":"'[7]InfraS 1.1'!T279","v":0},{"$f":"'[7]InfraS 1.1'!U279","v":0},{"$f":"'[7]InfraS 1.1'!V279","v":0},{"$f":"'[7]InfraS 1.1'!X279","v":0},{"$f":"'[7]InfraS 1.1'!Z279","v":0},{"$f":"'[7]InfraS 1.1'!AA279","v":0},null,{"$f":"'[7]InfraS 1.1'!AH279","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT279","v":0},{"$f":"'[7]InfraS 1.1'!AU279","v":0},{"$f":"'[7]InfraS 1.1'!AV279","v":0},{"$f":"'[7]InfraS 1.1'!AW279","v":0},{"$f":"'[7]InfraS 1.1'!AX279","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H280","v":0},{"$f":"'[7]InfraS 1.1'!I280","v":0},{"$f":"'[7]InfraS 1.1'!J280","v":0},{"$f":"'[7]InfraS 1.1'!K280","v":0},{"$f":"'[7]InfraS 1.1'!L280","v":0},{"$f":"'[7]InfraS 1.1'!M280","v":0},{"$f":"'[7]InfraS 1.1'!N280","v":0},{"$f":"'[7]InfraS 1.1'!O280","v":0},{"$f":"'[7]InfraS 1.1'!P280","v":0},{"$f":"'[7]InfraS 1.1'!Q280","v":0},{"$f":"'[7]InfraS 1.1'!R280","v":0},{"$f":"'[7]InfraS 1.1'!S280","v":0},{"$f":"'[7]InfraS 1.1'!T280","v":0},{"$f":"'[7]InfraS 1.1'!U280","v":0},{"$f":"'[7]InfraS 1.1'!V280","v":0},{"$f":"'[7]InfraS 1.1'!X280","v":0},{"$f":"'[7]InfraS 1.1'!Z280","v":0},{"$f":"'[7]InfraS 1.1'!AA280","v":0},null,{"$f":"'[7]InfraS 1.1'!AH280","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT280","v":0},{"$f":"'[7]InfraS 1.1'!AU280","v":0},{"$f":"'[7]InfraS 1.1'!AV280","v":0},{"$f":"'[7]InfraS 1.1'!AW280","v":0},{"$f":"'[7]InfraS 1.1'!AX280","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H281","v":0},{"$f":"'[7]InfraS 1.1'!I281","v":0},{"$f":"'[7]InfraS 1.1'!J281","v":0},{"$f":"'[7]InfraS 1.1'!K281","v":0},{"$f":"'[7]InfraS 1.1'!L281","v":0},{"$f":"'[7]InfraS 1.1'!M281","v":0},{"$f":"'[7]InfraS 1.1'!N281","v":0},{"$f":"'[7]InfraS 1.1'!O281","v":0},{"$f":"'[7]InfraS 1.1'!P281","v":0},{"$f":"'[7]InfraS 1.1'!Q281","v":0},{"$f":"'[7]InfraS 1.1'!R281","v":0},{"$f":"'[7]InfraS 1.1'!S281","v":0},{"$f":"'[7]InfraS 1.1'!T281","v":0},{"$f":"'[7]InfraS 1.1'!U281","v":0},{"$f":"'[7]InfraS 1.1'!V281","v":0},{"$f":"'[7]InfraS 1.1'!X281","v":0},{"$f":"'[7]InfraS 1.1'!Z281","v":0},{"$f":"'[7]InfraS 1.1'!AA281","v":0},null,{"$f":"'[7]InfraS 1.1'!AH281","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT281","v":0},{"$f":"'[7]InfraS 1.1'!AU281","v":0},{"$f":"'[7]InfraS 1.1'!AV281","v":0},{"$f":"'[7]InfraS 1.1'!AW281","v":0},{"$f":"'[7]InfraS 1.1'!AX281","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H282","v":0},{"$f":"'[7]InfraS 1.1'!I282","v":0},{"$f":"'[7]InfraS 1.1'!J282","v":0},{"$f":"'[7]InfraS 1.1'!K282","v":0},{"$f":"'[7]InfraS 1.1'!L282","v":0},{"$f":"'[7]InfraS 1.1'!M282","v":0},{"$f":"'[7]InfraS 1.1'!N282","v":0},{"$f":"'[7]InfraS 1.1'!O282","v":0},{"$f":"'[7]InfraS 1.1'!P282","v":0},{"$f":"'[7]InfraS 1.1'!Q282","v":0},{"$f":"'[7]InfraS 1.1'!R282","v":0},{"$f":"'[7]InfraS 1.1'!S282","v":0},{"$f":"'[7]InfraS 1.1'!T282","v":0},{"$f":"'[7]InfraS 1.1'!U282","v":0},{"$f":"'[7]InfraS 1.1'!V282","v":0},{"$f":"'[7]InfraS 1.1'!X282","v":0},{"$f":"'[7]InfraS 1.1'!Z282","v":0},{"$f":"'[7]InfraS 1.1'!AA282","v":0},null,{"$f":"'[7]InfraS 1.1'!AH282","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT282","v":0},{"$f":"'[7]InfraS 1.1'!AU282","v":0},{"$f":"'[7]InfraS 1.1'!AV282","v":0},{"$f":"'[7]InfraS 1.1'!AW282","v":0},{"$f":"'[7]InfraS 1.1'!AX282","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H283","v":0},{"$f":"'[7]InfraS 1.1'!I283","v":0},{"$f":"'[7]InfraS 1.1'!J283","v":0},{"$f":"'[7]InfraS 1.1'!K283","v":0},{"$f":"'[7]InfraS 1.1'!L283","v":0},{"$f":"'[7]InfraS 1.1'!M283","v":0},{"$f":"'[7]InfraS 1.1'!N283","v":0},{"$f":"'[7]InfraS 1.1'!O283","v":0},{"$f":"'[7]InfraS 1.1'!P283","v":0},{"$f":"'[7]InfraS 1.1'!Q283","v":0},{"$f":"'[7]InfraS 1.1'!R283","v":0},{"$f":"'[7]InfraS 1.1'!S283","v":0},{"$f":"'[7]InfraS 1.1'!T283","v":0},{"$f":"'[7]InfraS 1.1'!U283","v":0},{"$f":"'[7]InfraS 1.1'!V283","v":0},{"$f":"'[7]InfraS 1.1'!X283","v":0},{"$f":"'[7]InfraS 1.1'!Z283","v":0},{"$f":"'[7]InfraS 1.1'!AA283","v":0},null,{"$f":"'[7]InfraS 1.1'!AH283","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT283","v":0},{"$f":"'[7]InfraS 1.1'!AU283","v":0},{"$f":"'[7]InfraS 1.1'!AV283","v":0},{"$f":"'[7]InfraS 1.1'!AW283","v":0},{"$f":"'[7]InfraS 1.1'!AX283","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H284","v":0},{"$f":"'[7]InfraS 1.1'!I284","v":0},{"$f":"'[7]InfraS 1.1'!J284","v":0},{"$f":"'[7]InfraS 1.1'!K284","v":0},{"$f":"'[7]InfraS 1.1'!L284","v":0},{"$f":"'[7]InfraS 1.1'!M284","v":0},{"$f":"'[7]InfraS 1.1'!N284","v":0},{"$f":"'[7]InfraS 1.1'!O284","v":0},{"$f":"'[7]InfraS 1.1'!P284","v":0},{"$f":"'[7]InfraS 1.1'!Q284","v":0},{"$f":"'[7]InfraS 1.1'!R284","v":0},{"$f":"'[7]InfraS 1.1'!S284","v":0},{"$f":"'[7]InfraS 1.1'!T284","v":0},{"$f":"'[7]InfraS 1.1'!U284","v":0},{"$f":"'[7]InfraS 1.1'!V284","v":0},{"$f":"'[7]InfraS 1.1'!X284","v":0},{"$f":"'[7]InfraS 1.1'!Z284","v":0},{"$f":"'[7]InfraS 1.1'!AA284","v":0},null,{"$f":"'[7]InfraS 1.1'!AH284","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT284","v":0},{"$f":"'[7]InfraS 1.1'!AU284","v":0},{"$f":"'[7]InfraS 1.1'!AV284","v":0},{"$f":"'[7]InfraS 1.1'!AW284","v":0},{"$f":"'[7]InfraS 1.1'!AX284","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H285","v":0},{"$f":"'[7]InfraS 1.1'!I285","v":0},{"$f":"'[7]InfraS 1.1'!J285","v":0},{"$f":"'[7]InfraS 1.1'!K285","v":0},{"$f":"'[7]InfraS 1.1'!L285","v":0},{"$f":"'[7]InfraS 1.1'!M285","v":0},{"$f":"'[7]InfraS 1.1'!N285","v":0},{"$f":"'[7]InfraS 1.1'!O285","v":0},{"$f":"'[7]InfraS 1.1'!P285","v":0},{"$f":"'[7]InfraS 1.1'!Q285","v":0},{"$f":"'[7]InfraS 1.1'!R285","v":0},{"$f":"'[7]InfraS 1.1'!S285","v":0},{"$f":"'[7]InfraS 1.1'!T285","v":0},{"$f":"'[7]InfraS 1.1'!U285","v":0},{"$f":"'[7]InfraS 1.1'!V285","v":0},{"$f":"'[7]InfraS 1.1'!X285","v":0},{"$f":"'[7]InfraS 1.1'!Z285","v":0},{"$f":"'[7]InfraS 1.1'!AA285","v":0},null,{"$f":"'[7]InfraS 1.1'!AH285","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT285","v":0},{"$f":"'[7]InfraS 1.1'!AU285","v":0},{"$f":"'[7]InfraS 1.1'!AV285","v":0},{"$f":"'[7]InfraS 1.1'!AW285","v":0},{"$f":"'[7]InfraS 1.1'!AX285","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H286","v":0},{"$f":"'[7]InfraS 1.1'!I286","v":0},{"$f":"'[7]InfraS 1.1'!J286","v":0},{"$f":"'[7]InfraS 1.1'!K286","v":0},{"$f":"'[7]InfraS 1.1'!L286","v":0},{"$f":"'[7]InfraS 1.1'!M286","v":0},{"$f":"'[7]InfraS 1.1'!N286","v":0},{"$f":"'[7]InfraS 1.1'!O286","v":0},{"$f":"'[7]InfraS 1.1'!P286","v":0},{"$f":"'[7]InfraS 1.1'!Q286","v":0},{"$f":"'[7]InfraS 1.1'!R286","v":0},{"$f":"'[7]InfraS 1.1'!S286","v":0},{"$f":"'[7]InfraS 1.1'!T286","v":0},{"$f":"'[7]InfraS 1.1'!U286","v":0},{"$f":"'[7]InfraS 1.1'!V286","v":0},{"$f":"'[7]InfraS 1.1'!X286","v":0},{"$f":"'[7]InfraS 1.1'!Z286","v":0},{"$f":"'[7]InfraS 1.1'!AA286","v":0},null,{"$f":"'[7]InfraS 1.1'!AH286","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT286","v":0},{"$f":"'[7]InfraS 1.1'!AU286","v":0},{"$f":"'[7]InfraS 1.1'!AV286","v":0},{"$f":"'[7]InfraS 1.1'!AW286","v":0},{"$f":"'[7]InfraS 1.1'!AX286","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H287","v":0},{"$f":"'[7]InfraS 1.1'!I287","v":0},{"$f":"'[7]InfraS 1.1'!J287","v":0},{"$f":"'[7]InfraS 1.1'!K287","v":0},{"$f":"'[7]InfraS 1.1'!L287","v":0},{"$f":"'[7]InfraS 1.1'!M287","v":0},{"$f":"'[7]InfraS 1.1'!N287","v":0},{"$f":"'[7]InfraS 1.1'!O287","v":0},{"$f":"'[7]InfraS 1.1'!P287","v":0},{"$f":"'[7]InfraS 1.1'!Q287","v":0},{"$f":"'[7]InfraS 1.1'!R287","v":0},{"$f":"'[7]InfraS 1.1'!S287","v":0},{"$f":"'[7]InfraS 1.1'!T287","v":0},{"$f":"'[7]InfraS 1.1'!U287","v":0},{"$f":"'[7]InfraS 1.1'!V287","v":0},{"$f":"'[7]InfraS 1.1'!X287","v":0},{"$f":"'[7]InfraS 1.1'!Z287","v":0},{"$f":"'[7]InfraS 1.1'!AA287","v":0},null,{"$f":"'[7]InfraS 1.1'!AH287","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT287","v":0},{"$f":"'[7]InfraS 1.1'!AU287","v":0},{"$f":"'[7]InfraS 1.1'!AV287","v":0},{"$f":"'[7]InfraS 1.1'!AW287","v":0},{"$f":"'[7]InfraS 1.1'!AX287","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H288","v":0},{"$f":"'[7]InfraS 1.1'!I288","v":0},{"$f":"'[7]InfraS 1.1'!J288","v":0},{"$f":"'[7]InfraS 1.1'!K288","v":0},{"$f":"'[7]InfraS 1.1'!L288","v":0},{"$f":"'[7]InfraS 1.1'!M288","v":0},{"$f":"'[7]InfraS 1.1'!N288","v":0},{"$f":"'[7]InfraS 1.1'!O288","v":0},{"$f":"'[7]InfraS 1.1'!P288","v":0},{"$f":"'[7]InfraS 1.1'!Q288","v":0},{"$f":"'[7]InfraS 1.1'!R288","v":0},{"$f":"'[7]InfraS 1.1'!S288","v":0},{"$f":"'[7]InfraS 1.1'!T288","v":0},{"$f":"'[7]InfraS 1.1'!U288","v":0},{"$f":"'[7]InfraS 1.1'!V288","v":0},{"$f":"'[7]InfraS 1.1'!X288","v":0},{"$f":"'[7]InfraS 1.1'!Z288","v":0},{"$f":"'[7]InfraS 1.1'!AA288","v":0},null,{"$f":"'[7]InfraS 1.1'!AH288","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT288","v":0},{"$f":"'[7]InfraS 1.1'!AU288","v":0},{"$f":"'[7]InfraS 1.1'!AV288","v":0},{"$f":"'[7]InfraS 1.1'!AW288","v":0},{"$f":"'[7]InfraS 1.1'!AX288","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H289","v":0},{"$f":"'[7]InfraS 1.1'!I289","v":0},{"$f":"'[7]InfraS 1.1'!J289","v":0},{"$f":"'[7]InfraS 1.1'!K289","v":0},{"$f":"'[7]InfraS 1.1'!L289","v":0},{"$f":"'[7]InfraS 1.1'!M289","v":0},{"$f":"'[7]InfraS 1.1'!N289","v":0},{"$f":"'[7]InfraS 1.1'!O289","v":0},{"$f":"'[7]InfraS 1.1'!P289","v":0},{"$f":"'[7]InfraS 1.1'!Q289","v":0},{"$f":"'[7]InfraS 1.1'!R289","v":0},{"$f":"'[7]InfraS 1.1'!S289","v":0},{"$f":"'[7]InfraS 1.1'!T289","v":0},{"$f":"'[7]InfraS 1.1'!U289","v":0},{"$f":"'[7]InfraS 1.1'!V289","v":0},{"$f":"'[7]InfraS 1.1'!X289","v":0},{"$f":"'[7]InfraS 1.1'!Z289","v":0},{"$f":"'[7]InfraS 1.1'!AA289","v":0},null,{"$f":"'[7]InfraS 1.1'!AH289","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT289","v":0},{"$f":"'[7]InfraS 1.1'!AU289","v":0},{"$f":"'[7]InfraS 1.1'!AV289","v":0},{"$f":"'[7]InfraS 1.1'!AW289","v":0},{"$f":"'[7]InfraS 1.1'!AX289","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H290","v":0},{"$f":"'[7]InfraS 1.1'!I290","v":0},{"$f":"'[7]InfraS 1.1'!J290","v":0},{"$f":"'[7]InfraS 1.1'!K290","v":0},{"$f":"'[7]InfraS 1.1'!L290","v":0},{"$f":"'[7]InfraS 1.1'!M290","v":0},{"$f":"'[7]InfraS 1.1'!N290","v":0},{"$f":"'[7]InfraS 1.1'!O290","v":0},{"$f":"'[7]InfraS 1.1'!P290","v":0},{"$f":"'[7]InfraS 1.1'!Q290","v":0},{"$f":"'[7]InfraS 1.1'!R290","v":0},{"$f":"'[7]InfraS 1.1'!S290","v":0},{"$f":"'[7]InfraS 1.1'!T290","v":0},{"$f":"'[7]InfraS 1.1'!U290","v":0},{"$f":"'[7]InfraS 1.1'!V290","v":0},{"$f":"'[7]InfraS 1.1'!X290","v":0},{"$f":"'[7]InfraS 1.1'!Z290","v":0},{"$f":"'[7]InfraS 1.1'!AA290","v":0},null,{"$f":"'[7]InfraS 1.1'!AH290","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT290","v":0},{"$f":"'[7]InfraS 1.1'!AU290","v":0},{"$f":"'[7]InfraS 1.1'!AV290","v":0},{"$f":"'[7]InfraS 1.1'!AW290","v":0},{"$f":"'[7]InfraS 1.1'!AX290","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H291","v":0},{"$f":"'[7]InfraS 1.1'!I291","v":0},{"$f":"'[7]InfraS 1.1'!J291","v":0},{"$f":"'[7]InfraS 1.1'!K291","v":0},{"$f":"'[7]InfraS 1.1'!L291","v":0},{"$f":"'[7]InfraS 1.1'!M291","v":0},{"$f":"'[7]InfraS 1.1'!N291","v":0},{"$f":"'[7]InfraS 1.1'!O291","v":0},{"$f":"'[7]InfraS 1.1'!P291","v":0},{"$f":"'[7]InfraS 1.1'!Q291","v":0},{"$f":"'[7]InfraS 1.1'!R291","v":0},{"$f":"'[7]InfraS 1.1'!S291","v":0},{"$f":"'[7]InfraS 1.1'!T291","v":0},{"$f":"'[7]InfraS 1.1'!U291","v":0},{"$f":"'[7]InfraS 1.1'!V291","v":0},{"$f":"'[7]InfraS 1.1'!X291","v":0},{"$f":"'[7]InfraS 1.1'!Z291","v":0},{"$f":"'[7]InfraS 1.1'!AA291","v":0},null,{"$f":"'[7]InfraS 1.1'!AH291","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT291","v":0},{"$f":"'[7]InfraS 1.1'!AU291","v":0},{"$f":"'[7]InfraS 1.1'!AV291","v":0},{"$f":"'[7]InfraS 1.1'!AW291","v":0},{"$f":"'[7]InfraS 1.1'!AX291","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H292","v":0},{"$f":"'[7]InfraS 1.1'!I292","v":0},{"$f":"'[7]InfraS 1.1'!J292","v":0},{"$f":"'[7]InfraS 1.1'!K292","v":0},{"$f":"'[7]InfraS 1.1'!L292","v":0},{"$f":"'[7]InfraS 1.1'!M292","v":0},{"$f":"'[7]InfraS 1.1'!N292","v":0},{"$f":"'[7]InfraS 1.1'!O292","v":0},{"$f":"'[7]InfraS 1.1'!P292","v":0},{"$f":"'[7]InfraS 1.1'!Q292","v":0},{"$f":"'[7]InfraS 1.1'!R292","v":0},{"$f":"'[7]InfraS 1.1'!S292","v":0},{"$f":"'[7]InfraS 1.1'!T292","v":0},{"$f":"'[7]InfraS 1.1'!U292","v":0},{"$f":"'[7]InfraS 1.1'!V292","v":0},{"$f":"'[7]InfraS 1.1'!X292","v":0},{"$f":"'[7]InfraS 1.1'!Z292","v":0},{"$f":"'[7]InfraS 1.1'!AA292","v":0},null,{"$f":"'[7]InfraS 1.1'!AH292","v":0},null,{"$f":"SUM(AA292,AB292)","v":0},{"$f":"'[7]InfraS 1.1'!AM292","v":0},null,{"$f":"SUM(AD292:AE292)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR292","v":0},null,{"$f":"SUM(AI292:AJ292)","v":0},null,{"$f":"SUM(AK292:AL292)","v":0},{"$f":"'[7]InfraS 1.1'!AS292","v":0},null,{"$f":"SUM(AN292:AO292)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT292","v":0},{"$f":"'[7]InfraS 1.1'!AU292","v":0},{"$f":"'[7]InfraS 1.1'!AV292","v":0},{"$f":"'[7]InfraS 1.1'!AW292","v":0},{"$f":"'[7]InfraS 1.1'!AX292","v":0},null,{"$f":"IF(AND(H292=\"\",SUM(U292+W292+X292+Y292+Z292+AA292+AD292+AE292+AI292+AJ292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H293","v":0},{"$f":"'[7]InfraS 1.1'!I293","v":0},{"$f":"'[7]InfraS 1.1'!J293","v":0},{"$f":"'[7]InfraS 1.1'!K293","v":0},{"$f":"'[7]InfraS 1.1'!L293","v":0},{"$f":"'[7]InfraS 1.1'!M293","v":0},{"$f":"'[7]InfraS 1.1'!N293","v":0},{"$f":"'[7]InfraS 1.1'!O293","v":0},{"$f":"'[7]InfraS 1.1'!P293","v":0},{"$f":"'[7]InfraS 1.1'!Q293","v":0},{"$f":"'[7]InfraS 1.1'!R293","v":0},{"$f":"'[7]InfraS 1.1'!S293","v":0},{"$f":"'[7]InfraS 1.1'!T293","v":0},{"$f":"'[7]InfraS 1.1'!U293","v":0},{"$f":"'[7]InfraS 1.1'!V293","v":0},{"$f":"'[7]InfraS 1.1'!X293","v":0},{"$f":"'[7]InfraS 1.1'!Z293","v":0},{"$f":"'[7]InfraS 1.1'!AA293","v":0},null,{"$f":"'[7]InfraS 1.1'!AH293","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM293","v":0},null,0,null,{"$f":"SUM(AF293:AG293)","v":0},{"$f":"'[7]InfraS 1.1'!AR293","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS293","v":0},null,0,null,{"$f":"SUM(AP293:AQ293)","v":0},{"$f":"'[7]InfraS 1.1'!AT293","v":0},{"$f":"'[7]InfraS 1.1'!AU293","v":0},{"$f":"'[7]InfraS 1.1'!AV293","v":0},{"$f":"'[7]InfraS 1.1'!AW293","v":0},{"$f":"'[7]InfraS 1.1'!AX293","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H294","v":0},{"$f":"'[7]InfraS 1.1'!I294","v":0},{"$f":"'[7]InfraS 1.1'!J294","v":0},{"$f":"'[7]InfraS 1.1'!K294","v":0},{"$f":"'[7]InfraS 1.1'!L294","v":0},{"$f":"'[7]InfraS 1.1'!M294","v":0},{"$f":"'[7]InfraS 1.1'!N294","v":0},{"$f":"'[7]InfraS 1.1'!O294","v":0},{"$f":"'[7]InfraS 1.1'!P294","v":0},{"$f":"'[7]InfraS 1.1'!Q294","v":0},{"$f":"'[7]InfraS 1.1'!R294","v":0},{"$f":"'[7]InfraS 1.1'!S294","v":0},{"$f":"'[7]InfraS 1.1'!T294","v":0},{"$f":"'[7]InfraS 1.1'!U294","v":0},{"$f":"'[7]InfraS 1.1'!V294","v":0},{"$f":"'[7]InfraS 1.1'!X294","v":0},{"$f":"'[7]InfraS 1.1'!Z294","v":0},{"$f":"'[7]InfraS 1.1'!AA294","v":0},null,{"$f":"'[7]InfraS 1.1'!AH294","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT294","v":0},{"$f":"'[7]InfraS 1.1'!AU294","v":0},{"$f":"'[7]InfraS 1.1'!AV294","v":0},{"$f":"'[7]InfraS 1.1'!AW294","v":0},{"$f":"'[7]InfraS 1.1'!AX294","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H295","v":0},{"$f":"'[7]InfraS 1.1'!I295","v":0},{"$f":"'[7]InfraS 1.1'!J295","v":0},{"$f":"'[7]InfraS 1.1'!K295","v":0},{"$f":"'[7]InfraS 1.1'!L295","v":0},{"$f":"'[7]InfraS 1.1'!M295","v":0},{"$f":"'[7]InfraS 1.1'!N295","v":0},{"$f":"'[7]InfraS 1.1'!O295","v":0},{"$f":"'[7]InfraS 1.1'!P295","v":0},{"$f":"'[7]InfraS 1.1'!Q295","v":0},{"$f":"'[7]InfraS 1.1'!R295","v":0},{"$f":"'[7]InfraS 1.1'!S295","v":0},{"$f":"'[7]InfraS 1.1'!T295","v":0},{"$f":"'[7]InfraS 1.1'!U295","v":0},{"$f":"'[7]InfraS 1.1'!V295","v":0},{"$f":"'[7]InfraS 1.1'!X295","v":0},{"$f":"'[7]InfraS 1.1'!Z295","v":0},{"$f":"'[7]InfraS 1.1'!AA295","v":0},null,{"$f":"'[7]InfraS 1.1'!AH295","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT295","v":0},{"$f":"'[7]InfraS 1.1'!AU295","v":0},{"$f":"'[7]InfraS 1.1'!AV295","v":0},{"$f":"'[7]InfraS 1.1'!AW295","v":0},{"$f":"'[7]InfraS 1.1'!AX295","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H296","v":0},{"$f":"'[7]InfraS 1.1'!I296","v":0},{"$f":"'[7]InfraS 1.1'!J296","v":0},{"$f":"'[7]InfraS 1.1'!K296","v":0},{"$f":"'[7]InfraS 1.1'!L296","v":0},{"$f":"'[7]InfraS 1.1'!M296","v":0},{"$f":"'[7]InfraS 1.1'!N296","v":0},{"$f":"'[7]InfraS 1.1'!O296","v":0},{"$f":"'[7]InfraS 1.1'!P296","v":0},{"$f":"'[7]InfraS 1.1'!Q296","v":0},{"$f":"'[7]InfraS 1.1'!R296","v":0},{"$f":"'[7]InfraS 1.1'!S296","v":0},{"$f":"'[7]InfraS 1.1'!T296","v":0},{"$f":"'[7]InfraS 1.1'!U296","v":0},{"$f":"'[7]InfraS 1.1'!V296","v":0},{"$f":"'[7]InfraS 1.1'!X296","v":0},{"$f":"'[7]InfraS 1.1'!Z296","v":0},{"$f":"'[7]InfraS 1.1'!AA296","v":0},null,{"$f":"'[7]InfraS 1.1'!AH296","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT296","v":0},{"$f":"'[7]InfraS 1.1'!AU296","v":0},{"$f":"'[7]InfraS 1.1'!AV296","v":0},{"$f":"'[7]InfraS 1.1'!AW296","v":0},{"$f":"'[7]InfraS 1.1'!AX296","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H297","v":0},{"$f":"'[7]InfraS 1.1'!I297","v":0},{"$f":"'[7]InfraS 1.1'!J297","v":0},{"$f":"'[7]InfraS 1.1'!K297","v":0},{"$f":"'[7]InfraS 1.1'!L297","v":0},{"$f":"'[7]InfraS 1.1'!M297","v":0},{"$f":"'[7]InfraS 1.1'!N297","v":0},{"$f":"'[7]InfraS 1.1'!O297","v":0},{"$f":"'[7]InfraS 1.1'!P297","v":0},{"$f":"'[7]InfraS 1.1'!Q297","v":0},{"$f":"'[7]InfraS 1.1'!R297","v":0},{"$f":"'[7]InfraS 1.1'!S297","v":0},{"$f":"'[7]InfraS 1.1'!T297","v":0},{"$f":"'[7]InfraS 1.1'!U297","v":0},{"$f":"'[7]InfraS 1.1'!V297","v":0},{"$f":"'[7]InfraS 1.1'!X297","v":0},{"$f":"'[7]InfraS 1.1'!Z297","v":0},{"$f":"'[7]InfraS 1.1'!AA297","v":0},null,{"$f":"'[7]InfraS 1.1'!AH297","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT297","v":0},{"$f":"'[7]InfraS 1.1'!AU297","v":0},{"$f":"'[7]InfraS 1.1'!AV297","v":0},{"$f":"'[7]InfraS 1.1'!AW297","v":0},{"$f":"'[7]InfraS 1.1'!AX297","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H298","v":0},{"$f":"'[7]InfraS 1.1'!I298","v":0},{"$f":"'[7]InfraS 1.1'!J298","v":0},{"$f":"'[7]InfraS 1.1'!K298","v":0},{"$f":"'[7]InfraS 1.1'!L298","v":0},{"$f":"'[7]InfraS 1.1'!M298","v":0},{"$f":"'[7]InfraS 1.1'!N298","v":0},{"$f":"'[7]InfraS 1.1'!O298","v":0},{"$f":"'[7]InfraS 1.1'!P298","v":0},{"$f":"'[7]InfraS 1.1'!Q298","v":0},{"$f":"'[7]InfraS 1.1'!R298","v":0},{"$f":"'[7]InfraS 1.1'!S298","v":0},{"$f":"'[7]InfraS 1.1'!T298","v":0},{"$f":"'[7]InfraS 1.1'!U298","v":0},{"$f":"'[7]InfraS 1.1'!V298","v":0},{"$f":"'[7]InfraS 1.1'!X298","v":0},{"$f":"'[7]InfraS 1.1'!Z298","v":0},{"$f":"'[7]InfraS 1.1'!AA298","v":0},null,{"$f":"'[7]InfraS 1.1'!AH298","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT298","v":0},{"$f":"'[7]InfraS 1.1'!AU298","v":0},{"$f":"'[7]InfraS 1.1'!AV298","v":0},{"$f":"'[7]InfraS 1.1'!AW298","v":0},{"$f":"'[7]InfraS 1.1'!AX298","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H299","v":0},{"$f":"'[7]InfraS 1.1'!I299","v":0},{"$f":"'[7]InfraS 1.1'!J299","v":0},{"$f":"'[7]InfraS 1.1'!K299","v":0},{"$f":"'[7]InfraS 1.1'!L299","v":0},{"$f":"'[7]InfraS 1.1'!M299","v":0},{"$f":"'[7]InfraS 1.1'!N299","v":0},{"$f":"'[7]InfraS 1.1'!O299","v":0},{"$f":"'[7]InfraS 1.1'!P299","v":0},{"$f":"'[7]InfraS 1.1'!Q299","v":0},{"$f":"'[7]InfraS 1.1'!R299","v":0},{"$f":"'[7]InfraS 1.1'!S299","v":0},{"$f":"'[7]InfraS 1.1'!T299","v":0},{"$f":"'[7]InfraS 1.1'!U299","v":0},{"$f":"'[7]InfraS 1.1'!V299","v":0},{"$f":"'[7]InfraS 1.1'!X299","v":0},{"$f":"'[7]InfraS 1.1'!Z299","v":0},{"$f":"'[7]InfraS 1.1'!AA299","v":0},null,{"$f":"'[7]InfraS 1.1'!AH299","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT299","v":0},{"$f":"'[7]InfraS 1.1'!AU299","v":0},{"$f":"'[7]InfraS 1.1'!AV299","v":0},{"$f":"'[7]InfraS 1.1'!AW299","v":0},{"$f":"'[7]InfraS 1.1'!AX299","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H300","v":0},{"$f":"'[7]InfraS 1.1'!I300","v":0},{"$f":"'[7]InfraS 1.1'!J300","v":0},{"$f":"'[7]InfraS 1.1'!K300","v":0},{"$f":"'[7]InfraS 1.1'!L300","v":0},{"$f":"'[7]InfraS 1.1'!M300","v":0},{"$f":"'[7]InfraS 1.1'!N300","v":0},{"$f":"'[7]InfraS 1.1'!O300","v":0},{"$f":"'[7]InfraS 1.1'!P300","v":0},{"$f":"'[7]InfraS 1.1'!Q300","v":0},{"$f":"'[7]InfraS 1.1'!R300","v":0},{"$f":"'[7]InfraS 1.1'!S300","v":0},{"$f":"'[7]InfraS 1.1'!T300","v":0},{"$f":"'[7]InfraS 1.1'!U300","v":0},{"$f":"'[7]InfraS 1.1'!V300","v":0},{"$f":"'[7]InfraS 1.1'!X300","v":0},{"$f":"'[7]InfraS 1.1'!Z300","v":0},{"$f":"'[7]InfraS 1.1'!AA300","v":0},null,{"$f":"'[7]InfraS 1.1'!AH300","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT300","v":0},{"$f":"'[7]InfraS 1.1'!AU300","v":0},{"$f":"'[7]InfraS 1.1'!AV300","v":0},{"$f":"'[7]InfraS 1.1'!AW300","v":0},{"$f":"'[7]InfraS 1.1'!AX300","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H301","v":0},{"$f":"'[7]InfraS 1.1'!I301","v":0},{"$f":"'[7]InfraS 1.1'!J301","v":0},{"$f":"'[7]InfraS 1.1'!K301","v":0},{"$f":"'[7]InfraS 1.1'!L301","v":0},{"$f":"'[7]InfraS 1.1'!M301","v":0},{"$f":"'[7]InfraS 1.1'!N301","v":0},{"$f":"'[7]InfraS 1.1'!O301","v":0},{"$f":"'[7]InfraS 1.1'!P301","v":0},{"$f":"'[7]InfraS 1.1'!Q301","v":0},{"$f":"'[7]InfraS 1.1'!R301","v":0},{"$f":"'[7]InfraS 1.1'!S301","v":0},{"$f":"'[7]InfraS 1.1'!T301","v":0},{"$f":"'[7]InfraS 1.1'!U301","v":0},{"$f":"'[7]InfraS 1.1'!V301","v":0},{"$f":"'[7]InfraS 1.1'!X301","v":0},{"$f":"'[7]InfraS 1.1'!Z301","v":0},{"$f":"'[7]InfraS 1.1'!AA301","v":0},null,{"$f":"'[7]InfraS 1.1'!AH301","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT301","v":0},{"$f":"'[7]InfraS 1.1'!AU301","v":0},{"$f":"'[7]InfraS 1.1'!AV301","v":0},{"$f":"'[7]InfraS 1.1'!AW301","v":0},{"$f":"'[7]InfraS 1.1'!AX301","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H302","v":0},{"$f":"'[7]InfraS 1.1'!I302","v":0},{"$f":"'[7]InfraS 1.1'!J302","v":0},{"$f":"'[7]InfraS 1.1'!K302","v":0},{"$f":"'[7]InfraS 1.1'!L302","v":0},{"$f":"'[7]InfraS 1.1'!M302","v":0},{"$f":"'[7]InfraS 1.1'!N302","v":0},{"$f":"'[7]InfraS 1.1'!O302","v":0},{"$f":"'[7]InfraS 1.1'!P302","v":0},{"$f":"'[7]InfraS 1.1'!Q302","v":0},{"$f":"'[7]InfraS 1.1'!R302","v":0},{"$f":"'[7]InfraS 1.1'!S302","v":0},{"$f":"'[7]InfraS 1.1'!T302","v":0},{"$f":"'[7]InfraS 1.1'!U302","v":0},{"$f":"'[7]InfraS 1.1'!V302","v":0},{"$f":"'[7]InfraS 1.1'!X302","v":0},{"$f":"'[7]InfraS 1.1'!Z302","v":0},{"$f":"'[7]InfraS 1.1'!AA302","v":0},null,{"$f":"'[7]InfraS 1.1'!AH302","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT302","v":0},{"$f":"'[7]InfraS 1.1'!AU302","v":0},{"$f":"'[7]InfraS 1.1'!AV302","v":0},{"$f":"'[7]InfraS 1.1'!AW302","v":0},{"$f":"'[7]InfraS 1.1'!AX302","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H303","v":0},{"$f":"'[7]InfraS 1.1'!I303","v":0},{"$f":"'[7]InfraS 1.1'!J303","v":0},{"$f":"'[7]InfraS 1.1'!K303","v":0},{"$f":"'[7]InfraS 1.1'!L303","v":0},{"$f":"'[7]InfraS 1.1'!M303","v":0},{"$f":"'[7]InfraS 1.1'!N303","v":0},{"$f":"'[7]InfraS 1.1'!O303","v":0},{"$f":"'[7]InfraS 1.1'!P303","v":0},{"$f":"'[7]InfraS 1.1'!Q303","v":0},{"$f":"'[7]InfraS 1.1'!R303","v":0},{"$f":"'[7]InfraS 1.1'!S303","v":0},{"$f":"'[7]InfraS 1.1'!T303","v":0},{"$f":"'[7]InfraS 1.1'!U303","v":0},{"$f":"'[7]InfraS 1.1'!V303","v":0},{"$f":"'[7]InfraS 1.1'!X303","v":0},{"$f":"'[7]InfraS 1.1'!Z303","v":0},{"$f":"'[7]InfraS 1.1'!AA303","v":0},null,{"$f":"'[7]InfraS 1.1'!AH303","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT303","v":0},{"$f":"'[7]InfraS 1.1'!AU303","v":0},{"$f":"'[7]InfraS 1.1'!AV303","v":0},{"$f":"'[7]InfraS 1.1'!AW303","v":0},{"$f":"'[7]InfraS 1.1'!AX303","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H304","v":0},{"$f":"'[7]InfraS 1.1'!I304","v":0},{"$f":"'[7]InfraS 1.1'!J304","v":0},{"$f":"'[7]InfraS 1.1'!K304","v":0},{"$f":"'[7]InfraS 1.1'!L304","v":0},{"$f":"'[7]InfraS 1.1'!M304","v":0},{"$f":"'[7]InfraS 1.1'!N304","v":0},{"$f":"'[7]InfraS 1.1'!O304","v":0},{"$f":"'[7]InfraS 1.1'!P304","v":0},{"$f":"'[7]InfraS 1.1'!Q304","v":0},{"$f":"'[7]InfraS 1.1'!R304","v":0},{"$f":"'[7]InfraS 1.1'!S304","v":0},{"$f":"'[7]InfraS 1.1'!T304","v":0},{"$f":"'[7]InfraS 1.1'!U304","v":0},{"$f":"'[7]InfraS 1.1'!V304","v":0},{"$f":"'[7]InfraS 1.1'!X304","v":0},{"$f":"'[7]InfraS 1.1'!Z304","v":0},{"$f":"'[7]InfraS 1.1'!AA304","v":0},null,{"$f":"'[7]InfraS 1.1'!AH304","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT304","v":0},{"$f":"'[7]InfraS 1.1'!AU304","v":0},{"$f":"'[7]InfraS 1.1'!AV304","v":0},{"$f":"'[7]InfraS 1.1'!AW304","v":0},{"$f":"'[7]InfraS 1.1'!AX304","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H305","v":0},{"$f":"'[7]InfraS 1.1'!I305","v":0},{"$f":"'[7]InfraS 1.1'!J305","v":0},{"$f":"'[7]InfraS 1.1'!K305","v":0},{"$f":"'[7]InfraS 1.1'!L305","v":0},{"$f":"'[7]InfraS 1.1'!M305","v":0},{"$f":"'[7]InfraS 1.1'!N305","v":0},{"$f":"'[7]InfraS 1.1'!O305","v":0},{"$f":"'[7]InfraS 1.1'!P305","v":0},{"$f":"'[7]InfraS 1.1'!Q305","v":0},{"$f":"'[7]InfraS 1.1'!R305","v":0},{"$f":"'[7]InfraS 1.1'!S305","v":0},{"$f":"'[7]InfraS 1.1'!T305","v":0},{"$f":"'[7]InfraS 1.1'!U305","v":0},{"$f":"'[7]InfraS 1.1'!V305","v":0},{"$f":"'[7]InfraS 1.1'!X305","v":0},{"$f":"'[7]InfraS 1.1'!Z305","v":0},{"$f":"'[7]InfraS 1.1'!AA305","v":0},null,{"$f":"'[7]InfraS 1.1'!AH305","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT305","v":0},{"$f":"'[7]InfraS 1.1'!AU305","v":0},{"$f":"'[7]InfraS 1.1'!AV305","v":0},{"$f":"'[7]InfraS 1.1'!AW305","v":0},{"$f":"'[7]InfraS 1.1'!AX305","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H306","v":0},{"$f":"'[7]InfraS 1.1'!I306","v":0},{"$f":"'[7]InfraS 1.1'!J306","v":0},{"$f":"'[7]InfraS 1.1'!K306","v":0},{"$f":"'[7]InfraS 1.1'!L306","v":0},{"$f":"'[7]InfraS 1.1'!M306","v":0},{"$f":"'[7]InfraS 1.1'!N306","v":0},{"$f":"'[7]InfraS 1.1'!O306","v":0},{"$f":"'[7]InfraS 1.1'!P306","v":0},{"$f":"'[7]InfraS 1.1'!Q306","v":0},{"$f":"'[7]InfraS 1.1'!R306","v":0},{"$f":"'[7]InfraS 1.1'!S306","v":0},{"$f":"'[7]InfraS 1.1'!T306","v":0},{"$f":"'[7]InfraS 1.1'!U306","v":0},{"$f":"'[7]InfraS 1.1'!V306","v":0},{"$f":"'[7]InfraS 1.1'!X306","v":0},{"$f":"'[7]InfraS 1.1'!Z306","v":0},{"$f":"'[7]InfraS 1.1'!AA306","v":0},null,{"$f":"'[7]InfraS 1.1'!AH306","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT306","v":0},{"$f":"'[7]InfraS 1.1'!AU306","v":0},{"$f":"'[7]InfraS 1.1'!AV306","v":0},{"$f":"'[7]InfraS 1.1'!AW306","v":0},{"$f":"'[7]InfraS 1.1'!AX306","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H307","v":0},{"$f":"'[7]InfraS 1.1'!I307","v":0},{"$f":"'[7]InfraS 1.1'!J307","v":0},{"$f":"'[7]InfraS 1.1'!K307","v":0},{"$f":"'[7]InfraS 1.1'!L307","v":0},{"$f":"'[7]InfraS 1.1'!M307","v":0},{"$f":"'[7]InfraS 1.1'!N307","v":0},{"$f":"'[7]InfraS 1.1'!O307","v":0},{"$f":"'[7]InfraS 1.1'!P307","v":0},{"$f":"'[7]InfraS 1.1'!Q307","v":0},{"$f":"'[7]InfraS 1.1'!R307","v":0},{"$f":"'[7]InfraS 1.1'!S307","v":0},{"$f":"'[7]InfraS 1.1'!T307","v":0},{"$f":"'[7]InfraS 1.1'!U307","v":0},{"$f":"'[7]InfraS 1.1'!V307","v":0},{"$f":"'[7]InfraS 1.1'!X307","v":0},{"$f":"'[7]InfraS 1.1'!Z307","v":0},{"$f":"'[7]InfraS 1.1'!AA307","v":0},null,{"$f":"'[7]InfraS 1.1'!AH307","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT307","v":0},{"$f":"'[7]InfraS 1.1'!AU307","v":0},{"$f":"'[7]InfraS 1.1'!AV307","v":0},{"$f":"'[7]InfraS 1.1'!AW307","v":0},{"$f":"'[7]InfraS 1.1'!AX307","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H308","v":0},{"$f":"'[7]InfraS 1.1'!I308","v":0},{"$f":"'[7]InfraS 1.1'!J308","v":0},{"$f":"'[7]InfraS 1.1'!K308","v":0},{"$f":"'[7]InfraS 1.1'!L308","v":0},{"$f":"'[7]InfraS 1.1'!M308","v":0},{"$f":"'[7]InfraS 1.1'!N308","v":0},{"$f":"'[7]InfraS 1.1'!O308","v":0},{"$f":"'[7]InfraS 1.1'!P308","v":0},{"$f":"'[7]InfraS 1.1'!Q308","v":0},{"$f":"'[7]InfraS 1.1'!R308","v":0},{"$f":"'[7]InfraS 1.1'!S308","v":0},{"$f":"'[7]InfraS 1.1'!T308","v":0},{"$f":"'[7]InfraS 1.1'!U308","v":0},{"$f":"'[7]InfraS 1.1'!V308","v":0},{"$f":"'[7]InfraS 1.1'!X308","v":0},{"$f":"'[7]InfraS 1.1'!Z308","v":0},{"$f":"'[7]InfraS 1.1'!AA308","v":0},null,{"$f":"'[7]InfraS 1.1'!AH308","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT308","v":0},{"$f":"'[7]InfraS 1.1'!AU308","v":0},{"$f":"'[7]InfraS 1.1'!AV308","v":0},{"$f":"'[7]InfraS 1.1'!AW308","v":0},{"$f":"'[7]InfraS 1.1'!AX308","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H309","v":0},{"$f":"'[7]InfraS 1.1'!I309","v":0},{"$f":"'[7]InfraS 1.1'!J309","v":0},{"$f":"'[7]InfraS 1.1'!K309","v":0},{"$f":"'[7]InfraS 1.1'!L309","v":0},{"$f":"'[7]InfraS 1.1'!M309","v":0},{"$f":"'[7]InfraS 1.1'!N309","v":0},{"$f":"'[7]InfraS 1.1'!O309","v":0},{"$f":"'[7]InfraS 1.1'!P309","v":0},{"$f":"'[7]InfraS 1.1'!Q309","v":0},{"$f":"'[7]InfraS 1.1'!R309","v":0},{"$f":"'[7]InfraS 1.1'!S309","v":0},{"$f":"'[7]InfraS 1.1'!T309","v":0},{"$f":"'[7]InfraS 1.1'!U309","v":0},{"$f":"'[7]InfraS 1.1'!V309","v":0},{"$f":"'[7]InfraS 1.1'!X309","v":0},{"$f":"'[7]InfraS 1.1'!Z309","v":0},{"$f":"'[7]InfraS 1.1'!AA309","v":0},null,{"$f":"'[7]InfraS 1.1'!AH309","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT309","v":0},{"$f":"'[7]InfraS 1.1'!AU309","v":0},{"$f":"'[7]InfraS 1.1'!AV309","v":0},{"$f":"'[7]InfraS 1.1'!AW309","v":0},{"$f":"'[7]InfraS 1.1'!AX309","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H310","v":0},{"$f":"'[7]InfraS 1.1'!I310","v":0},{"$f":"'[7]InfraS 1.1'!J310","v":0},{"$f":"'[7]InfraS 1.1'!K310","v":0},{"$f":"'[7]InfraS 1.1'!L310","v":0},{"$f":"'[7]InfraS 1.1'!M310","v":0},{"$f":"'[7]InfraS 1.1'!N310","v":0},{"$f":"'[7]InfraS 1.1'!O310","v":0},{"$f":"'[7]InfraS 1.1'!P310","v":0},{"$f":"'[7]InfraS 1.1'!Q310","v":0},{"$f":"'[7]InfraS 1.1'!R310","v":0},{"$f":"'[7]InfraS 1.1'!S310","v":0},{"$f":"'[7]InfraS 1.1'!T310","v":0},{"$f":"'[7]InfraS 1.1'!U310","v":0},{"$f":"'[7]InfraS 1.1'!V310","v":0},{"$f":"'[7]InfraS 1.1'!X310","v":0},{"$f":"'[7]InfraS 1.1'!Z310","v":0},{"$f":"'[7]InfraS 1.1'!AA310","v":0},null,{"$f":"'[7]InfraS 1.1'!AH310","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT310","v":0},{"$f":"'[7]InfraS 1.1'!AU310","v":0},{"$f":"'[7]InfraS 1.1'!AV310","v":0},{"$f":"'[7]InfraS 1.1'!AW310","v":0},{"$f":"'[7]InfraS 1.1'!AX310","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H311","v":0},{"$f":"'[7]InfraS 1.1'!I311","v":0},{"$f":"'[7]InfraS 1.1'!J311","v":0},{"$f":"'[7]InfraS 1.1'!K311","v":0},{"$f":"'[7]InfraS 1.1'!L311","v":0},{"$f":"'[7]InfraS 1.1'!M311","v":0},{"$f":"'[7]InfraS 1.1'!N311","v":0},{"$f":"'[7]InfraS 1.1'!O311","v":0},{"$f":"'[7]InfraS 1.1'!P311","v":0},{"$f":"'[7]InfraS 1.1'!Q311","v":0},{"$f":"'[7]InfraS 1.1'!R311","v":0},{"$f":"'[7]InfraS 1.1'!S311","v":0},{"$f":"'[7]InfraS 1.1'!T311","v":0},{"$f":"'[7]InfraS 1.1'!U311","v":0},{"$f":"'[7]InfraS 1.1'!V311","v":0},{"$f":"'[7]InfraS 1.1'!X311","v":0},{"$f":"'[7]InfraS 1.1'!Z311","v":0},{"$f":"'[7]InfraS 1.1'!AA311","v":0},null,{"$f":"'[7]InfraS 1.1'!AH311","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT311","v":0},{"$f":"'[7]InfraS 1.1'!AU311","v":0},{"$f":"'[7]InfraS 1.1'!AV311","v":0},{"$f":"'[7]InfraS 1.1'!AW311","v":0},{"$f":"'[7]InfraS 1.1'!AX311","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H312","v":0},{"$f":"'[7]InfraS 1.1'!I312","v":0},{"$f":"'[7]InfraS 1.1'!J312","v":0},{"$f":"'[7]InfraS 1.1'!K312","v":0},{"$f":"'[7]InfraS 1.1'!L312","v":0},{"$f":"'[7]InfraS 1.1'!M312","v":0},{"$f":"'[7]InfraS 1.1'!N312","v":0},{"$f":"'[7]InfraS 1.1'!O312","v":0},{"$f":"'[7]InfraS 1.1'!P312","v":0},{"$f":"'[7]InfraS 1.1'!Q312","v":0},{"$f":"'[7]InfraS 1.1'!R312","v":0},{"$f":"'[7]InfraS 1.1'!S312","v":0},{"$f":"'[7]InfraS 1.1'!T312","v":0},{"$f":"'[7]InfraS 1.1'!U312","v":0},{"$f":"'[7]InfraS 1.1'!V312","v":0},{"$f":"'[7]InfraS 1.1'!X312","v":0},{"$f":"'[7]InfraS 1.1'!Z312","v":0},{"$f":"'[7]InfraS 1.1'!AA312","v":0},null,{"$f":"'[7]InfraS 1.1'!AH312","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT312","v":0},{"$f":"'[7]InfraS 1.1'!AU312","v":0},{"$f":"'[7]InfraS 1.1'!AV312","v":0},{"$f":"'[7]InfraS 1.1'!AW312","v":0},{"$f":"'[7]InfraS 1.1'!AX312","v":0},null,0]
[0,2,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H313","v":0},{"$f":"'[7]InfraS 1.1'!I313","v":0},{"$f":"'[7]InfraS 1.1'!J313","v":0},{"$f":"'[7]InfraS 1.1'!K313","v":0},{"$f":"'[7]InfraS 1.1'!L313","v":0},{"$f":"'[7]InfraS 1.1'!M313","v":0},{"$f":"'[7]InfraS 1.1'!N313","v":0},{"$f":"'[7]InfraS 1.1'!O313","v":0},{"$f":"'[7]InfraS 1.1'!P313","v":0},{"$f":"'[7]InfraS 1.1'!Q313","v":0},{"$f":"'[7]InfraS 1.1'!R313","v":0},{"$f":"'[7]InfraS 1.1'!S313","v":0},{"$f":"'[7]InfraS 1.1'!T313","v":0},{"$f":"'[7]InfraS 1.1'!U313","v":0},{"$f":"'[7]InfraS 1.1'!V313","v":0},{"$f":"'[7]InfraS 1.1'!X313","v":0},{"$f":"'[7]InfraS 1.1'!Z313","v":0},{"$f":"'[7]InfraS 1.1'!AA313","v":0},null,{"$f":"'[7]InfraS 1.1'!AH313","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT313","v":0},{"$f":"'[7]InfraS 1.1'!AU313","v":0},{"$f":"'[7]InfraS 1.1'!AV313","v":0},{"$f":"'[7]InfraS 1.1'!AW313","v":0},{"$f":"'[7]InfraS 1.1'!AX313","v":0},null,0]
[0,2]
[1,2,null,null,null,3,null,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U316:U465)","v":14416867},{"$f":"SUM(V316:V465)","v":2379972},{"$f":"SUM(W316:W465)","v":265403},{"$f":"SUM(X316:X465)","v":202412},1309109,0,2006570,0,2006570,1531251,0,1531251,0,1531251,1785949,0,1785949,0,1785949,0,0,0,0,0,0,0,0,0,0,0]
[1,3,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H316","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I316","v":"Graaff-Reinet emergency bulk water supply"},{"$f":"'[7]InfraS 1.1'!J316","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K316","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L316","v":"-32.256102,24.551672"},{"$f":"'[7]InfraS 1.1'!M316","v":0},{"$f":"'[7]InfraS 1.1'!N316","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O316","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P316","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q316","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R316","v":0},{"$f":"'[7]InfraS 1.1'!S316","v":0},{"$f":"'[7]InfraS 1.1'!T316","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U316","v":55662},{"$f":"'[7]InfraS 1.1'!V316","v":53596},{"$f":"'[7]InfraS 1.1'!X316","v":5060},{"$f":"'[7]InfraS 1.1'!Z316","v":4520},{"$f":"'[7]InfraS 1.1'!AA316","v":16000},null,{"$f":"'[7]InfraS 1.1'!AH316","v":7000},null,{"$f":"SUM(AA316,AB316)","v":7000},{"$f":"'[7]InfraS 1.1'!AM316","v":0},null,{"$f":"SUM(AD316:AE316)","v":0},null,{"$f":"SUM(AF316:AG316)","v":0},{"$f":"'[7]InfraS 1.1'!AR316","v":0},null,{"$f":"SUM(AI316:AJ316)","v":0},null,{"$f":"SUM(AK316:AL316)","v":0},{"$f":"'[7]InfraS 1.1'!AS316","v":0},null,{"$f":"SUM(AN316:AO316)","v":0},null,{"$f":"SUM(AP316:AQ316)","v":0},{"$f":"'[7]InfraS 1.1'!AT316","v":0},{"$f":"'[7]InfraS 1.1'!AU316","v":0},{"$f":"'[7]InfraS 1.1'!AV316","v":0},{"$f":"'[7]InfraS 1.1'!AW316","v":0},{"$f":"'[7]InfraS 1.1'!AX316","v":0},null,{"$f":"IF(AND(H316=\"\",SUM(U316+W316+X316+Y316+Z316+AA316+AD316+AE316+AI316+AJ316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H317","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I317","v":"Sundays River bulk water supply (Paterson)"},{"$f":"'[7]InfraS 1.1'!J317","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K317","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L317","v":"-32.878172,25.135516"},{"$f":"'[7]InfraS 1.1'!M317","v":0},{"$f":"'[7]InfraS 1.1'!N317","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O317","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P317","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q317","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R317","v":0},{"$f":"'[7]InfraS 1.1'!S317","v":0},{"$f":"'[7]InfraS 1.1'!T317","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U317","v":106465},{"$f":"'[7]InfraS 1.1'!V317","v":86949},{"$f":"'[7]InfraS 1.1'!X317","v":4551},{"$f":"'[7]InfraS 1.1'!Z317","v":425},{"$f":"'[7]InfraS 1.1'!AA317","v":4500},null,{"$f":"'[7]InfraS 1.1'!AH317","v":4500},null,4500,{"$f":"'[7]InfraS 1.1'!AM317","v":0},null,0,null,{"$f":"SUM(AF317:AG317)","v":0},{"$f":"'[7]InfraS 1.1'!AR317","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS317","v":0},null,0,null,{"$f":"SUM(AP317:AQ317)","v":0},{"$f":"'[7]InfraS 1.1'!AT317","v":0},{"$f":"'[7]InfraS 1.1'!AU317","v":0},{"$f":"'[7]InfraS 1.1'!AV317","v":0},{"$f":"'[7]InfraS 1.1'!AW317","v":0},{"$f":"'[7]InfraS 1.1'!AX317","v":0},null,0]
[1,3,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H318","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I318","v":"Steytlerville bulk water supply"},{"$f":"'[7]InfraS 1.1'!J318","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K318","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L318","v":"-33.313998,24.294137"},{"$f":"'[7]InfraS 1.1'!M318","v":0},{"$f":"'[7]InfraS 1.1'!N318","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O318","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P318","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q318","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R318","v":0},{"$f":"'[7]InfraS 1.1'!S318","v":0},{"$f":"'[7]InfraS 1.1'!T318","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U318","v":111308},{"$f":"'[7]InfraS 1.1'!V318","v":0},{"$f":"'[7]InfraS 1.1'!X318","v":0},{"$f":"'[7]InfraS 1.1'!Z318","v":0},{"$f":"'[7]InfraS 1.1'!AA318","v":0},null,{"$f":"'[7]InfraS 1.1'!AH318","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT318","v":0},{"$f":"'[7]InfraS 1.1'!AU318","v":0},{"$f":"'[7]InfraS 1.1'!AV318","v":0},{"$f":"'[7]InfraS 1.1'!AW318","v":0},{"$f":"'[7]InfraS 1.1'!AX318","v":0},null,0]
[1,3,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H319","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I319","v":"Ibika bulk water supply"},{"$f":"'[7]InfraS 1.1'!J319","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K319","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L319","v":"-32.294238,28.212255"},{"$f":"'[7]InfraS 1.1'!M319","v":0},{"$f":"'[7]InfraS 1.1'!N319","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O319","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P319","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q319","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R319","v":0},{"$f":"'[7]InfraS 1.1'!S319","v":0},{"$f":"'[7]InfraS 1.1'!T319","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U319","v":64796},{"$f":"'[7]InfraS 1.1'!V319","v":0},{"$f":"'[7]InfraS 1.1'!X319","v":0},{"$f":"'[7]InfraS 1.1'!Z319","v":0},{"$f":"'[7]InfraS 1.1'!AA319","v":0},null,{"$f":"'[7]InfraS 1.1'!AH319","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM319","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR319","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS319","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT319","v":0},{"$f":"'[7]InfraS 1.1'!AU319","v":0},{"$f":"'[7]InfraS 1.1'!AV319","v":0},{"$f":"'[7]InfraS 1.1'!AW319","v":0},{"$f":"'[7]InfraS 1.1'!AX319","v":0},null,0]
[1,3,1,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H320","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I320","v":"Ikwezi bulk water supply"},{"$f":"'[7]InfraS 1.1'!J320","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K320","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L320","v":"-31.611709,28.792037"},{"$f":"'[7]InfraS 1.1'!M320","v":0},{"$f":"'[7]InfraS 1.1'!N320","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O320","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P320","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q320","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R320","v":0},{"$f":"'[7]InfraS 1.1'!S320","v":0},{"$f":"'[7]InfraS 1.1'!T320","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U320","v":57909},{"$f":"'[7]InfraS 1.1'!V320","v":7476},{"$f":"'[7]InfraS 1.1'!X320","v":0},{"$f":"'[7]InfraS 1.1'!Z320","v":0},{"$f":"'[7]InfraS 1.1'!AA320","v":15000},null,{"$f":"'[7]InfraS 1.1'!AH320","v":25000},null,25000,{"$f":"'[7]InfraS 1.1'!AM320","v":17000},null,17000,null,17000,{"$f":"'[7]InfraS 1.1'!AR320","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS320","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT320","v":0},{"$f":"'[7]InfraS 1.1'!AU320","v":0},{"$f":"'[7]InfraS 1.1'!AV320","v":0},{"$f":"'[7]InfraS 1.1'!AW320","v":0},{"$f":"'[7]InfraS 1.1'!AX320","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H321","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I321","v":"Kirkwood water treatment works"},{"$f":"'[7]InfraS 1.1'!J321","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K321","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L321","v":"-33.399790,25.443304"},{"$f":"'[7]InfraS 1.1'!M321","v":0},{"$f":"'[7]InfraS 1.1'!N321","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O321","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P321","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q321","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R321","v":0},{"$f":"'[7]InfraS 1.1'!S321","v":0},{"$f":"'[7]InfraS 1.1'!T321","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U321","v":50991},{"$f":"'[7]InfraS 1.1'!V321","v":4163},{"$f":"'[7]InfraS 1.1'!X321","v":0},{"$f":"'[7]InfraS 1.1'!Z321","v":495},{"$f":"'[7]InfraS 1.1'!AA321","v":10000},null,{"$f":"'[7]InfraS 1.1'!AH321","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM321","v":1000},null,1000,null,1000,{"$f":"'[7]InfraS 1.1'!AR321","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS321","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT321","v":0},{"$f":"'[7]InfraS 1.1'!AU321","v":0},{"$f":"'[7]InfraS 1.1'!AV321","v":0},{"$f":"'[7]InfraS 1.1'!AW321","v":0},{"$f":"'[7]InfraS 1.1'!AX321","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H322","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I322","v":"Misgund bulk water supply"},{"$f":"'[7]InfraS 1.1'!J322","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K322","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L322","v":"-33.765182,23.445781"},{"$f":"'[7]InfraS 1.1'!M322","v":0},{"$f":"'[7]InfraS 1.1'!N322","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O322","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P322","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q322","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R322","v":0},{"$f":"'[7]InfraS 1.1'!S322","v":0},{"$f":"'[7]InfraS 1.1'!T322","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U322","v":41674},{"$f":"'[7]InfraS 1.1'!V322","v":3143},{"$f":"'[7]InfraS 1.1'!X322","v":0},{"$f":"'[7]InfraS 1.1'!Z322","v":314},{"$f":"'[7]InfraS 1.1'!AA322","v":10000},null,{"$f":"'[7]InfraS 1.1'!AH322","v":10000},null,10000,{"$f":"'[7]InfraS 1.1'!AM322","v":1000},null,1000,null,1000,{"$f":"'[7]InfraS 1.1'!AR322","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS322","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT322","v":0},{"$f":"'[7]InfraS 1.1'!AU322","v":0},{"$f":"'[7]InfraS 1.1'!AV322","v":0},{"$f":"'[7]InfraS 1.1'!AW322","v":0},{"$f":"'[7]InfraS 1.1'!AX322","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H323","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I323","v":"Matatiele bulk water supply"},{"$f":"'[7]InfraS 1.1'!J323","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K323","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L323","v":"-30.361246,28.803972"},{"$f":"'[7]InfraS 1.1'!M323","v":0},{"$f":"'[7]InfraS 1.1'!N323","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O323","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P323","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q323","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R323","v":0},{"$f":"'[7]InfraS 1.1'!S323","v":0},{"$f":"'[7]InfraS 1.1'!T323","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U323","v":182344},{"$f":"'[7]InfraS 1.1'!V323","v":94217},{"$f":"'[7]InfraS 1.1'!X323","v":0},{"$f":"'[7]InfraS 1.1'!Z323","v":9970},{"$f":"'[7]InfraS 1.1'!AA323","v":1000},null,{"$f":"'[7]InfraS 1.1'!AH323","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT323","v":0},{"$f":"'[7]InfraS 1.1'!AU323","v":0},{"$f":"'[7]InfraS 1.1'!AV323","v":0},{"$f":"'[7]InfraS 1.1'!AW323","v":0},{"$f":"'[7]InfraS 1.1'!AX323","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H324","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I324","v":"Mount Ayliff bulk water supply"},{"$f":"'[7]InfraS 1.1'!J324","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K324","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L324","v":"-30.806239,29.368643"},{"$f":"'[7]InfraS 1.1'!M324","v":0},{"$f":"'[7]InfraS 1.1'!N324","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O324","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P324","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q324","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R324","v":0},{"$f":"'[7]InfraS 1.1'!S324","v":0},{"$f":"'[7]InfraS 1.1'!T324","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U324","v":208752},{"$f":"'[7]InfraS 1.1'!V324","v":136995},{"$f":"'[7]InfraS 1.1'!X324","v":49758},{"$f":"'[7]InfraS 1.1'!Z324","v":25244},{"$f":"'[7]InfraS 1.1'!AA324","v":0},null,{"$f":"'[7]InfraS 1.1'!AH324","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM324","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR324","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS324","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT324","v":0},{"$f":"'[7]InfraS 1.1'!AU324","v":0},{"$f":"'[7]InfraS 1.1'!AV324","v":0},{"$f":"'[7]InfraS 1.1'!AW324","v":0},{"$f":"'[7]InfraS 1.1'!AX324","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H325","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I325","v":"Jagersfontein/Fauresmith: Bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J325","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K325","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L325","v":"-29.787771,25.423341"},{"$f":"'[7]InfraS 1.1'!M325","v":0},{"$f":"'[7]InfraS 1.1'!N325","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O325","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P325","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q325","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R325","v":0},{"$f":"'[7]InfraS 1.1'!S325","v":0},{"$f":"'[7]InfraS 1.1'!T325","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U325","v":60695},{"$f":"'[7]InfraS 1.1'!V325","v":47625},{"$f":"'[7]InfraS 1.1'!X325","v":1665},{"$f":"'[7]InfraS 1.1'!Z325","v":1187},{"$f":"'[7]InfraS 1.1'!AA325","v":0},null,{"$f":"'[7]InfraS 1.1'!AH325","v":1000},null,1000,{"$f":"'[7]InfraS 1.1'!AM325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT325","v":0},{"$f":"'[7]InfraS 1.1'!AU325","v":0},{"$f":"'[7]InfraS 1.1'!AV325","v":0},{"$f":"'[7]InfraS 1.1'!AW325","v":0},{"$f":"'[7]InfraS 1.1'!AX325","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H326","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I326","v":"Phumelela bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J326","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K326","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L326","v":"-30.032300,25.781752"},{"$f":"'[7]InfraS 1.1'!M326","v":0},{"$f":"'[7]InfraS 1.1'!N326","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O326","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P326","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q326","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R326","v":0},{"$f":"'[7]InfraS 1.1'!S326","v":0},{"$f":"'[7]InfraS 1.1'!T326","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U326","v":166000},{"$f":"'[7]InfraS 1.1'!V326","v":188254},{"$f":"'[7]InfraS 1.1'!X326","v":0},{"$f":"'[7]InfraS 1.1'!Z326","v":0},{"$f":"'[7]InfraS 1.1'!AA326","v":0},null,{"$f":"'[7]InfraS 1.1'!AH326","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT326","v":0},{"$f":"'[7]InfraS 1.1'!AU326","v":0},{"$f":"'[7]InfraS 1.1'!AV326","v":0},{"$f":"'[7]InfraS 1.1'!AW326","v":0},{"$f":"'[7]InfraS 1.1'!AX326","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H327","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I327","v":"Moqhaka bulk water supply (Sreynsrus and Kroonstad water treatment works) phase 1"},{"$f":"'[7]InfraS 1.1'!J327","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K327","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L327","v":"-27.637503,27.238251"},{"$f":"'[7]InfraS 1.1'!M327","v":0},{"$f":"'[7]InfraS 1.1'!N327","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O327","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P327","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q327","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R327","v":0},{"$f":"'[7]InfraS 1.1'!S327","v":0},{"$f":"'[7]InfraS 1.1'!T327","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U327","v":115945},{"$f":"'[7]InfraS 1.1'!V327","v":88633},{"$f":"'[7]InfraS 1.1'!X327","v":0},{"$f":"'[7]InfraS 1.1'!Z327","v":0},{"$f":"'[7]InfraS 1.1'!AA327","v":0},null,{"$f":"'[7]InfraS 1.1'!AH327","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT327","v":0},{"$f":"'[7]InfraS 1.1'!AU327","v":0},{"$f":"'[7]InfraS 1.1'!AV327","v":0},{"$f":"'[7]InfraS 1.1'!AW327","v":0},{"$f":"'[7]InfraS 1.1'!AX327","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H328","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I328","v":"Moqhaka bulk sewer"},{"$f":"'[7]InfraS 1.1'!J328","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K328","v":"Construction of bulk sewer"},{"$f":"'[7]InfraS 1.1'!L328","v":"-27.637503,27.238251"},{"$f":"'[7]InfraS 1.1'!M328","v":0},{"$f":"'[7]InfraS 1.1'!N328","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O328","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P328","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q328","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R328","v":0},{"$f":"'[7]InfraS 1.1'!S328","v":0},{"$f":"'[7]InfraS 1.1'!T328","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U328","v":105000},{"$f":"'[7]InfraS 1.1'!V328","v":0},{"$f":"'[7]InfraS 1.1'!X328","v":0},{"$f":"'[7]InfraS 1.1'!Z328","v":0},{"$f":"'[7]InfraS 1.1'!AA328","v":0},null,{"$f":"'[7]InfraS 1.1'!AH328","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT328","v":0},{"$f":"'[7]InfraS 1.1'!AU328","v":0},{"$f":"'[7]InfraS 1.1'!AV328","v":0},{"$f":"'[7]InfraS 1.1'!AW328","v":0},{"$f":"'[7]InfraS 1.1'!AX328","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H329","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I329","v":"Nala bulk sewer (Wesselsbron/Monyakeng)"},{"$f":"'[7]InfraS 1.1'!J329","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K329","v":"Construction of bulk sewer"},{"$f":"'[7]InfraS 1.1'!L329","v":"-27.379401,26.625066"},{"$f":"'[7]InfraS 1.1'!M329","v":0},{"$f":"'[7]InfraS 1.1'!N329","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O329","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P329","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q329","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R329","v":0},{"$f":"'[7]InfraS 1.1'!S329","v":0},{"$f":"'[7]InfraS 1.1'!T329","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U329","v":45999},{"$f":"'[7]InfraS 1.1'!V329","v":0},{"$f":"'[7]InfraS 1.1'!X329","v":0},{"$f":"'[7]InfraS 1.1'!Z329","v":0},{"$f":"'[7]InfraS 1.1'!AA329","v":0},null,{"$f":"'[7]InfraS 1.1'!AH329","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT329","v":0},{"$f":"'[7]InfraS 1.1'!AU329","v":0},{"$f":"'[7]InfraS 1.1'!AV329","v":0},{"$f":"'[7]InfraS 1.1'!AW329","v":0},{"$f":"'[7]InfraS 1.1'!AX329","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H330","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I330","v":"Tswelopele bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J330","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K330","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L330","v":"-27.841959,25.906823"},{"$f":"'[7]InfraS 1.1'!M330","v":0},{"$f":"'[7]InfraS 1.1'!N330","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O330","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P330","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q330","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R330","v":0},{"$f":"'[7]InfraS 1.1'!S330","v":0},{"$f":"'[7]InfraS 1.1'!T330","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U330","v":109603},{"$f":"'[7]InfraS 1.1'!V330","v":51258},{"$f":"'[7]InfraS 1.1'!X330","v":5198},{"$f":"'[7]InfraS 1.1'!Z330","v":8693},{"$f":"'[7]InfraS 1.1'!AA330","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH330","v":13329},null,13329,{"$f":"'[7]InfraS 1.1'!AM330","v":10000},null,10000,null,10000,{"$f":"'[7]InfraS 1.1'!AR330","v":50447},null,50447,null,50447,{"$f":"'[7]InfraS 1.1'!AS330","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT330","v":0},{"$f":"'[7]InfraS 1.1'!AU330","v":0},{"$f":"'[7]InfraS 1.1'!AV330","v":0},{"$f":"'[7]InfraS 1.1'!AW330","v":0},{"$f":"'[7]InfraS 1.1'!AX330","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H331","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I331","v":"Ratlou bulk water supply phase 1 (Setlagole)"},{"$f":"'[7]InfraS 1.1'!J331","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K331","v":"Upgrading of existing water treatment works and construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L331","v":"-26.298606,25.118043"},{"$f":"'[7]InfraS 1.1'!M331","v":0},{"$f":"'[7]InfraS 1.1'!N331","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O331","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P331","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q331","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R331","v":0},{"$f":"'[7]InfraS 1.1'!S331","v":0},{"$f":"'[7]InfraS 1.1'!T331","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U331","v":218090},{"$f":"'[7]InfraS 1.1'!V331","v":60657},{"$f":"'[7]InfraS 1.1'!X331","v":24229},{"$f":"'[7]InfraS 1.1'!Z331","v":5451},{"$f":"'[7]InfraS 1.1'!AA331","v":40000},null,{"$f":"'[7]InfraS 1.1'!AH331","v":34328},null,34328,{"$f":"'[7]InfraS 1.1'!AM331","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AR331","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AS331","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT331","v":0},{"$f":"'[7]InfraS 1.1'!AU331","v":0},{"$f":"'[7]InfraS 1.1'!AV331","v":0},{"$f":"'[7]InfraS 1.1'!AW331","v":0},{"$f":"'[7]InfraS 1.1'!AX331","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H332","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I332","v":"Maluti-A-Phofung bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J332","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K332","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L332","v":"-28.611538,28.764670"},{"$f":"'[7]InfraS 1.1'!M332","v":0},{"$f":"'[7]InfraS 1.1'!N332","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O332","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P332","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q332","v":"Sip 3: South eastern note and corridor development"},{"$f":"'[7]InfraS 1.1'!R332","v":0},{"$f":"'[7]InfraS 1.1'!S332","v":0},{"$f":"'[7]InfraS 1.1'!T332","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U332","v":261962},{"$f":"'[7]InfraS 1.1'!V332","v":125933},{"$f":"'[7]InfraS 1.1'!X332","v":28638},{"$f":"'[7]InfraS 1.1'!Z332","v":25924},{"$f":"'[7]InfraS 1.1'!AA332","v":79000},null,{"$f":"'[7]InfraS 1.1'!AH332","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM332","v":60000},null,60000,null,60000,{"$f":"'[7]InfraS 1.1'!AR332","v":60000},null,60000,null,60000,{"$f":"'[7]InfraS 1.1'!AS332","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT332","v":0},{"$f":"'[7]InfraS 1.1'!AU332","v":0},{"$f":"'[7]InfraS 1.1'!AV332","v":0},{"$f":"'[7]InfraS 1.1'!AW332","v":0},{"$f":"'[7]InfraS 1.1'!AX332","v":0},null,0]
[{"$f":"IF(LEN(H333)>3,1,C333)","v":1},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H333","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I333","v":"Greater Eston bulk water scheme"},{"$f":"'[7]InfraS 1.1'!J333","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K333","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L333","v":"-29.870523,30.506681"},{"$f":"'[7]InfraS 1.1'!M333","v":0},{"$f":"'[7]InfraS 1.1'!N333","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O333","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P333","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q333","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R333","v":0},{"$f":"'[7]InfraS 1.1'!S333","v":0},{"$f":"'[7]InfraS 1.1'!T333","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U333","v":192000},{"$f":"'[7]InfraS 1.1'!V333","v":0},{"$f":"'[7]InfraS 1.1'!X333","v":0},{"$f":"'[7]InfraS 1.1'!Z333","v":0},{"$f":"'[7]InfraS 1.1'!AA333","v":0},null,{"$f":"'[7]InfraS 1.1'!AH333","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT333","v":0},{"$f":"'[7]InfraS 1.1'!AU333","v":0},{"$f":"'[7]InfraS 1.1'!AV333","v":0},{"$f":"'[7]InfraS 1.1'!AW333","v":0},{"$f":"'[7]InfraS 1.1'!AX333","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H334","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I334","v":"Driefontein Complex bulk water supply "},{"$f":"'[7]InfraS 1.1'!J334","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K334","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L334","v":"-27.006702,30.425793"},{"$f":"'[7]InfraS 1.1'!M334","v":0},{"$f":"'[7]InfraS 1.1'!N334","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O334","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P334","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q334","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R334","v":0},{"$f":"'[7]InfraS 1.1'!S334","v":0},{"$f":"'[7]InfraS 1.1'!T334","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U334","v":196101},{"$f":"'[7]InfraS 1.1'!V334","v":0},{"$f":"'[7]InfraS 1.1'!X334","v":0},{"$f":"'[7]InfraS 1.1'!Z334","v":0},{"$f":"'[7]InfraS 1.1'!AA334","v":0},null,{"$f":"'[7]InfraS 1.1'!AH334","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT334","v":0},{"$f":"'[7]InfraS 1.1'!AU334","v":0},{"$f":"'[7]InfraS 1.1'!AV334","v":0},{"$f":"'[7]InfraS 1.1'!AW334","v":0},{"$f":"'[7]InfraS 1.1'!AX334","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H335","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I335","v":"Emadlangeni bulk regional scheme"},{"$f":"'[7]InfraS 1.1'!J335","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K335","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L335","v":"-27.674400,30.292020"},{"$f":"'[7]InfraS 1.1'!M335","v":0},{"$f":"'[7]InfraS 1.1'!N335","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O335","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P335","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q335","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R335","v":0},{"$f":"'[7]InfraS 1.1'!S335","v":0},{"$f":"'[7]InfraS 1.1'!T335","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U335","v":50301},{"$f":"'[7]InfraS 1.1'!V335","v":0},{"$f":"'[7]InfraS 1.1'!X335","v":0},{"$f":"'[7]InfraS 1.1'!Z335","v":0},{"$f":"'[7]InfraS 1.1'!AA335","v":0},null,{"$f":"'[7]InfraS 1.1'!AH335","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT335","v":0},{"$f":"'[7]InfraS 1.1'!AU335","v":0},{"$f":"'[7]InfraS 1.1'!AV335","v":0},{"$f":"'[7]InfraS 1.1'!AW335","v":0},{"$f":"'[7]InfraS 1.1'!AX335","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H336","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I336","v":"Hlabisa regional bulk water supply"},{"$f":"'[7]InfraS 1.1'!J336","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K336","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L336","v":"-28.147222,31.865428"},{"$f":"'[7]InfraS 1.1'!M336","v":0},{"$f":"'[7]InfraS 1.1'!N336","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O336","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P336","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q336","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R336","v":0},{"$f":"'[7]InfraS 1.1'!S336","v":0},{"$f":"'[7]InfraS 1.1'!T336","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U336","v":166855},{"$f":"'[7]InfraS 1.1'!V336","v":0},{"$f":"'[7]InfraS 1.1'!X336","v":0},{"$f":"'[7]InfraS 1.1'!Z336","v":0},{"$f":"'[7]InfraS 1.1'!AA336","v":0},null,{"$f":"'[7]InfraS 1.1'!AH336","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM336","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR336","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS336","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT336","v":0},{"$f":"'[7]InfraS 1.1'!AU336","v":0},{"$f":"'[7]InfraS 1.1'!AV336","v":0},{"$f":"'[7]InfraS 1.1'!AW336","v":0},{"$f":"'[7]InfraS 1.1'!AX336","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H337","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I337","v":"Port Nolloth bulk water supply"},{"$f":"'[7]InfraS 1.1'!J337","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K337","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L337","v":"-29.242161,16.898630"},{"$f":"'[7]InfraS 1.1'!M337","v":0},{"$f":"'[7]InfraS 1.1'!N337","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O337","v":"Design"},{"$f":"'[7]InfraS 1.1'!P337","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q337","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R337","v":0},{"$f":"'[7]InfraS 1.1'!S337","v":0},{"$f":"'[7]InfraS 1.1'!T337","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U337","v":71782},{"$f":"'[7]InfraS 1.1'!V337","v":1068},{"$f":"'[7]InfraS 1.1'!X337","v":0},{"$f":"'[7]InfraS 1.1'!Z337","v":0},{"$f":"'[7]InfraS 1.1'!AA337","v":0},null,{"$f":"'[7]InfraS 1.1'!AH337","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM337","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR337","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS337","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT337","v":0},{"$f":"'[7]InfraS 1.1'!AU337","v":0},{"$f":"'[7]InfraS 1.1'!AV337","v":0},{"$f":"'[7]InfraS 1.1'!AW337","v":0},{"$f":"'[7]InfraS 1.1'!AX337","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H338","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I338","v":"Colesberg bulk water supply "},{"$f":"'[7]InfraS 1.1'!J338","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K338","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L338","v":"-30.691873,25.067007"},{"$f":"'[7]InfraS 1.1'!M338","v":0},{"$f":"'[7]InfraS 1.1'!N338","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O338","v":"Design"},{"$f":"'[7]InfraS 1.1'!P338","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q338","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R338","v":0},{"$f":"'[7]InfraS 1.1'!S338","v":0},{"$f":"'[7]InfraS 1.1'!T338","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U338","v":123765},{"$f":"'[7]InfraS 1.1'!V338","v":0},{"$f":"'[7]InfraS 1.1'!X338","v":0},{"$f":"'[7]InfraS 1.1'!Z338","v":0},{"$f":"'[7]InfraS 1.1'!AA338","v":0},null,{"$f":"'[7]InfraS 1.1'!AH338","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT338","v":0},{"$f":"'[7]InfraS 1.1'!AU338","v":0},{"$f":"'[7]InfraS 1.1'!AV338","v":0},{"$f":"'[7]InfraS 1.1'!AW338","v":0},{"$f":"'[7]InfraS 1.1'!AX338","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H339","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I339","v":"Noupoort bulk water supply"},{"$f":"'[7]InfraS 1.1'!J339","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K339","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L339","v":"-31.185173,24.945973"},{"$f":"'[7]InfraS 1.1'!M339","v":0},{"$f":"'[7]InfraS 1.1'!N339","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O339","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P339","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q339","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R339","v":0},{"$f":"'[7]InfraS 1.1'!S339","v":0},{"$f":"'[7]InfraS 1.1'!T339","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U339","v":77742},{"$f":"'[7]InfraS 1.1'!V339","v":70977},{"$f":"'[7]InfraS 1.1'!X339","v":0},{"$f":"'[7]InfraS 1.1'!Z339","v":0},{"$f":"'[7]InfraS 1.1'!AA339","v":0},null,{"$f":"'[7]InfraS 1.1'!AH339","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT339","v":0},{"$f":"'[7]InfraS 1.1'!AU339","v":0},{"$f":"'[7]InfraS 1.1'!AV339","v":0},{"$f":"'[7]InfraS 1.1'!AW339","v":0},{"$f":"'[7]InfraS 1.1'!AX339","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H340","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I340","v":"De Aar bulk water supply"},{"$f":"'[7]InfraS 1.1'!J340","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K340","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L340","v":"-30.676343,24.010377"},{"$f":"'[7]InfraS 1.1'!M340","v":0},{"$f":"'[7]InfraS 1.1'!N340","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O340","v":"Design"},{"$f":"'[7]InfraS 1.1'!P340","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q340","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R340","v":0},{"$f":"'[7]InfraS 1.1'!S340","v":0},{"$f":"'[7]InfraS 1.1'!T340","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U340","v":48851},{"$f":"'[7]InfraS 1.1'!V340","v":1187},{"$f":"'[7]InfraS 1.1'!X340","v":0},{"$f":"'[7]InfraS 1.1'!Z340","v":0},{"$f":"'[7]InfraS 1.1'!AA340","v":0},null,{"$f":"'[7]InfraS 1.1'!AH340","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT340","v":0},{"$f":"'[7]InfraS 1.1'!AU340","v":0},{"$f":"'[7]InfraS 1.1'!AV340","v":0},{"$f":"'[7]InfraS 1.1'!AW340","v":0},{"$f":"'[7]InfraS 1.1'!AX340","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H341","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I341","v":"Hopetown water treatment works bulk water supply (Thembelihle)"},{"$f":"'[7]InfraS 1.1'!J341","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K341","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L341","v":"-29.642702,24.082313"},{"$f":"'[7]InfraS 1.1'!M341","v":0},{"$f":"'[7]InfraS 1.1'!N341","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O341","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P341","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q341","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R341","v":0},{"$f":"'[7]InfraS 1.1'!S341","v":0},{"$f":"'[7]InfraS 1.1'!T341","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U341","v":75000},{"$f":"'[7]InfraS 1.1'!V341","v":0},{"$f":"'[7]InfraS 1.1'!X341","v":0},{"$f":"'[7]InfraS 1.1'!Z341","v":0},{"$f":"'[7]InfraS 1.1'!AA341","v":0},null,{"$f":"'[7]InfraS 1.1'!AH341","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT341","v":0},{"$f":"'[7]InfraS 1.1'!AU341","v":0},{"$f":"'[7]InfraS 1.1'!AV341","v":0},{"$f":"'[7]InfraS 1.1'!AW341","v":0},{"$f":"'[7]InfraS 1.1'!AX341","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H342","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I342","v":"Strydenburg groundwater project"},{"$f":"'[7]InfraS 1.1'!J342","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K342","v":"Provision of groundwater development"},{"$f":"'[7]InfraS 1.1'!L342","v":"-29.947044,23.669751"},{"$f":"'[7]InfraS 1.1'!M342","v":0},{"$f":"'[7]InfraS 1.1'!N342","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O342","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P342","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q342","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R342","v":0},{"$f":"'[7]InfraS 1.1'!S342","v":0},{"$f":"'[7]InfraS 1.1'!T342","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U342","v":21018},{"$f":"'[7]InfraS 1.1'!V342","v":0},{"$f":"'[7]InfraS 1.1'!X342","v":0},{"$f":"'[7]InfraS 1.1'!Z342","v":0},{"$f":"'[7]InfraS 1.1'!AA342","v":0},null,{"$f":"'[7]InfraS 1.1'!AH342","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT342","v":0},{"$f":"'[7]InfraS 1.1'!AU342","v":0},{"$f":"'[7]InfraS 1.1'!AV342","v":0},{"$f":"'[7]InfraS 1.1'!AW342","v":0},{"$f":"'[7]InfraS 1.1'!AX342","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H343","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I343","v":"Heuningvlei scheme bulk water supply "},{"$f":"'[7]InfraS 1.1'!J343","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K343","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L343","v":"-26.291872,23.195942"},{"$f":"'[7]InfraS 1.1'!M343","v":0},{"$f":"'[7]InfraS 1.1'!N343","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O343","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P343","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q343","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R343","v":0},{"$f":"'[7]InfraS 1.1'!S343","v":0},{"$f":"'[7]InfraS 1.1'!T343","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U343","v":142340},{"$f":"'[7]InfraS 1.1'!V343","v":0},{"$f":"'[7]InfraS 1.1'!X343","v":0},{"$f":"'[7]InfraS 1.1'!Z343","v":0},{"$f":"'[7]InfraS 1.1'!AA343","v":0},null,{"$f":"'[7]InfraS 1.1'!AH343","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT343","v":0},{"$f":"'[7]InfraS 1.1'!AU343","v":0},{"$f":"'[7]InfraS 1.1'!AV343","v":0},{"$f":"'[7]InfraS 1.1'!AW343","v":0},{"$f":"'[7]InfraS 1.1'!AX343","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H344","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I344","v":"Kuruman bulk water supply phase 1 (reservoir)"},{"$f":"'[7]InfraS 1.1'!J344","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K344","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L344","v":"-27.463533,23.433799"},{"$f":"'[7]InfraS 1.1'!M344","v":0},{"$f":"'[7]InfraS 1.1'!N344","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O344","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P344","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q344","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R344","v":0},{"$f":"'[7]InfraS 1.1'!S344","v":0},{"$f":"'[7]InfraS 1.1'!T344","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U344","v":186900},{"$f":"'[7]InfraS 1.1'!V344","v":0},{"$f":"'[7]InfraS 1.1'!X344","v":0},{"$f":"'[7]InfraS 1.1'!Z344","v":0},{"$f":"'[7]InfraS 1.1'!AA344","v":0},null,{"$f":"'[7]InfraS 1.1'!AH344","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT344","v":0},{"$f":"'[7]InfraS 1.1'!AU344","v":0},{"$f":"'[7]InfraS 1.1'!AV344","v":0},{"$f":"'[7]InfraS 1.1'!AW344","v":0},{"$f":"'[7]InfraS 1.1'!AX344","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H345","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I345","v":"Windsorton to Holpan bulk water supply phase 1 (pipeline)"},{"$f":"'[7]InfraS 1.1'!J345","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K345","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L345","v":"-28.305603,24.675030"},{"$f":"'[7]InfraS 1.1'!M345","v":0},{"$f":"'[7]InfraS 1.1'!N345","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O345","v":"Tender"},{"$f":"'[7]InfraS 1.1'!P345","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q345","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R345","v":0},{"$f":"'[7]InfraS 1.1'!S345","v":0},{"$f":"'[7]InfraS 1.1'!T345","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U345","v":43850},{"$f":"'[7]InfraS 1.1'!V345","v":0},{"$f":"'[7]InfraS 1.1'!X345","v":0},{"$f":"'[7]InfraS 1.1'!Z345","v":0},{"$f":"'[7]InfraS 1.1'!AA345","v":9945},null,{"$f":"'[7]InfraS 1.1'!AH345","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM345","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR345","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS345","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT345","v":0},{"$f":"'[7]InfraS 1.1'!AU345","v":0},{"$f":"'[7]InfraS 1.1'!AV345","v":0},{"$f":"'[7]InfraS 1.1'!AW345","v":0},{"$f":"'[7]InfraS 1.1'!AX345","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H346","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I346","v":"Nooitgedagt bulk water supply"},{"$f":"'[7]InfraS 1.1'!J346","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K346","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L346","v":"-26.146680,25.631915"},{"$f":"'[7]InfraS 1.1'!M346","v":0},{"$f":"'[7]InfraS 1.1'!N346","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O346","v":"Design"},{"$f":"'[7]InfraS 1.1'!P346","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q346","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R346","v":0},{"$f":"'[7]InfraS 1.1'!S346","v":0},{"$f":"'[7]InfraS 1.1'!T346","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U346","v":200000},{"$f":"'[7]InfraS 1.1'!V346","v":500000},{"$f":"'[7]InfraS 1.1'!X346","v":0},{"$f":"'[7]InfraS 1.1'!Z346","v":0},{"$f":"'[7]InfraS 1.1'!AA346","v":0},null,{"$f":"'[7]InfraS 1.1'!AH346","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM346","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR346","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS346","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT346","v":0},{"$f":"'[7]InfraS 1.1'!AU346","v":0},{"$f":"'[7]InfraS 1.1'!AV346","v":0},{"$f":"'[7]InfraS 1.1'!AW346","v":0},{"$f":"'[7]InfraS 1.1'!AX346","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H347","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I347","v":"Niekerkshoop bulk water supply"},{"$f":"'[7]InfraS 1.1'!J347","v":"Pumps, pipelines"},{"$f":"'[7]InfraS 1.1'!K347","v":"Supply of water "},{"$f":"'[7]InfraS 1.1'!L347","v":"-29.329967,22.819009"},{"$f":"'[7]InfraS 1.1'!M347","v":0},{"$f":"'[7]InfraS 1.1'!N347","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O347","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P347","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q347","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.1'!R347","v":0},{"$f":"'[7]InfraS 1.1'!S347","v":0},{"$f":"'[7]InfraS 1.1'!T347","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U347","v":11098},{"$f":"'[7]InfraS 1.1'!V347","v":0},{"$f":"'[7]InfraS 1.1'!X347","v":0},{"$f":"'[7]InfraS 1.1'!Z347","v":0},{"$f":"'[7]InfraS 1.1'!AA347","v":0},null,{"$f":"'[7]InfraS 1.1'!AH347","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM347","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR347","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS347","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT347","v":0},{"$f":"'[7]InfraS 1.1'!AU347","v":0},{"$f":"'[7]InfraS 1.1'!AV347","v":0},{"$f":"'[7]InfraS 1.1'!AW347","v":0},{"$f":"'[7]InfraS 1.1'!AX347","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H348","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I348","v":"Mafube bulk sewer phase 1"},{"$f":"'[7]InfraS 1.1'!J348","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K348","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L348","v":"-27.275623,28.526465"},{"$f":"'[7]InfraS 1.1'!M348","v":0},{"$f":"'[7]InfraS 1.1'!N348","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O348","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P348","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q348","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R348","v":0},{"$f":"'[7]InfraS 1.1'!S348","v":0},{"$f":"'[7]InfraS 1.1'!T348","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U348","v":230484},{"$f":"'[7]InfraS 1.1'!V348","v":80887},{"$f":"'[7]InfraS 1.1'!X348","v":1832},{"$f":"'[7]InfraS 1.1'!Z348","v":0},{"$f":"'[7]InfraS 1.1'!AA348","v":0},null,{"$f":"'[7]InfraS 1.1'!AH348","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM348","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR348","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS348","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT348","v":0},{"$f":"'[7]InfraS 1.1'!AU348","v":0},{"$f":"'[7]InfraS 1.1'!AV348","v":0},{"$f":"'[7]InfraS 1.1'!AW348","v":0},{"$f":"'[7]InfraS 1.1'!AX348","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H349","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I349","v":"Pixley ka Seme bulk water supply "},{"$f":"'[7]InfraS 1.1'!J349","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K349","v":"Upgrading of existing groundwater water scheme"},{"$f":"'[7]InfraS 1.1'!L349","v":"-27.362034,29.887399"},{"$f":"'[7]InfraS 1.1'!M349","v":0},{"$f":"'[7]InfraS 1.1'!N349","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O349","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P349","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q349","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R349","v":0},{"$f":"'[7]InfraS 1.1'!S349","v":0},{"$f":"'[7]InfraS 1.1'!T349","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U349","v":40000},{"$f":"'[7]InfraS 1.1'!V349","v":0},{"$f":"'[7]InfraS 1.1'!X349","v":0},{"$f":"'[7]InfraS 1.1'!Z349","v":0},{"$f":"'[7]InfraS 1.1'!AA349","v":0},null,{"$f":"'[7]InfraS 1.1'!AH349","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM349","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR349","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS349","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT349","v":0},{"$f":"'[7]InfraS 1.1'!AU349","v":0},{"$f":"'[7]InfraS 1.1'!AV349","v":0},{"$f":"'[7]InfraS 1.1'!AW349","v":0},{"$f":"'[7]InfraS 1.1'!AX349","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H350","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I350","v":"Marydale bulk water supply "},{"$f":"'[7]InfraS 1.1'!J350","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K350","v":"Upgrading of existing water treatment works and construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L350","v":"-29.412279,22.108739"},{"$f":"'[7]InfraS 1.1'!M350","v":0},{"$f":"'[7]InfraS 1.1'!N350","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O350","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P350","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q350","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R350","v":0},{"$f":"'[7]InfraS 1.1'!S350","v":0},{"$f":"'[7]InfraS 1.1'!T350","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U350","v":11200},{"$f":"'[7]InfraS 1.1'!V350","v":875},{"$f":"'[7]InfraS 1.1'!X350","v":0},{"$f":"'[7]InfraS 1.1'!Z350","v":0},{"$f":"'[7]InfraS 1.1'!AA350","v":0},null,{"$f":"'[7]InfraS 1.1'!AH350","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM350","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR350","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS350","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT350","v":0},{"$f":"'[7]InfraS 1.1'!AU350","v":0},{"$f":"'[7]InfraS 1.1'!AV350","v":0},{"$f":"'[7]InfraS 1.1'!AW350","v":0},{"$f":"'[7]InfraS 1.1'!AX350","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H351","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I351","v":"Upington wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J351","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K351","v":"Construction of a new wastewater treatment works in Upington"},{"$f":"'[7]InfraS 1.1'!L351","v":"-28.394338,21.222929"},{"$f":"'[7]InfraS 1.1'!M351","v":0},{"$f":"'[7]InfraS 1.1'!N351","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O351","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P351","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q351","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R351","v":0},{"$f":"'[7]InfraS 1.1'!S351","v":0},{"$f":"'[7]InfraS 1.1'!T351","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U351","v":107844},{"$f":"'[7]InfraS 1.1'!V351","v":312},{"$f":"'[7]InfraS 1.1'!X351","v":0},{"$f":"'[7]InfraS 1.1'!Z351","v":0},{"$f":"'[7]InfraS 1.1'!AA351","v":37000},null,{"$f":"'[7]InfraS 1.1'!AH351","v":54643},null,54643,{"$f":"'[7]InfraS 1.1'!AM351","v":54542},null,54542,null,54542,{"$f":"'[7]InfraS 1.1'!AR351","v":56991},null,56991,null,56991,{"$f":"'[7]InfraS 1.1'!AS351","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT351","v":0},{"$f":"'[7]InfraS 1.1'!AU351","v":0},{"$f":"'[7]InfraS 1.1'!AV351","v":0},{"$f":"'[7]InfraS 1.1'!AW351","v":0},{"$f":"'[7]InfraS 1.1'!AX351","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H352","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I352","v":"Kakamas wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J352","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K352","v":"Construction of new wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L352","v":"-28.758114,20.540023"},{"$f":"'[7]InfraS 1.1'!M352","v":0},{"$f":"'[7]InfraS 1.1'!N352","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O352","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P352","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q352","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R352","v":0},{"$f":"'[7]InfraS 1.1'!S352","v":0},{"$f":"'[7]InfraS 1.1'!T352","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U352","v":50000},{"$f":"'[7]InfraS 1.1'!V352","v":772},{"$f":"'[7]InfraS 1.1'!X352","v":0},{"$f":"'[7]InfraS 1.1'!Z352","v":0},{"$f":"'[7]InfraS 1.1'!AA352","v":0},null,{"$f":"'[7]InfraS 1.1'!AH352","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM352","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR352","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS352","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT352","v":0},{"$f":"'[7]InfraS 1.1'!AU352","v":0},{"$f":"'[7]InfraS 1.1'!AV352","v":0},{"$f":"'[7]InfraS 1.1'!AW352","v":0},{"$f":"'[7]InfraS 1.1'!AX352","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H353","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I353","v":"Warrenton water treatment works"},{"$f":"'[7]InfraS 1.1'!J353","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K353","v":"Upgrading of existing water treatment works and new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L353","v":"-28.130513,24.875994"},{"$f":"'[7]InfraS 1.1'!M353","v":0},{"$f":"'[7]InfraS 1.1'!N353","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O353","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P353","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q353","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R353","v":0},{"$f":"'[7]InfraS 1.1'!S353","v":0},{"$f":"'[7]InfraS 1.1'!T353","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U353","v":30629},{"$f":"'[7]InfraS 1.1'!V353","v":14582},{"$f":"'[7]InfraS 1.1'!X353","v":0},{"$f":"'[7]InfraS 1.1'!Z353","v":54375},{"$f":"'[7]InfraS 1.1'!AA353","v":7000},null,{"$f":"'[7]InfraS 1.1'!AH353","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM353","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR353","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS353","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT353","v":0},{"$f":"'[7]InfraS 1.1'!AU353","v":0},{"$f":"'[7]InfraS 1.1'!AV353","v":0},{"$f":"'[7]InfraS 1.1'!AW353","v":0},{"$f":"'[7]InfraS 1.1'!AX353","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H354","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I354","v":"Gariep Dam to Norvalspont bulk water supply "},{"$f":"'[7]InfraS 1.1'!J354","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K354","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L354","v":"-30.595797,25.493595"},{"$f":"'[7]InfraS 1.1'!M354","v":0},{"$f":"'[7]InfraS 1.1'!N354","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O354","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P354","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q354","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R354","v":0},{"$f":"'[7]InfraS 1.1'!S354","v":0},{"$f":"'[7]InfraS 1.1'!T354","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U354","v":15087},{"$f":"'[7]InfraS 1.1'!V354","v":0},{"$f":"'[7]InfraS 1.1'!X354","v":0},{"$f":"'[7]InfraS 1.1'!Z354","v":0},{"$f":"'[7]InfraS 1.1'!AA354","v":0},null,{"$f":"'[7]InfraS 1.1'!AH354","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT354","v":0},{"$f":"'[7]InfraS 1.1'!AU354","v":0},{"$f":"'[7]InfraS 1.1'!AV354","v":0},{"$f":"'[7]InfraS 1.1'!AW354","v":0},{"$f":"'[7]InfraS 1.1'!AX354","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H355","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I355","v":"Vanderkloof/Renosterberg bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J355","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K355","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L355","v":"-29.992071,24.731713"},{"$f":"'[7]InfraS 1.1'!M355","v":0},{"$f":"'[7]InfraS 1.1'!N355","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O355","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P355","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q355","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R355","v":0},{"$f":"'[7]InfraS 1.1'!S355","v":0},{"$f":"'[7]InfraS 1.1'!T355","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U355","v":32050},{"$f":"'[7]InfraS 1.1'!V355","v":0},{"$f":"'[7]InfraS 1.1'!X355","v":0},{"$f":"'[7]InfraS 1.1'!Z355","v":0},{"$f":"'[7]InfraS 1.1'!AA355","v":0},null,{"$f":"'[7]InfraS 1.1'!AH355","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM355","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR355","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS355","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT355","v":0},{"$f":"'[7]InfraS 1.1'!AU355","v":0},{"$f":"'[7]InfraS 1.1'!AV355","v":0},{"$f":"'[7]InfraS 1.1'!AW355","v":0},{"$f":"'[7]InfraS 1.1'!AX355","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H356","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I356","v":"Driekoppies bulk water supply Upgradings"},{"$f":"'[7]InfraS 1.1'!J356","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K356","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L356","v":"-25.702746,31.562464"},{"$f":"'[7]InfraS 1.1'!M356","v":0},{"$f":"'[7]InfraS 1.1'!N356","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O356","v":"Design"},{"$f":"'[7]InfraS 1.1'!P356","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q356","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R356","v":0},{"$f":"'[7]InfraS 1.1'!S356","v":0},{"$f":"'[7]InfraS 1.1'!T356","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U356","v":93000},{"$f":"'[7]InfraS 1.1'!V356","v":0},{"$f":"'[7]InfraS 1.1'!X356","v":0},{"$f":"'[7]InfraS 1.1'!Z356","v":0},{"$f":"'[7]InfraS 1.1'!AA356","v":0},null,{"$f":"'[7]InfraS 1.1'!AH356","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT356","v":0},{"$f":"'[7]InfraS 1.1'!AU356","v":0},{"$f":"'[7]InfraS 1.1'!AV356","v":0},{"$f":"'[7]InfraS 1.1'!AW356","v":0},{"$f":"'[7]InfraS 1.1'!AX356","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H357","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I357","v":"Acornhoek bulk water supply"},{"$f":"'[7]InfraS 1.1'!J357","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K357","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L357","v":"-24.605730,31.085893"},{"$f":"'[7]InfraS 1.1'!M357","v":0},{"$f":"'[7]InfraS 1.1'!N357","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O357","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P357","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q357","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R357","v":0},{"$f":"'[7]InfraS 1.1'!S357","v":0},{"$f":"'[7]InfraS 1.1'!T357","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U357","v":191739},{"$f":"'[7]InfraS 1.1'!V357","v":0},{"$f":"'[7]InfraS 1.1'!X357","v":0},{"$f":"'[7]InfraS 1.1'!Z357","v":0},{"$f":"'[7]InfraS 1.1'!AA357","v":0},null,{"$f":"'[7]InfraS 1.1'!AH357","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT357","v":0},{"$f":"'[7]InfraS 1.1'!AU357","v":0},{"$f":"'[7]InfraS 1.1'!AV357","v":0},{"$f":"'[7]InfraS 1.1'!AW357","v":0},{"$f":"'[7]InfraS 1.1'!AX357","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H358","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I358","v":"Sibange bulk water supply phase 1"},{"$f":"'[7]InfraS 1.1'!J358","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K358","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L358","v":"-25.853945,31.790448"},{"$f":"'[7]InfraS 1.1'!M358","v":0},{"$f":"'[7]InfraS 1.1'!N358","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O358","v":"Design"},{"$f":"'[7]InfraS 1.1'!P358","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q358","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R358","v":0},{"$f":"'[7]InfraS 1.1'!S358","v":0},{"$f":"'[7]InfraS 1.1'!T358","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U358","v":153993},{"$f":"'[7]InfraS 1.1'!V358","v":23934},{"$f":"'[7]InfraS 1.1'!X358","v":51858},{"$f":"'[7]InfraS 1.1'!Z358","v":0},{"$f":"'[7]InfraS 1.1'!AA358","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH358","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM358","v":10000},null,10000,null,10000,{"$f":"'[7]InfraS 1.1'!AR358","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS358","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT358","v":0},{"$f":"'[7]InfraS 1.1'!AU358","v":0},{"$f":"'[7]InfraS 1.1'!AV358","v":0},{"$f":"'[7]InfraS 1.1'!AW358","v":0},{"$f":"'[7]InfraS 1.1'!AX358","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H359","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I359","v":"Thaba Chweu groundwater development"},{"$f":"'[7]InfraS 1.1'!J359","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K359","v":"Provision of groundwater development"},{"$f":"'[7]InfraS 1.1'!L359","v":"-25.094102,30.455947"},{"$f":"'[7]InfraS 1.1'!M359","v":0},{"$f":"'[7]InfraS 1.1'!N359","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O359","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P359","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q359","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R359","v":0},{"$f":"'[7]InfraS 1.1'!S359","v":0},{"$f":"'[7]InfraS 1.1'!T359","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U359","v":8500},{"$f":"'[7]InfraS 1.1'!V359","v":0},{"$f":"'[7]InfraS 1.1'!X359","v":0},{"$f":"'[7]InfraS 1.1'!Z359","v":0},{"$f":"'[7]InfraS 1.1'!AA359","v":0},null,{"$f":"'[7]InfraS 1.1'!AH359","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM359","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR359","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS359","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT359","v":0},{"$f":"'[7]InfraS 1.1'!AU359","v":0},{"$f":"'[7]InfraS 1.1'!AV359","v":0},{"$f":"'[7]InfraS 1.1'!AW359","v":0},{"$f":"'[7]InfraS 1.1'!AX359","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H360","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I360","v":"Hoxane bulk water supply"},{"$f":"'[7]InfraS 1.1'!J360","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K360","v":"Upgrading of existing water treatment works and construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L360","v":"-25.005192,31.216951"},{"$f":"'[7]InfraS 1.1'!M360","v":0},{"$f":"'[7]InfraS 1.1'!N360","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O360","v":"Design"},{"$f":"'[7]InfraS 1.1'!P360","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q360","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R360","v":0},{"$f":"'[7]InfraS 1.1'!S360","v":0},{"$f":"'[7]InfraS 1.1'!T360","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U360","v":128318},{"$f":"'[7]InfraS 1.1'!V360","v":120609},{"$f":"'[7]InfraS 1.1'!X360","v":0},{"$f":"'[7]InfraS 1.1'!Z360","v":0},{"$f":"'[7]InfraS 1.1'!AA360","v":0},null,{"$f":"'[7]InfraS 1.1'!AH360","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT360","v":0},{"$f":"'[7]InfraS 1.1'!AU360","v":0},{"$f":"'[7]InfraS 1.1'!AV360","v":0},{"$f":"'[7]InfraS 1.1'!AW360","v":0},{"$f":"'[7]InfraS 1.1'!AX360","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H361","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I361","v":"Wolmaransstad wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J361","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K361","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L361","v":"-27.197016,25.977284"},{"$f":"'[7]InfraS 1.1'!M361","v":0},{"$f":"'[7]InfraS 1.1'!N361","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O361","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P361","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q361","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R361","v":0},{"$f":"'[7]InfraS 1.1'!S361","v":0},{"$f":"'[7]InfraS 1.1'!T361","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U361","v":137813},{"$f":"'[7]InfraS 1.1'!V361","v":0},{"$f":"'[7]InfraS 1.1'!X361","v":0},{"$f":"'[7]InfraS 1.1'!Z361","v":0},{"$f":"'[7]InfraS 1.1'!AA361","v":0},null,{"$f":"'[7]InfraS 1.1'!AH361","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT361","v":0},{"$f":"'[7]InfraS 1.1'!AU361","v":0},{"$f":"'[7]InfraS 1.1'!AV361","v":0},{"$f":"'[7]InfraS 1.1'!AW361","v":0},{"$f":"'[7]InfraS 1.1'!AX361","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H362","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I362","v":"Nqamakwe water supply"},{"$f":"'[7]InfraS 1.1'!J362","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K362","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L362","v":"-32.21881,27.953888"},{"$f":"'[7]InfraS 1.1'!M362","v":0},{"$f":"'[7]InfraS 1.1'!N362","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O362","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P362","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q362","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R362","v":0},{"$f":"'[7]InfraS 1.1'!S362","v":0},{"$f":"'[7]InfraS 1.1'!T362","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U362","v":60000},{"$f":"'[7]InfraS 1.1'!V362","v":0},{"$f":"'[7]InfraS 1.1'!X362","v":0},{"$f":"'[7]InfraS 1.1'!Z362","v":12327},{"$f":"'[7]InfraS 1.1'!AA362","v":0},null,{"$f":"'[7]InfraS 1.1'!AH362","v":232935},null,232935,{"$f":"'[7]InfraS 1.1'!AM362","v":204237},null,204237,null,204237,{"$f":"'[7]InfraS 1.1'!AR362","v":227402},null,227402,null,227402,{"$f":"'[7]InfraS 1.1'!AS362","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT362","v":0},{"$f":"'[7]InfraS 1.1'!AU362","v":0},{"$f":"'[7]InfraS 1.1'!AV362","v":0},{"$f":"'[7]InfraS 1.1'!AW362","v":0},{"$f":"'[7]InfraS 1.1'!AX362","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H363","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I363","v":"Worcester bulk water supply"},{"$f":"'[7]InfraS 1.1'!J363","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K363","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L363","v":"-33.653603,19.458400"},{"$f":"'[7]InfraS 1.1'!M363","v":0},{"$f":"'[7]InfraS 1.1'!N363","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O363","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P363","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q363","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R363","v":0},{"$f":"'[7]InfraS 1.1'!S363","v":0},{"$f":"'[7]InfraS 1.1'!T363","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U363","v":190585},{"$f":"'[7]InfraS 1.1'!V363","v":0},{"$f":"'[7]InfraS 1.1'!X363","v":0},{"$f":"'[7]InfraS 1.1'!Z363","v":0},{"$f":"'[7]InfraS 1.1'!AA363","v":0},null,{"$f":"'[7]InfraS 1.1'!AH363","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT363","v":0},{"$f":"'[7]InfraS 1.1'!AU363","v":0},{"$f":"'[7]InfraS 1.1'!AV363","v":0},{"$f":"'[7]InfraS 1.1'!AW363","v":0},{"$f":"'[7]InfraS 1.1'!AX363","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H364","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I364","v":"Grabouw wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J364","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K364","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L364","v":"-34.158613,19.014112"},{"$f":"'[7]InfraS 1.1'!M364","v":0},{"$f":"'[7]InfraS 1.1'!N364","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O364","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P364","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q364","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R364","v":0},{"$f":"'[7]InfraS 1.1'!S364","v":0},{"$f":"'[7]InfraS 1.1'!T364","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U364","v":61600},{"$f":"'[7]InfraS 1.1'!V364","v":0},{"$f":"'[7]InfraS 1.1'!X364","v":0},{"$f":"'[7]InfraS 1.1'!Z364","v":0},{"$f":"'[7]InfraS 1.1'!AA364","v":0},null,{"$f":"'[7]InfraS 1.1'!AH364","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM364","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR364","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS364","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT364","v":0},{"$f":"'[7]InfraS 1.1'!AU364","v":0},{"$f":"'[7]InfraS 1.1'!AV364","v":0},{"$f":"'[7]InfraS 1.1'!AW364","v":0},{"$f":"'[7]InfraS 1.1'!AX364","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H365","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I365","v":"Swellendam wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J365","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K365","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L365","v":"-34.026370,20.439409"},{"$f":"'[7]InfraS 1.1'!M365","v":0},{"$f":"'[7]InfraS 1.1'!N365","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O365","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P365","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q365","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R365","v":0},{"$f":"'[7]InfraS 1.1'!S365","v":0},{"$f":"'[7]InfraS 1.1'!T365","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U365","v":61150},{"$f":"'[7]InfraS 1.1'!V365","v":0},{"$f":"'[7]InfraS 1.1'!X365","v":0},{"$f":"'[7]InfraS 1.1'!Z365","v":0},{"$f":"'[7]InfraS 1.1'!AA365","v":0},null,{"$f":"'[7]InfraS 1.1'!AH365","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM365","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR365","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS365","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT365","v":0},{"$f":"'[7]InfraS 1.1'!AU365","v":0},{"$f":"'[7]InfraS 1.1'!AV365","v":0},{"$f":"'[7]InfraS 1.1'!AW365","v":0},{"$f":"'[7]InfraS 1.1'!AX365","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H366","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I366","v":"Oudtshoorn groundwater supply"},{"$f":"'[7]InfraS 1.1'!J366","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K366","v":"Provision of groundwater development"},{"$f":"'[7]InfraS 1.1'!L366","v":"-33.592178,22.206051"},{"$f":"'[7]InfraS 1.1'!M366","v":0},{"$f":"'[7]InfraS 1.1'!N366","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O366","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P366","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q366","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R366","v":0},{"$f":"'[7]InfraS 1.1'!S366","v":0},{"$f":"'[7]InfraS 1.1'!T366","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U366","v":190000},{"$f":"'[7]InfraS 1.1'!V366","v":0},{"$f":"'[7]InfraS 1.1'!X366","v":0},{"$f":"'[7]InfraS 1.1'!Z366","v":0},{"$f":"'[7]InfraS 1.1'!AA366","v":0},null,{"$f":"'[7]InfraS 1.1'!AH366","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM366","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR366","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS366","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT366","v":0},{"$f":"'[7]InfraS 1.1'!AU366","v":0},{"$f":"'[7]InfraS 1.1'!AV366","v":0},{"$f":"'[7]InfraS 1.1'!AW366","v":0},{"$f":"'[7]InfraS 1.1'!AX366","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H367","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I367","v":"Beaufort West bulk water supply"},{"$f":"'[7]InfraS 1.1'!J367","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K367","v":"Upgrading of existing wastewater treatment works and construction of new wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L367","v":"-32.353035,22.585168"},{"$f":"'[7]InfraS 1.1'!M367","v":0},{"$f":"'[7]InfraS 1.1'!N367","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O367","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P367","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q367","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R367","v":0},{"$f":"'[7]InfraS 1.1'!S367","v":0},{"$f":"'[7]InfraS 1.1'!T367","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U367","v":46283},{"$f":"'[7]InfraS 1.1'!V367","v":0},{"$f":"'[7]InfraS 1.1'!X367","v":0},{"$f":"'[7]InfraS 1.1'!Z367","v":0},{"$f":"'[7]InfraS 1.1'!AA367","v":0},null,{"$f":"'[7]InfraS 1.1'!AH367","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT367","v":0},{"$f":"'[7]InfraS 1.1'!AU367","v":0},{"$f":"'[7]InfraS 1.1'!AV367","v":0},{"$f":"'[7]InfraS 1.1'!AW367","v":0},{"$f":"'[7]InfraS 1.1'!AX367","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H368","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I368","v":"Vanrhynsdorp raw water supply"},{"$f":"'[7]InfraS 1.1'!J368","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K368","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L368","v":"-31.607173,18.745553"},{"$f":"'[7]InfraS 1.1'!M368","v":0},{"$f":"'[7]InfraS 1.1'!N368","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O368","v":"Design"},{"$f":"'[7]InfraS 1.1'!P368","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q368","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R368","v":0},{"$f":"'[7]InfraS 1.1'!S368","v":0},{"$f":"'[7]InfraS 1.1'!T368","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U368","v":83239},{"$f":"'[7]InfraS 1.1'!V368","v":200},{"$f":"'[7]InfraS 1.1'!X368","v":0},{"$f":"'[7]InfraS 1.1'!Z368","v":0},{"$f":"'[7]InfraS 1.1'!AA368","v":0},null,{"$f":"'[7]InfraS 1.1'!AH368","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT368","v":0},{"$f":"'[7]InfraS 1.1'!AU368","v":0},{"$f":"'[7]InfraS 1.1'!AV368","v":0},{"$f":"'[7]InfraS 1.1'!AW368","v":0},{"$f":"'[7]InfraS 1.1'!AX368","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H369","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I369","v":"Klawer bulk water supply"},{"$f":"'[7]InfraS 1.1'!J369","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K369","v":"Augmentation of existing bulk water scheme from boreholes"},{"$f":"'[7]InfraS 1.1'!L369","v":"-31.775592,18.626783"},{"$f":"'[7]InfraS 1.1'!M369","v":0},{"$f":"'[7]InfraS 1.1'!N369","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O369","v":"Design"},{"$f":"'[7]InfraS 1.1'!P369","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q369","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R369","v":0},{"$f":"'[7]InfraS 1.1'!S369","v":0},{"$f":"'[7]InfraS 1.1'!T369","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U369","v":25669},{"$f":"'[7]InfraS 1.1'!V369","v":200},{"$f":"'[7]InfraS 1.1'!X369","v":0},{"$f":"'[7]InfraS 1.1'!Z369","v":0},{"$f":"'[7]InfraS 1.1'!AA369","v":0},null,{"$f":"'[7]InfraS 1.1'!AH369","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT369","v":0},{"$f":"'[7]InfraS 1.1'!AU369","v":0},{"$f":"'[7]InfraS 1.1'!AV369","v":0},{"$f":"'[7]InfraS 1.1'!AW369","v":0},{"$f":"'[7]InfraS 1.1'!AX369","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H370","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I370","v":"Paarl bulk sewer phase 3"},{"$f":"'[7]InfraS 1.1'!J370","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K370","v":"Construction of new bulk sewage conveyance pipelines "},{"$f":"'[7]InfraS 1.1'!L370","v":"-33.734627,18.962336"},{"$f":"'[7]InfraS 1.1'!M370","v":0},{"$f":"'[7]InfraS 1.1'!N370","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O370","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P370","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q370","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R370","v":0},{"$f":"'[7]InfraS 1.1'!S370","v":0},{"$f":"'[7]InfraS 1.1'!T370","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U370","v":207804},{"$f":"'[7]InfraS 1.1'!V370","v":0},{"$f":"'[7]InfraS 1.1'!X370","v":0},{"$f":"'[7]InfraS 1.1'!Z370","v":0},{"$f":"'[7]InfraS 1.1'!AA370","v":0},null,{"$f":"'[7]InfraS 1.1'!AH370","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT370","v":0},{"$f":"'[7]InfraS 1.1'!AU370","v":0},{"$f":"'[7]InfraS 1.1'!AV370","v":0},{"$f":"'[7]InfraS 1.1'!AW370","v":0},{"$f":"'[7]InfraS 1.1'!AX370","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H371","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I371","v":"Free State region"},{"$f":"'[7]InfraS 1.1'!J371","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K371","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L371","v":"-29.038171,26.110126"},{"$f":"'[7]InfraS 1.1'!M371","v":0},{"$f":"'[7]InfraS 1.1'!N371","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O371","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P371","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q371","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R371","v":0},{"$f":"'[7]InfraS 1.1'!S371","v":0},{"$f":"'[7]InfraS 1.1'!T371","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U371","v":77458},{"$f":"'[7]InfraS 1.1'!V371","v":0},{"$f":"'[7]InfraS 1.1'!X371","v":0},{"$f":"'[7]InfraS 1.1'!Z371","v":0},{"$f":"'[7]InfraS 1.1'!AA371","v":0},null,{"$f":"'[7]InfraS 1.1'!AH371","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT371","v":0},{"$f":"'[7]InfraS 1.1'!AU371","v":0},{"$f":"'[7]InfraS 1.1'!AV371","v":0},{"$f":"'[7]InfraS 1.1'!AW371","v":0},{"$f":"'[7]InfraS 1.1'!AX371","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H372","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I372","v":"Kannaland Dam relocation"},{"$f":"'[7]InfraS 1.1'!J372","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K372","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L372","v":"-33.527080,21.682752"},{"$f":"'[7]InfraS 1.1'!M372","v":0},{"$f":"'[7]InfraS 1.1'!N372","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O372","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P372","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q372","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R372","v":0},{"$f":"'[7]InfraS 1.1'!S372","v":0},{"$f":"'[7]InfraS 1.1'!T372","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U372","v":79221},{"$f":"'[7]InfraS 1.1'!V372","v":17954},{"$f":"'[7]InfraS 1.1'!X372","v":0},{"$f":"'[7]InfraS 1.1'!Z372","v":0},{"$f":"'[7]InfraS 1.1'!AA372","v":0},null,{"$f":"'[7]InfraS 1.1'!AH372","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT372","v":0},{"$f":"'[7]InfraS 1.1'!AU372","v":0},{"$f":"'[7]InfraS 1.1'!AV372","v":0},{"$f":"'[7]InfraS 1.1'!AW372","v":0},{"$f":"'[7]InfraS 1.1'!AX372","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H373","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I373","v":"Moretele bulk water supply (north)"},{"$f":"'[7]InfraS 1.1'!J373","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K373","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L373","v":"-25.146783,27.969175"},{"$f":"'[7]InfraS 1.1'!M373","v":0},{"$f":"'[7]InfraS 1.1'!N373","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O373","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P373","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q373","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R373","v":0},{"$f":"'[7]InfraS 1.1'!S373","v":0},{"$f":"'[7]InfraS 1.1'!T373","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U373","v":100000},{"$f":"'[7]InfraS 1.1'!V373","v":50629},{"$f":"'[7]InfraS 1.1'!X373","v":0},{"$f":"'[7]InfraS 1.1'!Z373","v":0},{"$f":"'[7]InfraS 1.1'!AA373","v":15000},null,{"$f":"'[7]InfraS 1.1'!AH373","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT373","v":0},{"$f":"'[7]InfraS 1.1'!AU373","v":0},{"$f":"'[7]InfraS 1.1'!AV373","v":0},{"$f":"'[7]InfraS 1.1'!AW373","v":0},{"$f":"'[7]InfraS 1.1'!AX373","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H374","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I374","v":"Makana bulk water supply (James Kleynhans)"},{"$f":"'[7]InfraS 1.1'!J374","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K374","v":"Augmentation of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L374","v":"-33.312469,26.551646"},{"$f":"'[7]InfraS 1.1'!M374","v":0},{"$f":"'[7]InfraS 1.1'!N374","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O374","v":"Design"},{"$f":"'[7]InfraS 1.1'!P374","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q374","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R374","v":0},{"$f":"'[7]InfraS 1.1'!S374","v":0},{"$f":"'[7]InfraS 1.1'!T374","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U374","v":191192},{"$f":"'[7]InfraS 1.1'!V374","v":55680},{"$f":"'[7]InfraS 1.1'!X374","v":16707},{"$f":"'[7]InfraS 1.1'!Z374","v":37435},{"$f":"'[7]InfraS 1.1'!AA374","v":80000},null,{"$f":"'[7]InfraS 1.1'!AH374","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM374","v":26743},null,26743,null,26743,{"$f":"'[7]InfraS 1.1'!AR374","v":26743},null,26743,null,26743,{"$f":"'[7]InfraS 1.1'!AS374","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT374","v":0},{"$f":"'[7]InfraS 1.1'!AU374","v":0},{"$f":"'[7]InfraS 1.1'!AV374","v":0},{"$f":"'[7]InfraS 1.1'!AW374","v":0},{"$f":"'[7]InfraS 1.1'!AX374","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H375","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I375","v":"Ntabankulu bulk water supply"},{"$f":"'[7]InfraS 1.1'!J375","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K375","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L375","v":"-30.821063,29.371492"},{"$f":"'[7]InfraS 1.1'!M375","v":0},{"$f":"'[7]InfraS 1.1'!N375","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O375","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P375","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q375","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R375","v":0},{"$f":"'[7]InfraS 1.1'!S375","v":0},{"$f":"'[7]InfraS 1.1'!T375","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U375","v":245000},{"$f":"'[7]InfraS 1.1'!V375","v":0},{"$f":"'[7]InfraS 1.1'!X375","v":0},{"$f":"'[7]InfraS 1.1'!Z375","v":0},{"$f":"'[7]InfraS 1.1'!AA375","v":0},null,{"$f":"'[7]InfraS 1.1'!AH375","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM375","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AR375","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AS375","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT375","v":0},{"$f":"'[7]InfraS 1.1'!AU375","v":0},{"$f":"'[7]InfraS 1.1'!AV375","v":0},{"$f":"'[7]InfraS 1.1'!AW375","v":0},{"$f":"'[7]InfraS 1.1'!AX375","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H376","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I376","v":"Capricorn master plan"},{"$f":"'[7]InfraS 1.1'!J376","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K376","v":"Development of master plan"},{"$f":"'[7]InfraS 1.1'!L376","v":"-34.088083,18.480876"},{"$f":"'[7]InfraS 1.1'!M376","v":0},{"$f":"'[7]InfraS 1.1'!N376","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O376","v":"Master plan"},{"$f":"'[7]InfraS 1.1'!P376","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q376","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R376","v":0},{"$f":"'[7]InfraS 1.1'!S376","v":0},{"$f":"'[7]InfraS 1.1'!T376","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U376","v":3100},{"$f":"'[7]InfraS 1.1'!V376","v":0},{"$f":"'[7]InfraS 1.1'!X376","v":0},{"$f":"'[7]InfraS 1.1'!Z376","v":0},{"$f":"'[7]InfraS 1.1'!AA376","v":0},null,{"$f":"'[7]InfraS 1.1'!AH376","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT376","v":0},{"$f":"'[7]InfraS 1.1'!AU376","v":0},{"$f":"'[7]InfraS 1.1'!AV376","v":0},{"$f":"'[7]InfraS 1.1'!AW376","v":0},{"$f":"'[7]InfraS 1.1'!AX376","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H377","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I377","v":"Sekhukhune master plan"},{"$f":"'[7]InfraS 1.1'!J377","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K377","v":"Development of master plan"},{"$f":"'[7]InfraS 1.1'!L377","v":"-24.699162,29.811065"},{"$f":"'[7]InfraS 1.1'!M377","v":0},{"$f":"'[7]InfraS 1.1'!N377","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O377","v":"Master plan"},{"$f":"'[7]InfraS 1.1'!P377","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q377","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R377","v":0},{"$f":"'[7]InfraS 1.1'!S377","v":0},{"$f":"'[7]InfraS 1.1'!T377","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U377","v":3100},{"$f":"'[7]InfraS 1.1'!V377","v":0},{"$f":"'[7]InfraS 1.1'!X377","v":0},{"$f":"'[7]InfraS 1.1'!Z377","v":0},{"$f":"'[7]InfraS 1.1'!AA377","v":0},null,{"$f":"'[7]InfraS 1.1'!AH377","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT377","v":0},{"$f":"'[7]InfraS 1.1'!AU377","v":0},{"$f":"'[7]InfraS 1.1'!AV377","v":0},{"$f":"'[7]InfraS 1.1'!AW377","v":0},{"$f":"'[7]InfraS 1.1'!AX377","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H378","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I378","v":"Bushbuckridge master plan"},{"$f":"'[7]InfraS 1.1'!J378","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K378","v":"Development of master plan"},{"$f":"'[7]InfraS 1.1'!L378","v":"-24.839538,31.062038"},{"$f":"'[7]InfraS 1.1'!M378","v":0},{"$f":"'[7]InfraS 1.1'!N378","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O378","v":"Master plan"},{"$f":"'[7]InfraS 1.1'!P378","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q378","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R378","v":0},{"$f":"'[7]InfraS 1.1'!S378","v":0},{"$f":"'[7]InfraS 1.1'!T378","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U378","v":3500},{"$f":"'[7]InfraS 1.1'!V378","v":0},{"$f":"'[7]InfraS 1.1'!X378","v":0},{"$f":"'[7]InfraS 1.1'!Z378","v":0},{"$f":"'[7]InfraS 1.1'!AA378","v":0},null,{"$f":"'[7]InfraS 1.1'!AH378","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT378","v":0},{"$f":"'[7]InfraS 1.1'!AU378","v":0},{"$f":"'[7]InfraS 1.1'!AV378","v":0},{"$f":"'[7]InfraS 1.1'!AW378","v":0},{"$f":"'[7]InfraS 1.1'!AX378","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H379","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I379","v":"Upgrade of Delmas wastewater treatment works phase 2"},{"$f":"'[7]InfraS 1.1'!J379","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K379","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L379","v":"-26.139020,28.676442"},{"$f":"'[7]InfraS 1.1'!M379","v":0},{"$f":"'[7]InfraS 1.1'!N379","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O379","v":"Design"},{"$f":"'[7]InfraS 1.1'!P379","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q379","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R379","v":0},{"$f":"'[7]InfraS 1.1'!S379","v":0},{"$f":"'[7]InfraS 1.1'!T379","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U379","v":111047},{"$f":"'[7]InfraS 1.1'!V379","v":13276},{"$f":"'[7]InfraS 1.1'!X379","v":0},{"$f":"'[7]InfraS 1.1'!Z379","v":0},{"$f":"'[7]InfraS 1.1'!AA379","v":0},null,{"$f":"'[7]InfraS 1.1'!AH379","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT379","v":0},{"$f":"'[7]InfraS 1.1'!AU379","v":0},{"$f":"'[7]InfraS 1.1'!AV379","v":0},{"$f":"'[7]InfraS 1.1'!AW379","v":0},{"$f":"'[7]InfraS 1.1'!AX379","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H380","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I380","v":"Upgrade of Botleng wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J380","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K380","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L380","v":"-26.104234,28.698820"},{"$f":"'[7]InfraS 1.1'!M380","v":0},{"$f":"'[7]InfraS 1.1'!N380","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O380","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P380","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q380","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R380","v":0},{"$f":"'[7]InfraS 1.1'!S380","v":0},{"$f":"'[7]InfraS 1.1'!T380","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U380","v":57658},{"$f":"'[7]InfraS 1.1'!V380","v":28978},{"$f":"'[7]InfraS 1.1'!X380","v":0},{"$f":"'[7]InfraS 1.1'!Z380","v":0},{"$f":"'[7]InfraS 1.1'!AA380","v":0},null,{"$f":"'[7]InfraS 1.1'!AH380","v":0},null,{"$f":"SUM(AA380,AB380)","v":0},{"$f":"'[7]InfraS 1.1'!AM380","v":0},null,{"$f":"SUM(AD380:AE380)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR380","v":0},null,{"$f":"SUM(AI380:AJ380)","v":0},null,{"$f":"SUM(AK380:AL380)","v":0},{"$f":"'[7]InfraS 1.1'!AS380","v":0},null,{"$f":"SUM(AN380:AO380)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT380","v":0},{"$f":"'[7]InfraS 1.1'!AU380","v":0},{"$f":"'[7]InfraS 1.1'!AV380","v":0},{"$f":"'[7]InfraS 1.1'!AW380","v":0},{"$f":"'[7]InfraS 1.1'!AX380","v":0},null,{"$f":"IF(AND(H380=\"\",SUM(U380+W380+X380+Y380+Z380+AA380+AD380+AE380+AI380+AJ380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H381","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I381","v":"Upgrading of Balfour wastewater treatment works phase 2"},{"$f":"'[7]InfraS 1.1'!J381","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K381","v":"Upgrading of  existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L381","v":"-26.646949,28.596238"},{"$f":"'[7]InfraS 1.1'!M381","v":0},{"$f":"'[7]InfraS 1.1'!N381","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O381","v":"Tender"},{"$f":"'[7]InfraS 1.1'!P381","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q381","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R381","v":0},{"$f":"'[7]InfraS 1.1'!S381","v":0},{"$f":"'[7]InfraS 1.1'!T381","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U381","v":21272},{"$f":"'[7]InfraS 1.1'!V381","v":0},{"$f":"'[7]InfraS 1.1'!X381","v":0},{"$f":"'[7]InfraS 1.1'!Z381","v":0},{"$f":"'[7]InfraS 1.1'!AA381","v":0},null,{"$f":"'[7]InfraS 1.1'!AH381","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM381","v":0},null,0,null,{"$f":"SUM(AF381:AG381)","v":0},{"$f":"'[7]InfraS 1.1'!AR381","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS381","v":0},null,0,null,{"$f":"SUM(AP381:AQ381)","v":0},{"$f":"'[7]InfraS 1.1'!AT381","v":0},{"$f":"'[7]InfraS 1.1'!AU381","v":0},{"$f":"'[7]InfraS 1.1'!AV381","v":0},{"$f":"'[7]InfraS 1.1'!AW381","v":0},{"$f":"'[7]InfraS 1.1'!AX381","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H382","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I382","v":"Belmont wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J382","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K382","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L382","v":"-25.692748,28.139661"},{"$f":"'[7]InfraS 1.1'!M382","v":0},{"$f":"'[7]InfraS 1.1'!N382","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O382","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P382","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q382","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R382","v":0},{"$f":"'[7]InfraS 1.1'!S382","v":0},{"$f":"'[7]InfraS 1.1'!T382","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U382","v":142000},{"$f":"'[7]InfraS 1.1'!V382","v":0},{"$f":"'[7]InfraS 1.1'!X382","v":0},{"$f":"'[7]InfraS 1.1'!Z382","v":0},{"$f":"'[7]InfraS 1.1'!AA382","v":0},null,{"$f":"'[7]InfraS 1.1'!AH382","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT382","v":0},{"$f":"'[7]InfraS 1.1'!AU382","v":0},{"$f":"'[7]InfraS 1.1'!AV382","v":0},{"$f":"'[7]InfraS 1.1'!AW382","v":0},{"$f":"'[7]InfraS 1.1'!AX382","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H383","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I383","v":"Makana bulk sewer"},{"$f":"'[7]InfraS 1.1'!J383","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K383","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L383","v":"-33.312593,26.503526"},{"$f":"'[7]InfraS 1.1'!M383","v":0},{"$f":"'[7]InfraS 1.1'!N383","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O383","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P383","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q383","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R383","v":0},{"$f":"'[7]InfraS 1.1'!S383","v":0},{"$f":"'[7]InfraS 1.1'!T383","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U383","v":34000},{"$f":"'[7]InfraS 1.1'!V383","v":0},{"$f":"'[7]InfraS 1.1'!X383","v":0},{"$f":"'[7]InfraS 1.1'!Z383","v":0},{"$f":"'[7]InfraS 1.1'!AA383","v":0},null,{"$f":"'[7]InfraS 1.1'!AH383","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT383","v":0},{"$f":"'[7]InfraS 1.1'!AU383","v":0},{"$f":"'[7]InfraS 1.1'!AV383","v":0},{"$f":"'[7]InfraS 1.1'!AW383","v":0},{"$f":"'[7]InfraS 1.1'!AX383","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H384","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I384","v":"Mayfield wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J384","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K384","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L384","v":"-26.315992,28.018184"},{"$f":"'[7]InfraS 1.1'!M384","v":0},{"$f":"'[7]InfraS 1.1'!N384","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O384","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P384","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q384","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R384","v":0},{"$f":"'[7]InfraS 1.1'!S384","v":0},{"$f":"'[7]InfraS 1.1'!T384","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U384","v":72473},{"$f":"'[7]InfraS 1.1'!V384","v":32349},{"$f":"'[7]InfraS 1.1'!X384","v":0},{"$f":"'[7]InfraS 1.1'!Z384","v":0},{"$f":"'[7]InfraS 1.1'!AA384","v":0},null,{"$f":"'[7]InfraS 1.1'!AH384","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM384","v":10000},null,10000,null,10000,{"$f":"'[7]InfraS 1.1'!AR384","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS384","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT384","v":0},{"$f":"'[7]InfraS 1.1'!AU384","v":0},{"$f":"'[7]InfraS 1.1'!AV384","v":0},{"$f":"'[7]InfraS 1.1'!AW384","v":0},{"$f":"'[7]InfraS 1.1'!AX384","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H385","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I385","v":"Kinira regional bulk water supply"},{"$f":"'[7]InfraS 1.1'!J385","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K385","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L385","v":"-30.524573,28.847803"},{"$f":"'[7]InfraS 1.1'!M385","v":0},{"$f":"'[7]InfraS 1.1'!N385","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O385","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P385","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q385","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R385","v":0},{"$f":"'[7]InfraS 1.1'!S385","v":0},{"$f":"'[7]InfraS 1.1'!T385","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U385","v":34500},{"$f":"'[7]InfraS 1.1'!V385","v":0},{"$f":"'[7]InfraS 1.1'!X385","v":0},{"$f":"'[7]InfraS 1.1'!Z385","v":0},{"$f":"'[7]InfraS 1.1'!AA385","v":0},null,{"$f":"'[7]InfraS 1.1'!AH385","v":15000},null,15000,{"$f":"'[7]InfraS 1.1'!AM385","v":13969},null,13969,null,13969,{"$f":"'[7]InfraS 1.1'!AR385","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.1'!AS385","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT385","v":0},{"$f":"'[7]InfraS 1.1'!AU385","v":0},{"$f":"'[7]InfraS 1.1'!AV385","v":0},{"$f":"'[7]InfraS 1.1'!AW385","v":0},{"$f":"'[7]InfraS 1.1'!AX385","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H386","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I386","v":"Mount Ayliff bulk peri-urban water supply"},{"$f":"'[7]InfraS 1.1'!J386","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K386","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L386","v":"-30.818869,29.363948"},{"$f":"'[7]InfraS 1.1'!M386","v":0},{"$f":"'[7]InfraS 1.1'!N386","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O386","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P386","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q386","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R386","v":0},{"$f":"'[7]InfraS 1.1'!S386","v":0},{"$f":"'[7]InfraS 1.1'!T386","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U386","v":322797},{"$f":"'[7]InfraS 1.1'!V386","v":136995},{"$f":"'[7]InfraS 1.1'!X386","v":0},{"$f":"'[7]InfraS 1.1'!Z386","v":0},{"$f":"'[7]InfraS 1.1'!AA386","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH386","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT386","v":0},{"$f":"'[7]InfraS 1.1'!AU386","v":0},{"$f":"'[7]InfraS 1.1'!AV386","v":0},{"$f":"'[7]InfraS 1.1'!AW386","v":0},{"$f":"'[7]InfraS 1.1'!AX386","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H387","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I387","v":"Mkemane regional bulk water supply"},{"$f":"'[7]InfraS 1.1'!J387","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K387","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L387","v":"-30.670946,29.002588"},{"$f":"'[7]InfraS 1.1'!M387","v":0},{"$f":"'[7]InfraS 1.1'!N387","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O387","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P387","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q387","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R387","v":0},{"$f":"'[7]InfraS 1.1'!S387","v":0},{"$f":"'[7]InfraS 1.1'!T387","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U387","v":52000},{"$f":"'[7]InfraS 1.1'!V387","v":0},{"$f":"'[7]InfraS 1.1'!X387","v":0},{"$f":"'[7]InfraS 1.1'!Z387","v":0},{"$f":"'[7]InfraS 1.1'!AA387","v":0},null,{"$f":"'[7]InfraS 1.1'!AH387","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM387","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AR387","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AS387","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT387","v":0},{"$f":"'[7]InfraS 1.1'!AU387","v":0},{"$f":"'[7]InfraS 1.1'!AV387","v":0},{"$f":"'[7]InfraS 1.1'!AW387","v":0},{"$f":"'[7]InfraS 1.1'!AX387","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H388","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I388","v":"Trompsburg bulk sewer"},{"$f":"'[7]InfraS 1.1'!J388","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K388","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L388","v":"-30.032780,25.781965"},{"$f":"'[7]InfraS 1.1'!M388","v":0},{"$f":"'[7]InfraS 1.1'!N388","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O388","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P388","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q388","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R388","v":0},{"$f":"'[7]InfraS 1.1'!S388","v":0},{"$f":"'[7]InfraS 1.1'!T388","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U388","v":76000},{"$f":"'[7]InfraS 1.1'!V388","v":0},{"$f":"'[7]InfraS 1.1'!X388","v":0},{"$f":"'[7]InfraS 1.1'!Z388","v":0},{"$f":"'[7]InfraS 1.1'!AA388","v":0},null,{"$f":"'[7]InfraS 1.1'!AH388","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT388","v":0},{"$f":"'[7]InfraS 1.1'!AU388","v":0},{"$f":"'[7]InfraS 1.1'!AV388","v":0},{"$f":"'[7]InfraS 1.1'!AW388","v":0},{"$f":"'[7]InfraS 1.1'!AX388","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H389","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I389","v":"Upgrading of Deneysville wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J389","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K389","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L389","v":"-26.892904,28.096911"},{"$f":"'[7]InfraS 1.1'!M389","v":0},{"$f":"'[7]InfraS 1.1'!N389","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O389","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P389","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q389","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R389","v":0},{"$f":"'[7]InfraS 1.1'!S389","v":0},{"$f":"'[7]InfraS 1.1'!T389","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U389","v":275670},{"$f":"'[7]InfraS 1.1'!V389","v":68983},{"$f":"'[7]InfraS 1.1'!X389","v":8990},{"$f":"'[7]InfraS 1.1'!Z389","v":0},{"$f":"'[7]InfraS 1.1'!AA389","v":40000},null,{"$f":"'[7]InfraS 1.1'!AH389","v":50000},null,50000,{"$f":"'[7]InfraS 1.1'!AM389","v":5000},null,5000,null,5000,{"$f":"'[7]InfraS 1.1'!AR389","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS389","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT389","v":0},{"$f":"'[7]InfraS 1.1'!AU389","v":0},{"$f":"'[7]InfraS 1.1'!AV389","v":0},{"$f":"'[7]InfraS 1.1'!AW389","v":0},{"$f":"'[7]InfraS 1.1'!AX389","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H390","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I390","v":"Masilonyana bulk sewer (Brandfort and Winburg)"},{"$f":"'[7]InfraS 1.1'!J390","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K390","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L390","v":"-28.406642,26.729198"},{"$f":"'[7]InfraS 1.1'!M390","v":0},{"$f":"'[7]InfraS 1.1'!N390","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O390","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P390","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q390","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R390","v":0},{"$f":"'[7]InfraS 1.1'!S390","v":0},{"$f":"'[7]InfraS 1.1'!T390","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U390","v":70000},{"$f":"'[7]InfraS 1.1'!V390","v":2914},{"$f":"'[7]InfraS 1.1'!X390","v":0},{"$f":"'[7]InfraS 1.1'!Z390","v":0},{"$f":"'[7]InfraS 1.1'!AA390","v":0},null,{"$f":"'[7]InfraS 1.1'!AH390","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM390","v":33000},null,33000,null,33000,{"$f":"'[7]InfraS 1.1'!AR390","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.1'!AS390","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT390","v":0},{"$f":"'[7]InfraS 1.1'!AU390","v":0},{"$f":"'[7]InfraS 1.1'!AV390","v":0},{"$f":"'[7]InfraS 1.1'!AW390","v":0},{"$f":"'[7]InfraS 1.1'!AX390","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H391","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I391","v":"Mantsopa bulk sewer (Ladybrand) "},{"$f":"'[7]InfraS 1.1'!J391","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K391","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L391","v":"-29.186323,27.441863"},{"$f":"'[7]InfraS 1.1'!M391","v":0},{"$f":"'[7]InfraS 1.1'!N391","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O391","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P391","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q391","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R391","v":0},{"$f":"'[7]InfraS 1.1'!S391","v":0},{"$f":"'[7]InfraS 1.1'!T391","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U391","v":42198},{"$f":"'[7]InfraS 1.1'!V391","v":0},{"$f":"'[7]InfraS 1.1'!X391","v":0},{"$f":"'[7]InfraS 1.1'!Z391","v":0},{"$f":"'[7]InfraS 1.1'!AA391","v":0},null,{"$f":"'[7]InfraS 1.1'!AH391","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT391","v":0},{"$f":"'[7]InfraS 1.1'!AU391","v":0},{"$f":"'[7]InfraS 1.1'!AV391","v":0},{"$f":"'[7]InfraS 1.1'!AW391","v":0},{"$f":"'[7]InfraS 1.1'!AX391","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H392","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I392","v":"Rothdene pump station and raising main"},{"$f":"'[7]InfraS 1.1'!J392","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K392","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L392","v":"-26.603452,27.995033"},{"$f":"'[7]InfraS 1.1'!M392","v":0},{"$f":"'[7]InfraS 1.1'!N392","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O392","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P392","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q392","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R392","v":0},{"$f":"'[7]InfraS 1.1'!S392","v":0},{"$f":"'[7]InfraS 1.1'!T392","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U392","v":113018},{"$f":"'[7]InfraS 1.1'!V392","v":0},{"$f":"'[7]InfraS 1.1'!X392","v":3049},{"$f":"'[7]InfraS 1.1'!Z392","v":0},{"$f":"'[7]InfraS 1.1'!AA392","v":40000},null,{"$f":"'[7]InfraS 1.1'!AH392","v":10000},null,10000,{"$f":"'[7]InfraS 1.1'!AM392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT392","v":0},{"$f":"'[7]InfraS 1.1'!AU392","v":0},{"$f":"'[7]InfraS 1.1'!AV392","v":0},{"$f":"'[7]InfraS 1.1'!AW392","v":0},{"$f":"'[7]InfraS 1.1'!AX392","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H393","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I393","v":"Mohlakeng pump station and sewer outfall"},{"$f":"'[7]InfraS 1.1'!J393","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K393","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L393","v":"-26.222740,27.694956"},{"$f":"'[7]InfraS 1.1'!M393","v":0},{"$f":"'[7]InfraS 1.1'!N393","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O393","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P393","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q393","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R393","v":0},{"$f":"'[7]InfraS 1.1'!S393","v":0},{"$f":"'[7]InfraS 1.1'!T393","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U393","v":147925},{"$f":"'[7]InfraS 1.1'!V393","v":0},{"$f":"'[7]InfraS 1.1'!X393","v":0},{"$f":"'[7]InfraS 1.1'!Z393","v":0},{"$f":"'[7]InfraS 1.1'!AA393","v":20000},null,{"$f":"'[7]InfraS 1.1'!AH393","v":66000},null,66000,{"$f":"'[7]InfraS 1.1'!AM393","v":83275},null,83275,null,83275,{"$f":"'[7]InfraS 1.1'!AR393","v":90000},null,90000,null,90000,{"$f":"'[7]InfraS 1.1'!AS393","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT393","v":0},{"$f":"'[7]InfraS 1.1'!AU393","v":0},{"$f":"'[7]InfraS 1.1'!AV393","v":0},{"$f":"'[7]InfraS 1.1'!AW393","v":0},{"$f":"'[7]InfraS 1.1'!AX393","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H394","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I394","v":"Koster wastewater treatment works Upgrading"},{"$f":"'[7]InfraS 1.1'!J394","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K394","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L394","v":"-25.864876,26.885549"},{"$f":"'[7]InfraS 1.1'!M394","v":0},{"$f":"'[7]InfraS 1.1'!N394","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O394","v":"Design"},{"$f":"'[7]InfraS 1.1'!P394","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q394","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R394","v":0},{"$f":"'[7]InfraS 1.1'!S394","v":0},{"$f":"'[7]InfraS 1.1'!T394","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U394","v":136778},{"$f":"'[7]InfraS 1.1'!V394","v":108701},{"$f":"'[7]InfraS 1.1'!X394","v":63868},{"$f":"'[7]InfraS 1.1'!Z394","v":0},{"$f":"'[7]InfraS 1.1'!AA394","v":3000},null,{"$f":"'[7]InfraS 1.1'!AH394","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM394","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR394","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.1'!AS394","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT394","v":0},{"$f":"'[7]InfraS 1.1'!AU394","v":0},{"$f":"'[7]InfraS 1.1'!AV394","v":0},{"$f":"'[7]InfraS 1.1'!AW394","v":0},{"$f":"'[7]InfraS 1.1'!AX394","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H395","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I395","v":"Ventersdorp bulk water supply"},{"$f":"'[7]InfraS 1.1'!J395","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K395","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L395","v":"-26.276839,26.756987"},{"$f":"'[7]InfraS 1.1'!M395","v":0},{"$f":"'[7]InfraS 1.1'!N395","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O395","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P395","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q395","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R395","v":0},{"$f":"'[7]InfraS 1.1'!S395","v":0},{"$f":"'[7]InfraS 1.1'!T395","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U395","v":54990},{"$f":"'[7]InfraS 1.1'!V395","v":33856},{"$f":"'[7]InfraS 1.1'!X395","v":0},{"$f":"'[7]InfraS 1.1'!Z395","v":0},{"$f":"'[7]InfraS 1.1'!AA395","v":0},null,{"$f":"'[7]InfraS 1.1'!AH395","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT395","v":0},{"$f":"'[7]InfraS 1.1'!AU395","v":0},{"$f":"'[7]InfraS 1.1'!AV395","v":0},{"$f":"'[7]InfraS 1.1'!AW395","v":0},{"$f":"'[7]InfraS 1.1'!AX395","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H396","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I396","v":"Nebo bulk water supply (De Hoop agumentation/North/South/Steelpoort)"},{"$f":"'[7]InfraS 1.1'!J396","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K396","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L396","v":"-24.8999986,29.7491574"},{"$f":"'[7]InfraS 1.1'!M396","v":0},{"$f":"'[7]InfraS 1.1'!N396","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O396","v":"Design"},{"$f":"'[7]InfraS 1.1'!P396","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q396","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R396","v":0},{"$f":"'[7]InfraS 1.1'!S396","v":0},{"$f":"'[7]InfraS 1.1'!T396","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U396","v":150192},{"$f":"'[7]InfraS 1.1'!V396","v":0},{"$f":"'[7]InfraS 1.1'!X396","v":0},{"$f":"'[7]InfraS 1.1'!Z396","v":0},{"$f":"'[7]InfraS 1.1'!AA396","v":0},null,{"$f":"'[7]InfraS 1.1'!AH396","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT396","v":0},{"$f":"'[7]InfraS 1.1'!AU396","v":0},{"$f":"'[7]InfraS 1.1'!AV396","v":0},{"$f":"'[7]InfraS 1.1'!AW396","v":0},{"$f":"'[7]InfraS 1.1'!AX396","v":0},null,0]
[{"$f":"IF(LEN(H397)>3,1,C397)","v":1},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H397","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I397","v":"Douglas water treatment works upgrading"},{"$f":"'[7]InfraS 1.1'!J397","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K397","v":"Upgrading of existing water treatment works"},{"$f":"'[7]InfraS 1.1'!L397","v":"-29.1149661,23.747233"},{"$f":"'[7]InfraS 1.1'!M397","v":0},{"$f":"'[7]InfraS 1.1'!N397","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O397","v":"Design"},{"$f":"'[7]InfraS 1.1'!P397","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q397","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R397","v":0},{"$f":"'[7]InfraS 1.1'!S397","v":0},{"$f":"'[7]InfraS 1.1'!T397","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U397","v":58987},{"$f":"'[7]InfraS 1.1'!V397","v":0},{"$f":"'[7]InfraS 1.1'!X397","v":0},{"$f":"'[7]InfraS 1.1'!Z397","v":0},{"$f":"'[7]InfraS 1.1'!AA397","v":0},null,{"$f":"'[7]InfraS 1.1'!AH397","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT397","v":0},{"$f":"'[7]InfraS 1.1'!AU397","v":0},{"$f":"'[7]InfraS 1.1'!AV397","v":0},{"$f":"'[7]InfraS 1.1'!AW397","v":0},{"$f":"'[7]InfraS 1.1'!AX397","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H398","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I398","v":"Ermelo bulk water supply phase 2"},{"$f":"'[7]InfraS 1.1'!J398","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K398","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L398","v":"-26.513105,29.983963"},{"$f":"'[7]InfraS 1.1'!M398","v":0},{"$f":"'[7]InfraS 1.1'!N398","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O398","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P398","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q398","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R398","v":0},{"$f":"'[7]InfraS 1.1'!S398","v":0},{"$f":"'[7]InfraS 1.1'!T398","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U398","v":46872},{"$f":"'[7]InfraS 1.1'!V398","v":0},{"$f":"'[7]InfraS 1.1'!X398","v":0},{"$f":"'[7]InfraS 1.1'!Z398","v":0},{"$f":"'[7]InfraS 1.1'!AA398","v":0},null,{"$f":"'[7]InfraS 1.1'!AH398","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT398","v":0},{"$f":"'[7]InfraS 1.1'!AU398","v":0},{"$f":"'[7]InfraS 1.1'!AV398","v":0},{"$f":"'[7]InfraS 1.1'!AW398","v":0},{"$f":"'[7]InfraS 1.1'!AX398","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H399","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I399","v":"Carolina-Silobela bulk water scheme"},{"$f":"'[7]InfraS 1.1'!J399","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K399","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L399","v":"-26.084948,30.110749"},{"$f":"'[7]InfraS 1.1'!M399","v":0},{"$f":"'[7]InfraS 1.1'!N399","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O399","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P399","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q399","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R399","v":0},{"$f":"'[7]InfraS 1.1'!S399","v":0},{"$f":"'[7]InfraS 1.1'!T399","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U399","v":189000},{"$f":"'[7]InfraS 1.1'!V399","v":0},{"$f":"'[7]InfraS 1.1'!X399","v":0},{"$f":"'[7]InfraS 1.1'!Z399","v":0},{"$f":"'[7]InfraS 1.1'!AA399","v":0},null,{"$f":"'[7]InfraS 1.1'!AH399","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT399","v":0},{"$f":"'[7]InfraS 1.1'!AU399","v":0},{"$f":"'[7]InfraS 1.1'!AV399","v":0},{"$f":"'[7]InfraS 1.1'!AW399","v":0},{"$f":"'[7]InfraS 1.1'!AX399","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H400","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I400","v":"Provincial high catalytic projects (Mutash Hub)"},{"$f":"'[7]InfraS 1.1'!J400","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K400","v":"Construction of new bulk water scheme for various purposes"},{"$f":"'[7]InfraS 1.1'!L400","v":0},{"$f":"'[7]InfraS 1.1'!M400","v":0},{"$f":"'[7]InfraS 1.1'!N400","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O400","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P400","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q400","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R400","v":0},{"$f":"'[7]InfraS 1.1'!S400","v":0},{"$f":"'[7]InfraS 1.1'!T400","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U400","v":211749},{"$f":"'[7]InfraS 1.1'!V400","v":0},{"$f":"'[7]InfraS 1.1'!X400","v":0},{"$f":"'[7]InfraS 1.1'!Z400","v":0},{"$f":"'[7]InfraS 1.1'!AA400","v":0},null,{"$f":"'[7]InfraS 1.1'!AH400","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT400","v":0},{"$f":"'[7]InfraS 1.1'!AU400","v":0},{"$f":"'[7]InfraS 1.1'!AV400","v":0},{"$f":"'[7]InfraS 1.1'!AW400","v":0},{"$f":"'[7]InfraS 1.1'!AX400","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H401","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I401","v":"Reitz-Lindley construction Grey PL"},{"$f":"'[7]InfraS 1.1'!J401","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K401","v":"Construction of sewer main"},{"$f":"'[7]InfraS 1.1'!L401","v":"-27.901062,27.912735"},{"$f":"'[7]InfraS 1.1'!M401","v":0},{"$f":"'[7]InfraS 1.1'!N401","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O401","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P401","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q401","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R401","v":0},{"$f":"'[7]InfraS 1.1'!S401","v":0},{"$f":"'[7]InfraS 1.1'!T401","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U401","v":108382},{"$f":"'[7]InfraS 1.1'!V401","v":42420},{"$f":"'[7]InfraS 1.1'!X401","v":0},{"$f":"'[7]InfraS 1.1'!Z401","v":0},{"$f":"'[7]InfraS 1.1'!AA401","v":0},null,{"$f":"'[7]InfraS 1.1'!AH401","v":36331},null,36331,{"$f":"'[7]InfraS 1.1'!AM401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT401","v":0},{"$f":"'[7]InfraS 1.1'!AU401","v":0},{"$f":"'[7]InfraS 1.1'!AV401","v":0},{"$f":"'[7]InfraS 1.1'!AW401","v":0},{"$f":"'[7]InfraS 1.1'!AX401","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H402","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I402","v":"Clocolan construction of sewer main"},{"$f":"'[7]InfraS 1.1'!J402","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K402","v":"Construction of sewer main"},{"$f":"'[7]InfraS 1.1'!L402","v":"-28.909273,27.555714"},{"$f":"'[7]InfraS 1.1'!M402","v":0},{"$f":"'[7]InfraS 1.1'!N402","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O402","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P402","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q402","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R402","v":0},{"$f":"'[7]InfraS 1.1'!S402","v":0},{"$f":"'[7]InfraS 1.1'!T402","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U402","v":146507},{"$f":"'[7]InfraS 1.1'!V402","v":0},{"$f":"'[7]InfraS 1.1'!X402","v":0},{"$f":"'[7]InfraS 1.1'!Z402","v":5239},{"$f":"'[7]InfraS 1.1'!AA402","v":0},null,{"$f":"'[7]InfraS 1.1'!AH402","v":53326},null,53326,{"$f":"'[7]InfraS 1.1'!AM402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT402","v":0},{"$f":"'[7]InfraS 1.1'!AU402","v":0},{"$f":"'[7]InfraS 1.1'!AV402","v":0},{"$f":"'[7]InfraS 1.1'!AW402","v":0},{"$f":"'[7]InfraS 1.1'!AX402","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H403","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I403","v":"Clocolan construction of pump station"},{"$f":"'[7]InfraS 1.1'!J403","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K403","v":"Construction of pump station"},{"$f":"'[7]InfraS 1.1'!L403","v":"-28.909273,27.555714"},{"$f":"'[7]InfraS 1.1'!M403","v":0},{"$f":"'[7]InfraS 1.1'!N403","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O403","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P403","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q403","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R403","v":0},{"$f":"'[7]InfraS 1.1'!S403","v":0},{"$f":"'[7]InfraS 1.1'!T403","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U403","v":9348},{"$f":"'[7]InfraS 1.1'!V403","v":0},{"$f":"'[7]InfraS 1.1'!X403","v":0},{"$f":"'[7]InfraS 1.1'!Z403","v":0},{"$f":"'[7]InfraS 1.1'!AA403","v":0},null,{"$f":"'[7]InfraS 1.1'!AH403","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT403","v":0},{"$f":"'[7]InfraS 1.1'!AU403","v":0},{"$f":"'[7]InfraS 1.1'!AV403","v":0},{"$f":"'[7]InfraS 1.1'!AW403","v":0},{"$f":"'[7]InfraS 1.1'!AX403","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H404","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I404","v":"Senekal construction of sewer main"},{"$f":"'[7]InfraS 1.1'!J404","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K404","v":"Construction of sewer main"},{"$f":"'[7]InfraS 1.1'!L404","v":"-28.328760,27.632313"},{"$f":"'[7]InfraS 1.1'!M404","v":0},{"$f":"'[7]InfraS 1.1'!N404","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O404","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P404","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q404","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R404","v":0},{"$f":"'[7]InfraS 1.1'!S404","v":0},{"$f":"'[7]InfraS 1.1'!T404","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U404","v":157822},{"$f":"'[7]InfraS 1.1'!V404","v":0},{"$f":"'[7]InfraS 1.1'!X404","v":0},{"$f":"'[7]InfraS 1.1'!Z404","v":6181},{"$f":"'[7]InfraS 1.1'!AA404","v":0},null,{"$f":"'[7]InfraS 1.1'!AH404","v":98444},null,98444,{"$f":"'[7]InfraS 1.1'!AM404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT404","v":0},{"$f":"'[7]InfraS 1.1'!AU404","v":0},{"$f":"'[7]InfraS 1.1'!AV404","v":0},{"$f":"'[7]InfraS 1.1'!AW404","v":0},{"$f":"'[7]InfraS 1.1'!AX404","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H405","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I405","v":"Petrus Steyn refurbishment of a plant"},{"$f":"'[7]InfraS 1.1'!J405","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K405","v":"Refurbishment of a package plant"},{"$f":"'[7]InfraS 1.1'!L405","v":"-27.654016,28.130089"},{"$f":"'[7]InfraS 1.1'!M405","v":0},{"$f":"'[7]InfraS 1.1'!N405","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O405","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P405","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q405","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R405","v":0},{"$f":"'[7]InfraS 1.1'!S405","v":0},{"$f":"'[7]InfraS 1.1'!T405","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U405","v":52782},{"$f":"'[7]InfraS 1.1'!V405","v":0},{"$f":"'[7]InfraS 1.1'!X405","v":0},{"$f":"'[7]InfraS 1.1'!Z405","v":0},{"$f":"'[7]InfraS 1.1'!AA405","v":0},null,{"$f":"'[7]InfraS 1.1'!AH405","v":52796},null,52796,{"$f":"'[7]InfraS 1.1'!AM405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT405","v":0},{"$f":"'[7]InfraS 1.1'!AU405","v":0},{"$f":"'[7]InfraS 1.1'!AV405","v":0},{"$f":"'[7]InfraS 1.1'!AW405","v":0},{"$f":"'[7]InfraS 1.1'!AX405","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H406","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I406","v":"Dealesville construction of sewer main"},{"$f":"'[7]InfraS 1.1'!J406","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K406","v":"Construction of sewer main"},{"$f":"'[7]InfraS 1.1'!L406","v":"-28.674276,25.763307"},{"$f":"'[7]InfraS 1.1'!M406","v":0},{"$f":"'[7]InfraS 1.1'!N406","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O406","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P406","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q406","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R406","v":0},{"$f":"'[7]InfraS 1.1'!S406","v":0},{"$f":"'[7]InfraS 1.1'!T406","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U406","v":63472},{"$f":"'[7]InfraS 1.1'!V406","v":0},{"$f":"'[7]InfraS 1.1'!X406","v":0},{"$f":"'[7]InfraS 1.1'!Z406","v":0},{"$f":"'[7]InfraS 1.1'!AA406","v":0},null,{"$f":"'[7]InfraS 1.1'!AH406","v":9236},null,9236,{"$f":"'[7]InfraS 1.1'!AM406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT406","v":0},{"$f":"'[7]InfraS 1.1'!AU406","v":0},{"$f":"'[7]InfraS 1.1'!AV406","v":0},{"$f":"'[7]InfraS 1.1'!AW406","v":0},{"$f":"'[7]InfraS 1.1'!AX406","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H407","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I407","v":"Water services infrastructure grant"},{"$f":"'[7]InfraS 1.1'!J407","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K407","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L407","v":"various"},{"$f":"'[7]InfraS 1.1'!M407","v":0},{"$f":"'[7]InfraS 1.1'!N407","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O407","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P407","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q407","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R407","v":0},{"$f":"'[7]InfraS 1.1'!S407","v":0},{"$f":"'[7]InfraS 1.1'!T407","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U407","v":1473976},{"$f":"'[7]InfraS 1.1'!V407","v":0},{"$f":"'[7]InfraS 1.1'!X407","v":0},{"$f":"'[7]InfraS 1.1'!Z407","v":0},{"$f":"'[7]InfraS 1.1'!AA407","v":0},null,{"$f":"'[7]InfraS 1.1'!AH407","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT407","v":0},{"$f":"'[7]InfraS 1.1'!AU407","v":0},{"$f":"'[7]InfraS 1.1'!AV407","v":0},{"$f":"'[7]InfraS 1.1'!AW407","v":0},{"$f":"'[7]InfraS 1.1'!AX407","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H408","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I408","v":"Eastern Cape region"},{"$f":"'[7]InfraS 1.1'!J408","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K408","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L408","v":"various"},{"$f":"'[7]InfraS 1.1'!M408","v":0},{"$f":"'[7]InfraS 1.1'!N408","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O408","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P408","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q408","v":"SIP 11: Agri-logistics and rural infrastructure"},{"$f":"'[7]InfraS 1.1'!R408","v":0},{"$f":"'[7]InfraS 1.1'!S408","v":0},{"$f":"'[7]InfraS 1.1'!T408","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U408","v":441270},{"$f":"'[7]InfraS 1.1'!V408","v":0},{"$f":"'[7]InfraS 1.1'!X408","v":0},{"$f":"'[7]InfraS 1.1'!Z408","v":0},{"$f":"'[7]InfraS 1.1'!AA408","v":0},null,{"$f":"'[7]InfraS 1.1'!AH408","v":30000},null,30000,{"$f":"'[7]InfraS 1.1'!AM408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT408","v":0},{"$f":"'[7]InfraS 1.1'!AU408","v":0},{"$f":"'[7]InfraS 1.1'!AV408","v":0},{"$f":"'[7]InfraS 1.1'!AW408","v":0},{"$f":"'[7]InfraS 1.1'!AX408","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H409","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I409","v":"Free State region"},{"$f":"'[7]InfraS 1.1'!J409","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K409","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L409","v":"various"},{"$f":"'[7]InfraS 1.1'!M409","v":0},{"$f":"'[7]InfraS 1.1'!N409","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O409","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P409","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q409","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R409","v":0},{"$f":"'[7]InfraS 1.1'!S409","v":0},{"$f":"'[7]InfraS 1.1'!T409","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U409","v":913113},{"$f":"'[7]InfraS 1.1'!V409","v":0},{"$f":"'[7]InfraS 1.1'!X409","v":0},{"$f":"'[7]InfraS 1.1'!Z409","v":0},{"$f":"'[7]InfraS 1.1'!AA409","v":90000},null,{"$f":"'[7]InfraS 1.1'!AH409","v":60638},null,60638,{"$f":"'[7]InfraS 1.1'!AM409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT409","v":0},{"$f":"'[7]InfraS 1.1'!AU409","v":0},{"$f":"'[7]InfraS 1.1'!AV409","v":0},{"$f":"'[7]InfraS 1.1'!AW409","v":0},{"$f":"'[7]InfraS 1.1'!AX409","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H410","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I410","v":"KwaZulu-Natal region"},{"$f":"'[7]InfraS 1.1'!J410","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K410","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L410","v":"various"},{"$f":"'[7]InfraS 1.1'!M410","v":0},{"$f":"'[7]InfraS 1.1'!N410","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O410","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P410","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q410","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R410","v":0},{"$f":"'[7]InfraS 1.1'!S410","v":0},{"$f":"'[7]InfraS 1.1'!T410","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U410","v":0},{"$f":"'[7]InfraS 1.1'!V410","v":0},{"$f":"'[7]InfraS 1.1'!X410","v":0},{"$f":"'[7]InfraS 1.1'!Z410","v":0},{"$f":"'[7]InfraS 1.1'!AA410","v":0},null,{"$f":"'[7]InfraS 1.1'!AH410","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT410","v":0},{"$f":"'[7]InfraS 1.1'!AU410","v":0},{"$f":"'[7]InfraS 1.1'!AV410","v":0},{"$f":"'[7]InfraS 1.1'!AW410","v":0},{"$f":"'[7]InfraS 1.1'!AX410","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H411","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I411","v":"Limpopo region"},{"$f":"'[7]InfraS 1.1'!J411","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K411","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L411","v":"various"},{"$f":"'[7]InfraS 1.1'!M411","v":0},{"$f":"'[7]InfraS 1.1'!N411","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O411","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P411","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q411","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R411","v":0},{"$f":"'[7]InfraS 1.1'!S411","v":0},{"$f":"'[7]InfraS 1.1'!T411","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U411","v":0},{"$f":"'[7]InfraS 1.1'!V411","v":0},{"$f":"'[7]InfraS 1.1'!X411","v":0},{"$f":"'[7]InfraS 1.1'!Z411","v":0},{"$f":"'[7]InfraS 1.1'!AA411","v":298402},null,{"$f":"'[7]InfraS 1.1'!AH411","v":271814},null,271814,{"$f":"'[7]InfraS 1.1'!AM411","v":411493},null,411493,null,411493,{"$f":"'[7]InfraS 1.1'!AR411","v":429973},null,429973,null,429973,{"$f":"'[7]InfraS 1.1'!AS411","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT411","v":0},{"$f":"'[7]InfraS 1.1'!AU411","v":0},{"$f":"'[7]InfraS 1.1'!AV411","v":0},{"$f":"'[7]InfraS 1.1'!AW411","v":0},{"$f":"'[7]InfraS 1.1'!AX411","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H412","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I412","v":"Mpumalanga region"},{"$f":"'[7]InfraS 1.1'!J412","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K412","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L412","v":"various"},{"$f":"'[7]InfraS 1.1'!M412","v":0},{"$f":"'[7]InfraS 1.1'!N412","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O412","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P412","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q412","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R412","v":0},{"$f":"'[7]InfraS 1.1'!S412","v":0},{"$f":"'[7]InfraS 1.1'!T412","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U412","v":0},{"$f":"'[7]InfraS 1.1'!V412","v":0},{"$f":"'[7]InfraS 1.1'!X412","v":0},{"$f":"'[7]InfraS 1.1'!Z412","v":0},{"$f":"'[7]InfraS 1.1'!AA412","v":150000},null,{"$f":"'[7]InfraS 1.1'!AH412","v":140000},null,140000,{"$f":"'[7]InfraS 1.1'!AM412","v":120000},null,120000,null,120000,{"$f":"'[7]InfraS 1.1'!AR412","v":125389},null,125389,null,125389,{"$f":"'[7]InfraS 1.1'!AS412","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT412","v":0},{"$f":"'[7]InfraS 1.1'!AU412","v":0},{"$f":"'[7]InfraS 1.1'!AV412","v":0},{"$f":"'[7]InfraS 1.1'!AW412","v":0},{"$f":"'[7]InfraS 1.1'!AX412","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H413","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I413","v":"North West region"},{"$f":"'[7]InfraS 1.1'!J413","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K413","v":"Construction of water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L413","v":"various"},{"$f":"'[7]InfraS 1.1'!M413","v":0},{"$f":"'[7]InfraS 1.1'!N413","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O413","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P413","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q413","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R413","v":0},{"$f":"'[7]InfraS 1.1'!S413","v":0},{"$f":"'[7]InfraS 1.1'!T413","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U413","v":0},{"$f":"'[7]InfraS 1.1'!V413","v":0},{"$f":"'[7]InfraS 1.1'!X413","v":0},{"$f":"'[7]InfraS 1.1'!Z413","v":0},{"$f":"'[7]InfraS 1.1'!AA413","v":166528},null,{"$f":"'[7]InfraS 1.1'!AH413","v":133934},null,133934,{"$f":"'[7]InfraS 1.1'!AM413","v":208614},null,208614,null,208614,{"$f":"'[7]InfraS 1.1'!AR413","v":217983},null,217983,null,217983,{"$f":"'[7]InfraS 1.1'!AS413","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT413","v":0},{"$f":"'[7]InfraS 1.1'!AU413","v":0},{"$f":"'[7]InfraS 1.1'!AV413","v":0},{"$f":"'[7]InfraS 1.1'!AW413","v":0},{"$f":"'[7]InfraS 1.1'!AX413","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H414","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I414","v":"Accelerated community infrastructure programme"},{"$f":"'[7]InfraS 1.1'!J414","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.1'!K414","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L414","v":"various"},{"$f":"'[7]InfraS 1.1'!M414","v":0},{"$f":"'[7]InfraS 1.1'!N414","v":"Maintenance and repair"},{"$f":"'[7]InfraS 1.1'!O414","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P414","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q414","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R414","v":0},{"$f":"'[7]InfraS 1.1'!S414","v":0},{"$f":"'[7]InfraS 1.1'!T414","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U414","v":0},{"$f":"'[7]InfraS 1.1'!V414","v":0},{"$f":"'[7]InfraS 1.1'!X414","v":0},{"$f":"'[7]InfraS 1.1'!Z414","v":0},{"$f":"'[7]InfraS 1.1'!AA414","v":0},null,{"$f":"'[7]InfraS 1.1'!AH414","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT414","v":0},{"$f":"'[7]InfraS 1.1'!AU414","v":0},{"$f":"'[7]InfraS 1.1'!AV414","v":0},{"$f":"'[7]InfraS 1.1'!AW414","v":0},{"$f":"'[7]InfraS 1.1'!AX414","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H415","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I415","v":"Community infrastructure: Water supply"},{"$f":"'[7]InfraS 1.1'!J415","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K415","v":"Construction of new and refurbishment of existing water infrastructures"},{"$f":"'[7]InfraS 1.1'!L415","v":"various"},{"$f":"'[7]InfraS 1.1'!M415","v":0},{"$f":"'[7]InfraS 1.1'!N415","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O415","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P415","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q415","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R415","v":0},{"$f":"'[7]InfraS 1.1'!S415","v":0},{"$f":"'[7]InfraS 1.1'!T415","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U415","v":0},{"$f":"'[7]InfraS 1.1'!V415","v":0},{"$f":"'[7]InfraS 1.1'!X415","v":0},{"$f":"'[7]InfraS 1.1'!Z415","v":0},{"$f":"'[7]InfraS 1.1'!AA415","v":0},null,{"$f":"'[7]InfraS 1.1'!AH415","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT415","v":0},{"$f":"'[7]InfraS 1.1'!AU415","v":0},{"$f":"'[7]InfraS 1.1'!AV415","v":0},{"$f":"'[7]InfraS 1.1'!AW415","v":0},{"$f":"'[7]InfraS 1.1'!AX415","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H416","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I416","v":"Wastewater infrastructure: Refurbishment"},{"$f":"'[7]InfraS 1.1'!J416","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K416","v":"Upgrading of existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L416","v":"various"},{"$f":"'[7]InfraS 1.1'!M416","v":0},{"$f":"'[7]InfraS 1.1'!N416","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O416","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P416","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q416","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R416","v":0},{"$f":"'[7]InfraS 1.1'!S416","v":0},{"$f":"'[7]InfraS 1.1'!T416","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U416","v":0},{"$f":"'[7]InfraS 1.1'!V416","v":0},{"$f":"'[7]InfraS 1.1'!X416","v":0},{"$f":"'[7]InfraS 1.1'!Z416","v":0},{"$f":"'[7]InfraS 1.1'!AA416","v":0},null,{"$f":"'[7]InfraS 1.1'!AH416","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT416","v":0},{"$f":"'[7]InfraS 1.1'!AU416","v":0},{"$f":"'[7]InfraS 1.1'!AV416","v":0},{"$f":"'[7]InfraS 1.1'!AW416","v":0},{"$f":"'[7]InfraS 1.1'!AX416","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H417","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I417","v":"Bucket Eradication Programme (BEP)"},{"$f":"'[7]InfraS 1.1'!J417","v":"Sanitation programme"},{"$f":"'[7]InfraS 1.1'!K417","v":"Sanitation Backlog"},{"$f":"'[7]InfraS 1.1'!L417","v":"various"},{"$f":"'[7]InfraS 1.1'!M417","v":0},{"$f":"'[7]InfraS 1.1'!N417","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O417","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P417","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q417","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R417","v":0},{"$f":"'[7]InfraS 1.1'!S417","v":0},{"$f":"'[7]InfraS 1.1'!T417","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U417","v":0},{"$f":"'[7]InfraS 1.1'!V417","v":0},{"$f":"'[7]InfraS 1.1'!X417","v":0},{"$f":"'[7]InfraS 1.1'!Z417","v":0},{"$f":"'[7]InfraS 1.1'!AA417","v":0},null,{"$f":"'[7]InfraS 1.1'!AH417","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT417","v":0},{"$f":"'[7]InfraS 1.1'!AU417","v":0},{"$f":"'[7]InfraS 1.1'!AV417","v":0},{"$f":"'[7]InfraS 1.1'!AW417","v":0},{"$f":"'[7]InfraS 1.1'!AX417","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H418","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I418","v":"Clanwilliam/Lamberts Bay regional water supply and desalination"},{"$f":"'[7]InfraS 1.1'!J418","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K418","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L418","v":"-32.197567,18.897432"},{"$f":"'[7]InfraS 1.1'!M418","v":0},{"$f":"'[7]InfraS 1.1'!N418","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O418","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P418","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q418","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R418","v":0},{"$f":"'[7]InfraS 1.1'!S418","v":0},{"$f":"'[7]InfraS 1.1'!T418","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U418","v":61500},{"$f":"'[7]InfraS 1.1'!V418","v":4574},{"$f":"'[7]InfraS 1.1'!X418","v":0},{"$f":"'[7]InfraS 1.1'!Z418","v":0},{"$f":"'[7]InfraS 1.1'!AA418","v":21973},null,{"$f":"'[7]InfraS 1.1'!AH418","v":15197},null,15197,{"$f":"'[7]InfraS 1.1'!AM418","v":15153},null,15153,null,15153,{"$f":"'[7]InfraS 1.1'!AR418","v":15867},null,15867,null,15867,{"$f":"'[7]InfraS 1.1'!AS418","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT418","v":0},{"$f":"'[7]InfraS 1.1'!AU418","v":0},{"$f":"'[7]InfraS 1.1'!AV418","v":0},{"$f":"'[7]InfraS 1.1'!AW418","v":0},{"$f":"'[7]InfraS 1.1'!AX418","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H419","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.1'!I419","v":"Infrastructure nertwork"},{"$f":"'[7]InfraS 1.1'!J419","v":"Network Infrastructure"},{"$f":"'[7]InfraS 1.1'!K419","v":"Water resource infrastructure monitoring tool"},{"$f":"'[7]InfraS 1.1'!L419","v":"various"},{"$f":"'[7]InfraS 1.1'!M419","v":0},{"$f":"'[7]InfraS 1.1'!N419","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O419","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P419","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q419","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R419","v":0},{"$f":"'[7]InfraS 1.1'!S419","v":0},{"$f":"'[7]InfraS 1.1'!T419","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U419","v":200000},{"$f":"'[7]InfraS 1.1'!V419","v":0},{"$f":"'[7]InfraS 1.1'!X419","v":0},{"$f":"'[7]InfraS 1.1'!Z419","v":0},{"$f":"'[7]InfraS 1.1'!AA419","v":0},null,{"$f":"'[7]InfraS 1.1'!AH419","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT419","v":0},{"$f":"'[7]InfraS 1.1'!AU419","v":0},{"$f":"'[7]InfraS 1.1'!AV419","v":0},{"$f":"'[7]InfraS 1.1'!AW419","v":0},{"$f":"'[7]InfraS 1.1'!AX419","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H420","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I420","v":"Chris Hani district municipality bulk water supply: Quthubeni cluster 9"},{"$f":"'[7]InfraS 1.1'!J420","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K420","v":"Construction of new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L420","v":"-31.622294,25.772569"},{"$f":"'[7]InfraS 1.1'!M420","v":0},{"$f":"'[7]InfraS 1.1'!N420","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O420","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P420","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q420","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R420","v":0},{"$f":"'[7]InfraS 1.1'!S420","v":0},{"$f":"'[7]InfraS 1.1'!T420","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U420","v":207966},{"$f":"'[7]InfraS 1.1'!V420","v":0},{"$f":"'[7]InfraS 1.1'!X420","v":0},{"$f":"'[7]InfraS 1.1'!Z420","v":0},{"$f":"'[7]InfraS 1.1'!AA420","v":0},null,{"$f":"'[7]InfraS 1.1'!AH420","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT420","v":0},{"$f":"'[7]InfraS 1.1'!AU420","v":0},{"$f":"'[7]InfraS 1.1'!AV420","v":0},{"$f":"'[7]InfraS 1.1'!AW420","v":0},{"$f":"'[7]InfraS 1.1'!AX420","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H421","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I421","v":"Hofmeyer groundwater supply (phase 1 completed)"},{"$f":"'[7]InfraS 1.1'!J421","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K421","v":"Development of borehole to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L421","v":"-31.641045,25.791822"},{"$f":"'[7]InfraS 1.1'!M421","v":0},{"$f":"'[7]InfraS 1.1'!N421","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O421","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P421","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q421","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R421","v":0},{"$f":"'[7]InfraS 1.1'!S421","v":0},{"$f":"'[7]InfraS 1.1'!T421","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U421","v":47407},{"$f":"'[7]InfraS 1.1'!V421","v":0},{"$f":"'[7]InfraS 1.1'!X421","v":0},{"$f":"'[7]InfraS 1.1'!Z421","v":0},{"$f":"'[7]InfraS 1.1'!AA421","v":0},null,{"$f":"'[7]InfraS 1.1'!AH421","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT421","v":0},{"$f":"'[7]InfraS 1.1'!AU421","v":0},{"$f":"'[7]InfraS 1.1'!AV421","v":0},{"$f":"'[7]InfraS 1.1'!AW421","v":0},{"$f":"'[7]InfraS 1.1'!AX421","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H422","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I422","v":"Middelburg groundwater supply"},{"$f":"'[7]InfraS 1.1'!J422","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K422","v":"Development of borehole to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L422","v":"-31.496118,25.006611"},{"$f":"'[7]InfraS 1.1'!M422","v":0},{"$f":"'[7]InfraS 1.1'!N422","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O422","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P422","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q422","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R422","v":0},{"$f":"'[7]InfraS 1.1'!S422","v":0},{"$f":"'[7]InfraS 1.1'!T422","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U422","v":31105},{"$f":"'[7]InfraS 1.1'!V422","v":0},{"$f":"'[7]InfraS 1.1'!X422","v":0},{"$f":"'[7]InfraS 1.1'!Z422","v":0},{"$f":"'[7]InfraS 1.1'!AA422","v":0},null,{"$f":"'[7]InfraS 1.1'!AH422","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT422","v":0},{"$f":"'[7]InfraS 1.1'!AU422","v":0},{"$f":"'[7]InfraS 1.1'!AV422","v":0},{"$f":"'[7]InfraS 1.1'!AW422","v":0},{"$f":"'[7]InfraS 1.1'!AX422","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H423","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I423","v":"Mohokare bulk water supply"},{"$f":"'[7]InfraS 1.1'!J423","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K423","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L423","v":"-30.298740,27.091529"},{"$f":"'[7]InfraS 1.1'!M423","v":0},{"$f":"'[7]InfraS 1.1'!N423","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O423","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P423","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q423","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R423","v":0},{"$f":"'[7]InfraS 1.1'!S423","v":0},{"$f":"'[7]InfraS 1.1'!T423","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U423","v":170258},{"$f":"'[7]InfraS 1.1'!V423","v":0},{"$f":"'[7]InfraS 1.1'!X423","v":0},{"$f":"'[7]InfraS 1.1'!Z423","v":0},{"$f":"'[7]InfraS 1.1'!AA423","v":0},null,{"$f":"'[7]InfraS 1.1'!AH423","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT423","v":0},{"$f":"'[7]InfraS 1.1'!AU423","v":0},{"$f":"'[7]InfraS 1.1'!AV423","v":0},{"$f":"'[7]InfraS 1.1'!AW423","v":0},{"$f":"'[7]InfraS 1.1'!AX423","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H424","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I424","v":"Mantsopa (Tweespruit) and Hobhouse bulk water supply"},{"$f":"'[7]InfraS 1.1'!J424","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K424","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L424","v":"-29.188461,27.030542"},{"$f":"'[7]InfraS 1.1'!M424","v":0},{"$f":"'[7]InfraS 1.1'!N424","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O424","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P424","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q424","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R424","v":0},{"$f":"'[7]InfraS 1.1'!S424","v":0},{"$f":"'[7]InfraS 1.1'!T424","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U424","v":120000},{"$f":"'[7]InfraS 1.1'!V424","v":0},{"$f":"'[7]InfraS 1.1'!X424","v":0},{"$f":"'[7]InfraS 1.1'!Z424","v":0},{"$f":"'[7]InfraS 1.1'!AA424","v":0},null,{"$f":"'[7]InfraS 1.1'!AH424","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT424","v":0},{"$f":"'[7]InfraS 1.1'!AU424","v":0},{"$f":"'[7]InfraS 1.1'!AV424","v":0},{"$f":"'[7]InfraS 1.1'!AW424","v":0},{"$f":"'[7]InfraS 1.1'!AX424","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H425","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I425","v":"Mandlakazi bulk water supply (phase 1 to be completed) and construction of water treatment works phase 2"},{"$f":"'[7]InfraS 1.1'!J425","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K425","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L425","v":"-25.636217,28.121911"},{"$f":"'[7]InfraS 1.1'!M425","v":0},{"$f":"'[7]InfraS 1.1'!N425","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O425","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P425","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q425","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R425","v":0},{"$f":"'[7]InfraS 1.1'!S425","v":0},{"$f":"'[7]InfraS 1.1'!T425","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U425","v":94000},{"$f":"'[7]InfraS 1.1'!V425","v":0},{"$f":"'[7]InfraS 1.1'!X425","v":0},{"$f":"'[7]InfraS 1.1'!Z425","v":0},{"$f":"'[7]InfraS 1.1'!AA425","v":0},null,{"$f":"'[7]InfraS 1.1'!AH425","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT425","v":0},{"$f":"'[7]InfraS 1.1'!AU425","v":0},{"$f":"'[7]InfraS 1.1'!AV425","v":0},{"$f":"'[7]InfraS 1.1'!AW425","v":0},{"$f":"'[7]InfraS 1.1'!AX425","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H426","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I426","v":"Loeriesfontein bulk water supply"},{"$f":"'[7]InfraS 1.1'!J426","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K426","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L426","v":"-30.920759,19.452716"},{"$f":"'[7]InfraS 1.1'!M426","v":0},{"$f":"'[7]InfraS 1.1'!N426","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O426","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P426","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q426","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R426","v":0},{"$f":"'[7]InfraS 1.1'!S426","v":0},{"$f":"'[7]InfraS 1.1'!T426","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U426","v":40043},{"$f":"'[7]InfraS 1.1'!V426","v":0},{"$f":"'[7]InfraS 1.1'!X426","v":0},{"$f":"'[7]InfraS 1.1'!Z426","v":0},{"$f":"'[7]InfraS 1.1'!AA426","v":0},null,{"$f":"'[7]InfraS 1.1'!AH426","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT426","v":0},{"$f":"'[7]InfraS 1.1'!AU426","v":0},{"$f":"'[7]InfraS 1.1'!AV426","v":0},{"$f":"'[7]InfraS 1.1'!AW426","v":0},{"$f":"'[7]InfraS 1.1'!AX426","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H427","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I427","v":"Van Wyksvlei groundwater"},{"$f":"'[7]InfraS 1.1'!J427","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K427","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L427","v":"-30.33816,21.793457"},{"$f":"'[7]InfraS 1.1'!M427","v":0},{"$f":"'[7]InfraS 1.1'!N427","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O427","v":"Design"},{"$f":"'[7]InfraS 1.1'!P427","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q427","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R427","v":0},{"$f":"'[7]InfraS 1.1'!S427","v":0},{"$f":"'[7]InfraS 1.1'!T427","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U427","v":97644},{"$f":"'[7]InfraS 1.1'!V427","v":5529},{"$f":"'[7]InfraS 1.1'!X427","v":0},{"$f":"'[7]InfraS 1.1'!Z427","v":0},{"$f":"'[7]InfraS 1.1'!AA427","v":0},null,{"$f":"'[7]InfraS 1.1'!AH427","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT427","v":0},{"$f":"'[7]InfraS 1.1'!AU427","v":0},{"$f":"'[7]InfraS 1.1'!AV427","v":0},{"$f":"'[7]InfraS 1.1'!AW427","v":0},{"$f":"'[7]InfraS 1.1'!AX427","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H428","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I428","v":"Eerstehoek/Ekulindeni bulk water supply"},{"$f":"'[7]InfraS 1.1'!J428","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K428","v":"Construction of new bulk water supply and upgrading of existing water treatment works"},{"$f":"'[7]InfraS 1.1'!L428","v":"-26.085702,30.783731"},{"$f":"'[7]InfraS 1.1'!M428","v":0},{"$f":"'[7]InfraS 1.1'!N428","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O428","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P428","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q428","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R428","v":0},{"$f":"'[7]InfraS 1.1'!S428","v":0},{"$f":"'[7]InfraS 1.1'!T428","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U428","v":103611},{"$f":"'[7]InfraS 1.1'!V428","v":0},{"$f":"'[7]InfraS 1.1'!X428","v":0},{"$f":"'[7]InfraS 1.1'!Z428","v":0},{"$f":"'[7]InfraS 1.1'!AA428","v":0},null,{"$f":"'[7]InfraS 1.1'!AH428","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT428","v":0},{"$f":"'[7]InfraS 1.1'!AU428","v":0},{"$f":"'[7]InfraS 1.1'!AV428","v":0},{"$f":"'[7]InfraS 1.1'!AW428","v":0},{"$f":"'[7]InfraS 1.1'!AX428","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H429","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I429","v":"Lushuhwane bulk water supply"},{"$f":"'[7]InfraS 1.1'!J429","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K429","v":"Construction of new bulk water and sanitation schemes"},{"$f":"'[7]InfraS 1.1'!L429","v":"-26.214896,30.806868"},{"$f":"'[7]InfraS 1.1'!M429","v":0},{"$f":"'[7]InfraS 1.1'!N429","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O429","v":"Design"},{"$f":"'[7]InfraS 1.1'!P429","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q429","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R429","v":0},{"$f":"'[7]InfraS 1.1'!S429","v":0},{"$f":"'[7]InfraS 1.1'!T429","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U429","v":91918},{"$f":"'[7]InfraS 1.1'!V429","v":0},{"$f":"'[7]InfraS 1.1'!X429","v":0},{"$f":"'[7]InfraS 1.1'!Z429","v":0},{"$f":"'[7]InfraS 1.1'!AA429","v":0},null,{"$f":"'[7]InfraS 1.1'!AH429","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT429","v":0},{"$f":"'[7]InfraS 1.1'!AU429","v":0},{"$f":"'[7]InfraS 1.1'!AV429","v":0},{"$f":"'[7]InfraS 1.1'!AW429","v":0},{"$f":"'[7]InfraS 1.1'!AX429","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H430","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I430","v":"Amsterdam and Sheepmore bulk water supply"},{"$f":"'[7]InfraS 1.1'!J430","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K430","v":"Upgrading of existing water treatment works and new bulk water scheme "},{"$f":"'[7]InfraS 1.1'!L430","v":"-26.712899,30.301122"},{"$f":"'[7]InfraS 1.1'!M430","v":0},{"$f":"'[7]InfraS 1.1'!N430","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O430","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P430","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q430","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R430","v":0},{"$f":"'[7]InfraS 1.1'!S430","v":0},{"$f":"'[7]InfraS 1.1'!T430","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U430","v":30503},{"$f":"'[7]InfraS 1.1'!V430","v":0},{"$f":"'[7]InfraS 1.1'!X430","v":0},{"$f":"'[7]InfraS 1.1'!Z430","v":0},{"$f":"'[7]InfraS 1.1'!AA430","v":30000},null,{"$f":"'[7]InfraS 1.1'!AH430","v":40000},null,40000,{"$f":"'[7]InfraS 1.1'!AM430","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.1'!AR430","v":90000},null,90000,null,90000,{"$f":"'[7]InfraS 1.1'!AS430","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT430","v":0},{"$f":"'[7]InfraS 1.1'!AU430","v":0},{"$f":"'[7]InfraS 1.1'!AV430","v":0},{"$f":"'[7]InfraS 1.1'!AW430","v":0},{"$f":"'[7]InfraS 1.1'!AX430","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H431","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I431","v":"Citrusdal wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J431","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K431","v":"Construction of new wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L431","v":"-32.589157,19.011800"},{"$f":"'[7]InfraS 1.1'!M431","v":0},{"$f":"'[7]InfraS 1.1'!N431","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O431","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P431","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q431","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.1'!R431","v":0},{"$f":"'[7]InfraS 1.1'!S431","v":0},{"$f":"'[7]InfraS 1.1'!T431","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U431","v":35603},{"$f":"'[7]InfraS 1.1'!V431","v":0},{"$f":"'[7]InfraS 1.1'!X431","v":0},{"$f":"'[7]InfraS 1.1'!Z431","v":0},{"$f":"'[7]InfraS 1.1'!AA431","v":0},null,{"$f":"'[7]InfraS 1.1'!AH431","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT431","v":0},{"$f":"'[7]InfraS 1.1'!AU431","v":0},{"$f":"'[7]InfraS 1.1'!AV431","v":0},{"$f":"'[7]InfraS 1.1'!AW431","v":0},{"$f":"'[7]InfraS 1.1'!AX431","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H432","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I432","v":"Clanwilliam water treatment works"},{"$f":"'[7]InfraS 1.1'!J432","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K432","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L432","v":"-32.197567,18.897432"},{"$f":"'[7]InfraS 1.1'!M432","v":0},{"$f":"'[7]InfraS 1.1'!N432","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O432","v":"construction"},{"$f":"'[7]InfraS 1.1'!P432","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q432","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R432","v":0},{"$f":"'[7]InfraS 1.1'!S432","v":0},{"$f":"'[7]InfraS 1.1'!T432","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U432","v":16000},{"$f":"'[7]InfraS 1.1'!V432","v":4574},{"$f":"'[7]InfraS 1.1'!X432","v":0},{"$f":"'[7]InfraS 1.1'!Z432","v":0},{"$f":"'[7]InfraS 1.1'!AA432","v":0},null,{"$f":"'[7]InfraS 1.1'!AH432","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT432","v":0},{"$f":"'[7]InfraS 1.1'!AU432","v":0},{"$f":"'[7]InfraS 1.1'!AV432","v":0},{"$f":"'[7]InfraS 1.1'!AW432","v":0},{"$f":"'[7]InfraS 1.1'!AX432","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H433","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I433","v":"Clanwilliam/Lamberts Bay regional water supply"},{"$f":"'[7]InfraS 1.1'!J433","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K433","v":"Upgrading of existing bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L433","v":"-32.197567,18.897432"},{"$f":"'[7]InfraS 1.1'!M433","v":0},{"$f":"'[7]InfraS 1.1'!N433","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O433","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P433","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q433","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R433","v":0},{"$f":"'[7]InfraS 1.1'!S433","v":0},{"$f":"'[7]InfraS 1.1'!T433","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U433","v":59524},{"$f":"'[7]InfraS 1.1'!V433","v":0},{"$f":"'[7]InfraS 1.1'!X433","v":0},{"$f":"'[7]InfraS 1.1'!Z433","v":0},{"$f":"'[7]InfraS 1.1'!AA433","v":0},null,{"$f":"'[7]InfraS 1.1'!AH433","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT433","v":0},{"$f":"'[7]InfraS 1.1'!AU433","v":0},{"$f":"'[7]InfraS 1.1'!AV433","v":0},{"$f":"'[7]InfraS 1.1'!AW433","v":0},{"$f":"'[7]InfraS 1.1'!AX433","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H434","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I434","v":"Tulbagh bulk water supply (Witzenberg)"},{"$f":"'[7]InfraS 1.1'!J434","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K434","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L434","v":"-33.287538,19.142516"},{"$f":"'[7]InfraS 1.1'!M434","v":0},{"$f":"'[7]InfraS 1.1'!N434","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O434","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P434","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q434","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R434","v":0},{"$f":"'[7]InfraS 1.1'!S434","v":0},{"$f":"'[7]InfraS 1.1'!T434","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U434","v":73810},{"$f":"'[7]InfraS 1.1'!V434","v":0},{"$f":"'[7]InfraS 1.1'!X434","v":0},{"$f":"'[7]InfraS 1.1'!Z434","v":0},{"$f":"'[7]InfraS 1.1'!AA434","v":0},null,{"$f":"'[7]InfraS 1.1'!AH434","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT434","v":0},{"$f":"'[7]InfraS 1.1'!AU434","v":0},{"$f":"'[7]InfraS 1.1'!AV434","v":0},{"$f":"'[7]InfraS 1.1'!AW434","v":0},{"$f":"'[7]InfraS 1.1'!AX434","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H435","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I435","v":"Drakenstein wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J435","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K435","v":"Upgrading existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L435","v":"-33.739771,18.949945"},{"$f":"'[7]InfraS 1.1'!M435","v":0},{"$f":"'[7]InfraS 1.1'!N435","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O435","v":"Handed over"},{"$f":"'[7]InfraS 1.1'!P435","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q435","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R435","v":0},{"$f":"'[7]InfraS 1.1'!S435","v":0},{"$f":"'[7]InfraS 1.1'!T435","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U435","v":29000},{"$f":"'[7]InfraS 1.1'!V435","v":0},{"$f":"'[7]InfraS 1.1'!X435","v":0},{"$f":"'[7]InfraS 1.1'!Z435","v":0},{"$f":"'[7]InfraS 1.1'!AA435","v":0},null,{"$f":"'[7]InfraS 1.1'!AH435","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT435","v":0},{"$f":"'[7]InfraS 1.1'!AU435","v":0},{"$f":"'[7]InfraS 1.1'!AV435","v":0},{"$f":"'[7]InfraS 1.1'!AW435","v":0},{"$f":"'[7]InfraS 1.1'!AX435","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H436","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I436","v":"Stellenbosch wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!J436","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K436","v":"Upgrading existing wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L436","v":"-33.931860,18.851794"},{"$f":"'[7]InfraS 1.1'!M436","v":0},{"$f":"'[7]InfraS 1.1'!N436","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O436","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P436","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q436","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R436","v":0},{"$f":"'[7]InfraS 1.1'!S436","v":0},{"$f":"'[7]InfraS 1.1'!T436","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U436","v":110962},{"$f":"'[7]InfraS 1.1'!V436","v":0},{"$f":"'[7]InfraS 1.1'!X436","v":0},{"$f":"'[7]InfraS 1.1'!Z436","v":0},{"$f":"'[7]InfraS 1.1'!AA436","v":0},null,{"$f":"'[7]InfraS 1.1'!AH436","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT436","v":0},{"$f":"'[7]InfraS 1.1'!AU436","v":0},{"$f":"'[7]InfraS 1.1'!AV436","v":0},{"$f":"'[7]InfraS 1.1'!AW436","v":0},{"$f":"'[7]InfraS 1.1'!AX436","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H437","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I437","v":"Williston bulk water supply"},{"$f":"'[7]InfraS 1.1'!J437","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K437","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L437","v":"-31.339668,20.910653"},{"$f":"'[7]InfraS 1.1'!M437","v":0},{"$f":"'[7]InfraS 1.1'!N437","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O437","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P437","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q437","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R437","v":0},{"$f":"'[7]InfraS 1.1'!S437","v":0},{"$f":"'[7]InfraS 1.1'!T437","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U437","v":47000},{"$f":"'[7]InfraS 1.1'!V437","v":0},{"$f":"'[7]InfraS 1.1'!X437","v":0},{"$f":"'[7]InfraS 1.1'!Z437","v":0},{"$f":"'[7]InfraS 1.1'!AA437","v":0},null,{"$f":"'[7]InfraS 1.1'!AH437","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT437","v":0},{"$f":"'[7]InfraS 1.1'!AU437","v":0},{"$f":"'[7]InfraS 1.1'!AV437","v":0},{"$f":"'[7]InfraS 1.1'!AW437","v":0},{"$f":"'[7]InfraS 1.1'!AX437","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H438","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I438","v":"Matatiele bulk water supply"},{"$f":"'[7]InfraS 1.1'!J438","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.1'!K438","v":"Construction of new bulk water scheme"},{"$f":"'[7]InfraS 1.1'!L438","v":"-30.362212,28.800183"},{"$f":"'[7]InfraS 1.1'!M438","v":0},{"$f":"'[7]InfraS 1.1'!N438","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O438","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P438","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q438","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.1'!R438","v":0},{"$f":"'[7]InfraS 1.1'!S438","v":0},{"$f":"'[7]InfraS 1.1'!T438","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U438","v":182344},{"$f":"'[7]InfraS 1.1'!V438","v":0},{"$f":"'[7]InfraS 1.1'!X438","v":0},{"$f":"'[7]InfraS 1.1'!Z438","v":0},{"$f":"'[7]InfraS 1.1'!AA438","v":0},null,{"$f":"'[7]InfraS 1.1'!AH438","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT438","v":0},{"$f":"'[7]InfraS 1.1'!AU438","v":0},{"$f":"'[7]InfraS 1.1'!AV438","v":0},{"$f":"'[7]InfraS 1.1'!AW438","v":0},{"$f":"'[7]InfraS 1.1'!AX438","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H439","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I439","v":"Petrus Steyn outfall sewer"},{"$f":"'[7]InfraS 1.1'!J439","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K439","v":"Construction of outfall sewer"},{"$f":"'[7]InfraS 1.1'!L439","v":"-27.645803,28.131804"},{"$f":"'[7]InfraS 1.1'!M439","v":0},{"$f":"'[7]InfraS 1.1'!N439","v":"new infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O439","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P439","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q439","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R439","v":0},{"$f":"'[7]InfraS 1.1'!S439","v":0},{"$f":"'[7]InfraS 1.1'!T439","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U439","v":27058},{"$f":"'[7]InfraS 1.1'!V439","v":0},{"$f":"'[7]InfraS 1.1'!X439","v":0},{"$f":"'[7]InfraS 1.1'!Z439","v":0},{"$f":"'[7]InfraS 1.1'!AA439","v":0},null,{"$f":"'[7]InfraS 1.1'!AH439","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT439","v":0},{"$f":"'[7]InfraS 1.1'!AU439","v":0},{"$f":"'[7]InfraS 1.1'!AV439","v":0},{"$f":"'[7]InfraS 1.1'!AW439","v":0},{"$f":"'[7]InfraS 1.1'!AX439","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H440","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I440","v":"Memel refurbishment wastewater treatment works and sewer"},{"$f":"'[7]InfraS 1.1'!J440","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K440","v":"Refurbishment of a sewer"},{"$f":"'[7]InfraS 1.1'!L440","v":"-27.656345,29.539502"},{"$f":"'[7]InfraS 1.1'!M440","v":0},{"$f":"'[7]InfraS 1.1'!N440","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O440","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P440","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q440","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R440","v":0},{"$f":"'[7]InfraS 1.1'!S440","v":0},{"$f":"'[7]InfraS 1.1'!T440","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U440","v":3500},{"$f":"'[7]InfraS 1.1'!V440","v":0},{"$f":"'[7]InfraS 1.1'!X440","v":0},{"$f":"'[7]InfraS 1.1'!Z440","v":0},{"$f":"'[7]InfraS 1.1'!AA440","v":0},null,{"$f":"'[7]InfraS 1.1'!AH440","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT440","v":0},{"$f":"'[7]InfraS 1.1'!AU440","v":0},{"$f":"'[7]InfraS 1.1'!AV440","v":0},{"$f":"'[7]InfraS 1.1'!AW440","v":0},{"$f":"'[7]InfraS 1.1'!AX440","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H441","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I441","v":"Tweeling sewer pump station "},{"$f":"'[7]InfraS 1.1'!J441","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K441","v":"Construction of sewer pump station"},{"$f":"'[7]InfraS 1.1'!L441","v":"-27.547696,28.524273"},{"$f":"'[7]InfraS 1.1'!M441","v":0},{"$f":"'[7]InfraS 1.1'!N441","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O441","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P441","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q441","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R441","v":0},{"$f":"'[7]InfraS 1.1'!S441","v":0},{"$f":"'[7]InfraS 1.1'!T441","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U441","v":7459},{"$f":"'[7]InfraS 1.1'!V441","v":0},{"$f":"'[7]InfraS 1.1'!X441","v":0},{"$f":"'[7]InfraS 1.1'!Z441","v":0},{"$f":"'[7]InfraS 1.1'!AA441","v":0},null,{"$f":"'[7]InfraS 1.1'!AH441","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT441","v":0},{"$f":"'[7]InfraS 1.1'!AU441","v":0},{"$f":"'[7]InfraS 1.1'!AV441","v":0},{"$f":"'[7]InfraS 1.1'!AW441","v":0},{"$f":"'[7]InfraS 1.1'!AX441","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H442","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I442","v":"Ficksburg outfall sewer"},{"$f":"'[7]InfraS 1.1'!J442","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K442","v":"Construction of outfall sewer"},{"$f":"'[7]InfraS 1.1'!L442","v":"-28.877318,27.868706"},{"$f":"'[7]InfraS 1.1'!M442","v":0},{"$f":"'[7]InfraS 1.1'!N442","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O442","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P442","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q442","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R442","v":0},{"$f":"'[7]InfraS 1.1'!S442","v":0},{"$f":"'[7]InfraS 1.1'!T442","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U442","v":1685},{"$f":"'[7]InfraS 1.1'!V442","v":0},{"$f":"'[7]InfraS 1.1'!X442","v":0},{"$f":"'[7]InfraS 1.1'!Z442","v":4632},{"$f":"'[7]InfraS 1.1'!AA442","v":0},null,{"$f":"'[7]InfraS 1.1'!AH442","v":153009},null,153009,{"$f":"'[7]InfraS 1.1'!AM442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT442","v":0},{"$f":"'[7]InfraS 1.1'!AU442","v":0},{"$f":"'[7]InfraS 1.1'!AV442","v":0},{"$f":"'[7]InfraS 1.1'!AW442","v":0},{"$f":"'[7]InfraS 1.1'!AX442","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H443","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I443","v":"Arlington grey water package plant"},{"$f":"'[7]InfraS 1.1'!J443","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K443","v":"construction of rising main"},{"$f":"'[7]InfraS 1.1'!L443","v":"-28.024679,27.851802"},{"$f":"'[7]InfraS 1.1'!M443","v":0},{"$f":"'[7]InfraS 1.1'!N443","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O443","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P443","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q443","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R443","v":0},{"$f":"'[7]InfraS 1.1'!S443","v":0},{"$f":"'[7]InfraS 1.1'!T443","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U443","v":7610},{"$f":"'[7]InfraS 1.1'!V443","v":0},{"$f":"'[7]InfraS 1.1'!X443","v":0},{"$f":"'[7]InfraS 1.1'!Z443","v":0},{"$f":"'[7]InfraS 1.1'!AA443","v":0},null,{"$f":"'[7]InfraS 1.1'!AH443","v":99346},null,99346,{"$f":"'[7]InfraS 1.1'!AM443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT443","v":0},{"$f":"'[7]InfraS 1.1'!AU443","v":0},{"$f":"'[7]InfraS 1.1'!AV443","v":0},{"$f":"'[7]InfraS 1.1'!AW443","v":0},{"$f":"'[7]InfraS 1.1'!AX443","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H444","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I444","v":"Dewetsdorp outfall sewer line"},{"$f":"'[7]InfraS 1.1'!J444","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K444","v":"Construction of outfall sewer"},{"$f":"'[7]InfraS 1.1'!L444","v":"-29.576944,26.662811"},{"$f":"'[7]InfraS 1.1'!M444","v":0},{"$f":"'[7]InfraS 1.1'!N444","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O444","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P444","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q444","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R444","v":0},{"$f":"'[7]InfraS 1.1'!S444","v":0},{"$f":"'[7]InfraS 1.1'!T444","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U444","v":3141},{"$f":"'[7]InfraS 1.1'!V444","v":0},{"$f":"'[7]InfraS 1.1'!X444","v":0},{"$f":"'[7]InfraS 1.1'!Z444","v":0},{"$f":"'[7]InfraS 1.1'!AA444","v":0},null,{"$f":"'[7]InfraS 1.1'!AH444","v":0},null,{"$f":"SUM(AA444,AB444)","v":0},{"$f":"'[7]InfraS 1.1'!AM444","v":0},null,{"$f":"SUM(AD444:AE444)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AR444","v":0},null,{"$f":"SUM(AI444:AJ444)","v":0},null,{"$f":"SUM(AK444:AL444)","v":0},{"$f":"'[7]InfraS 1.1'!AS444","v":0},null,{"$f":"SUM(AN444:AO444)","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AT444","v":0},{"$f":"'[7]InfraS 1.1'!AU444","v":0},{"$f":"'[7]InfraS 1.1'!AV444","v":0},{"$f":"'[7]InfraS 1.1'!AW444","v":0},{"$f":"'[7]InfraS 1.1'!AX444","v":0},null,{"$f":"IF(AND(H444=\"\",SUM(U444+W444+X444+Y444+Z444+AA444+AD444+AE444+AI444+AJ444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H445","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I445","v":"Heilbron sewer and pump station"},{"$f":"'[7]InfraS 1.1'!J445","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K445","v":"Construction of sewer and pump station"},{"$f":"'[7]InfraS 1.1'!L445","v":"-27.281792,27.983310"},{"$f":"'[7]InfraS 1.1'!M445","v":0},{"$f":"'[7]InfraS 1.1'!N445","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O445","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P445","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q445","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R445","v":0},{"$f":"'[7]InfraS 1.1'!S445","v":0},{"$f":"'[7]InfraS 1.1'!T445","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U445","v":9938},{"$f":"'[7]InfraS 1.1'!V445","v":0},{"$f":"'[7]InfraS 1.1'!X445","v":0},{"$f":"'[7]InfraS 1.1'!Z445","v":0},{"$f":"'[7]InfraS 1.1'!AA445","v":0},null,{"$f":"'[7]InfraS 1.1'!AH445","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM445","v":0},null,0,null,{"$f":"SUM(AF445:AG445)","v":0},{"$f":"'[7]InfraS 1.1'!AR445","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS445","v":0},null,0,null,{"$f":"SUM(AP445:AQ445)","v":0},{"$f":"'[7]InfraS 1.1'!AT445","v":0},{"$f":"'[7]InfraS 1.1'!AU445","v":0},{"$f":"'[7]InfraS 1.1'!AV445","v":0},{"$f":"'[7]InfraS 1.1'!AW445","v":0},{"$f":"'[7]InfraS 1.1'!AX445","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H446","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I446","v":"Hertzogville outfall sewer pump station"},{"$f":"'[7]InfraS 1.1'!J446","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K446","v":"Construction of outfall sewer"},{"$f":"'[7]InfraS 1.1'!L446","v":"-28.138758,25.499830"},{"$f":"'[7]InfraS 1.1'!M446","v":0},{"$f":"'[7]InfraS 1.1'!N446","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O446","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P446","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q446","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R446","v":0},{"$f":"'[7]InfraS 1.1'!S446","v":0},{"$f":"'[7]InfraS 1.1'!T446","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U446","v":3000},{"$f":"'[7]InfraS 1.1'!V446","v":0},{"$f":"'[7]InfraS 1.1'!X446","v":0},{"$f":"'[7]InfraS 1.1'!Z446","v":0},{"$f":"'[7]InfraS 1.1'!AA446","v":0},null,{"$f":"'[7]InfraS 1.1'!AH446","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT446","v":0},{"$f":"'[7]InfraS 1.1'!AU446","v":0},{"$f":"'[7]InfraS 1.1'!AV446","v":0},{"$f":"'[7]InfraS 1.1'!AW446","v":0},{"$f":"'[7]InfraS 1.1'!AX446","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H447","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I447","v":"Louisvale pump station "},{"$f":"'[7]InfraS 1.1'!J447","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K447","v":"Construction of new pump station"},{"$f":"'[7]InfraS 1.1'!L447","v":"-28.575287,21.189267"},{"$f":"'[7]InfraS 1.1'!M447","v":0},{"$f":"'[7]InfraS 1.1'!N447","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O447","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P447","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q447","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R447","v":0},{"$f":"'[7]InfraS 1.1'!S447","v":0},{"$f":"'[7]InfraS 1.1'!T447","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U447","v":8200},{"$f":"'[7]InfraS 1.1'!V447","v":0},{"$f":"'[7]InfraS 1.1'!X447","v":0},{"$f":"'[7]InfraS 1.1'!Z447","v":0},{"$f":"'[7]InfraS 1.1'!AA447","v":0},null,{"$f":"'[7]InfraS 1.1'!AH447","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT447","v":0},{"$f":"'[7]InfraS 1.1'!AU447","v":0},{"$f":"'[7]InfraS 1.1'!AV447","v":0},{"$f":"'[7]InfraS 1.1'!AW447","v":0},{"$f":"'[7]InfraS 1.1'!AX447","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H448","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I448","v":"Louisvale pump station Prefab"},{"$f":"'[7]InfraS 1.1'!J448","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K448","v":"Refurbishment of pump station"},{"$f":"'[7]InfraS 1.1'!L448","v":"-28.575287,21.189267"},{"$f":"'[7]InfraS 1.1'!M448","v":0},{"$f":"'[7]InfraS 1.1'!N448","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.1'!O448","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P448","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q448","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R448","v":0},{"$f":"'[7]InfraS 1.1'!S448","v":0},{"$f":"'[7]InfraS 1.1'!T448","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U448","v":4400},{"$f":"'[7]InfraS 1.1'!V448","v":0},{"$f":"'[7]InfraS 1.1'!X448","v":0},{"$f":"'[7]InfraS 1.1'!Z448","v":0},{"$f":"'[7]InfraS 1.1'!AA448","v":0},null,{"$f":"'[7]InfraS 1.1'!AH448","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT448","v":0},{"$f":"'[7]InfraS 1.1'!AU448","v":0},{"$f":"'[7]InfraS 1.1'!AV448","v":0},{"$f":"'[7]InfraS 1.1'!AW448","v":0},{"$f":"'[7]InfraS 1.1'!AX448","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H449","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I449","v":"Breipaal pump station"},{"$f":"'[7]InfraS 1.1'!J449","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K449","v":"Construction of new pump station"},{"$f":"'[7]InfraS 1.1'!L449","v":"-29.046269,23.765644"},{"$f":"'[7]InfraS 1.1'!M449","v":0},{"$f":"'[7]InfraS 1.1'!N449","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O449","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P449","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q449","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R449","v":0},{"$f":"'[7]InfraS 1.1'!S449","v":0},{"$f":"'[7]InfraS 1.1'!T449","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U449","v":4400},{"$f":"'[7]InfraS 1.1'!V449","v":0},{"$f":"'[7]InfraS 1.1'!X449","v":0},{"$f":"'[7]InfraS 1.1'!Z449","v":0},{"$f":"'[7]InfraS 1.1'!AA449","v":0},null,{"$f":"'[7]InfraS 1.1'!AH449","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT449","v":0},{"$f":"'[7]InfraS 1.1'!AU449","v":0},{"$f":"'[7]InfraS 1.1'!AV449","v":0},{"$f":"'[7]InfraS 1.1'!AW449","v":0},{"$f":"'[7]InfraS 1.1'!AX449","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H450","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I450","v":"Calitzdorp and Ladysmith W"},{"$f":"'[7]InfraS 1.1'!J450","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.1'!K450","v":"Upgrading of wastewater treatment works"},{"$f":"'[7]InfraS 1.1'!L450","v":"-33.517731,21.599253"},{"$f":"'[7]InfraS 1.1'!M450","v":0},{"$f":"'[7]InfraS 1.1'!N450","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.1'!O450","v":"Feasibility"},{"$f":"'[7]InfraS 1.1'!P450","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q450","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R450","v":0},{"$f":"'[7]InfraS 1.1'!S450","v":0},{"$f":"'[7]InfraS 1.1'!T450","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U450","v":77459},{"$f":"'[7]InfraS 1.1'!V450","v":0},{"$f":"'[7]InfraS 1.1'!X450","v":0},{"$f":"'[7]InfraS 1.1'!Z450","v":0},{"$f":"'[7]InfraS 1.1'!AA450","v":0},null,{"$f":"'[7]InfraS 1.1'!AH450","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT450","v":0},{"$f":"'[7]InfraS 1.1'!AU450","v":0},{"$f":"'[7]InfraS 1.1'!AV450","v":0},{"$f":"'[7]InfraS 1.1'!AW450","v":0},{"$f":"'[7]InfraS 1.1'!AX450","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H451","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I451","v":"Northern Cape water services infrastructure grant"},{"$f":"'[7]InfraS 1.1'!J451","v":"Sanitation programme"},{"$f":"'[7]InfraS 1.1'!K451","v":"Sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L451","v":"various"},{"$f":"'[7]InfraS 1.1'!M451","v":0},{"$f":"'[7]InfraS 1.1'!N451","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O451","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P451","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q451","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R451","v":0},{"$f":"'[7]InfraS 1.1'!S451","v":0},{"$f":"'[7]InfraS 1.1'!T451","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U451","v":96852},{"$f":"'[7]InfraS 1.1'!V451","v":0},{"$f":"'[7]InfraS 1.1'!X451","v":0},{"$f":"'[7]InfraS 1.1'!Z451","v":0},{"$f":"'[7]InfraS 1.1'!AA451","v":0},null,{"$f":"'[7]InfraS 1.1'!AH451","v":89536},null,89536,{"$f":"'[7]InfraS 1.1'!AM451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT451","v":0},{"$f":"'[7]InfraS 1.1'!AU451","v":0},{"$f":"'[7]InfraS 1.1'!AV451","v":0},{"$f":"'[7]InfraS 1.1'!AW451","v":0},{"$f":"'[7]InfraS 1.1'!AX451","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H452","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I452","v":"Gauteng Region water services infrastructure grant"},{"$f":"'[7]InfraS 1.1'!J452","v":"Sanitation programme"},{"$f":"'[7]InfraS 1.1'!K452","v":"Sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L452","v":"various"},{"$f":"'[7]InfraS 1.1'!M452","v":0},{"$f":"'[7]InfraS 1.1'!N452","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O452","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P452","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q452","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R452","v":0},{"$f":"'[7]InfraS 1.1'!S452","v":0},{"$f":"'[7]InfraS 1.1'!T452","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U452","v":20000},{"$f":"'[7]InfraS 1.1'!V452","v":0},{"$f":"'[7]InfraS 1.1'!X452","v":0},{"$f":"'[7]InfraS 1.1'!Z452","v":0},{"$f":"'[7]InfraS 1.1'!AA452","v":34761},null,{"$f":"'[7]InfraS 1.1'!AH452","v":45414},null,45414,{"$f":"'[7]InfraS 1.1'!AM452","v":65225},null,65225,null,65225,{"$f":"'[7]InfraS 1.1'!AR452","v":68154},null,68154,null,68154,{"$f":"'[7]InfraS 1.1'!AS452","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT452","v":0},{"$f":"'[7]InfraS 1.1'!AU452","v":0},{"$f":"'[7]InfraS 1.1'!AV452","v":0},{"$f":"'[7]InfraS 1.1'!AW452","v":0},{"$f":"'[7]InfraS 1.1'!AX452","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H453","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I453","v":"Nama Khoi"},{"$f":"'[7]InfraS 1.1'!J453","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K453","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L453","v":"-29.675205,17.872278"},{"$f":"'[7]InfraS 1.1'!M453","v":0},{"$f":"'[7]InfraS 1.1'!N453","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O453","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P453","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q453","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R453","v":0},{"$f":"'[7]InfraS 1.1'!S453","v":0},{"$f":"'[7]InfraS 1.1'!T453","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U453","v":171},{"$f":"'[7]InfraS 1.1'!V453","v":0},{"$f":"'[7]InfraS 1.1'!X453","v":0},{"$f":"'[7]InfraS 1.1'!Z453","v":0},{"$f":"'[7]InfraS 1.1'!AA453","v":0},null,{"$f":"'[7]InfraS 1.1'!AH453","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT453","v":0},{"$f":"'[7]InfraS 1.1'!AU453","v":0},{"$f":"'[7]InfraS 1.1'!AV453","v":0},{"$f":"'[7]InfraS 1.1'!AW453","v":0},{"$f":"'[7]InfraS 1.1'!AX453","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H454","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I454","v":"Britstown"},{"$f":"'[7]InfraS 1.1'!J454","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K454","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L454","v":"-30.599898,23.511558"},{"$f":"'[7]InfraS 1.1'!M454","v":0},{"$f":"'[7]InfraS 1.1'!N454","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O454","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P454","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q454","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R454","v":0},{"$f":"'[7]InfraS 1.1'!S454","v":0},{"$f":"'[7]InfraS 1.1'!T454","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U454","v":195},{"$f":"'[7]InfraS 1.1'!V454","v":0},{"$f":"'[7]InfraS 1.1'!X454","v":0},{"$f":"'[7]InfraS 1.1'!Z454","v":0},{"$f":"'[7]InfraS 1.1'!AA454","v":0},null,{"$f":"'[7]InfraS 1.1'!AH454","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT454","v":0},{"$f":"'[7]InfraS 1.1'!AU454","v":0},{"$f":"'[7]InfraS 1.1'!AV454","v":0},{"$f":"'[7]InfraS 1.1'!AW454","v":0},{"$f":"'[7]InfraS 1.1'!AX454","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H455","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I455","v":"Marydale "},{"$f":"'[7]InfraS 1.1'!J455","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K455","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L455","v":"-29.411974,22.107706"},{"$f":"'[7]InfraS 1.1'!M455","v":0},{"$f":"'[7]InfraS 1.1'!N455","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O455","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P455","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q455","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R455","v":0},{"$f":"'[7]InfraS 1.1'!S455","v":0},{"$f":"'[7]InfraS 1.1'!T455","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U455","v":5948},{"$f":"'[7]InfraS 1.1'!V455","v":8058},{"$f":"'[7]InfraS 1.1'!X455","v":0},{"$f":"'[7]InfraS 1.1'!Z455","v":0},{"$f":"'[7]InfraS 1.1'!AA455","v":0},null,{"$f":"'[7]InfraS 1.1'!AH455","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT455","v":0},{"$f":"'[7]InfraS 1.1'!AU455","v":0},{"$f":"'[7]InfraS 1.1'!AV455","v":0},{"$f":"'[7]InfraS 1.1'!AW455","v":0},{"$f":"'[7]InfraS 1.1'!AX455","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H456","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I456","v":"Breipaal"},{"$f":"'[7]InfraS 1.1'!J456","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K456","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L456","v":"-29.045397,23.765290"},{"$f":"'[7]InfraS 1.1'!M456","v":0},{"$f":"'[7]InfraS 1.1'!N456","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O456","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P456","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q456","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R456","v":0},{"$f":"'[7]InfraS 1.1'!S456","v":0},{"$f":"'[7]InfraS 1.1'!T456","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U456","v":311},{"$f":"'[7]InfraS 1.1'!V456","v":0},{"$f":"'[7]InfraS 1.1'!X456","v":0},{"$f":"'[7]InfraS 1.1'!Z456","v":0},{"$f":"'[7]InfraS 1.1'!AA456","v":0},null,{"$f":"'[7]InfraS 1.1'!AH456","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT456","v":0},{"$f":"'[7]InfraS 1.1'!AU456","v":0},{"$f":"'[7]InfraS 1.1'!AV456","v":0},{"$f":"'[7]InfraS 1.1'!AW456","v":0},{"$f":"'[7]InfraS 1.1'!AX456","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H457","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I457","v":"Campbell"},{"$f":"'[7]InfraS 1.1'!J457","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K457","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L457","v":"-28.791865,23.724164"},{"$f":"'[7]InfraS 1.1'!M457","v":0},{"$f":"'[7]InfraS 1.1'!N457","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O457","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P457","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q457","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R457","v":0},{"$f":"'[7]InfraS 1.1'!S457","v":0},{"$f":"'[7]InfraS 1.1'!T457","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U457","v":29487},{"$f":"'[7]InfraS 1.1'!V457","v":0},{"$f":"'[7]InfraS 1.1'!X457","v":0},{"$f":"'[7]InfraS 1.1'!Z457","v":0},{"$f":"'[7]InfraS 1.1'!AA457","v":0},null,{"$f":"'[7]InfraS 1.1'!AH457","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT457","v":0},{"$f":"'[7]InfraS 1.1'!AU457","v":0},{"$f":"'[7]InfraS 1.1'!AV457","v":0},{"$f":"'[7]InfraS 1.1'!AW457","v":0},{"$f":"'[7]InfraS 1.1'!AX457","v":0},null,{"$f":"IF(AND(H457=\"\",SUM(U457+W457+X457+Y457+Z457+AA457+AD457+AE457+AI457+AJ457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H458","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I458","v":"Griekwastad"},{"$f":"'[7]InfraS 1.1'!J458","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K458","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L458","v":"-28.856112,23.249888"},{"$f":"'[7]InfraS 1.1'!M458","v":0},{"$f":"'[7]InfraS 1.1'!N458","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O458","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P458","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q458","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R458","v":0},{"$f":"'[7]InfraS 1.1'!S458","v":0},{"$f":"'[7]InfraS 1.1'!T458","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U458","v":3600},{"$f":"'[7]InfraS 1.1'!V458","v":0},{"$f":"'[7]InfraS 1.1'!X458","v":0},{"$f":"'[7]InfraS 1.1'!Z458","v":0},{"$f":"'[7]InfraS 1.1'!AA458","v":0},null,{"$f":"'[7]InfraS 1.1'!AH458","v":1814},null,1814,{"$f":"'[7]InfraS 1.1'!AM458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT458","v":0},{"$f":"'[7]InfraS 1.1'!AU458","v":0},{"$f":"'[7]InfraS 1.1'!AV458","v":0},{"$f":"'[7]InfraS 1.1'!AW458","v":0},{"$f":"'[7]InfraS 1.1'!AX458","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H459","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I459","v":"Petrusville"},{"$f":"'[7]InfraS 1.1'!J459","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K459","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L459","v":"-30.112016,24.674764"},{"$f":"'[7]InfraS 1.1'!M459","v":0},{"$f":"'[7]InfraS 1.1'!N459","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O459","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P459","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q459","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R459","v":0},{"$f":"'[7]InfraS 1.1'!S459","v":0},{"$f":"'[7]InfraS 1.1'!T459","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U459","v":592},{"$f":"'[7]InfraS 1.1'!V459","v":0},{"$f":"'[7]InfraS 1.1'!X459","v":0},{"$f":"'[7]InfraS 1.1'!Z459","v":0},{"$f":"'[7]InfraS 1.1'!AA459","v":0},null,{"$f":"'[7]InfraS 1.1'!AH459","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT459","v":0},{"$f":"'[7]InfraS 1.1'!AU459","v":0},{"$f":"'[7]InfraS 1.1'!AV459","v":0},{"$f":"'[7]InfraS 1.1'!AW459","v":0},{"$f":"'[7]InfraS 1.1'!AX459","v":0},null,0]
[1,3,null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H460","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I460","v":"Victoria West"},{"$f":"'[7]InfraS 1.1'!J460","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K460","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L460","v":"-31.421649,23.116636"},{"$f":"'[7]InfraS 1.1'!M460","v":0},{"$f":"'[7]InfraS 1.1'!N460","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O460","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P460","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q460","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R460","v":0},{"$f":"'[7]InfraS 1.1'!S460","v":0},{"$f":"'[7]InfraS 1.1'!T460","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U460","v":13970},{"$f":"'[7]InfraS 1.1'!V460","v":0},{"$f":"'[7]InfraS 1.1'!X460","v":0},{"$f":"'[7]InfraS 1.1'!Z460","v":0},{"$f":"'[7]InfraS 1.1'!AA460","v":0},null,{"$f":"'[7]InfraS 1.1'!AH460","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT460","v":0},{"$f":"'[7]InfraS 1.1'!AU460","v":0},{"$f":"'[7]InfraS 1.1'!AV460","v":0},{"$f":"'[7]InfraS 1.1'!AW460","v":0},{"$f":"'[7]InfraS 1.1'!AX460","v":0},null,0]
[{"$f":"IF(LEN(H461)>3,1,C461)","v":1},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H461","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I461","v":"Kalksloot"},{"$f":"'[7]InfraS 1.1'!J461","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K461","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L461","v":"-28.550349,21.151499"},{"$f":"'[7]InfraS 1.1'!M461","v":0},{"$f":"'[7]InfraS 1.1'!N461","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O461","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P461","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q461","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R461","v":0},{"$f":"'[7]InfraS 1.1'!S461","v":0},{"$f":"'[7]InfraS 1.1'!T461","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U461","v":1644},{"$f":"'[7]InfraS 1.1'!V461","v":0},{"$f":"'[7]InfraS 1.1'!X461","v":0},{"$f":"'[7]InfraS 1.1'!Z461","v":0},{"$f":"'[7]InfraS 1.1'!AA461","v":0},null,{"$f":"'[7]InfraS 1.1'!AH461","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT461","v":0},{"$f":"'[7]InfraS 1.1'!AU461","v":0},{"$f":"'[7]InfraS 1.1'!AV461","v":0},{"$f":"'[7]InfraS 1.1'!AW461","v":0},{"$f":"'[7]InfraS 1.1'!AX461","v":0},null,0]
[{"$f":"IF(LEN(H462)>3,1,C462)","v":1},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H462","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I462","v":"Pabalello"},{"$f":"'[7]InfraS 1.1'!J462","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K462","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L462","v":"-28.439198,21.215222"},{"$f":"'[7]InfraS 1.1'!M462","v":0},{"$f":"'[7]InfraS 1.1'!N462","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O462","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P462","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q462","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R462","v":0},{"$f":"'[7]InfraS 1.1'!S462","v":0},{"$f":"'[7]InfraS 1.1'!T462","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U462","v":1553},{"$f":"'[7]InfraS 1.1'!V462","v":0},{"$f":"'[7]InfraS 1.1'!X462","v":0},{"$f":"'[7]InfraS 1.1'!Z462","v":0},{"$f":"'[7]InfraS 1.1'!AA462","v":0},null,{"$f":"'[7]InfraS 1.1'!AH462","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT462","v":0},{"$f":"'[7]InfraS 1.1'!AU462","v":0},{"$f":"'[7]InfraS 1.1'!AV462","v":0},{"$f":"'[7]InfraS 1.1'!AW462","v":0},{"$f":"'[7]InfraS 1.1'!AX462","v":0},null,0]
[{"$f":"IF(LEN(H463)>3,1,C463)","v":1},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H463","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I463","v":"Rosedale"},{"$f":"'[7]InfraS 1.1'!J463","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K463","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L463","v":"-28.453892,21.206516"},{"$f":"'[7]InfraS 1.1'!M463","v":0},{"$f":"'[7]InfraS 1.1'!N463","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O463","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P463","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q463","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R463","v":0},{"$f":"'[7]InfraS 1.1'!S463","v":0},{"$f":"'[7]InfraS 1.1'!T463","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U463","v":9013},{"$f":"'[7]InfraS 1.1'!V463","v":0},{"$f":"'[7]InfraS 1.1'!X463","v":0},{"$f":"'[7]InfraS 1.1'!Z463","v":0},{"$f":"'[7]InfraS 1.1'!AA463","v":0},null,{"$f":"'[7]InfraS 1.1'!AH463","v":10000},null,10000,{"$f":"'[7]InfraS 1.1'!AM463","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.1'!AR463","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.1'!AS463","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT463","v":0},{"$f":"'[7]InfraS 1.1'!AU463","v":0},{"$f":"'[7]InfraS 1.1'!AV463","v":0},{"$f":"'[7]InfraS 1.1'!AW463","v":0},{"$f":"'[7]InfraS 1.1'!AX463","v":0},null,0]
[{"$f":"IF(LEN(H464)>3,1,C464)","v":1},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H464","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I464","v":"Maranteng"},{"$f":"'[7]InfraS 1.1'!J464","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K464","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L464","v":"-28.309661,23.142851"},{"$f":"'[7]InfraS 1.1'!M464","v":0},{"$f":"'[7]InfraS 1.1'!N464","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O464","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P464","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q464","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R464","v":0},{"$f":"'[7]InfraS 1.1'!S464","v":0},{"$f":"'[7]InfraS 1.1'!T464","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U464","v":4242},{"$f":"'[7]InfraS 1.1'!V464","v":0},{"$f":"'[7]InfraS 1.1'!X464","v":0},{"$f":"'[7]InfraS 1.1'!Z464","v":0},{"$f":"'[7]InfraS 1.1'!AA464","v":0},null,{"$f":"'[7]InfraS 1.1'!AH464","v":27000},null,27000,{"$f":"'[7]InfraS 1.1'!AM464","v":11000},null,11000,null,11000,{"$f":"'[7]InfraS 1.1'!AR464","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AS464","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT464","v":0},{"$f":"'[7]InfraS 1.1'!AU464","v":0},{"$f":"'[7]InfraS 1.1'!AV464","v":0},{"$f":"'[7]InfraS 1.1'!AW464","v":0},{"$f":"'[7]InfraS 1.1'!AX464","v":0},null,0]
[{"$f":"IF(LEN(H465)>3,1,C465)","v":1},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,null,{"$f":"'[7]InfraS 1.1'!H465","v":"Water Services Management"},{"$f":"'[7]InfraS 1.1'!I465","v":"Postdene"},{"$f":"'[7]InfraS 1.1'!J465","v":"Bulk Bucket"},{"$f":"'[7]InfraS 1.1'!K465","v":"Water supply and sanitation backlog"},{"$f":"'[7]InfraS 1.1'!L465","v":"-28.303682,23.078916"},{"$f":"'[7]InfraS 1.1'!M465","v":0},{"$f":"'[7]InfraS 1.1'!N465","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.1'!O465","v":"Construction"},{"$f":"'[7]InfraS 1.1'!P465","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.1'!Q465","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.1'!R465","v":0},{"$f":"'[7]InfraS 1.1'!S465","v":0},{"$f":"'[7]InfraS 1.1'!T465","v":"Individual project"},{"$f":"'[7]InfraS 1.1'!U465","v":3087},{"$f":"'[7]InfraS 1.1'!V465","v":0},{"$f":"'[7]InfraS 1.1'!X465","v":0},{"$f":"'[7]InfraS 1.1'!Z465","v":0},{"$f":"'[7]InfraS 1.1'!AA465","v":0},null,{"$f":"'[7]InfraS 1.1'!AH465","v":0},null,0,{"$f":"'[7]InfraS 1.1'!AM465","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AR465","v":132000},null,132000,null,132000,{"$f":"'[7]InfraS 1.1'!AS465","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.1'!AT465","v":0},{"$f":"'[7]InfraS 1.1'!AU465","v":0},{"$f":"'[7]InfraS 1.1'!AV465","v":0},{"$f":"'[7]InfraS 1.1'!AW465","v":0},{"$f":"'[7]InfraS 1.1'!AX465","v":0},null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U11,U163,U315)","v":95409386},18290289,1659430,1235383,4586822,{"$f":"SUM(Z11,Z163,Z315)","v":0},4226386,0,{"$f":"SUM(AC11,AC163,AC315)","v":4226386},4412659,0,4412659,0,4412659,{"$f":"SUM(AI11,AI163,AI315)","v":4610829},0,4610829,0,4610829,0,0,0,0,0,0,{"$f":"SUM(AT11,AT163,AT315)","v":0},{"$f":"SUM(AU11,AU163,AU315)","v":0},{"$f":"SUM(AV11,AV163,AV315)","v":0},{"$f":"SUM(AW11,AW163,AW315)","v":0},{"$f":"SUM(AX11,AX163,AX315)","v":0}]
[null,null,null,null,null,"1.",null,"Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.",null,"Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.",null,"Please refer to the Help Box Item 7:Infrastructure Sheets"]
[null,null,null,null,null,4,null,"The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"InfraS 1.2","index":37,"n_rows":471,"n_cols":58,"rows_kept":471,"cut":false,"hidden":true,"merged":[[9,39,9,44],[8,21,8,23],[8,24,8,28],[8,29,8,33],[8,34,8,38]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Water and Sanitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Infrastructure transfers"]
[null,null,null,null,null,null,"Programme","Project name","Type of infrastructure1","Project description2","GPS Code","Current/Capital transfer","Nature of investment3","Current project stage3","SCOA item","SIP Category","Total Project Cost",{"$f":"+MyYearM3","v":"2019/20"},{"$f":"+MyYearM2","v":"2020/21"},{"$f":"+MyYearM1","v":"2021/22"},null,{"$f":"MyYear0","v":"2022/23"},null,null,{"$f":"MyYearP1","v":"2023/24"},null,null,null,null,{"$f":"MyYearP2","v":"2024/25"},null,null,null,null,{"$f":"MyYearP3","v":"2025/26"},null,null,null,null,"2026/27","2027/28","2028/29","2029/30","2030/31","2031/32"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Audited  outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Realignment","Realigned indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Realignment","Realigned planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q12:Q161)","v":64788440},1762694,1008025,2007991,{"$f":"SUM(U12:U161)","v":0},2635343,0,2635343,3833473,{"$f":"SUM(Z12:Z161)","v":0},{"$f":"SUM(AA12:AA161)","v":3833473},{"$f":"SUM(AB12:AB161)","v":0},{"$f":"SUM(AC12:AC161)","v":3833473},4112924,{"$f":"SUM(AE12:AE161)","v":0},4112924,0,4112924,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTA(AV13:AV62)","v":7}]
[{"$f":"IF(LEN(G12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,{"$f":"'[7]InfraS 1.2'!G12","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H12","v":"Olifants River water resources development project: De Hoop Dam phase 2A"},{"$f":"'[7]InfraS 1.2'!I12","v":"Dam"},{"$f":"'[7]InfraS 1.2'!J12","v":"Supply of water to new mining developments; and augmentation of domestic water supplies to urban and rural users in the middle of the Olifants River catchment area, and to various communities on the Nebo plateau and Sekhukhune"},null,{"$f":"'[7]InfraS 1.2'!L12","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M12","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N12","v":"Hand over"},{"$f":"'[7]InfraS 1.2'!O12","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P12","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q12","v":3074000},{"$f":"'[7]InfraS 1.2'!S12","v":0},{"$f":"'[7]InfraS 1.2'!U12","v":0},{"$f":"'[7]InfraS 1.2'!V12","v":0},null,{"$f":"'[7]InfraS 1.2'!AC12","v":0},null,{"$f":"SUM(V12,W12)","v":0},{"$f":"'[7]InfraS 1.2'!AH12","v":0},null,{"$f":"SUM(Y12:Z12)","v":0},null,{"$f":"SUM(AA12:AB12)","v":0},{"$f":"'[7]InfraS 1.2'!AM12","v":0},null,{"$f":"SUM(AD12:AE12)","v":0},null,{"$f":"SUM(AF12:AG12)","v":0},{"$f":"'[7]InfraS 1.2'!AN12","v":0},null,{"$f":"SUM(AI12:AJ12)","v":0},null,{"$f":"SUM(AK12:AL12)","v":0},{"$f":"'[7]InfraS 1.2'!AO12","v":0},{"$f":"'[7]InfraS 1.2'!AP12","v":0},{"$f":"'[7]InfraS 1.2'!AQ12","v":0},{"$f":"'[7]InfraS 1.2'!AR12","v":0},{"$f":"'[7]InfraS 1.2'!AS12","v":0},null,{"$f":"IF(AND(G12=\"\",SUM(Q12+R12+S12+T12+U12+V12+Y12+Z12+AD12+AE12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0},null,"SCOA level"]
[{"$f":"IF(LEN(G13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,{"$f":"'[7]InfraS 1.2'!G13","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H13","v":"Olifants River water resources development project phase 2C"},{"$f":"'[7]InfraS 1.2'!I13","v":"Pumping stations, pipelines, balancing dams, operational infrastructure and appurtenant structures  "},{"$f":"'[7]InfraS 1.2'!J13","v":"Supply of water to new mining developments; and augmentation of domestic water supplies to urban and rural users in the middle of the Olifants River catchment area and to various communities on the Nebo plateau and Sekhukhune"},null,{"$f":"'[7]InfraS 1.2'!L13","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M13","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N13","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O13","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P13","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q13","v":2267000},{"$f":"'[7]InfraS 1.2'!S13","v":34574},{"$f":"'[7]InfraS 1.2'!U13","v":0},{"$f":"'[7]InfraS 1.2'!V13","v":0},null,{"$f":"'[7]InfraS 1.2'!AC13","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH13","v":0},null,0,null,{"$f":"SUM(AA13:AB13)","v":0},{"$f":"'[7]InfraS 1.2'!AM13","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN13","v":0},null,0,null,{"$f":"SUM(AK13:AL13)","v":0},{"$f":"'[7]InfraS 1.2'!AO13","v":0},{"$f":"'[7]InfraS 1.2'!AP13","v":0},{"$f":"'[7]InfraS 1.2'!AQ13","v":0},{"$f":"'[7]InfraS 1.2'!AR13","v":0},{"$f":"'[7]InfraS 1.2'!AS13","v":0},null,0,null,"Provinces and municipalities"]
[1,{"$f":"IF($F13<B13,B13,F13)","v":1},1,null,null,null,{"$f":"'[7]InfraS 1.2'!G14","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H14","v":"Olifants River water resources development project phase 2D"},{"$f":"'[7]InfraS 1.2'!I14","v":"Pumping stations, pipelines, balancing dams, operational infrastructure and appurtenant structures  "},{"$f":"'[7]InfraS 1.2'!J14","v":"Construction of second pipeline between Steelpoort weir and Mooihoek "},null,{"$f":"'[7]InfraS 1.2'!L14","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M14","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N14","v":"Tender"},{"$f":"'[7]InfraS 1.2'!O14","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P14","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q14","v":2000000},{"$f":"'[7]InfraS 1.2'!S14","v":17623},{"$f":"'[7]InfraS 1.2'!U14","v":130435},{"$f":"'[7]InfraS 1.2'!V14","v":62500},null,{"$f":"'[7]InfraS 1.2'!AC14","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN14","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO14","v":0},{"$f":"'[7]InfraS 1.2'!AP14","v":0},{"$f":"'[7]InfraS 1.2'!AQ14","v":0},{"$f":"'[7]InfraS 1.2'!AR14","v":0},{"$f":"'[7]InfraS 1.2'!AS14","v":0},null,0,null,"Departmental agencies and accounts"]
[1,1,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G15","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H15","v":"Olifants River water resources development project phases 2E and 2F"},{"$f":"'[7]InfraS 1.2'!I15","v":"Pumping stations, pipelines, balancing dams, operational infrastructure and appurtenant structures  "},{"$f":"'[7]InfraS 1.2'!J15","v":"Construction of second pipeline parallel to Lebalelo scheme and Lebalelo scheme to Olifantspoort"},null,{"$f":"'[7]InfraS 1.2'!L15","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M15","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N15","v":"Design"},{"$f":"'[7]InfraS 1.2'!O15","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P15","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q15","v":3115900},{"$f":"'[7]InfraS 1.2'!S15","v":0},{"$f":"'[7]InfraS 1.2'!U15","v":0},{"$f":"'[7]InfraS 1.2'!V15","v":15200},null,{"$f":"'[7]InfraS 1.2'!AC15","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH15","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM15","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN15","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO15","v":0},{"$f":"'[7]InfraS 1.2'!AP15","v":0},{"$f":"'[7]InfraS 1.2'!AQ15","v":0},{"$f":"'[7]InfraS 1.2'!AR15","v":0},{"$f":"'[7]InfraS 1.2'!AS15","v":0},null,0,null,"Higher education institutions"]
[1,1,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G16","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H16","v":"Groot Letaba River water development project: Nwamitwa Dam "},{"$f":"'[7]InfraS 1.2'!I16","v":"Dam, Water Treatment Plant, Pipelines, Reservoirs"},{"$f":"'[7]InfraS 1.2'!J16","v":"Meeting of projected growing primary supply requirements for 2025, improvement of water availability for the riverine ecosystem and building of Nwamitwa Dam "},null,{"$f":"'[7]InfraS 1.2'!L16","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M16","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N16","v":"Design"},{"$f":"'[7]InfraS 1.2'!O16","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P16","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q16","v":3761000},{"$f":"'[7]InfraS 1.2'!S16","v":0},{"$f":"'[7]InfraS 1.2'!U16","v":43478},{"$f":"'[7]InfraS 1.2'!V16","v":32450},null,{"$f":"'[7]InfraS 1.2'!AC16","v":29400},null,29400,{"$f":"'[7]InfraS 1.2'!AH16","v":124508},null,124508,null,124508,{"$f":"'[7]InfraS 1.2'!AM16","v":162282},null,162282,null,162282,{"$f":"'[7]InfraS 1.2'!AN16","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO16","v":0},{"$f":"'[7]InfraS 1.2'!AP16","v":0},{"$f":"'[7]InfraS 1.2'!AQ16","v":0},{"$f":"'[7]InfraS 1.2'!AR16","v":0},{"$f":"'[7]InfraS 1.2'!AS16","v":0},null,0,null,"Foreign governments and international organisations"]
[{"$f":"IF(LEN(G17)>3,1,C17)","v":1},1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G17","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H17","v":"Dam safety rehabilitation programme"},{"$f":"'[7]InfraS 1.2'!I17","v":"Dam"},{"$f":"'[7]InfraS 1.2'!J17","v":"Rehabilitation of assets and improvement of dam safety"},null,{"$f":"'[7]InfraS 1.2'!L17","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M17","v":"Rehabilitation and refurbishment"},{"$f":"'[7]InfraS 1.2'!N17","v":"Design"},{"$f":"'[7]InfraS 1.2'!O17","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P17","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q17","v":2800000},{"$f":"'[7]InfraS 1.2'!S17","v":43399},{"$f":"'[7]InfraS 1.2'!U17","v":157372},{"$f":"'[7]InfraS 1.2'!V17","v":110256},null,{"$f":"'[7]InfraS 1.2'!AC17","v":184471},null,184471,{"$f":"'[7]InfraS 1.2'!AH17","v":267538},null,267538,null,267538,{"$f":"'[7]InfraS 1.2'!AM17","v":332000},null,332000,null,332000,{"$f":"'[7]InfraS 1.2'!AN17","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO17","v":0},{"$f":"'[7]InfraS 1.2'!AP17","v":0},{"$f":"'[7]InfraS 1.2'!AQ17","v":0},{"$f":"'[7]InfraS 1.2'!AR17","v":0},{"$f":"'[7]InfraS 1.2'!AS17","v":0},null,0,null,"Public corporations and private enterprises"]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G18","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H18","v":"Water resources project: Raising of Clanwilliam Dam"},{"$f":"'[7]InfraS 1.2'!I18","v":"Dam"},{"$f":"'[7]InfraS 1.2'!J18","v":"Upgrading of existing dam to stabilise distortion and augmentation of agricultural water supply to meet increasing demands"},null,{"$f":"'[7]InfraS 1.2'!L18","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M18","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N18","v":"Tender"},{"$f":"'[7]InfraS 1.2'!O18","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P18","v":"SIP 5: Saldanha-Northern Cape Development Corridor"},{"$f":"'[7]InfraS 1.2'!Q18","v":3300000},{"$f":"'[7]InfraS 1.2'!S18","v":88985},{"$f":"'[7]InfraS 1.2'!U18","v":186522},{"$f":"'[7]InfraS 1.2'!V18","v":234900},null,{"$f":"'[7]InfraS 1.2'!AC18","v":195000},null,195000,{"$f":"'[7]InfraS 1.2'!AH18","v":707000},null,707000,null,707000,{"$f":"'[7]InfraS 1.2'!AM18","v":1200000},null,1200000,null,1200000,{"$f":"'[7]InfraS 1.2'!AN18","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO18","v":0},{"$f":"'[7]InfraS 1.2'!AP18","v":0},{"$f":"'[7]InfraS 1.2'!AQ18","v":0},{"$f":"'[7]InfraS 1.2'!AR18","v":0},{"$f":"'[7]InfraS 1.2'!AS18","v":0},null,0,null,"Non-profit institutions"]
[{"$f":"IF(LEN(G19)>3,1,C19)","v":1},1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G19","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H19","v":"Mokolo-Crocodile water augmentation project phases 2A"},{"$f":"'[7]InfraS 1.2'!I19","v":"Pumping stations, pipelines, balancing dams, operational and national Key Point infrastructure and appurtenant structures  "},{"$f":"'[7]InfraS 1.2'!J19","v":"Augmentation of domestic and industrial water supply to the new Eskom/independent power producer power stations to extend associated mining activities and accommodate growing population in the area"},null,{"$f":"'[7]InfraS 1.2'!L19","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M19","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N19","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O19","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P19","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q19","v":11984600},{"$f":"'[7]InfraS 1.2'!S19","v":0},{"$f":"'[7]InfraS 1.2'!U19","v":229348},{"$f":"'[7]InfraS 1.2'!V19","v":278256},null,{"$f":"'[7]InfraS 1.2'!AC19","v":293004},null,293004,{"$f":"'[7]InfraS 1.2'!AH19","v":280825},null,280825,null,280825,{"$f":"'[7]InfraS 1.2'!AM19","v":248880},null,248880,null,248880,{"$f":"'[7]InfraS 1.2'!AN19","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO19","v":0},{"$f":"'[7]InfraS 1.2'!AP19","v":0},{"$f":"'[7]InfraS 1.2'!AQ19","v":0},{"$f":"'[7]InfraS 1.2'!AR19","v":0},{"$f":"'[7]InfraS 1.2'!AS19","v":0},null,0,null,"Households"]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G20","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H20","v":"Acid mine drainage"},{"$f":"'[7]InfraS 1.2'!I20","v":"Long term infrastructure"},{"$f":"'[7]InfraS 1.2'!J20","v":"Construction of water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L20","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M20","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N20","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O20","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P20","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q20","v":0},{"$f":"'[7]InfraS 1.2'!S20","v":186623},{"$f":"'[7]InfraS 1.2'!U20","v":260870},{"$f":"'[7]InfraS 1.2'!V20","v":300000},null,{"$f":"'[7]InfraS 1.2'!AC20","v":327000},null,327000,{"$f":"'[7]InfraS 1.2'!AH20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN20","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO20","v":0},{"$f":"'[7]InfraS 1.2'!AP20","v":0},{"$f":"'[7]InfraS 1.2'!AQ20","v":0},{"$f":"'[7]InfraS 1.2'!AR20","v":0},{"$f":"'[7]InfraS 1.2'!AS20","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G21","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H21","v":"OR Tambo, Mthatha, King Sabata and Dalindyebo district municipality bulk water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!I21","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J21","v":"Augmentation of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L21","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M21","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N21","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O21","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P21","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q21","v":3001534},{"$f":"'[7]InfraS 1.2'!S21","v":209698},{"$f":"'[7]InfraS 1.2'!U21","v":0},{"$f":"'[7]InfraS 1.2'!V21","v":239518},null,{"$f":"'[7]InfraS 1.2'!AC21","v":200000},null,200000,{"$f":"'[7]InfraS 1.2'!AH21","v":383133},null,383133,null,383133,{"$f":"'[7]InfraS 1.2'!AM21","v":347444},null,347444,null,347444,{"$f":"'[7]InfraS 1.2'!AN21","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO21","v":0},{"$f":"'[7]InfraS 1.2'!AP21","v":0},{"$f":"'[7]InfraS 1.2'!AQ21","v":0},{"$f":"'[7]InfraS 1.2'!AR21","v":0},{"$f":"'[7]InfraS 1.2'!AS21","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G22","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H22","v":"Vaal Gamagara bulk water supply (phase 1)"},{"$f":"'[7]InfraS 1.2'!I22","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J22","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L22","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M22","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N22","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O22","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P22","v":"SIP 11: Agri-logistics and rural infrastructure"},{"$f":"'[7]InfraS 1.2'!Q22","v":18000000},{"$f":"'[7]InfraS 1.2'!S22","v":325795},{"$f":"'[7]InfraS 1.2'!U22","v":0},{"$f":"'[7]InfraS 1.2'!V22","v":95055},null,{"$f":"'[7]InfraS 1.2'!AC22","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH22","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM22","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN22","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO22","v":0},{"$f":"'[7]InfraS 1.2'!AP22","v":0},{"$f":"'[7]InfraS 1.2'!AQ22","v":0},{"$f":"'[7]InfraS 1.2'!AR22","v":0},{"$f":"'[7]InfraS 1.2'!AS22","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G23","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H23","v":"Polokwane wastewater treatment works"},{"$f":"'[7]InfraS 1.2'!I23","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J23","v":"Upgrading of existing wastewater treatment works"},null,{"$f":"'[7]InfraS 1.2'!L23","v":"Current"},{"$f":"'[7]InfraS 1.2'!M23","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N23","v":"Design"},{"$f":"'[7]InfraS 1.2'!O23","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P23","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q23","v":1043836},{"$f":"'[7]InfraS 1.2'!S23","v":530997},{"$f":"'[7]InfraS 1.2'!U23","v":0},{"$f":"'[7]InfraS 1.2'!V23","v":218806},null,{"$f":"'[7]InfraS 1.2'!AC23","v":100000},null,100000,{"$f":"'[7]InfraS 1.2'!AH23","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.2'!AM23","v":26013},null,26013,null,26013,{"$f":"'[7]InfraS 1.2'!AN23","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO23","v":0},{"$f":"'[7]InfraS 1.2'!AP23","v":0},{"$f":"'[7]InfraS 1.2'!AQ23","v":0},{"$f":"'[7]InfraS 1.2'!AR23","v":0},{"$f":"'[7]InfraS 1.2'!AS23","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G24","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H24","v":"Polokwane bulk water supply"},{"$f":"'[7]InfraS 1.2'!I24","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J24","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L24","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M24","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N24","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O24","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P24","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q24","v":1832000},{"$f":"'[7]InfraS 1.2'!S24","v":100000},{"$f":"'[7]InfraS 1.2'!U24","v":0},{"$f":"'[7]InfraS 1.2'!V24","v":0},null,{"$f":"'[7]InfraS 1.2'!AC24","v":54584},null,54584,{"$f":"'[7]InfraS 1.2'!AH24","v":50597},null,50597,null,50597,{"$f":"'[7]InfraS 1.2'!AM24","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.2'!AN24","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO24","v":0},{"$f":"'[7]InfraS 1.2'!AP24","v":0},{"$f":"'[7]InfraS 1.2'!AQ24","v":0},{"$f":"'[7]InfraS 1.2'!AR24","v":0},{"$f":"'[7]InfraS 1.2'!AS24","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G25","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H25","v":"Umgeni water board: Lower Thukela bulk water supply scheme"},{"$f":"'[7]InfraS 1.2'!I25","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J25","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L25","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M25","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N25","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O25","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P25","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q25","v":1043968},{"$f":"'[7]InfraS 1.2'!S25","v":0},{"$f":"'[7]InfraS 1.2'!U25","v":0},{"$f":"'[7]InfraS 1.2'!V25","v":112000},null,{"$f":"'[7]InfraS 1.2'!AC25","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN25","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO25","v":0},{"$f":"'[7]InfraS 1.2'!AP25","v":0},{"$f":"'[7]InfraS 1.2'!AQ25","v":0},{"$f":"'[7]InfraS 1.2'!AR25","v":0},{"$f":"'[7]InfraS 1.2'!AS25","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G26","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H26","v":"Umshwathi bulk water supply scheme"},{"$f":"'[7]InfraS 1.2'!I26","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J26","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L26","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M26","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N26","v":"Tender"},{"$f":"'[7]InfraS 1.2'!O26","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P26","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q26","v":2308734},{"$f":"'[7]InfraS 1.2'!S26","v":160000},{"$f":"'[7]InfraS 1.2'!U26","v":0},{"$f":"'[7]InfraS 1.2'!V26","v":227705},null,{"$f":"'[7]InfraS 1.2'!AC26","v":415673},null,415673,{"$f":"'[7]InfraS 1.2'!AH26","v":515722},null,515722,null,515722,{"$f":"'[7]InfraS 1.2'!AM26","v":816614},null,816614,null,816614,{"$f":"'[7]InfraS 1.2'!AN26","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO26","v":0},{"$f":"'[7]InfraS 1.2'!AP26","v":0},{"$f":"'[7]InfraS 1.2'!AQ26","v":0},{"$f":"'[7]InfraS 1.2'!AR26","v":0},{"$f":"'[7]InfraS 1.2'!AS26","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G27","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H27","v":"Greater Mthonjaneni bulk water supply phases2"},{"$f":"'[7]InfraS 1.2'!I27","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J27","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L27","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M27","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N27","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O27","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P27","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q27","v":1228190},{"$f":"'[7]InfraS 1.2'!S27","v":30000},{"$f":"'[7]InfraS 1.2'!U27","v":0},{"$f":"'[7]InfraS 1.2'!V27","v":0},null,{"$f":"'[7]InfraS 1.2'!AC27","v":173563},null,173563,{"$f":"'[7]InfraS 1.2'!AH27","v":290312},null,290312,null,290312,{"$f":"'[7]InfraS 1.2'!AM27","v":253065},null,253065,null,253065,{"$f":"'[7]InfraS 1.2'!AN27","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO27","v":0},{"$f":"'[7]InfraS 1.2'!AP27","v":0},{"$f":"'[7]InfraS 1.2'!AQ27","v":0},{"$f":"'[7]InfraS 1.2'!AR27","v":0},{"$f":"'[7]InfraS 1.2'!AS27","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G28","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H28","v":"Ngcebo bulk water supply (iLembe)"},{"$f":"'[7]InfraS 1.2'!I28","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J28","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L28","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M28","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N28","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O28","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P28","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q28","v":1420678},{"$f":"'[7]InfraS 1.2'!S28","v":35000},{"$f":"'[7]InfraS 1.2'!U28","v":0},{"$f":"'[7]InfraS 1.2'!V28","v":0},null,{"$f":"'[7]InfraS 1.2'!AC28","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN28","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO28","v":0},{"$f":"'[7]InfraS 1.2'!AP28","v":0},{"$f":"'[7]InfraS 1.2'!AQ28","v":0},{"$f":"'[7]InfraS 1.2'!AR28","v":0},{"$f":"'[7]InfraS 1.2'!AS28","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G29","v":0},{"$f":"'[7]InfraS 1.2'!H29","v":"Regional bulk infrastructure george municipality"},{"$f":"'[7]InfraS 1.2'!I29","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J29","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L29","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M29","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N29","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O29","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P29","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q29","v":1200000},{"$f":"'[7]InfraS 1.2'!S29","v":0},{"$f":"'[7]InfraS 1.2'!U29","v":0},{"$f":"'[7]InfraS 1.2'!V29","v":81345},null,{"$f":"'[7]InfraS 1.2'!AC29","v":240648},null,240648,{"$f":"'[7]InfraS 1.2'!AH29","v":510838},null,510838,null,510838,{"$f":"'[7]InfraS 1.2'!AM29","v":274626},null,274626,null,274626,{"$f":"'[7]InfraS 1.2'!AN29","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO29","v":0},{"$f":"'[7]InfraS 1.2'!AP29","v":0},{"$f":"'[7]InfraS 1.2'!AQ29","v":0},{"$f":"'[7]InfraS 1.2'!AR29","v":0},{"$f":"'[7]InfraS 1.2'!AS29","v":0},null,0]
[1,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G30","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H30","v":"Ebenezer and Olifants water supply scheme"},{"$f":"'[7]InfraS 1.2'!I30","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J30","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L30","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M30","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N30","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O30","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P30","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q30","v":1407000},{"$f":"'[7]InfraS 1.2'!S30","v":0},{"$f":"'[7]InfraS 1.2'!U30","v":0},{"$f":"'[7]InfraS 1.2'!V30","v":0},null,{"$f":"'[7]InfraS 1.2'!AC30","v":422000},null,422000,{"$f":"'[7]InfraS 1.2'!AH30","v":633000},null,633000,null,633000,{"$f":"'[7]InfraS 1.2'!AM30","v":352000},null,352000,null,352000,{"$f":"'[7]InfraS 1.2'!AN30","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO30","v":0},{"$f":"'[7]InfraS 1.2'!AP30","v":0},{"$f":"'[7]InfraS 1.2'!AQ30","v":0},{"$f":"'[7]InfraS 1.2'!AR30","v":0},{"$f":"'[7]InfraS 1.2'!AS30","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G31","v":0},{"$f":"'[7]InfraS 1.2'!H31","v":0},{"$f":"'[7]InfraS 1.2'!I31","v":0},{"$f":"'[7]InfraS 1.2'!J31","v":0},null,{"$f":"'[7]InfraS 1.2'!L31","v":0},{"$f":"'[7]InfraS 1.2'!M31","v":0},{"$f":"'[7]InfraS 1.2'!N31","v":0},{"$f":"'[7]InfraS 1.2'!O31","v":0},{"$f":"'[7]InfraS 1.2'!P31","v":0},{"$f":"'[7]InfraS 1.2'!Q31","v":0},{"$f":"'[7]InfraS 1.2'!S31","v":0},{"$f":"'[7]InfraS 1.2'!U31","v":0},{"$f":"'[7]InfraS 1.2'!V31","v":0},null,{"$f":"'[7]InfraS 1.2'!AC31","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN31","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO31","v":0},{"$f":"'[7]InfraS 1.2'!AP31","v":0},{"$f":"'[7]InfraS 1.2'!AQ31","v":0},{"$f":"'[7]InfraS 1.2'!AR31","v":0},{"$f":"'[7]InfraS 1.2'!AS31","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G32","v":0},{"$f":"'[7]InfraS 1.2'!H32","v":0},{"$f":"'[7]InfraS 1.2'!I32","v":0},{"$f":"'[7]InfraS 1.2'!J32","v":0},null,{"$f":"'[7]InfraS 1.2'!L32","v":0},{"$f":"'[7]InfraS 1.2'!M32","v":0},{"$f":"'[7]InfraS 1.2'!N32","v":0},{"$f":"'[7]InfraS 1.2'!O32","v":0},{"$f":"'[7]InfraS 1.2'!P32","v":0},{"$f":"'[7]InfraS 1.2'!Q32","v":0},{"$f":"'[7]InfraS 1.2'!S32","v":0},{"$f":"'[7]InfraS 1.2'!U32","v":0},{"$f":"'[7]InfraS 1.2'!V32","v":0},null,{"$f":"'[7]InfraS 1.2'!AC32","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN32","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO32","v":0},{"$f":"'[7]InfraS 1.2'!AP32","v":0},{"$f":"'[7]InfraS 1.2'!AQ32","v":0},{"$f":"'[7]InfraS 1.2'!AR32","v":0},{"$f":"'[7]InfraS 1.2'!AS32","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G33","v":0},{"$f":"'[7]InfraS 1.2'!H33","v":0},{"$f":"'[7]InfraS 1.2'!I33","v":0},{"$f":"'[7]InfraS 1.2'!J33","v":0},null,{"$f":"'[7]InfraS 1.2'!L33","v":0},{"$f":"'[7]InfraS 1.2'!M33","v":0},{"$f":"'[7]InfraS 1.2'!N33","v":0},{"$f":"'[7]InfraS 1.2'!O33","v":0},{"$f":"'[7]InfraS 1.2'!P33","v":0},{"$f":"'[7]InfraS 1.2'!Q33","v":0},{"$f":"'[7]InfraS 1.2'!S33","v":0},{"$f":"'[7]InfraS 1.2'!U33","v":0},{"$f":"'[7]InfraS 1.2'!V33","v":0},null,{"$f":"'[7]InfraS 1.2'!AC33","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN33","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO33","v":0},{"$f":"'[7]InfraS 1.2'!AP33","v":0},{"$f":"'[7]InfraS 1.2'!AQ33","v":0},{"$f":"'[7]InfraS 1.2'!AR33","v":0},{"$f":"'[7]InfraS 1.2'!AS33","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G34","v":0},{"$f":"'[7]InfraS 1.2'!H34","v":0},{"$f":"'[7]InfraS 1.2'!I34","v":0},{"$f":"'[7]InfraS 1.2'!J34","v":0},null,{"$f":"'[7]InfraS 1.2'!L34","v":0},{"$f":"'[7]InfraS 1.2'!M34","v":0},{"$f":"'[7]InfraS 1.2'!N34","v":0},{"$f":"'[7]InfraS 1.2'!O34","v":0},{"$f":"'[7]InfraS 1.2'!P34","v":0},{"$f":"'[7]InfraS 1.2'!Q34","v":0},{"$f":"'[7]InfraS 1.2'!S34","v":0},{"$f":"'[7]InfraS 1.2'!U34","v":0},{"$f":"'[7]InfraS 1.2'!V34","v":0},null,{"$f":"'[7]InfraS 1.2'!AC34","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN34","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO34","v":0},{"$f":"'[7]InfraS 1.2'!AP34","v":0},{"$f":"'[7]InfraS 1.2'!AQ34","v":0},{"$f":"'[7]InfraS 1.2'!AR34","v":0},{"$f":"'[7]InfraS 1.2'!AS34","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G35","v":0},{"$f":"'[7]InfraS 1.2'!H35","v":0},{"$f":"'[7]InfraS 1.2'!I35","v":0},{"$f":"'[7]InfraS 1.2'!J35","v":0},null,{"$f":"'[7]InfraS 1.2'!L35","v":0},{"$f":"'[7]InfraS 1.2'!M35","v":0},{"$f":"'[7]InfraS 1.2'!N35","v":0},{"$f":"'[7]InfraS 1.2'!O35","v":0},{"$f":"'[7]InfraS 1.2'!P35","v":0},{"$f":"'[7]InfraS 1.2'!Q35","v":0},{"$f":"'[7]InfraS 1.2'!S35","v":0},{"$f":"'[7]InfraS 1.2'!U35","v":0},{"$f":"'[7]InfraS 1.2'!V35","v":0},null,{"$f":"'[7]InfraS 1.2'!AC35","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN35","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO35","v":0},{"$f":"'[7]InfraS 1.2'!AP35","v":0},{"$f":"'[7]InfraS 1.2'!AQ35","v":0},{"$f":"'[7]InfraS 1.2'!AR35","v":0},{"$f":"'[7]InfraS 1.2'!AS35","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G36","v":0},{"$f":"'[7]InfraS 1.2'!H36","v":0},{"$f":"'[7]InfraS 1.2'!I36","v":0},{"$f":"'[7]InfraS 1.2'!J36","v":0},null,{"$f":"'[7]InfraS 1.2'!L36","v":0},{"$f":"'[7]InfraS 1.2'!M36","v":0},{"$f":"'[7]InfraS 1.2'!N36","v":0},{"$f":"'[7]InfraS 1.2'!O36","v":0},{"$f":"'[7]InfraS 1.2'!P36","v":0},{"$f":"'[7]InfraS 1.2'!Q36","v":0},{"$f":"'[7]InfraS 1.2'!S36","v":0},{"$f":"'[7]InfraS 1.2'!U36","v":0},{"$f":"'[7]InfraS 1.2'!V36","v":0},null,{"$f":"'[7]InfraS 1.2'!AC36","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN36","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO36","v":0},{"$f":"'[7]InfraS 1.2'!AP36","v":0},{"$f":"'[7]InfraS 1.2'!AQ36","v":0},{"$f":"'[7]InfraS 1.2'!AR36","v":0},{"$f":"'[7]InfraS 1.2'!AS36","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G37","v":0},{"$f":"'[7]InfraS 1.2'!H37","v":0},{"$f":"'[7]InfraS 1.2'!I37","v":0},{"$f":"'[7]InfraS 1.2'!J37","v":0},null,{"$f":"'[7]InfraS 1.2'!L37","v":0},{"$f":"'[7]InfraS 1.2'!M37","v":0},{"$f":"'[7]InfraS 1.2'!N37","v":0},{"$f":"'[7]InfraS 1.2'!O37","v":0},{"$f":"'[7]InfraS 1.2'!P37","v":0},{"$f":"'[7]InfraS 1.2'!Q37","v":0},{"$f":"'[7]InfraS 1.2'!S37","v":0},{"$f":"'[7]InfraS 1.2'!U37","v":0},{"$f":"'[7]InfraS 1.2'!V37","v":0},null,{"$f":"'[7]InfraS 1.2'!AC37","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN37","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO37","v":0},{"$f":"'[7]InfraS 1.2'!AP37","v":0},{"$f":"'[7]InfraS 1.2'!AQ37","v":0},{"$f":"'[7]InfraS 1.2'!AR37","v":0},{"$f":"'[7]InfraS 1.2'!AS37","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G38","v":0},{"$f":"'[7]InfraS 1.2'!H38","v":0},{"$f":"'[7]InfraS 1.2'!I38","v":0},{"$f":"'[7]InfraS 1.2'!J38","v":0},null,{"$f":"'[7]InfraS 1.2'!L38","v":0},{"$f":"'[7]InfraS 1.2'!M38","v":0},{"$f":"'[7]InfraS 1.2'!N38","v":0},{"$f":"'[7]InfraS 1.2'!O38","v":0},{"$f":"'[7]InfraS 1.2'!P38","v":0},{"$f":"'[7]InfraS 1.2'!Q38","v":0},{"$f":"'[7]InfraS 1.2'!S38","v":0},{"$f":"'[7]InfraS 1.2'!U38","v":0},{"$f":"'[7]InfraS 1.2'!V38","v":0},null,{"$f":"'[7]InfraS 1.2'!AC38","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN38","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO38","v":0},{"$f":"'[7]InfraS 1.2'!AP38","v":0},{"$f":"'[7]InfraS 1.2'!AQ38","v":0},{"$f":"'[7]InfraS 1.2'!AR38","v":0},{"$f":"'[7]InfraS 1.2'!AS38","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G39","v":0},{"$f":"'[7]InfraS 1.2'!H39","v":0},{"$f":"'[7]InfraS 1.2'!I39","v":0},{"$f":"'[7]InfraS 1.2'!J39","v":0},null,{"$f":"'[7]InfraS 1.2'!L39","v":0},{"$f":"'[7]InfraS 1.2'!M39","v":0},{"$f":"'[7]InfraS 1.2'!N39","v":0},{"$f":"'[7]InfraS 1.2'!O39","v":0},{"$f":"'[7]InfraS 1.2'!P39","v":0},{"$f":"'[7]InfraS 1.2'!Q39","v":0},{"$f":"'[7]InfraS 1.2'!S39","v":0},{"$f":"'[7]InfraS 1.2'!U39","v":0},{"$f":"'[7]InfraS 1.2'!V39","v":0},null,{"$f":"'[7]InfraS 1.2'!AC39","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN39","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO39","v":0},{"$f":"'[7]InfraS 1.2'!AP39","v":0},{"$f":"'[7]InfraS 1.2'!AQ39","v":0},{"$f":"'[7]InfraS 1.2'!AR39","v":0},{"$f":"'[7]InfraS 1.2'!AS39","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G40","v":0},{"$f":"'[7]InfraS 1.2'!H40","v":0},{"$f":"'[7]InfraS 1.2'!I40","v":0},{"$f":"'[7]InfraS 1.2'!J40","v":0},null,{"$f":"'[7]InfraS 1.2'!L40","v":0},{"$f":"'[7]InfraS 1.2'!M40","v":0},{"$f":"'[7]InfraS 1.2'!N40","v":0},{"$f":"'[7]InfraS 1.2'!O40","v":0},{"$f":"'[7]InfraS 1.2'!P40","v":0},{"$f":"'[7]InfraS 1.2'!Q40","v":0},{"$f":"'[7]InfraS 1.2'!S40","v":0},{"$f":"'[7]InfraS 1.2'!U40","v":0},{"$f":"'[7]InfraS 1.2'!V40","v":0},null,{"$f":"'[7]InfraS 1.2'!AC40","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN40","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO40","v":0},{"$f":"'[7]InfraS 1.2'!AP40","v":0},{"$f":"'[7]InfraS 1.2'!AQ40","v":0},{"$f":"'[7]InfraS 1.2'!AR40","v":0},{"$f":"'[7]InfraS 1.2'!AS40","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G41","v":0},{"$f":"'[7]InfraS 1.2'!H41","v":0},{"$f":"'[7]InfraS 1.2'!I41","v":0},{"$f":"'[7]InfraS 1.2'!J41","v":0},null,{"$f":"'[7]InfraS 1.2'!L41","v":0},{"$f":"'[7]InfraS 1.2'!M41","v":0},{"$f":"'[7]InfraS 1.2'!N41","v":0},{"$f":"'[7]InfraS 1.2'!O41","v":0},{"$f":"'[7]InfraS 1.2'!P41","v":0},{"$f":"'[7]InfraS 1.2'!Q41","v":0},{"$f":"'[7]InfraS 1.2'!S41","v":0},{"$f":"'[7]InfraS 1.2'!U41","v":0},{"$f":"'[7]InfraS 1.2'!V41","v":0},null,{"$f":"'[7]InfraS 1.2'!AC41","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN41","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO41","v":0},{"$f":"'[7]InfraS 1.2'!AP41","v":0},{"$f":"'[7]InfraS 1.2'!AQ41","v":0},{"$f":"'[7]InfraS 1.2'!AR41","v":0},{"$f":"'[7]InfraS 1.2'!AS41","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G42","v":0},{"$f":"'[7]InfraS 1.2'!H42","v":0},{"$f":"'[7]InfraS 1.2'!I42","v":0},{"$f":"'[7]InfraS 1.2'!J42","v":0},null,{"$f":"'[7]InfraS 1.2'!L42","v":0},{"$f":"'[7]InfraS 1.2'!M42","v":0},{"$f":"'[7]InfraS 1.2'!N42","v":0},{"$f":"'[7]InfraS 1.2'!O42","v":0},{"$f":"'[7]InfraS 1.2'!P42","v":0},{"$f":"'[7]InfraS 1.2'!Q42","v":0},{"$f":"'[7]InfraS 1.2'!S42","v":0},{"$f":"'[7]InfraS 1.2'!U42","v":0},{"$f":"'[7]InfraS 1.2'!V42","v":0},null,{"$f":"'[7]InfraS 1.2'!AC42","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN42","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO42","v":0},{"$f":"'[7]InfraS 1.2'!AP42","v":0},{"$f":"'[7]InfraS 1.2'!AQ42","v":0},{"$f":"'[7]InfraS 1.2'!AR42","v":0},{"$f":"'[7]InfraS 1.2'!AS42","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G43","v":0},{"$f":"'[7]InfraS 1.2'!H43","v":0},{"$f":"'[7]InfraS 1.2'!I43","v":0},{"$f":"'[7]InfraS 1.2'!J43","v":0},null,{"$f":"'[7]InfraS 1.2'!L43","v":0},{"$f":"'[7]InfraS 1.2'!M43","v":0},{"$f":"'[7]InfraS 1.2'!N43","v":0},{"$f":"'[7]InfraS 1.2'!O43","v":0},{"$f":"'[7]InfraS 1.2'!P43","v":0},{"$f":"'[7]InfraS 1.2'!Q43","v":0},{"$f":"'[7]InfraS 1.2'!S43","v":0},{"$f":"'[7]InfraS 1.2'!U43","v":0},{"$f":"'[7]InfraS 1.2'!V43","v":0},null,{"$f":"'[7]InfraS 1.2'!AC43","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN43","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO43","v":0},{"$f":"'[7]InfraS 1.2'!AP43","v":0},{"$f":"'[7]InfraS 1.2'!AQ43","v":0},{"$f":"'[7]InfraS 1.2'!AR43","v":0},{"$f":"'[7]InfraS 1.2'!AS43","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G44","v":0},{"$f":"'[7]InfraS 1.2'!H44","v":0},{"$f":"'[7]InfraS 1.2'!I44","v":0},{"$f":"'[7]InfraS 1.2'!J44","v":0},null,{"$f":"'[7]InfraS 1.2'!L44","v":0},{"$f":"'[7]InfraS 1.2'!M44","v":0},{"$f":"'[7]InfraS 1.2'!N44","v":0},{"$f":"'[7]InfraS 1.2'!O44","v":0},{"$f":"'[7]InfraS 1.2'!P44","v":0},{"$f":"'[7]InfraS 1.2'!Q44","v":0},{"$f":"'[7]InfraS 1.2'!S44","v":0},{"$f":"'[7]InfraS 1.2'!U44","v":0},{"$f":"'[7]InfraS 1.2'!V44","v":0},null,{"$f":"'[7]InfraS 1.2'!AC44","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN44","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO44","v":0},{"$f":"'[7]InfraS 1.2'!AP44","v":0},{"$f":"'[7]InfraS 1.2'!AQ44","v":0},{"$f":"'[7]InfraS 1.2'!AR44","v":0},{"$f":"'[7]InfraS 1.2'!AS44","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G45","v":0},{"$f":"'[7]InfraS 1.2'!H45","v":0},{"$f":"'[7]InfraS 1.2'!I45","v":0},{"$f":"'[7]InfraS 1.2'!J45","v":0},null,{"$f":"'[7]InfraS 1.2'!L45","v":0},{"$f":"'[7]InfraS 1.2'!M45","v":0},{"$f":"'[7]InfraS 1.2'!N45","v":0},{"$f":"'[7]InfraS 1.2'!O45","v":0},{"$f":"'[7]InfraS 1.2'!P45","v":0},{"$f":"'[7]InfraS 1.2'!Q45","v":0},{"$f":"'[7]InfraS 1.2'!S45","v":0},{"$f":"'[7]InfraS 1.2'!U45","v":0},{"$f":"'[7]InfraS 1.2'!V45","v":0},null,{"$f":"'[7]InfraS 1.2'!AC45","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN45","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO45","v":0},{"$f":"'[7]InfraS 1.2'!AP45","v":0},{"$f":"'[7]InfraS 1.2'!AQ45","v":0},{"$f":"'[7]InfraS 1.2'!AR45","v":0},{"$f":"'[7]InfraS 1.2'!AS45","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G46","v":0},{"$f":"'[7]InfraS 1.2'!H46","v":0},{"$f":"'[7]InfraS 1.2'!I46","v":0},{"$f":"'[7]InfraS 1.2'!J46","v":0},null,{"$f":"'[7]InfraS 1.2'!L46","v":0},{"$f":"'[7]InfraS 1.2'!M46","v":0},{"$f":"'[7]InfraS 1.2'!N46","v":0},{"$f":"'[7]InfraS 1.2'!O46","v":0},{"$f":"'[7]InfraS 1.2'!P46","v":0},{"$f":"'[7]InfraS 1.2'!Q46","v":0},{"$f":"'[7]InfraS 1.2'!S46","v":0},{"$f":"'[7]InfraS 1.2'!U46","v":0},{"$f":"'[7]InfraS 1.2'!V46","v":0},null,{"$f":"'[7]InfraS 1.2'!AC46","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN46","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO46","v":0},{"$f":"'[7]InfraS 1.2'!AP46","v":0},{"$f":"'[7]InfraS 1.2'!AQ46","v":0},{"$f":"'[7]InfraS 1.2'!AR46","v":0},{"$f":"'[7]InfraS 1.2'!AS46","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G47","v":0},{"$f":"'[7]InfraS 1.2'!H47","v":0},{"$f":"'[7]InfraS 1.2'!I47","v":0},{"$f":"'[7]InfraS 1.2'!J47","v":0},null,{"$f":"'[7]InfraS 1.2'!L47","v":0},{"$f":"'[7]InfraS 1.2'!M47","v":0},{"$f":"'[7]InfraS 1.2'!N47","v":0},{"$f":"'[7]InfraS 1.2'!O47","v":0},{"$f":"'[7]InfraS 1.2'!P47","v":0},{"$f":"'[7]InfraS 1.2'!Q47","v":0},{"$f":"'[7]InfraS 1.2'!S47","v":0},{"$f":"'[7]InfraS 1.2'!U47","v":0},{"$f":"'[7]InfraS 1.2'!V47","v":0},null,{"$f":"'[7]InfraS 1.2'!AC47","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN47","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO47","v":0},{"$f":"'[7]InfraS 1.2'!AP47","v":0},{"$f":"'[7]InfraS 1.2'!AQ47","v":0},{"$f":"'[7]InfraS 1.2'!AR47","v":0},{"$f":"'[7]InfraS 1.2'!AS47","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G48","v":0},{"$f":"'[7]InfraS 1.2'!H48","v":0},{"$f":"'[7]InfraS 1.2'!I48","v":0},{"$f":"'[7]InfraS 1.2'!J48","v":0},null,{"$f":"'[7]InfraS 1.2'!L48","v":0},{"$f":"'[7]InfraS 1.2'!M48","v":0},{"$f":"'[7]InfraS 1.2'!N48","v":0},{"$f":"'[7]InfraS 1.2'!O48","v":0},{"$f":"'[7]InfraS 1.2'!P48","v":0},{"$f":"'[7]InfraS 1.2'!Q48","v":0},{"$f":"'[7]InfraS 1.2'!S48","v":0},{"$f":"'[7]InfraS 1.2'!U48","v":0},{"$f":"'[7]InfraS 1.2'!V48","v":0},null,{"$f":"'[7]InfraS 1.2'!AC48","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN48","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO48","v":0},{"$f":"'[7]InfraS 1.2'!AP48","v":0},{"$f":"'[7]InfraS 1.2'!AQ48","v":0},{"$f":"'[7]InfraS 1.2'!AR48","v":0},{"$f":"'[7]InfraS 1.2'!AS48","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G49","v":0},{"$f":"'[7]InfraS 1.2'!H49","v":0},{"$f":"'[7]InfraS 1.2'!I49","v":0},{"$f":"'[7]InfraS 1.2'!J49","v":0},null,{"$f":"'[7]InfraS 1.2'!L49","v":0},{"$f":"'[7]InfraS 1.2'!M49","v":0},{"$f":"'[7]InfraS 1.2'!N49","v":0},{"$f":"'[7]InfraS 1.2'!O49","v":0},{"$f":"'[7]InfraS 1.2'!P49","v":0},{"$f":"'[7]InfraS 1.2'!Q49","v":0},{"$f":"'[7]InfraS 1.2'!S49","v":0},{"$f":"'[7]InfraS 1.2'!U49","v":0},{"$f":"'[7]InfraS 1.2'!V49","v":0},null,{"$f":"'[7]InfraS 1.2'!AC49","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN49","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO49","v":0},{"$f":"'[7]InfraS 1.2'!AP49","v":0},{"$f":"'[7]InfraS 1.2'!AQ49","v":0},{"$f":"'[7]InfraS 1.2'!AR49","v":0},{"$f":"'[7]InfraS 1.2'!AS49","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G50","v":0},{"$f":"'[7]InfraS 1.2'!H50","v":0},{"$f":"'[7]InfraS 1.2'!I50","v":0},{"$f":"'[7]InfraS 1.2'!J50","v":0},null,{"$f":"'[7]InfraS 1.2'!L50","v":0},{"$f":"'[7]InfraS 1.2'!M50","v":0},{"$f":"'[7]InfraS 1.2'!N50","v":0},{"$f":"'[7]InfraS 1.2'!O50","v":0},{"$f":"'[7]InfraS 1.2'!P50","v":0},{"$f":"'[7]InfraS 1.2'!Q50","v":0},{"$f":"'[7]InfraS 1.2'!S50","v":0},{"$f":"'[7]InfraS 1.2'!U50","v":0},{"$f":"'[7]InfraS 1.2'!V50","v":0},null,{"$f":"'[7]InfraS 1.2'!AC50","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN50","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO50","v":0},{"$f":"'[7]InfraS 1.2'!AP50","v":0},{"$f":"'[7]InfraS 1.2'!AQ50","v":0},{"$f":"'[7]InfraS 1.2'!AR50","v":0},{"$f":"'[7]InfraS 1.2'!AS50","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G51","v":0},{"$f":"'[7]InfraS 1.2'!H51","v":0},{"$f":"'[7]InfraS 1.2'!I51","v":0},{"$f":"'[7]InfraS 1.2'!J51","v":0},null,{"$f":"'[7]InfraS 1.2'!L51","v":0},{"$f":"'[7]InfraS 1.2'!M51","v":0},{"$f":"'[7]InfraS 1.2'!N51","v":0},{"$f":"'[7]InfraS 1.2'!O51","v":0},{"$f":"'[7]InfraS 1.2'!P51","v":0},{"$f":"'[7]InfraS 1.2'!Q51","v":0},{"$f":"'[7]InfraS 1.2'!S51","v":0},{"$f":"'[7]InfraS 1.2'!U51","v":0},{"$f":"'[7]InfraS 1.2'!V51","v":0},null,{"$f":"'[7]InfraS 1.2'!AC51","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN51","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO51","v":0},{"$f":"'[7]InfraS 1.2'!AP51","v":0},{"$f":"'[7]InfraS 1.2'!AQ51","v":0},{"$f":"'[7]InfraS 1.2'!AR51","v":0},{"$f":"'[7]InfraS 1.2'!AS51","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G52","v":0},{"$f":"'[7]InfraS 1.2'!H52","v":0},{"$f":"'[7]InfraS 1.2'!I52","v":0},{"$f":"'[7]InfraS 1.2'!J52","v":0},null,{"$f":"'[7]InfraS 1.2'!L52","v":0},{"$f":"'[7]InfraS 1.2'!M52","v":0},{"$f":"'[7]InfraS 1.2'!N52","v":0},{"$f":"'[7]InfraS 1.2'!O52","v":0},{"$f":"'[7]InfraS 1.2'!P52","v":0},{"$f":"'[7]InfraS 1.2'!Q52","v":0},{"$f":"'[7]InfraS 1.2'!S52","v":0},{"$f":"'[7]InfraS 1.2'!U52","v":0},{"$f":"'[7]InfraS 1.2'!V52","v":0},null,{"$f":"'[7]InfraS 1.2'!AC52","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN52","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO52","v":0},{"$f":"'[7]InfraS 1.2'!AP52","v":0},{"$f":"'[7]InfraS 1.2'!AQ52","v":0},{"$f":"'[7]InfraS 1.2'!AR52","v":0},{"$f":"'[7]InfraS 1.2'!AS52","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G53","v":0},{"$f":"'[7]InfraS 1.2'!H53","v":0},{"$f":"'[7]InfraS 1.2'!I53","v":0},{"$f":"'[7]InfraS 1.2'!J53","v":0},null,{"$f":"'[7]InfraS 1.2'!L53","v":0},{"$f":"'[7]InfraS 1.2'!M53","v":0},{"$f":"'[7]InfraS 1.2'!N53","v":0},{"$f":"'[7]InfraS 1.2'!O53","v":0},{"$f":"'[7]InfraS 1.2'!P53","v":0},{"$f":"'[7]InfraS 1.2'!Q53","v":0},{"$f":"'[7]InfraS 1.2'!S53","v":0},{"$f":"'[7]InfraS 1.2'!U53","v":0},{"$f":"'[7]InfraS 1.2'!V53","v":0},null,{"$f":"'[7]InfraS 1.2'!AC53","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN53","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO53","v":0},{"$f":"'[7]InfraS 1.2'!AP53","v":0},{"$f":"'[7]InfraS 1.2'!AQ53","v":0},{"$f":"'[7]InfraS 1.2'!AR53","v":0},{"$f":"'[7]InfraS 1.2'!AS53","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G54","v":0},{"$f":"'[7]InfraS 1.2'!H54","v":0},{"$f":"'[7]InfraS 1.2'!I54","v":0},{"$f":"'[7]InfraS 1.2'!J54","v":0},null,{"$f":"'[7]InfraS 1.2'!L54","v":0},{"$f":"'[7]InfraS 1.2'!M54","v":0},{"$f":"'[7]InfraS 1.2'!N54","v":0},{"$f":"'[7]InfraS 1.2'!O54","v":0},{"$f":"'[7]InfraS 1.2'!P54","v":0},{"$f":"'[7]InfraS 1.2'!Q54","v":0},{"$f":"'[7]InfraS 1.2'!S54","v":0},{"$f":"'[7]InfraS 1.2'!U54","v":0},{"$f":"'[7]InfraS 1.2'!V54","v":0},null,{"$f":"'[7]InfraS 1.2'!AC54","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN54","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO54","v":0},{"$f":"'[7]InfraS 1.2'!AP54","v":0},{"$f":"'[7]InfraS 1.2'!AQ54","v":0},{"$f":"'[7]InfraS 1.2'!AR54","v":0},{"$f":"'[7]InfraS 1.2'!AS54","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G55","v":0},{"$f":"'[7]InfraS 1.2'!H55","v":0},{"$f":"'[7]InfraS 1.2'!I55","v":0},{"$f":"'[7]InfraS 1.2'!J55","v":0},null,{"$f":"'[7]InfraS 1.2'!L55","v":0},{"$f":"'[7]InfraS 1.2'!M55","v":0},{"$f":"'[7]InfraS 1.2'!N55","v":0},{"$f":"'[7]InfraS 1.2'!O55","v":0},{"$f":"'[7]InfraS 1.2'!P55","v":0},{"$f":"'[7]InfraS 1.2'!Q55","v":0},{"$f":"'[7]InfraS 1.2'!S55","v":0},{"$f":"'[7]InfraS 1.2'!U55","v":0},{"$f":"'[7]InfraS 1.2'!V55","v":0},null,{"$f":"'[7]InfraS 1.2'!AC55","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN55","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO55","v":0},{"$f":"'[7]InfraS 1.2'!AP55","v":0},{"$f":"'[7]InfraS 1.2'!AQ55","v":0},{"$f":"'[7]InfraS 1.2'!AR55","v":0},{"$f":"'[7]InfraS 1.2'!AS55","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G56","v":0},{"$f":"'[7]InfraS 1.2'!H56","v":0},{"$f":"'[7]InfraS 1.2'!I56","v":0},{"$f":"'[7]InfraS 1.2'!J56","v":0},null,{"$f":"'[7]InfraS 1.2'!L56","v":0},{"$f":"'[7]InfraS 1.2'!M56","v":0},{"$f":"'[7]InfraS 1.2'!N56","v":0},{"$f":"'[7]InfraS 1.2'!O56","v":0},{"$f":"'[7]InfraS 1.2'!P56","v":0},{"$f":"'[7]InfraS 1.2'!Q56","v":0},{"$f":"'[7]InfraS 1.2'!S56","v":0},{"$f":"'[7]InfraS 1.2'!U56","v":0},{"$f":"'[7]InfraS 1.2'!V56","v":0},null,{"$f":"'[7]InfraS 1.2'!AC56","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN56","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO56","v":0},{"$f":"'[7]InfraS 1.2'!AP56","v":0},{"$f":"'[7]InfraS 1.2'!AQ56","v":0},{"$f":"'[7]InfraS 1.2'!AR56","v":0},{"$f":"'[7]InfraS 1.2'!AS56","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G57","v":0},{"$f":"'[7]InfraS 1.2'!H57","v":0},{"$f":"'[7]InfraS 1.2'!I57","v":0},{"$f":"'[7]InfraS 1.2'!J57","v":0},null,{"$f":"'[7]InfraS 1.2'!L57","v":0},{"$f":"'[7]InfraS 1.2'!M57","v":0},{"$f":"'[7]InfraS 1.2'!N57","v":0},{"$f":"'[7]InfraS 1.2'!O57","v":0},{"$f":"'[7]InfraS 1.2'!P57","v":0},{"$f":"'[7]InfraS 1.2'!Q57","v":0},{"$f":"'[7]InfraS 1.2'!S57","v":0},{"$f":"'[7]InfraS 1.2'!U57","v":0},{"$f":"'[7]InfraS 1.2'!V57","v":0},null,{"$f":"'[7]InfraS 1.2'!AC57","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN57","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO57","v":0},{"$f":"'[7]InfraS 1.2'!AP57","v":0},{"$f":"'[7]InfraS 1.2'!AQ57","v":0},{"$f":"'[7]InfraS 1.2'!AR57","v":0},{"$f":"'[7]InfraS 1.2'!AS57","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G58","v":0},{"$f":"'[7]InfraS 1.2'!H58","v":0},{"$f":"'[7]InfraS 1.2'!I58","v":0},{"$f":"'[7]InfraS 1.2'!J58","v":0},null,{"$f":"'[7]InfraS 1.2'!L58","v":0},{"$f":"'[7]InfraS 1.2'!M58","v":0},{"$f":"'[7]InfraS 1.2'!N58","v":0},{"$f":"'[7]InfraS 1.2'!O58","v":0},{"$f":"'[7]InfraS 1.2'!P58","v":0},{"$f":"'[7]InfraS 1.2'!Q58","v":0},{"$f":"'[7]InfraS 1.2'!S58","v":0},{"$f":"'[7]InfraS 1.2'!U58","v":0},{"$f":"'[7]InfraS 1.2'!V58","v":0},null,{"$f":"'[7]InfraS 1.2'!AC58","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN58","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO58","v":0},{"$f":"'[7]InfraS 1.2'!AP58","v":0},{"$f":"'[7]InfraS 1.2'!AQ58","v":0},{"$f":"'[7]InfraS 1.2'!AR58","v":0},{"$f":"'[7]InfraS 1.2'!AS58","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G59","v":0},{"$f":"'[7]InfraS 1.2'!H59","v":0},{"$f":"'[7]InfraS 1.2'!I59","v":0},{"$f":"'[7]InfraS 1.2'!J59","v":0},null,{"$f":"'[7]InfraS 1.2'!L59","v":0},{"$f":"'[7]InfraS 1.2'!M59","v":0},{"$f":"'[7]InfraS 1.2'!N59","v":0},{"$f":"'[7]InfraS 1.2'!O59","v":0},{"$f":"'[7]InfraS 1.2'!P59","v":0},{"$f":"'[7]InfraS 1.2'!Q59","v":0},{"$f":"'[7]InfraS 1.2'!S59","v":0},{"$f":"'[7]InfraS 1.2'!U59","v":0},{"$f":"'[7]InfraS 1.2'!V59","v":0},null,{"$f":"'[7]InfraS 1.2'!AC59","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN59","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO59","v":0},{"$f":"'[7]InfraS 1.2'!AP59","v":0},{"$f":"'[7]InfraS 1.2'!AQ59","v":0},{"$f":"'[7]InfraS 1.2'!AR59","v":0},{"$f":"'[7]InfraS 1.2'!AS59","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G60","v":0},{"$f":"'[7]InfraS 1.2'!H60","v":0},{"$f":"'[7]InfraS 1.2'!I60","v":0},{"$f":"'[7]InfraS 1.2'!J60","v":0},null,{"$f":"'[7]InfraS 1.2'!L60","v":0},{"$f":"'[7]InfraS 1.2'!M60","v":0},{"$f":"'[7]InfraS 1.2'!N60","v":0},{"$f":"'[7]InfraS 1.2'!O60","v":0},{"$f":"'[7]InfraS 1.2'!P60","v":0},{"$f":"'[7]InfraS 1.2'!Q60","v":0},{"$f":"'[7]InfraS 1.2'!S60","v":0},{"$f":"'[7]InfraS 1.2'!U60","v":0},{"$f":"'[7]InfraS 1.2'!V60","v":0},null,{"$f":"'[7]InfraS 1.2'!AC60","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN60","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO60","v":0},{"$f":"'[7]InfraS 1.2'!AP60","v":0},{"$f":"'[7]InfraS 1.2'!AQ60","v":0},{"$f":"'[7]InfraS 1.2'!AR60","v":0},{"$f":"'[7]InfraS 1.2'!AS60","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G61","v":0},{"$f":"'[7]InfraS 1.2'!H61","v":0},{"$f":"'[7]InfraS 1.2'!I61","v":0},{"$f":"'[7]InfraS 1.2'!J61","v":0},null,{"$f":"'[7]InfraS 1.2'!L61","v":0},{"$f":"'[7]InfraS 1.2'!M61","v":0},{"$f":"'[7]InfraS 1.2'!N61","v":0},{"$f":"'[7]InfraS 1.2'!O61","v":0},{"$f":"'[7]InfraS 1.2'!P61","v":0},{"$f":"'[7]InfraS 1.2'!Q61","v":0},{"$f":"'[7]InfraS 1.2'!S61","v":0},{"$f":"'[7]InfraS 1.2'!U61","v":0},{"$f":"'[7]InfraS 1.2'!V61","v":0},null,{"$f":"'[7]InfraS 1.2'!AC61","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN61","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO61","v":0},{"$f":"'[7]InfraS 1.2'!AP61","v":0},{"$f":"'[7]InfraS 1.2'!AQ61","v":0},{"$f":"'[7]InfraS 1.2'!AR61","v":0},{"$f":"'[7]InfraS 1.2'!AS61","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G62","v":0},{"$f":"'[7]InfraS 1.2'!H62","v":0},{"$f":"'[7]InfraS 1.2'!I62","v":0},{"$f":"'[7]InfraS 1.2'!J62","v":0},null,{"$f":"'[7]InfraS 1.2'!L62","v":0},{"$f":"'[7]InfraS 1.2'!M62","v":0},{"$f":"'[7]InfraS 1.2'!N62","v":0},{"$f":"'[7]InfraS 1.2'!O62","v":0},{"$f":"'[7]InfraS 1.2'!P62","v":0},{"$f":"'[7]InfraS 1.2'!Q62","v":0},{"$f":"'[7]InfraS 1.2'!S62","v":0},{"$f":"'[7]InfraS 1.2'!U62","v":0},{"$f":"'[7]InfraS 1.2'!V62","v":0},null,{"$f":"'[7]InfraS 1.2'!AC62","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN62","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO62","v":0},{"$f":"'[7]InfraS 1.2'!AP62","v":0},{"$f":"'[7]InfraS 1.2'!AQ62","v":0},{"$f":"'[7]InfraS 1.2'!AR62","v":0},{"$f":"'[7]InfraS 1.2'!AS62","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G63","v":0},{"$f":"'[7]InfraS 1.2'!H63","v":0},{"$f":"'[7]InfraS 1.2'!I63","v":0},{"$f":"'[7]InfraS 1.2'!J63","v":0},null,{"$f":"'[7]InfraS 1.2'!L63","v":0},{"$f":"'[7]InfraS 1.2'!M63","v":0},{"$f":"'[7]InfraS 1.2'!N63","v":0},{"$f":"'[7]InfraS 1.2'!O63","v":0},{"$f":"'[7]InfraS 1.2'!P63","v":0},{"$f":"'[7]InfraS 1.2'!Q63","v":0},{"$f":"'[7]InfraS 1.2'!S63","v":0},{"$f":"'[7]InfraS 1.2'!U63","v":0},{"$f":"'[7]InfraS 1.2'!V63","v":0},null,{"$f":"'[7]InfraS 1.2'!AC63","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN63","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO63","v":0},{"$f":"'[7]InfraS 1.2'!AP63","v":0},{"$f":"'[7]InfraS 1.2'!AQ63","v":0},{"$f":"'[7]InfraS 1.2'!AR63","v":0},{"$f":"'[7]InfraS 1.2'!AS63","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G64","v":0},{"$f":"'[7]InfraS 1.2'!H64","v":0},{"$f":"'[7]InfraS 1.2'!I64","v":0},{"$f":"'[7]InfraS 1.2'!J64","v":0},null,{"$f":"'[7]InfraS 1.2'!L64","v":0},{"$f":"'[7]InfraS 1.2'!M64","v":0},{"$f":"'[7]InfraS 1.2'!N64","v":0},{"$f":"'[7]InfraS 1.2'!O64","v":0},{"$f":"'[7]InfraS 1.2'!P64","v":0},{"$f":"'[7]InfraS 1.2'!Q64","v":0},{"$f":"'[7]InfraS 1.2'!S64","v":0},{"$f":"'[7]InfraS 1.2'!U64","v":0},{"$f":"'[7]InfraS 1.2'!V64","v":0},null,{"$f":"'[7]InfraS 1.2'!AC64","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN64","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO64","v":0},{"$f":"'[7]InfraS 1.2'!AP64","v":0},{"$f":"'[7]InfraS 1.2'!AQ64","v":0},{"$f":"'[7]InfraS 1.2'!AR64","v":0},{"$f":"'[7]InfraS 1.2'!AS64","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G65","v":0},{"$f":"'[7]InfraS 1.2'!H65","v":0},{"$f":"'[7]InfraS 1.2'!I65","v":0},{"$f":"'[7]InfraS 1.2'!J65","v":0},null,{"$f":"'[7]InfraS 1.2'!L65","v":0},{"$f":"'[7]InfraS 1.2'!M65","v":0},{"$f":"'[7]InfraS 1.2'!N65","v":0},{"$f":"'[7]InfraS 1.2'!O65","v":0},{"$f":"'[7]InfraS 1.2'!P65","v":0},{"$f":"'[7]InfraS 1.2'!Q65","v":0},{"$f":"'[7]InfraS 1.2'!S65","v":0},{"$f":"'[7]InfraS 1.2'!U65","v":0},{"$f":"'[7]InfraS 1.2'!V65","v":0},null,{"$f":"'[7]InfraS 1.2'!AC65","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN65","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO65","v":0},{"$f":"'[7]InfraS 1.2'!AP65","v":0},{"$f":"'[7]InfraS 1.2'!AQ65","v":0},{"$f":"'[7]InfraS 1.2'!AR65","v":0},{"$f":"'[7]InfraS 1.2'!AS65","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G66","v":0},{"$f":"'[7]InfraS 1.2'!H66","v":0},{"$f":"'[7]InfraS 1.2'!I66","v":0},{"$f":"'[7]InfraS 1.2'!J66","v":0},null,{"$f":"'[7]InfraS 1.2'!L66","v":0},{"$f":"'[7]InfraS 1.2'!M66","v":0},{"$f":"'[7]InfraS 1.2'!N66","v":0},{"$f":"'[7]InfraS 1.2'!O66","v":0},{"$f":"'[7]InfraS 1.2'!P66","v":0},{"$f":"'[7]InfraS 1.2'!Q66","v":0},{"$f":"'[7]InfraS 1.2'!S66","v":0},{"$f":"'[7]InfraS 1.2'!U66","v":0},{"$f":"'[7]InfraS 1.2'!V66","v":0},null,{"$f":"'[7]InfraS 1.2'!AC66","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN66","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO66","v":0},{"$f":"'[7]InfraS 1.2'!AP66","v":0},{"$f":"'[7]InfraS 1.2'!AQ66","v":0},{"$f":"'[7]InfraS 1.2'!AR66","v":0},{"$f":"'[7]InfraS 1.2'!AS66","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G67","v":0},{"$f":"'[7]InfraS 1.2'!H67","v":0},{"$f":"'[7]InfraS 1.2'!I67","v":0},{"$f":"'[7]InfraS 1.2'!J67","v":0},null,{"$f":"'[7]InfraS 1.2'!L67","v":0},{"$f":"'[7]InfraS 1.2'!M67","v":0},{"$f":"'[7]InfraS 1.2'!N67","v":0},{"$f":"'[7]InfraS 1.2'!O67","v":0},{"$f":"'[7]InfraS 1.2'!P67","v":0},{"$f":"'[7]InfraS 1.2'!Q67","v":0},{"$f":"'[7]InfraS 1.2'!S67","v":0},{"$f":"'[7]InfraS 1.2'!U67","v":0},{"$f":"'[7]InfraS 1.2'!V67","v":0},null,{"$f":"'[7]InfraS 1.2'!AC67","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN67","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO67","v":0},{"$f":"'[7]InfraS 1.2'!AP67","v":0},{"$f":"'[7]InfraS 1.2'!AQ67","v":0},{"$f":"'[7]InfraS 1.2'!AR67","v":0},{"$f":"'[7]InfraS 1.2'!AS67","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G68","v":0},{"$f":"'[7]InfraS 1.2'!H68","v":0},{"$f":"'[7]InfraS 1.2'!I68","v":0},{"$f":"'[7]InfraS 1.2'!J68","v":0},null,{"$f":"'[7]InfraS 1.2'!L68","v":0},{"$f":"'[7]InfraS 1.2'!M68","v":0},{"$f":"'[7]InfraS 1.2'!N68","v":0},{"$f":"'[7]InfraS 1.2'!O68","v":0},{"$f":"'[7]InfraS 1.2'!P68","v":0},{"$f":"'[7]InfraS 1.2'!Q68","v":0},{"$f":"'[7]InfraS 1.2'!S68","v":0},{"$f":"'[7]InfraS 1.2'!U68","v":0},{"$f":"'[7]InfraS 1.2'!V68","v":0},null,{"$f":"'[7]InfraS 1.2'!AC68","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN68","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO68","v":0},{"$f":"'[7]InfraS 1.2'!AP68","v":0},{"$f":"'[7]InfraS 1.2'!AQ68","v":0},{"$f":"'[7]InfraS 1.2'!AR68","v":0},{"$f":"'[7]InfraS 1.2'!AS68","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G69","v":0},{"$f":"'[7]InfraS 1.2'!H69","v":0},{"$f":"'[7]InfraS 1.2'!I69","v":0},{"$f":"'[7]InfraS 1.2'!J69","v":0},null,{"$f":"'[7]InfraS 1.2'!L69","v":0},{"$f":"'[7]InfraS 1.2'!M69","v":0},{"$f":"'[7]InfraS 1.2'!N69","v":0},{"$f":"'[7]InfraS 1.2'!O69","v":0},{"$f":"'[7]InfraS 1.2'!P69","v":0},{"$f":"'[7]InfraS 1.2'!Q69","v":0},{"$f":"'[7]InfraS 1.2'!S69","v":0},{"$f":"'[7]InfraS 1.2'!U69","v":0},{"$f":"'[7]InfraS 1.2'!V69","v":0},null,{"$f":"'[7]InfraS 1.2'!AC69","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN69","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO69","v":0},{"$f":"'[7]InfraS 1.2'!AP69","v":0},{"$f":"'[7]InfraS 1.2'!AQ69","v":0},{"$f":"'[7]InfraS 1.2'!AR69","v":0},{"$f":"'[7]InfraS 1.2'!AS69","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G70","v":0},{"$f":"'[7]InfraS 1.2'!H70","v":0},{"$f":"'[7]InfraS 1.2'!I70","v":0},{"$f":"'[7]InfraS 1.2'!J70","v":0},null,{"$f":"'[7]InfraS 1.2'!L70","v":0},{"$f":"'[7]InfraS 1.2'!M70","v":0},{"$f":"'[7]InfraS 1.2'!N70","v":0},{"$f":"'[7]InfraS 1.2'!O70","v":0},{"$f":"'[7]InfraS 1.2'!P70","v":0},{"$f":"'[7]InfraS 1.2'!Q70","v":0},{"$f":"'[7]InfraS 1.2'!S70","v":0},{"$f":"'[7]InfraS 1.2'!U70","v":0},{"$f":"'[7]InfraS 1.2'!V70","v":0},null,{"$f":"'[7]InfraS 1.2'!AC70","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN70","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO70","v":0},{"$f":"'[7]InfraS 1.2'!AP70","v":0},{"$f":"'[7]InfraS 1.2'!AQ70","v":0},{"$f":"'[7]InfraS 1.2'!AR70","v":0},{"$f":"'[7]InfraS 1.2'!AS70","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G71","v":0},{"$f":"'[7]InfraS 1.2'!H71","v":0},{"$f":"'[7]InfraS 1.2'!I71","v":0},{"$f":"'[7]InfraS 1.2'!J71","v":0},null,{"$f":"'[7]InfraS 1.2'!L71","v":0},{"$f":"'[7]InfraS 1.2'!M71","v":0},{"$f":"'[7]InfraS 1.2'!N71","v":0},{"$f":"'[7]InfraS 1.2'!O71","v":0},{"$f":"'[7]InfraS 1.2'!P71","v":0},{"$f":"'[7]InfraS 1.2'!Q71","v":0},{"$f":"'[7]InfraS 1.2'!S71","v":0},{"$f":"'[7]InfraS 1.2'!U71","v":0},{"$f":"'[7]InfraS 1.2'!V71","v":0},null,{"$f":"'[7]InfraS 1.2'!AC71","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN71","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO71","v":0},{"$f":"'[7]InfraS 1.2'!AP71","v":0},{"$f":"'[7]InfraS 1.2'!AQ71","v":0},{"$f":"'[7]InfraS 1.2'!AR71","v":0},{"$f":"'[7]InfraS 1.2'!AS71","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G72","v":0},{"$f":"'[7]InfraS 1.2'!H72","v":0},{"$f":"'[7]InfraS 1.2'!I72","v":0},{"$f":"'[7]InfraS 1.2'!J72","v":0},null,{"$f":"'[7]InfraS 1.2'!L72","v":0},{"$f":"'[7]InfraS 1.2'!M72","v":0},{"$f":"'[7]InfraS 1.2'!N72","v":0},{"$f":"'[7]InfraS 1.2'!O72","v":0},{"$f":"'[7]InfraS 1.2'!P72","v":0},{"$f":"'[7]InfraS 1.2'!Q72","v":0},{"$f":"'[7]InfraS 1.2'!S72","v":0},{"$f":"'[7]InfraS 1.2'!U72","v":0},{"$f":"'[7]InfraS 1.2'!V72","v":0},null,{"$f":"'[7]InfraS 1.2'!AC72","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN72","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO72","v":0},{"$f":"'[7]InfraS 1.2'!AP72","v":0},{"$f":"'[7]InfraS 1.2'!AQ72","v":0},{"$f":"'[7]InfraS 1.2'!AR72","v":0},{"$f":"'[7]InfraS 1.2'!AS72","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G73","v":0},{"$f":"'[7]InfraS 1.2'!H73","v":0},{"$f":"'[7]InfraS 1.2'!I73","v":0},{"$f":"'[7]InfraS 1.2'!J73","v":0},null,{"$f":"'[7]InfraS 1.2'!L73","v":0},{"$f":"'[7]InfraS 1.2'!M73","v":0},{"$f":"'[7]InfraS 1.2'!N73","v":0},{"$f":"'[7]InfraS 1.2'!O73","v":0},{"$f":"'[7]InfraS 1.2'!P73","v":0},{"$f":"'[7]InfraS 1.2'!Q73","v":0},{"$f":"'[7]InfraS 1.2'!S73","v":0},{"$f":"'[7]InfraS 1.2'!U73","v":0},{"$f":"'[7]InfraS 1.2'!V73","v":0},null,{"$f":"'[7]InfraS 1.2'!AC73","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN73","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO73","v":0},{"$f":"'[7]InfraS 1.2'!AP73","v":0},{"$f":"'[7]InfraS 1.2'!AQ73","v":0},{"$f":"'[7]InfraS 1.2'!AR73","v":0},{"$f":"'[7]InfraS 1.2'!AS73","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G74","v":0},{"$f":"'[7]InfraS 1.2'!H74","v":0},{"$f":"'[7]InfraS 1.2'!I74","v":0},{"$f":"'[7]InfraS 1.2'!J74","v":0},null,{"$f":"'[7]InfraS 1.2'!L74","v":0},{"$f":"'[7]InfraS 1.2'!M74","v":0},{"$f":"'[7]InfraS 1.2'!N74","v":0},{"$f":"'[7]InfraS 1.2'!O74","v":0},{"$f":"'[7]InfraS 1.2'!P74","v":0},{"$f":"'[7]InfraS 1.2'!Q74","v":0},{"$f":"'[7]InfraS 1.2'!S74","v":0},{"$f":"'[7]InfraS 1.2'!U74","v":0},{"$f":"'[7]InfraS 1.2'!V74","v":0},null,{"$f":"'[7]InfraS 1.2'!AC74","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN74","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO74","v":0},{"$f":"'[7]InfraS 1.2'!AP74","v":0},{"$f":"'[7]InfraS 1.2'!AQ74","v":0},{"$f":"'[7]InfraS 1.2'!AR74","v":0},{"$f":"'[7]InfraS 1.2'!AS74","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G75","v":0},{"$f":"'[7]InfraS 1.2'!H75","v":0},{"$f":"'[7]InfraS 1.2'!I75","v":0},{"$f":"'[7]InfraS 1.2'!J75","v":0},null,{"$f":"'[7]InfraS 1.2'!L75","v":0},{"$f":"'[7]InfraS 1.2'!M75","v":0},{"$f":"'[7]InfraS 1.2'!N75","v":0},{"$f":"'[7]InfraS 1.2'!O75","v":0},{"$f":"'[7]InfraS 1.2'!P75","v":0},{"$f":"'[7]InfraS 1.2'!Q75","v":0},{"$f":"'[7]InfraS 1.2'!S75","v":0},{"$f":"'[7]InfraS 1.2'!U75","v":0},{"$f":"'[7]InfraS 1.2'!V75","v":0},null,{"$f":"'[7]InfraS 1.2'!AC75","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN75","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO75","v":0},{"$f":"'[7]InfraS 1.2'!AP75","v":0},{"$f":"'[7]InfraS 1.2'!AQ75","v":0},{"$f":"'[7]InfraS 1.2'!AR75","v":0},{"$f":"'[7]InfraS 1.2'!AS75","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G76","v":0},{"$f":"'[7]InfraS 1.2'!H76","v":0},{"$f":"'[7]InfraS 1.2'!I76","v":0},{"$f":"'[7]InfraS 1.2'!J76","v":0},null,{"$f":"'[7]InfraS 1.2'!L76","v":0},{"$f":"'[7]InfraS 1.2'!M76","v":0},{"$f":"'[7]InfraS 1.2'!N76","v":0},{"$f":"'[7]InfraS 1.2'!O76","v":0},{"$f":"'[7]InfraS 1.2'!P76","v":0},{"$f":"'[7]InfraS 1.2'!Q76","v":0},{"$f":"'[7]InfraS 1.2'!S76","v":0},{"$f":"'[7]InfraS 1.2'!U76","v":0},{"$f":"'[7]InfraS 1.2'!V76","v":0},null,{"$f":"'[7]InfraS 1.2'!AC76","v":0},null,{"$f":"SUM(V76,W76)","v":0},{"$f":"'[7]InfraS 1.2'!AH76","v":0},null,{"$f":"SUM(Y76:Z76)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM76","v":0},null,{"$f":"SUM(AD76:AE76)","v":0},null,{"$f":"SUM(AF76:AG76)","v":0},{"$f":"'[7]InfraS 1.2'!AN76","v":0},null,{"$f":"SUM(AI76:AJ76)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO76","v":0},{"$f":"'[7]InfraS 1.2'!AP76","v":0},{"$f":"'[7]InfraS 1.2'!AQ76","v":0},{"$f":"'[7]InfraS 1.2'!AR76","v":0},{"$f":"'[7]InfraS 1.2'!AS76","v":0},null,0]
[{"$f":"IF(LEN(G77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G77","v":0},{"$f":"'[7]InfraS 1.2'!H77","v":0},{"$f":"'[7]InfraS 1.2'!I77","v":0},{"$f":"'[7]InfraS 1.2'!J77","v":0},null,{"$f":"'[7]InfraS 1.2'!L77","v":0},{"$f":"'[7]InfraS 1.2'!M77","v":0},{"$f":"'[7]InfraS 1.2'!N77","v":0},{"$f":"'[7]InfraS 1.2'!O77","v":0},{"$f":"'[7]InfraS 1.2'!P77","v":0},{"$f":"'[7]InfraS 1.2'!Q77","v":0},{"$f":"'[7]InfraS 1.2'!S77","v":0},{"$f":"'[7]InfraS 1.2'!U77","v":0},{"$f":"'[7]InfraS 1.2'!V77","v":0},null,{"$f":"'[7]InfraS 1.2'!AC77","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH77","v":0},null,0,null,{"$f":"SUM(AA77:AB77)","v":0},{"$f":"'[7]InfraS 1.2'!AM77","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN77","v":0},null,0,null,{"$f":"SUM(AK77:AL77)","v":0},{"$f":"'[7]InfraS 1.2'!AO77","v":0},{"$f":"'[7]InfraS 1.2'!AP77","v":0},{"$f":"'[7]InfraS 1.2'!AQ77","v":0},{"$f":"'[7]InfraS 1.2'!AR77","v":0},{"$f":"'[7]InfraS 1.2'!AS77","v":0},null,{"$f":"IF(AND(G77=\"\",SUM(Q77+R77+S77+T77+U77+V77+Y77+Z77+AD77+AE77)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G78","v":0},{"$f":"'[7]InfraS 1.2'!H78","v":0},{"$f":"'[7]InfraS 1.2'!I78","v":0},{"$f":"'[7]InfraS 1.2'!J78","v":0},null,{"$f":"'[7]InfraS 1.2'!L78","v":0},{"$f":"'[7]InfraS 1.2'!M78","v":0},{"$f":"'[7]InfraS 1.2'!N78","v":0},{"$f":"'[7]InfraS 1.2'!O78","v":0},{"$f":"'[7]InfraS 1.2'!P78","v":0},{"$f":"'[7]InfraS 1.2'!Q78","v":0},{"$f":"'[7]InfraS 1.2'!S78","v":0},{"$f":"'[7]InfraS 1.2'!U78","v":0},{"$f":"'[7]InfraS 1.2'!V78","v":0},null,{"$f":"'[7]InfraS 1.2'!AC78","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN78","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO78","v":0},{"$f":"'[7]InfraS 1.2'!AP78","v":0},{"$f":"'[7]InfraS 1.2'!AQ78","v":0},{"$f":"'[7]InfraS 1.2'!AR78","v":0},{"$f":"'[7]InfraS 1.2'!AS78","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G79","v":0},{"$f":"'[7]InfraS 1.2'!H79","v":0},{"$f":"'[7]InfraS 1.2'!I79","v":0},{"$f":"'[7]InfraS 1.2'!J79","v":0},null,{"$f":"'[7]InfraS 1.2'!L79","v":0},{"$f":"'[7]InfraS 1.2'!M79","v":0},{"$f":"'[7]InfraS 1.2'!N79","v":0},{"$f":"'[7]InfraS 1.2'!O79","v":0},{"$f":"'[7]InfraS 1.2'!P79","v":0},{"$f":"'[7]InfraS 1.2'!Q79","v":0},{"$f":"'[7]InfraS 1.2'!S79","v":0},{"$f":"'[7]InfraS 1.2'!U79","v":0},{"$f":"'[7]InfraS 1.2'!V79","v":0},null,{"$f":"'[7]InfraS 1.2'!AC79","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN79","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO79","v":0},{"$f":"'[7]InfraS 1.2'!AP79","v":0},{"$f":"'[7]InfraS 1.2'!AQ79","v":0},{"$f":"'[7]InfraS 1.2'!AR79","v":0},{"$f":"'[7]InfraS 1.2'!AS79","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G80","v":0},{"$f":"'[7]InfraS 1.2'!H80","v":0},{"$f":"'[7]InfraS 1.2'!I80","v":0},{"$f":"'[7]InfraS 1.2'!J80","v":0},null,{"$f":"'[7]InfraS 1.2'!L80","v":0},{"$f":"'[7]InfraS 1.2'!M80","v":0},{"$f":"'[7]InfraS 1.2'!N80","v":0},{"$f":"'[7]InfraS 1.2'!O80","v":0},{"$f":"'[7]InfraS 1.2'!P80","v":0},{"$f":"'[7]InfraS 1.2'!Q80","v":0},{"$f":"'[7]InfraS 1.2'!S80","v":0},{"$f":"'[7]InfraS 1.2'!U80","v":0},{"$f":"'[7]InfraS 1.2'!V80","v":0},null,{"$f":"'[7]InfraS 1.2'!AC80","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN80","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO80","v":0},{"$f":"'[7]InfraS 1.2'!AP80","v":0},{"$f":"'[7]InfraS 1.2'!AQ80","v":0},{"$f":"'[7]InfraS 1.2'!AR80","v":0},{"$f":"'[7]InfraS 1.2'!AS80","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G81","v":0},{"$f":"'[7]InfraS 1.2'!H81","v":0},{"$f":"'[7]InfraS 1.2'!I81","v":0},{"$f":"'[7]InfraS 1.2'!J81","v":0},null,{"$f":"'[7]InfraS 1.2'!L81","v":0},{"$f":"'[7]InfraS 1.2'!M81","v":0},{"$f":"'[7]InfraS 1.2'!N81","v":0},{"$f":"'[7]InfraS 1.2'!O81","v":0},{"$f":"'[7]InfraS 1.2'!P81","v":0},{"$f":"'[7]InfraS 1.2'!Q81","v":0},{"$f":"'[7]InfraS 1.2'!S81","v":0},{"$f":"'[7]InfraS 1.2'!U81","v":0},{"$f":"'[7]InfraS 1.2'!V81","v":0},null,{"$f":"'[7]InfraS 1.2'!AC81","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN81","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO81","v":0},{"$f":"'[7]InfraS 1.2'!AP81","v":0},{"$f":"'[7]InfraS 1.2'!AQ81","v":0},{"$f":"'[7]InfraS 1.2'!AR81","v":0},{"$f":"'[7]InfraS 1.2'!AS81","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G82","v":0},{"$f":"'[7]InfraS 1.2'!H82","v":0},{"$f":"'[7]InfraS 1.2'!I82","v":0},{"$f":"'[7]InfraS 1.2'!J82","v":0},null,{"$f":"'[7]InfraS 1.2'!L82","v":0},{"$f":"'[7]InfraS 1.2'!M82","v":0},{"$f":"'[7]InfraS 1.2'!N82","v":0},{"$f":"'[7]InfraS 1.2'!O82","v":0},{"$f":"'[7]InfraS 1.2'!P82","v":0},{"$f":"'[7]InfraS 1.2'!Q82","v":0},{"$f":"'[7]InfraS 1.2'!S82","v":0},{"$f":"'[7]InfraS 1.2'!U82","v":0},{"$f":"'[7]InfraS 1.2'!V82","v":0},null,{"$f":"'[7]InfraS 1.2'!AC82","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN82","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO82","v":0},{"$f":"'[7]InfraS 1.2'!AP82","v":0},{"$f":"'[7]InfraS 1.2'!AQ82","v":0},{"$f":"'[7]InfraS 1.2'!AR82","v":0},{"$f":"'[7]InfraS 1.2'!AS82","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G83","v":0},{"$f":"'[7]InfraS 1.2'!H83","v":0},{"$f":"'[7]InfraS 1.2'!I83","v":0},{"$f":"'[7]InfraS 1.2'!J83","v":0},null,{"$f":"'[7]InfraS 1.2'!L83","v":0},{"$f":"'[7]InfraS 1.2'!M83","v":0},{"$f":"'[7]InfraS 1.2'!N83","v":0},{"$f":"'[7]InfraS 1.2'!O83","v":0},{"$f":"'[7]InfraS 1.2'!P83","v":0},{"$f":"'[7]InfraS 1.2'!Q83","v":0},{"$f":"'[7]InfraS 1.2'!S83","v":0},{"$f":"'[7]InfraS 1.2'!U83","v":0},{"$f":"'[7]InfraS 1.2'!V83","v":0},null,{"$f":"'[7]InfraS 1.2'!AC83","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN83","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO83","v":0},{"$f":"'[7]InfraS 1.2'!AP83","v":0},{"$f":"'[7]InfraS 1.2'!AQ83","v":0},{"$f":"'[7]InfraS 1.2'!AR83","v":0},{"$f":"'[7]InfraS 1.2'!AS83","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G84","v":0},{"$f":"'[7]InfraS 1.2'!H84","v":0},{"$f":"'[7]InfraS 1.2'!I84","v":0},{"$f":"'[7]InfraS 1.2'!J84","v":0},null,{"$f":"'[7]InfraS 1.2'!L84","v":0},{"$f":"'[7]InfraS 1.2'!M84","v":0},{"$f":"'[7]InfraS 1.2'!N84","v":0},{"$f":"'[7]InfraS 1.2'!O84","v":0},{"$f":"'[7]InfraS 1.2'!P84","v":0},{"$f":"'[7]InfraS 1.2'!Q84","v":0},{"$f":"'[7]InfraS 1.2'!S84","v":0},{"$f":"'[7]InfraS 1.2'!U84","v":0},{"$f":"'[7]InfraS 1.2'!V84","v":0},null,{"$f":"'[7]InfraS 1.2'!AC84","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN84","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO84","v":0},{"$f":"'[7]InfraS 1.2'!AP84","v":0},{"$f":"'[7]InfraS 1.2'!AQ84","v":0},{"$f":"'[7]InfraS 1.2'!AR84","v":0},{"$f":"'[7]InfraS 1.2'!AS84","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G85","v":0},{"$f":"'[7]InfraS 1.2'!H85","v":0},{"$f":"'[7]InfraS 1.2'!I85","v":0},{"$f":"'[7]InfraS 1.2'!J85","v":0},null,{"$f":"'[7]InfraS 1.2'!L85","v":0},{"$f":"'[7]InfraS 1.2'!M85","v":0},{"$f":"'[7]InfraS 1.2'!N85","v":0},{"$f":"'[7]InfraS 1.2'!O85","v":0},{"$f":"'[7]InfraS 1.2'!P85","v":0},{"$f":"'[7]InfraS 1.2'!Q85","v":0},{"$f":"'[7]InfraS 1.2'!S85","v":0},{"$f":"'[7]InfraS 1.2'!U85","v":0},{"$f":"'[7]InfraS 1.2'!V85","v":0},null,{"$f":"'[7]InfraS 1.2'!AC85","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN85","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO85","v":0},{"$f":"'[7]InfraS 1.2'!AP85","v":0},{"$f":"'[7]InfraS 1.2'!AQ85","v":0},{"$f":"'[7]InfraS 1.2'!AR85","v":0},{"$f":"'[7]InfraS 1.2'!AS85","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G86","v":0},{"$f":"'[7]InfraS 1.2'!H86","v":0},{"$f":"'[7]InfraS 1.2'!I86","v":0},{"$f":"'[7]InfraS 1.2'!J86","v":0},null,{"$f":"'[7]InfraS 1.2'!L86","v":0},{"$f":"'[7]InfraS 1.2'!M86","v":0},{"$f":"'[7]InfraS 1.2'!N86","v":0},{"$f":"'[7]InfraS 1.2'!O86","v":0},{"$f":"'[7]InfraS 1.2'!P86","v":0},{"$f":"'[7]InfraS 1.2'!Q86","v":0},{"$f":"'[7]InfraS 1.2'!S86","v":0},{"$f":"'[7]InfraS 1.2'!U86","v":0},{"$f":"'[7]InfraS 1.2'!V86","v":0},null,{"$f":"'[7]InfraS 1.2'!AC86","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN86","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO86","v":0},{"$f":"'[7]InfraS 1.2'!AP86","v":0},{"$f":"'[7]InfraS 1.2'!AQ86","v":0},{"$f":"'[7]InfraS 1.2'!AR86","v":0},{"$f":"'[7]InfraS 1.2'!AS86","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G87","v":0},{"$f":"'[7]InfraS 1.2'!H87","v":0},{"$f":"'[7]InfraS 1.2'!I87","v":0},{"$f":"'[7]InfraS 1.2'!J87","v":0},null,{"$f":"'[7]InfraS 1.2'!L87","v":0},{"$f":"'[7]InfraS 1.2'!M87","v":0},{"$f":"'[7]InfraS 1.2'!N87","v":0},{"$f":"'[7]InfraS 1.2'!O87","v":0},{"$f":"'[7]InfraS 1.2'!P87","v":0},{"$f":"'[7]InfraS 1.2'!Q87","v":0},{"$f":"'[7]InfraS 1.2'!S87","v":0},{"$f":"'[7]InfraS 1.2'!U87","v":0},{"$f":"'[7]InfraS 1.2'!V87","v":0},null,{"$f":"'[7]InfraS 1.2'!AC87","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN87","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO87","v":0},{"$f":"'[7]InfraS 1.2'!AP87","v":0},{"$f":"'[7]InfraS 1.2'!AQ87","v":0},{"$f":"'[7]InfraS 1.2'!AR87","v":0},{"$f":"'[7]InfraS 1.2'!AS87","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G88","v":0},{"$f":"'[7]InfraS 1.2'!H88","v":0},{"$f":"'[7]InfraS 1.2'!I88","v":0},{"$f":"'[7]InfraS 1.2'!J88","v":0},null,{"$f":"'[7]InfraS 1.2'!L88","v":0},{"$f":"'[7]InfraS 1.2'!M88","v":0},{"$f":"'[7]InfraS 1.2'!N88","v":0},{"$f":"'[7]InfraS 1.2'!O88","v":0},{"$f":"'[7]InfraS 1.2'!P88","v":0},{"$f":"'[7]InfraS 1.2'!Q88","v":0},{"$f":"'[7]InfraS 1.2'!S88","v":0},{"$f":"'[7]InfraS 1.2'!U88","v":0},{"$f":"'[7]InfraS 1.2'!V88","v":0},null,{"$f":"'[7]InfraS 1.2'!AC88","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN88","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO88","v":0},{"$f":"'[7]InfraS 1.2'!AP88","v":0},{"$f":"'[7]InfraS 1.2'!AQ88","v":0},{"$f":"'[7]InfraS 1.2'!AR88","v":0},{"$f":"'[7]InfraS 1.2'!AS88","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G89","v":0},{"$f":"'[7]InfraS 1.2'!H89","v":0},{"$f":"'[7]InfraS 1.2'!I89","v":0},{"$f":"'[7]InfraS 1.2'!J89","v":0},null,{"$f":"'[7]InfraS 1.2'!L89","v":0},{"$f":"'[7]InfraS 1.2'!M89","v":0},{"$f":"'[7]InfraS 1.2'!N89","v":0},{"$f":"'[7]InfraS 1.2'!O89","v":0},{"$f":"'[7]InfraS 1.2'!P89","v":0},{"$f":"'[7]InfraS 1.2'!Q89","v":0},{"$f":"'[7]InfraS 1.2'!S89","v":0},{"$f":"'[7]InfraS 1.2'!U89","v":0},{"$f":"'[7]InfraS 1.2'!V89","v":0},null,{"$f":"'[7]InfraS 1.2'!AC89","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN89","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO89","v":0},{"$f":"'[7]InfraS 1.2'!AP89","v":0},{"$f":"'[7]InfraS 1.2'!AQ89","v":0},{"$f":"'[7]InfraS 1.2'!AR89","v":0},{"$f":"'[7]InfraS 1.2'!AS89","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G90","v":0},{"$f":"'[7]InfraS 1.2'!H90","v":0},{"$f":"'[7]InfraS 1.2'!I90","v":0},{"$f":"'[7]InfraS 1.2'!J90","v":0},null,{"$f":"'[7]InfraS 1.2'!L90","v":0},{"$f":"'[7]InfraS 1.2'!M90","v":0},{"$f":"'[7]InfraS 1.2'!N90","v":0},{"$f":"'[7]InfraS 1.2'!O90","v":0},{"$f":"'[7]InfraS 1.2'!P90","v":0},{"$f":"'[7]InfraS 1.2'!Q90","v":0},{"$f":"'[7]InfraS 1.2'!S90","v":0},{"$f":"'[7]InfraS 1.2'!U90","v":0},{"$f":"'[7]InfraS 1.2'!V90","v":0},null,{"$f":"'[7]InfraS 1.2'!AC90","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN90","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO90","v":0},{"$f":"'[7]InfraS 1.2'!AP90","v":0},{"$f":"'[7]InfraS 1.2'!AQ90","v":0},{"$f":"'[7]InfraS 1.2'!AR90","v":0},{"$f":"'[7]InfraS 1.2'!AS90","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G91","v":0},{"$f":"'[7]InfraS 1.2'!H91","v":0},{"$f":"'[7]InfraS 1.2'!I91","v":0},{"$f":"'[7]InfraS 1.2'!J91","v":0},null,{"$f":"'[7]InfraS 1.2'!L91","v":0},{"$f":"'[7]InfraS 1.2'!M91","v":0},{"$f":"'[7]InfraS 1.2'!N91","v":0},{"$f":"'[7]InfraS 1.2'!O91","v":0},{"$f":"'[7]InfraS 1.2'!P91","v":0},{"$f":"'[7]InfraS 1.2'!Q91","v":0},{"$f":"'[7]InfraS 1.2'!S91","v":0},{"$f":"'[7]InfraS 1.2'!U91","v":0},{"$f":"'[7]InfraS 1.2'!V91","v":0},null,{"$f":"'[7]InfraS 1.2'!AC91","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN91","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO91","v":0},{"$f":"'[7]InfraS 1.2'!AP91","v":0},{"$f":"'[7]InfraS 1.2'!AQ91","v":0},{"$f":"'[7]InfraS 1.2'!AR91","v":0},{"$f":"'[7]InfraS 1.2'!AS91","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G92","v":0},{"$f":"'[7]InfraS 1.2'!H92","v":0},{"$f":"'[7]InfraS 1.2'!I92","v":0},{"$f":"'[7]InfraS 1.2'!J92","v":0},null,{"$f":"'[7]InfraS 1.2'!L92","v":0},{"$f":"'[7]InfraS 1.2'!M92","v":0},{"$f":"'[7]InfraS 1.2'!N92","v":0},{"$f":"'[7]InfraS 1.2'!O92","v":0},{"$f":"'[7]InfraS 1.2'!P92","v":0},{"$f":"'[7]InfraS 1.2'!Q92","v":0},{"$f":"'[7]InfraS 1.2'!S92","v":0},{"$f":"'[7]InfraS 1.2'!U92","v":0},{"$f":"'[7]InfraS 1.2'!V92","v":0},null,{"$f":"'[7]InfraS 1.2'!AC92","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN92","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO92","v":0},{"$f":"'[7]InfraS 1.2'!AP92","v":0},{"$f":"'[7]InfraS 1.2'!AQ92","v":0},{"$f":"'[7]InfraS 1.2'!AR92","v":0},{"$f":"'[7]InfraS 1.2'!AS92","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G93","v":0},{"$f":"'[7]InfraS 1.2'!H93","v":0},{"$f":"'[7]InfraS 1.2'!I93","v":0},{"$f":"'[7]InfraS 1.2'!J93","v":0},null,{"$f":"'[7]InfraS 1.2'!L93","v":0},{"$f":"'[7]InfraS 1.2'!M93","v":0},{"$f":"'[7]InfraS 1.2'!N93","v":0},{"$f":"'[7]InfraS 1.2'!O93","v":0},{"$f":"'[7]InfraS 1.2'!P93","v":0},{"$f":"'[7]InfraS 1.2'!Q93","v":0},{"$f":"'[7]InfraS 1.2'!S93","v":0},{"$f":"'[7]InfraS 1.2'!U93","v":0},{"$f":"'[7]InfraS 1.2'!V93","v":0},null,{"$f":"'[7]InfraS 1.2'!AC93","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN93","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO93","v":0},{"$f":"'[7]InfraS 1.2'!AP93","v":0},{"$f":"'[7]InfraS 1.2'!AQ93","v":0},{"$f":"'[7]InfraS 1.2'!AR93","v":0},{"$f":"'[7]InfraS 1.2'!AS93","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G94","v":0},{"$f":"'[7]InfraS 1.2'!H94","v":0},{"$f":"'[7]InfraS 1.2'!I94","v":0},{"$f":"'[7]InfraS 1.2'!J94","v":0},null,{"$f":"'[7]InfraS 1.2'!L94","v":0},{"$f":"'[7]InfraS 1.2'!M94","v":0},{"$f":"'[7]InfraS 1.2'!N94","v":0},{"$f":"'[7]InfraS 1.2'!O94","v":0},{"$f":"'[7]InfraS 1.2'!P94","v":0},{"$f":"'[7]InfraS 1.2'!Q94","v":0},{"$f":"'[7]InfraS 1.2'!S94","v":0},{"$f":"'[7]InfraS 1.2'!U94","v":0},{"$f":"'[7]InfraS 1.2'!V94","v":0},null,{"$f":"'[7]InfraS 1.2'!AC94","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN94","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO94","v":0},{"$f":"'[7]InfraS 1.2'!AP94","v":0},{"$f":"'[7]InfraS 1.2'!AQ94","v":0},{"$f":"'[7]InfraS 1.2'!AR94","v":0},{"$f":"'[7]InfraS 1.2'!AS94","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G95","v":0},{"$f":"'[7]InfraS 1.2'!H95","v":0},{"$f":"'[7]InfraS 1.2'!I95","v":0},{"$f":"'[7]InfraS 1.2'!J95","v":0},null,{"$f":"'[7]InfraS 1.2'!L95","v":0},{"$f":"'[7]InfraS 1.2'!M95","v":0},{"$f":"'[7]InfraS 1.2'!N95","v":0},{"$f":"'[7]InfraS 1.2'!O95","v":0},{"$f":"'[7]InfraS 1.2'!P95","v":0},{"$f":"'[7]InfraS 1.2'!Q95","v":0},{"$f":"'[7]InfraS 1.2'!S95","v":0},{"$f":"'[7]InfraS 1.2'!U95","v":0},{"$f":"'[7]InfraS 1.2'!V95","v":0},null,{"$f":"'[7]InfraS 1.2'!AC95","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN95","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO95","v":0},{"$f":"'[7]InfraS 1.2'!AP95","v":0},{"$f":"'[7]InfraS 1.2'!AQ95","v":0},{"$f":"'[7]InfraS 1.2'!AR95","v":0},{"$f":"'[7]InfraS 1.2'!AS95","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G96","v":0},{"$f":"'[7]InfraS 1.2'!H96","v":0},{"$f":"'[7]InfraS 1.2'!I96","v":0},{"$f":"'[7]InfraS 1.2'!J96","v":0},null,{"$f":"'[7]InfraS 1.2'!L96","v":0},{"$f":"'[7]InfraS 1.2'!M96","v":0},{"$f":"'[7]InfraS 1.2'!N96","v":0},{"$f":"'[7]InfraS 1.2'!O96","v":0},{"$f":"'[7]InfraS 1.2'!P96","v":0},{"$f":"'[7]InfraS 1.2'!Q96","v":0},{"$f":"'[7]InfraS 1.2'!S96","v":0},{"$f":"'[7]InfraS 1.2'!U96","v":0},{"$f":"'[7]InfraS 1.2'!V96","v":0},null,{"$f":"'[7]InfraS 1.2'!AC96","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN96","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO96","v":0},{"$f":"'[7]InfraS 1.2'!AP96","v":0},{"$f":"'[7]InfraS 1.2'!AQ96","v":0},{"$f":"'[7]InfraS 1.2'!AR96","v":0},{"$f":"'[7]InfraS 1.2'!AS96","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G97","v":0},{"$f":"'[7]InfraS 1.2'!H97","v":0},{"$f":"'[7]InfraS 1.2'!I97","v":0},{"$f":"'[7]InfraS 1.2'!J97","v":0},null,{"$f":"'[7]InfraS 1.2'!L97","v":0},{"$f":"'[7]InfraS 1.2'!M97","v":0},{"$f":"'[7]InfraS 1.2'!N97","v":0},{"$f":"'[7]InfraS 1.2'!O97","v":0},{"$f":"'[7]InfraS 1.2'!P97","v":0},{"$f":"'[7]InfraS 1.2'!Q97","v":0},{"$f":"'[7]InfraS 1.2'!S97","v":0},{"$f":"'[7]InfraS 1.2'!U97","v":0},{"$f":"'[7]InfraS 1.2'!V97","v":0},null,{"$f":"'[7]InfraS 1.2'!AC97","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN97","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO97","v":0},{"$f":"'[7]InfraS 1.2'!AP97","v":0},{"$f":"'[7]InfraS 1.2'!AQ97","v":0},{"$f":"'[7]InfraS 1.2'!AR97","v":0},{"$f":"'[7]InfraS 1.2'!AS97","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G98","v":0},{"$f":"'[7]InfraS 1.2'!H98","v":0},{"$f":"'[7]InfraS 1.2'!I98","v":0},{"$f":"'[7]InfraS 1.2'!J98","v":0},null,{"$f":"'[7]InfraS 1.2'!L98","v":0},{"$f":"'[7]InfraS 1.2'!M98","v":0},{"$f":"'[7]InfraS 1.2'!N98","v":0},{"$f":"'[7]InfraS 1.2'!O98","v":0},{"$f":"'[7]InfraS 1.2'!P98","v":0},{"$f":"'[7]InfraS 1.2'!Q98","v":0},{"$f":"'[7]InfraS 1.2'!S98","v":0},{"$f":"'[7]InfraS 1.2'!U98","v":0},{"$f":"'[7]InfraS 1.2'!V98","v":0},null,{"$f":"'[7]InfraS 1.2'!AC98","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN98","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO98","v":0},{"$f":"'[7]InfraS 1.2'!AP98","v":0},{"$f":"'[7]InfraS 1.2'!AQ98","v":0},{"$f":"'[7]InfraS 1.2'!AR98","v":0},{"$f":"'[7]InfraS 1.2'!AS98","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G99","v":0},{"$f":"'[7]InfraS 1.2'!H99","v":0},{"$f":"'[7]InfraS 1.2'!I99","v":0},{"$f":"'[7]InfraS 1.2'!J99","v":0},null,{"$f":"'[7]InfraS 1.2'!L99","v":0},{"$f":"'[7]InfraS 1.2'!M99","v":0},{"$f":"'[7]InfraS 1.2'!N99","v":0},{"$f":"'[7]InfraS 1.2'!O99","v":0},{"$f":"'[7]InfraS 1.2'!P99","v":0},{"$f":"'[7]InfraS 1.2'!Q99","v":0},{"$f":"'[7]InfraS 1.2'!S99","v":0},{"$f":"'[7]InfraS 1.2'!U99","v":0},{"$f":"'[7]InfraS 1.2'!V99","v":0},null,{"$f":"'[7]InfraS 1.2'!AC99","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN99","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO99","v":0},{"$f":"'[7]InfraS 1.2'!AP99","v":0},{"$f":"'[7]InfraS 1.2'!AQ99","v":0},{"$f":"'[7]InfraS 1.2'!AR99","v":0},{"$f":"'[7]InfraS 1.2'!AS99","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G100","v":0},{"$f":"'[7]InfraS 1.2'!H100","v":0},{"$f":"'[7]InfraS 1.2'!I100","v":0},{"$f":"'[7]InfraS 1.2'!J100","v":0},null,{"$f":"'[7]InfraS 1.2'!L100","v":0},{"$f":"'[7]InfraS 1.2'!M100","v":0},{"$f":"'[7]InfraS 1.2'!N100","v":0},{"$f":"'[7]InfraS 1.2'!O100","v":0},{"$f":"'[7]InfraS 1.2'!P100","v":0},{"$f":"'[7]InfraS 1.2'!Q100","v":0},{"$f":"'[7]InfraS 1.2'!S100","v":0},{"$f":"'[7]InfraS 1.2'!U100","v":0},{"$f":"'[7]InfraS 1.2'!V100","v":0},null,{"$f":"'[7]InfraS 1.2'!AC100","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN100","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO100","v":0},{"$f":"'[7]InfraS 1.2'!AP100","v":0},{"$f":"'[7]InfraS 1.2'!AQ100","v":0},{"$f":"'[7]InfraS 1.2'!AR100","v":0},{"$f":"'[7]InfraS 1.2'!AS100","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G101","v":0},{"$f":"'[7]InfraS 1.2'!H101","v":0},{"$f":"'[7]InfraS 1.2'!I101","v":0},{"$f":"'[7]InfraS 1.2'!J101","v":0},null,{"$f":"'[7]InfraS 1.2'!L101","v":0},{"$f":"'[7]InfraS 1.2'!M101","v":0},{"$f":"'[7]InfraS 1.2'!N101","v":0},{"$f":"'[7]InfraS 1.2'!O101","v":0},{"$f":"'[7]InfraS 1.2'!P101","v":0},{"$f":"'[7]InfraS 1.2'!Q101","v":0},{"$f":"'[7]InfraS 1.2'!S101","v":0},{"$f":"'[7]InfraS 1.2'!U101","v":0},{"$f":"'[7]InfraS 1.2'!V101","v":0},null,{"$f":"'[7]InfraS 1.2'!AC101","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN101","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO101","v":0},{"$f":"'[7]InfraS 1.2'!AP101","v":0},{"$f":"'[7]InfraS 1.2'!AQ101","v":0},{"$f":"'[7]InfraS 1.2'!AR101","v":0},{"$f":"'[7]InfraS 1.2'!AS101","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G102","v":0},{"$f":"'[7]InfraS 1.2'!H102","v":0},{"$f":"'[7]InfraS 1.2'!I102","v":0},{"$f":"'[7]InfraS 1.2'!J102","v":0},null,{"$f":"'[7]InfraS 1.2'!L102","v":0},{"$f":"'[7]InfraS 1.2'!M102","v":0},{"$f":"'[7]InfraS 1.2'!N102","v":0},{"$f":"'[7]InfraS 1.2'!O102","v":0},{"$f":"'[7]InfraS 1.2'!P102","v":0},{"$f":"'[7]InfraS 1.2'!Q102","v":0},{"$f":"'[7]InfraS 1.2'!S102","v":0},{"$f":"'[7]InfraS 1.2'!U102","v":0},{"$f":"'[7]InfraS 1.2'!V102","v":0},null,{"$f":"'[7]InfraS 1.2'!AC102","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN102","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO102","v":0},{"$f":"'[7]InfraS 1.2'!AP102","v":0},{"$f":"'[7]InfraS 1.2'!AQ102","v":0},{"$f":"'[7]InfraS 1.2'!AR102","v":0},{"$f":"'[7]InfraS 1.2'!AS102","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G103","v":0},{"$f":"'[7]InfraS 1.2'!H103","v":0},{"$f":"'[7]InfraS 1.2'!I103","v":0},{"$f":"'[7]InfraS 1.2'!J103","v":0},null,{"$f":"'[7]InfraS 1.2'!L103","v":0},{"$f":"'[7]InfraS 1.2'!M103","v":0},{"$f":"'[7]InfraS 1.2'!N103","v":0},{"$f":"'[7]InfraS 1.2'!O103","v":0},{"$f":"'[7]InfraS 1.2'!P103","v":0},{"$f":"'[7]InfraS 1.2'!Q103","v":0},{"$f":"'[7]InfraS 1.2'!S103","v":0},{"$f":"'[7]InfraS 1.2'!U103","v":0},{"$f":"'[7]InfraS 1.2'!V103","v":0},null,{"$f":"'[7]InfraS 1.2'!AC103","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN103","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO103","v":0},{"$f":"'[7]InfraS 1.2'!AP103","v":0},{"$f":"'[7]InfraS 1.2'!AQ103","v":0},{"$f":"'[7]InfraS 1.2'!AR103","v":0},{"$f":"'[7]InfraS 1.2'!AS103","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G104","v":0},{"$f":"'[7]InfraS 1.2'!H104","v":0},{"$f":"'[7]InfraS 1.2'!I104","v":0},{"$f":"'[7]InfraS 1.2'!J104","v":0},null,{"$f":"'[7]InfraS 1.2'!L104","v":0},{"$f":"'[7]InfraS 1.2'!M104","v":0},{"$f":"'[7]InfraS 1.2'!N104","v":0},{"$f":"'[7]InfraS 1.2'!O104","v":0},{"$f":"'[7]InfraS 1.2'!P104","v":0},{"$f":"'[7]InfraS 1.2'!Q104","v":0},{"$f":"'[7]InfraS 1.2'!S104","v":0},{"$f":"'[7]InfraS 1.2'!U104","v":0},{"$f":"'[7]InfraS 1.2'!V104","v":0},null,{"$f":"'[7]InfraS 1.2'!AC104","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN104","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO104","v":0},{"$f":"'[7]InfraS 1.2'!AP104","v":0},{"$f":"'[7]InfraS 1.2'!AQ104","v":0},{"$f":"'[7]InfraS 1.2'!AR104","v":0},{"$f":"'[7]InfraS 1.2'!AS104","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G105","v":0},{"$f":"'[7]InfraS 1.2'!H105","v":0},{"$f":"'[7]InfraS 1.2'!I105","v":0},{"$f":"'[7]InfraS 1.2'!J105","v":0},null,{"$f":"'[7]InfraS 1.2'!L105","v":0},{"$f":"'[7]InfraS 1.2'!M105","v":0},{"$f":"'[7]InfraS 1.2'!N105","v":0},{"$f":"'[7]InfraS 1.2'!O105","v":0},{"$f":"'[7]InfraS 1.2'!P105","v":0},{"$f":"'[7]InfraS 1.2'!Q105","v":0},{"$f":"'[7]InfraS 1.2'!S105","v":0},{"$f":"'[7]InfraS 1.2'!U105","v":0},{"$f":"'[7]InfraS 1.2'!V105","v":0},null,{"$f":"'[7]InfraS 1.2'!AC105","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN105","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO105","v":0},{"$f":"'[7]InfraS 1.2'!AP105","v":0},{"$f":"'[7]InfraS 1.2'!AQ105","v":0},{"$f":"'[7]InfraS 1.2'!AR105","v":0},{"$f":"'[7]InfraS 1.2'!AS105","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G106","v":0},{"$f":"'[7]InfraS 1.2'!H106","v":0},{"$f":"'[7]InfraS 1.2'!I106","v":0},{"$f":"'[7]InfraS 1.2'!J106","v":0},null,{"$f":"'[7]InfraS 1.2'!L106","v":0},{"$f":"'[7]InfraS 1.2'!M106","v":0},{"$f":"'[7]InfraS 1.2'!N106","v":0},{"$f":"'[7]InfraS 1.2'!O106","v":0},{"$f":"'[7]InfraS 1.2'!P106","v":0},{"$f":"'[7]InfraS 1.2'!Q106","v":0},{"$f":"'[7]InfraS 1.2'!S106","v":0},{"$f":"'[7]InfraS 1.2'!U106","v":0},{"$f":"'[7]InfraS 1.2'!V106","v":0},null,{"$f":"'[7]InfraS 1.2'!AC106","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN106","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO106","v":0},{"$f":"'[7]InfraS 1.2'!AP106","v":0},{"$f":"'[7]InfraS 1.2'!AQ106","v":0},{"$f":"'[7]InfraS 1.2'!AR106","v":0},{"$f":"'[7]InfraS 1.2'!AS106","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G107","v":0},{"$f":"'[7]InfraS 1.2'!H107","v":0},{"$f":"'[7]InfraS 1.2'!I107","v":0},{"$f":"'[7]InfraS 1.2'!J107","v":0},null,{"$f":"'[7]InfraS 1.2'!L107","v":0},{"$f":"'[7]InfraS 1.2'!M107","v":0},{"$f":"'[7]InfraS 1.2'!N107","v":0},{"$f":"'[7]InfraS 1.2'!O107","v":0},{"$f":"'[7]InfraS 1.2'!P107","v":0},{"$f":"'[7]InfraS 1.2'!Q107","v":0},{"$f":"'[7]InfraS 1.2'!S107","v":0},{"$f":"'[7]InfraS 1.2'!U107","v":0},{"$f":"'[7]InfraS 1.2'!V107","v":0},null,{"$f":"'[7]InfraS 1.2'!AC107","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN107","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO107","v":0},{"$f":"'[7]InfraS 1.2'!AP107","v":0},{"$f":"'[7]InfraS 1.2'!AQ107","v":0},{"$f":"'[7]InfraS 1.2'!AR107","v":0},{"$f":"'[7]InfraS 1.2'!AS107","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G108","v":0},{"$f":"'[7]InfraS 1.2'!H108","v":0},{"$f":"'[7]InfraS 1.2'!I108","v":0},{"$f":"'[7]InfraS 1.2'!J108","v":0},null,{"$f":"'[7]InfraS 1.2'!L108","v":0},{"$f":"'[7]InfraS 1.2'!M108","v":0},{"$f":"'[7]InfraS 1.2'!N108","v":0},{"$f":"'[7]InfraS 1.2'!O108","v":0},{"$f":"'[7]InfraS 1.2'!P108","v":0},{"$f":"'[7]InfraS 1.2'!Q108","v":0},{"$f":"'[7]InfraS 1.2'!S108","v":0},{"$f":"'[7]InfraS 1.2'!U108","v":0},{"$f":"'[7]InfraS 1.2'!V108","v":0},null,{"$f":"'[7]InfraS 1.2'!AC108","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN108","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO108","v":0},{"$f":"'[7]InfraS 1.2'!AP108","v":0},{"$f":"'[7]InfraS 1.2'!AQ108","v":0},{"$f":"'[7]InfraS 1.2'!AR108","v":0},{"$f":"'[7]InfraS 1.2'!AS108","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G109","v":0},{"$f":"'[7]InfraS 1.2'!H109","v":0},{"$f":"'[7]InfraS 1.2'!I109","v":0},{"$f":"'[7]InfraS 1.2'!J109","v":0},null,{"$f":"'[7]InfraS 1.2'!L109","v":0},{"$f":"'[7]InfraS 1.2'!M109","v":0},{"$f":"'[7]InfraS 1.2'!N109","v":0},{"$f":"'[7]InfraS 1.2'!O109","v":0},{"$f":"'[7]InfraS 1.2'!P109","v":0},{"$f":"'[7]InfraS 1.2'!Q109","v":0},{"$f":"'[7]InfraS 1.2'!S109","v":0},{"$f":"'[7]InfraS 1.2'!U109","v":0},{"$f":"'[7]InfraS 1.2'!V109","v":0},null,{"$f":"'[7]InfraS 1.2'!AC109","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN109","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO109","v":0},{"$f":"'[7]InfraS 1.2'!AP109","v":0},{"$f":"'[7]InfraS 1.2'!AQ109","v":0},{"$f":"'[7]InfraS 1.2'!AR109","v":0},{"$f":"'[7]InfraS 1.2'!AS109","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G110","v":0},{"$f":"'[7]InfraS 1.2'!H110","v":0},{"$f":"'[7]InfraS 1.2'!I110","v":0},{"$f":"'[7]InfraS 1.2'!J110","v":0},null,{"$f":"'[7]InfraS 1.2'!L110","v":0},{"$f":"'[7]InfraS 1.2'!M110","v":0},{"$f":"'[7]InfraS 1.2'!N110","v":0},{"$f":"'[7]InfraS 1.2'!O110","v":0},{"$f":"'[7]InfraS 1.2'!P110","v":0},{"$f":"'[7]InfraS 1.2'!Q110","v":0},{"$f":"'[7]InfraS 1.2'!S110","v":0},{"$f":"'[7]InfraS 1.2'!U110","v":0},{"$f":"'[7]InfraS 1.2'!V110","v":0},null,{"$f":"'[7]InfraS 1.2'!AC110","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN110","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO110","v":0},{"$f":"'[7]InfraS 1.2'!AP110","v":0},{"$f":"'[7]InfraS 1.2'!AQ110","v":0},{"$f":"'[7]InfraS 1.2'!AR110","v":0},{"$f":"'[7]InfraS 1.2'!AS110","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G111","v":0},{"$f":"'[7]InfraS 1.2'!H111","v":0},{"$f":"'[7]InfraS 1.2'!I111","v":0},{"$f":"'[7]InfraS 1.2'!J111","v":0},null,{"$f":"'[7]InfraS 1.2'!L111","v":0},{"$f":"'[7]InfraS 1.2'!M111","v":0},{"$f":"'[7]InfraS 1.2'!N111","v":0},{"$f":"'[7]InfraS 1.2'!O111","v":0},{"$f":"'[7]InfraS 1.2'!P111","v":0},{"$f":"'[7]InfraS 1.2'!Q111","v":0},{"$f":"'[7]InfraS 1.2'!S111","v":0},{"$f":"'[7]InfraS 1.2'!U111","v":0},{"$f":"'[7]InfraS 1.2'!V111","v":0},null,{"$f":"'[7]InfraS 1.2'!AC111","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN111","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO111","v":0},{"$f":"'[7]InfraS 1.2'!AP111","v":0},{"$f":"'[7]InfraS 1.2'!AQ111","v":0},{"$f":"'[7]InfraS 1.2'!AR111","v":0},{"$f":"'[7]InfraS 1.2'!AS111","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G112","v":0},{"$f":"'[7]InfraS 1.2'!H112","v":0},{"$f":"'[7]InfraS 1.2'!I112","v":0},{"$f":"'[7]InfraS 1.2'!J112","v":0},null,{"$f":"'[7]InfraS 1.2'!L112","v":0},{"$f":"'[7]InfraS 1.2'!M112","v":0},{"$f":"'[7]InfraS 1.2'!N112","v":0},{"$f":"'[7]InfraS 1.2'!O112","v":0},{"$f":"'[7]InfraS 1.2'!P112","v":0},{"$f":"'[7]InfraS 1.2'!Q112","v":0},{"$f":"'[7]InfraS 1.2'!S112","v":0},{"$f":"'[7]InfraS 1.2'!U112","v":0},{"$f":"'[7]InfraS 1.2'!V112","v":0},null,{"$f":"'[7]InfraS 1.2'!AC112","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN112","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO112","v":0},{"$f":"'[7]InfraS 1.2'!AP112","v":0},{"$f":"'[7]InfraS 1.2'!AQ112","v":0},{"$f":"'[7]InfraS 1.2'!AR112","v":0},{"$f":"'[7]InfraS 1.2'!AS112","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G113","v":0},{"$f":"'[7]InfraS 1.2'!H113","v":0},{"$f":"'[7]InfraS 1.2'!I113","v":0},{"$f":"'[7]InfraS 1.2'!J113","v":0},null,{"$f":"'[7]InfraS 1.2'!L113","v":0},{"$f":"'[7]InfraS 1.2'!M113","v":0},{"$f":"'[7]InfraS 1.2'!N113","v":0},{"$f":"'[7]InfraS 1.2'!O113","v":0},{"$f":"'[7]InfraS 1.2'!P113","v":0},{"$f":"'[7]InfraS 1.2'!Q113","v":0},{"$f":"'[7]InfraS 1.2'!S113","v":0},{"$f":"'[7]InfraS 1.2'!U113","v":0},{"$f":"'[7]InfraS 1.2'!V113","v":0},null,{"$f":"'[7]InfraS 1.2'!AC113","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN113","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO113","v":0},{"$f":"'[7]InfraS 1.2'!AP113","v":0},{"$f":"'[7]InfraS 1.2'!AQ113","v":0},{"$f":"'[7]InfraS 1.2'!AR113","v":0},{"$f":"'[7]InfraS 1.2'!AS113","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G114","v":0},{"$f":"'[7]InfraS 1.2'!H114","v":0},{"$f":"'[7]InfraS 1.2'!I114","v":0},{"$f":"'[7]InfraS 1.2'!J114","v":0},null,{"$f":"'[7]InfraS 1.2'!L114","v":0},{"$f":"'[7]InfraS 1.2'!M114","v":0},{"$f":"'[7]InfraS 1.2'!N114","v":0},{"$f":"'[7]InfraS 1.2'!O114","v":0},{"$f":"'[7]InfraS 1.2'!P114","v":0},{"$f":"'[7]InfraS 1.2'!Q114","v":0},{"$f":"'[7]InfraS 1.2'!S114","v":0},{"$f":"'[7]InfraS 1.2'!U114","v":0},{"$f":"'[7]InfraS 1.2'!V114","v":0},null,{"$f":"'[7]InfraS 1.2'!AC114","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN114","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO114","v":0},{"$f":"'[7]InfraS 1.2'!AP114","v":0},{"$f":"'[7]InfraS 1.2'!AQ114","v":0},{"$f":"'[7]InfraS 1.2'!AR114","v":0},{"$f":"'[7]InfraS 1.2'!AS114","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G115","v":0},{"$f":"'[7]InfraS 1.2'!H115","v":0},{"$f":"'[7]InfraS 1.2'!I115","v":0},{"$f":"'[7]InfraS 1.2'!J115","v":0},null,{"$f":"'[7]InfraS 1.2'!L115","v":0},{"$f":"'[7]InfraS 1.2'!M115","v":0},{"$f":"'[7]InfraS 1.2'!N115","v":0},{"$f":"'[7]InfraS 1.2'!O115","v":0},{"$f":"'[7]InfraS 1.2'!P115","v":0},{"$f":"'[7]InfraS 1.2'!Q115","v":0},{"$f":"'[7]InfraS 1.2'!S115","v":0},{"$f":"'[7]InfraS 1.2'!U115","v":0},{"$f":"'[7]InfraS 1.2'!V115","v":0},null,{"$f":"'[7]InfraS 1.2'!AC115","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN115","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO115","v":0},{"$f":"'[7]InfraS 1.2'!AP115","v":0},{"$f":"'[7]InfraS 1.2'!AQ115","v":0},{"$f":"'[7]InfraS 1.2'!AR115","v":0},{"$f":"'[7]InfraS 1.2'!AS115","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G116","v":0},{"$f":"'[7]InfraS 1.2'!H116","v":0},{"$f":"'[7]InfraS 1.2'!I116","v":0},{"$f":"'[7]InfraS 1.2'!J116","v":0},null,{"$f":"'[7]InfraS 1.2'!L116","v":0},{"$f":"'[7]InfraS 1.2'!M116","v":0},{"$f":"'[7]InfraS 1.2'!N116","v":0},{"$f":"'[7]InfraS 1.2'!O116","v":0},{"$f":"'[7]InfraS 1.2'!P116","v":0},{"$f":"'[7]InfraS 1.2'!Q116","v":0},{"$f":"'[7]InfraS 1.2'!S116","v":0},{"$f":"'[7]InfraS 1.2'!U116","v":0},{"$f":"'[7]InfraS 1.2'!V116","v":0},null,{"$f":"'[7]InfraS 1.2'!AC116","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN116","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO116","v":0},{"$f":"'[7]InfraS 1.2'!AP116","v":0},{"$f":"'[7]InfraS 1.2'!AQ116","v":0},{"$f":"'[7]InfraS 1.2'!AR116","v":0},{"$f":"'[7]InfraS 1.2'!AS116","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G117","v":0},{"$f":"'[7]InfraS 1.2'!H117","v":0},{"$f":"'[7]InfraS 1.2'!I117","v":0},{"$f":"'[7]InfraS 1.2'!J117","v":0},null,{"$f":"'[7]InfraS 1.2'!L117","v":0},{"$f":"'[7]InfraS 1.2'!M117","v":0},{"$f":"'[7]InfraS 1.2'!N117","v":0},{"$f":"'[7]InfraS 1.2'!O117","v":0},{"$f":"'[7]InfraS 1.2'!P117","v":0},{"$f":"'[7]InfraS 1.2'!Q117","v":0},{"$f":"'[7]InfraS 1.2'!S117","v":0},{"$f":"'[7]InfraS 1.2'!U117","v":0},{"$f":"'[7]InfraS 1.2'!V117","v":0},null,{"$f":"'[7]InfraS 1.2'!AC117","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN117","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO117","v":0},{"$f":"'[7]InfraS 1.2'!AP117","v":0},{"$f":"'[7]InfraS 1.2'!AQ117","v":0},{"$f":"'[7]InfraS 1.2'!AR117","v":0},{"$f":"'[7]InfraS 1.2'!AS117","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G118","v":0},{"$f":"'[7]InfraS 1.2'!H118","v":0},{"$f":"'[7]InfraS 1.2'!I118","v":0},{"$f":"'[7]InfraS 1.2'!J118","v":0},null,{"$f":"'[7]InfraS 1.2'!L118","v":0},{"$f":"'[7]InfraS 1.2'!M118","v":0},{"$f":"'[7]InfraS 1.2'!N118","v":0},{"$f":"'[7]InfraS 1.2'!O118","v":0},{"$f":"'[7]InfraS 1.2'!P118","v":0},{"$f":"'[7]InfraS 1.2'!Q118","v":0},{"$f":"'[7]InfraS 1.2'!S118","v":0},{"$f":"'[7]InfraS 1.2'!U118","v":0},{"$f":"'[7]InfraS 1.2'!V118","v":0},null,{"$f":"'[7]InfraS 1.2'!AC118","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN118","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO118","v":0},{"$f":"'[7]InfraS 1.2'!AP118","v":0},{"$f":"'[7]InfraS 1.2'!AQ118","v":0},{"$f":"'[7]InfraS 1.2'!AR118","v":0},{"$f":"'[7]InfraS 1.2'!AS118","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G119","v":0},{"$f":"'[7]InfraS 1.2'!H119","v":0},{"$f":"'[7]InfraS 1.2'!I119","v":0},{"$f":"'[7]InfraS 1.2'!J119","v":0},null,{"$f":"'[7]InfraS 1.2'!L119","v":0},{"$f":"'[7]InfraS 1.2'!M119","v":0},{"$f":"'[7]InfraS 1.2'!N119","v":0},{"$f":"'[7]InfraS 1.2'!O119","v":0},{"$f":"'[7]InfraS 1.2'!P119","v":0},{"$f":"'[7]InfraS 1.2'!Q119","v":0},{"$f":"'[7]InfraS 1.2'!S119","v":0},{"$f":"'[7]InfraS 1.2'!U119","v":0},{"$f":"'[7]InfraS 1.2'!V119","v":0},null,{"$f":"'[7]InfraS 1.2'!AC119","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN119","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO119","v":0},{"$f":"'[7]InfraS 1.2'!AP119","v":0},{"$f":"'[7]InfraS 1.2'!AQ119","v":0},{"$f":"'[7]InfraS 1.2'!AR119","v":0},{"$f":"'[7]InfraS 1.2'!AS119","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G120","v":0},{"$f":"'[7]InfraS 1.2'!H120","v":0},{"$f":"'[7]InfraS 1.2'!I120","v":0},{"$f":"'[7]InfraS 1.2'!J120","v":0},null,{"$f":"'[7]InfraS 1.2'!L120","v":0},{"$f":"'[7]InfraS 1.2'!M120","v":0},{"$f":"'[7]InfraS 1.2'!N120","v":0},{"$f":"'[7]InfraS 1.2'!O120","v":0},{"$f":"'[7]InfraS 1.2'!P120","v":0},{"$f":"'[7]InfraS 1.2'!Q120","v":0},{"$f":"'[7]InfraS 1.2'!S120","v":0},{"$f":"'[7]InfraS 1.2'!U120","v":0},{"$f":"'[7]InfraS 1.2'!V120","v":0},null,{"$f":"'[7]InfraS 1.2'!AC120","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN120","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO120","v":0},{"$f":"'[7]InfraS 1.2'!AP120","v":0},{"$f":"'[7]InfraS 1.2'!AQ120","v":0},{"$f":"'[7]InfraS 1.2'!AR120","v":0},{"$f":"'[7]InfraS 1.2'!AS120","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G121","v":0},{"$f":"'[7]InfraS 1.2'!H121","v":0},{"$f":"'[7]InfraS 1.2'!I121","v":0},{"$f":"'[7]InfraS 1.2'!J121","v":0},null,{"$f":"'[7]InfraS 1.2'!L121","v":0},{"$f":"'[7]InfraS 1.2'!M121","v":0},{"$f":"'[7]InfraS 1.2'!N121","v":0},{"$f":"'[7]InfraS 1.2'!O121","v":0},{"$f":"'[7]InfraS 1.2'!P121","v":0},{"$f":"'[7]InfraS 1.2'!Q121","v":0},{"$f":"'[7]InfraS 1.2'!S121","v":0},{"$f":"'[7]InfraS 1.2'!U121","v":0},{"$f":"'[7]InfraS 1.2'!V121","v":0},null,{"$f":"'[7]InfraS 1.2'!AC121","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN121","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO121","v":0},{"$f":"'[7]InfraS 1.2'!AP121","v":0},{"$f":"'[7]InfraS 1.2'!AQ121","v":0},{"$f":"'[7]InfraS 1.2'!AR121","v":0},{"$f":"'[7]InfraS 1.2'!AS121","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G122","v":0},{"$f":"'[7]InfraS 1.2'!H122","v":0},{"$f":"'[7]InfraS 1.2'!I122","v":0},{"$f":"'[7]InfraS 1.2'!J122","v":0},null,{"$f":"'[7]InfraS 1.2'!L122","v":0},{"$f":"'[7]InfraS 1.2'!M122","v":0},{"$f":"'[7]InfraS 1.2'!N122","v":0},{"$f":"'[7]InfraS 1.2'!O122","v":0},{"$f":"'[7]InfraS 1.2'!P122","v":0},{"$f":"'[7]InfraS 1.2'!Q122","v":0},{"$f":"'[7]InfraS 1.2'!S122","v":0},{"$f":"'[7]InfraS 1.2'!U122","v":0},{"$f":"'[7]InfraS 1.2'!V122","v":0},null,{"$f":"'[7]InfraS 1.2'!AC122","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN122","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO122","v":0},{"$f":"'[7]InfraS 1.2'!AP122","v":0},{"$f":"'[7]InfraS 1.2'!AQ122","v":0},{"$f":"'[7]InfraS 1.2'!AR122","v":0},{"$f":"'[7]InfraS 1.2'!AS122","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G123","v":0},{"$f":"'[7]InfraS 1.2'!H123","v":0},{"$f":"'[7]InfraS 1.2'!I123","v":0},{"$f":"'[7]InfraS 1.2'!J123","v":0},null,{"$f":"'[7]InfraS 1.2'!L123","v":0},{"$f":"'[7]InfraS 1.2'!M123","v":0},{"$f":"'[7]InfraS 1.2'!N123","v":0},{"$f":"'[7]InfraS 1.2'!O123","v":0},{"$f":"'[7]InfraS 1.2'!P123","v":0},{"$f":"'[7]InfraS 1.2'!Q123","v":0},{"$f":"'[7]InfraS 1.2'!S123","v":0},{"$f":"'[7]InfraS 1.2'!U123","v":0},{"$f":"'[7]InfraS 1.2'!V123","v":0},null,{"$f":"'[7]InfraS 1.2'!AC123","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN123","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO123","v":0},{"$f":"'[7]InfraS 1.2'!AP123","v":0},{"$f":"'[7]InfraS 1.2'!AQ123","v":0},{"$f":"'[7]InfraS 1.2'!AR123","v":0},{"$f":"'[7]InfraS 1.2'!AS123","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G124","v":0},{"$f":"'[7]InfraS 1.2'!H124","v":0},{"$f":"'[7]InfraS 1.2'!I124","v":0},{"$f":"'[7]InfraS 1.2'!J124","v":0},null,{"$f":"'[7]InfraS 1.2'!L124","v":0},{"$f":"'[7]InfraS 1.2'!M124","v":0},{"$f":"'[7]InfraS 1.2'!N124","v":0},{"$f":"'[7]InfraS 1.2'!O124","v":0},{"$f":"'[7]InfraS 1.2'!P124","v":0},{"$f":"'[7]InfraS 1.2'!Q124","v":0},{"$f":"'[7]InfraS 1.2'!S124","v":0},{"$f":"'[7]InfraS 1.2'!U124","v":0},{"$f":"'[7]InfraS 1.2'!V124","v":0},null,{"$f":"'[7]InfraS 1.2'!AC124","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN124","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO124","v":0},{"$f":"'[7]InfraS 1.2'!AP124","v":0},{"$f":"'[7]InfraS 1.2'!AQ124","v":0},{"$f":"'[7]InfraS 1.2'!AR124","v":0},{"$f":"'[7]InfraS 1.2'!AS124","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G125","v":0},{"$f":"'[7]InfraS 1.2'!H125","v":0},{"$f":"'[7]InfraS 1.2'!I125","v":0},{"$f":"'[7]InfraS 1.2'!J125","v":0},null,{"$f":"'[7]InfraS 1.2'!L125","v":0},{"$f":"'[7]InfraS 1.2'!M125","v":0},{"$f":"'[7]InfraS 1.2'!N125","v":0},{"$f":"'[7]InfraS 1.2'!O125","v":0},{"$f":"'[7]InfraS 1.2'!P125","v":0},{"$f":"'[7]InfraS 1.2'!Q125","v":0},{"$f":"'[7]InfraS 1.2'!S125","v":0},{"$f":"'[7]InfraS 1.2'!U125","v":0},{"$f":"'[7]InfraS 1.2'!V125","v":0},null,{"$f":"'[7]InfraS 1.2'!AC125","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN125","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO125","v":0},{"$f":"'[7]InfraS 1.2'!AP125","v":0},{"$f":"'[7]InfraS 1.2'!AQ125","v":0},{"$f":"'[7]InfraS 1.2'!AR125","v":0},{"$f":"'[7]InfraS 1.2'!AS125","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G126","v":0},{"$f":"'[7]InfraS 1.2'!H126","v":0},{"$f":"'[7]InfraS 1.2'!I126","v":0},{"$f":"'[7]InfraS 1.2'!J126","v":0},null,{"$f":"'[7]InfraS 1.2'!L126","v":0},{"$f":"'[7]InfraS 1.2'!M126","v":0},{"$f":"'[7]InfraS 1.2'!N126","v":0},{"$f":"'[7]InfraS 1.2'!O126","v":0},{"$f":"'[7]InfraS 1.2'!P126","v":0},{"$f":"'[7]InfraS 1.2'!Q126","v":0},{"$f":"'[7]InfraS 1.2'!S126","v":0},{"$f":"'[7]InfraS 1.2'!U126","v":0},{"$f":"'[7]InfraS 1.2'!V126","v":0},null,{"$f":"'[7]InfraS 1.2'!AC126","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN126","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO126","v":0},{"$f":"'[7]InfraS 1.2'!AP126","v":0},{"$f":"'[7]InfraS 1.2'!AQ126","v":0},{"$f":"'[7]InfraS 1.2'!AR126","v":0},{"$f":"'[7]InfraS 1.2'!AS126","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G127","v":0},{"$f":"'[7]InfraS 1.2'!H127","v":0},{"$f":"'[7]InfraS 1.2'!I127","v":0},{"$f":"'[7]InfraS 1.2'!J127","v":0},null,{"$f":"'[7]InfraS 1.2'!L127","v":0},{"$f":"'[7]InfraS 1.2'!M127","v":0},{"$f":"'[7]InfraS 1.2'!N127","v":0},{"$f":"'[7]InfraS 1.2'!O127","v":0},{"$f":"'[7]InfraS 1.2'!P127","v":0},{"$f":"'[7]InfraS 1.2'!Q127","v":0},{"$f":"'[7]InfraS 1.2'!S127","v":0},{"$f":"'[7]InfraS 1.2'!U127","v":0},{"$f":"'[7]InfraS 1.2'!V127","v":0},null,{"$f":"'[7]InfraS 1.2'!AC127","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN127","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO127","v":0},{"$f":"'[7]InfraS 1.2'!AP127","v":0},{"$f":"'[7]InfraS 1.2'!AQ127","v":0},{"$f":"'[7]InfraS 1.2'!AR127","v":0},{"$f":"'[7]InfraS 1.2'!AS127","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G128","v":0},{"$f":"'[7]InfraS 1.2'!H128","v":0},{"$f":"'[7]InfraS 1.2'!I128","v":0},{"$f":"'[7]InfraS 1.2'!J128","v":0},null,{"$f":"'[7]InfraS 1.2'!L128","v":0},{"$f":"'[7]InfraS 1.2'!M128","v":0},{"$f":"'[7]InfraS 1.2'!N128","v":0},{"$f":"'[7]InfraS 1.2'!O128","v":0},{"$f":"'[7]InfraS 1.2'!P128","v":0},{"$f":"'[7]InfraS 1.2'!Q128","v":0},{"$f":"'[7]InfraS 1.2'!S128","v":0},{"$f":"'[7]InfraS 1.2'!U128","v":0},{"$f":"'[7]InfraS 1.2'!V128","v":0},null,{"$f":"'[7]InfraS 1.2'!AC128","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN128","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO128","v":0},{"$f":"'[7]InfraS 1.2'!AP128","v":0},{"$f":"'[7]InfraS 1.2'!AQ128","v":0},{"$f":"'[7]InfraS 1.2'!AR128","v":0},{"$f":"'[7]InfraS 1.2'!AS128","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G129","v":0},{"$f":"'[7]InfraS 1.2'!H129","v":0},{"$f":"'[7]InfraS 1.2'!I129","v":0},{"$f":"'[7]InfraS 1.2'!J129","v":0},null,{"$f":"'[7]InfraS 1.2'!L129","v":0},{"$f":"'[7]InfraS 1.2'!M129","v":0},{"$f":"'[7]InfraS 1.2'!N129","v":0},{"$f":"'[7]InfraS 1.2'!O129","v":0},{"$f":"'[7]InfraS 1.2'!P129","v":0},{"$f":"'[7]InfraS 1.2'!Q129","v":0},{"$f":"'[7]InfraS 1.2'!S129","v":0},{"$f":"'[7]InfraS 1.2'!U129","v":0},{"$f":"'[7]InfraS 1.2'!V129","v":0},null,{"$f":"'[7]InfraS 1.2'!AC129","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN129","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO129","v":0},{"$f":"'[7]InfraS 1.2'!AP129","v":0},{"$f":"'[7]InfraS 1.2'!AQ129","v":0},{"$f":"'[7]InfraS 1.2'!AR129","v":0},{"$f":"'[7]InfraS 1.2'!AS129","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G130","v":0},{"$f":"'[7]InfraS 1.2'!H130","v":0},{"$f":"'[7]InfraS 1.2'!I130","v":0},{"$f":"'[7]InfraS 1.2'!J130","v":0},null,{"$f":"'[7]InfraS 1.2'!L130","v":0},{"$f":"'[7]InfraS 1.2'!M130","v":0},{"$f":"'[7]InfraS 1.2'!N130","v":0},{"$f":"'[7]InfraS 1.2'!O130","v":0},{"$f":"'[7]InfraS 1.2'!P130","v":0},{"$f":"'[7]InfraS 1.2'!Q130","v":0},{"$f":"'[7]InfraS 1.2'!S130","v":0},{"$f":"'[7]InfraS 1.2'!U130","v":0},{"$f":"'[7]InfraS 1.2'!V130","v":0},null,{"$f":"'[7]InfraS 1.2'!AC130","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN130","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO130","v":0},{"$f":"'[7]InfraS 1.2'!AP130","v":0},{"$f":"'[7]InfraS 1.2'!AQ130","v":0},{"$f":"'[7]InfraS 1.2'!AR130","v":0},{"$f":"'[7]InfraS 1.2'!AS130","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G131","v":0},{"$f":"'[7]InfraS 1.2'!H131","v":0},{"$f":"'[7]InfraS 1.2'!I131","v":0},{"$f":"'[7]InfraS 1.2'!J131","v":0},null,{"$f":"'[7]InfraS 1.2'!L131","v":0},{"$f":"'[7]InfraS 1.2'!M131","v":0},{"$f":"'[7]InfraS 1.2'!N131","v":0},{"$f":"'[7]InfraS 1.2'!O131","v":0},{"$f":"'[7]InfraS 1.2'!P131","v":0},{"$f":"'[7]InfraS 1.2'!Q131","v":0},{"$f":"'[7]InfraS 1.2'!S131","v":0},{"$f":"'[7]InfraS 1.2'!U131","v":0},{"$f":"'[7]InfraS 1.2'!V131","v":0},null,{"$f":"'[7]InfraS 1.2'!AC131","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN131","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO131","v":0},{"$f":"'[7]InfraS 1.2'!AP131","v":0},{"$f":"'[7]InfraS 1.2'!AQ131","v":0},{"$f":"'[7]InfraS 1.2'!AR131","v":0},{"$f":"'[7]InfraS 1.2'!AS131","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G132","v":0},{"$f":"'[7]InfraS 1.2'!H132","v":0},{"$f":"'[7]InfraS 1.2'!I132","v":0},{"$f":"'[7]InfraS 1.2'!J132","v":0},null,{"$f":"'[7]InfraS 1.2'!L132","v":0},{"$f":"'[7]InfraS 1.2'!M132","v":0},{"$f":"'[7]InfraS 1.2'!N132","v":0},{"$f":"'[7]InfraS 1.2'!O132","v":0},{"$f":"'[7]InfraS 1.2'!P132","v":0},{"$f":"'[7]InfraS 1.2'!Q132","v":0},{"$f":"'[7]InfraS 1.2'!S132","v":0},{"$f":"'[7]InfraS 1.2'!U132","v":0},{"$f":"'[7]InfraS 1.2'!V132","v":0},null,{"$f":"'[7]InfraS 1.2'!AC132","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN132","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO132","v":0},{"$f":"'[7]InfraS 1.2'!AP132","v":0},{"$f":"'[7]InfraS 1.2'!AQ132","v":0},{"$f":"'[7]InfraS 1.2'!AR132","v":0},{"$f":"'[7]InfraS 1.2'!AS132","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G133","v":0},{"$f":"'[7]InfraS 1.2'!H133","v":0},{"$f":"'[7]InfraS 1.2'!I133","v":0},{"$f":"'[7]InfraS 1.2'!J133","v":0},null,{"$f":"'[7]InfraS 1.2'!L133","v":0},{"$f":"'[7]InfraS 1.2'!M133","v":0},{"$f":"'[7]InfraS 1.2'!N133","v":0},{"$f":"'[7]InfraS 1.2'!O133","v":0},{"$f":"'[7]InfraS 1.2'!P133","v":0},{"$f":"'[7]InfraS 1.2'!Q133","v":0},{"$f":"'[7]InfraS 1.2'!S133","v":0},{"$f":"'[7]InfraS 1.2'!U133","v":0},{"$f":"'[7]InfraS 1.2'!V133","v":0},null,{"$f":"'[7]InfraS 1.2'!AC133","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN133","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO133","v":0},{"$f":"'[7]InfraS 1.2'!AP133","v":0},{"$f":"'[7]InfraS 1.2'!AQ133","v":0},{"$f":"'[7]InfraS 1.2'!AR133","v":0},{"$f":"'[7]InfraS 1.2'!AS133","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G134","v":0},{"$f":"'[7]InfraS 1.2'!H134","v":0},{"$f":"'[7]InfraS 1.2'!I134","v":0},{"$f":"'[7]InfraS 1.2'!J134","v":0},null,{"$f":"'[7]InfraS 1.2'!L134","v":0},{"$f":"'[7]InfraS 1.2'!M134","v":0},{"$f":"'[7]InfraS 1.2'!N134","v":0},{"$f":"'[7]InfraS 1.2'!O134","v":0},{"$f":"'[7]InfraS 1.2'!P134","v":0},{"$f":"'[7]InfraS 1.2'!Q134","v":0},{"$f":"'[7]InfraS 1.2'!S134","v":0},{"$f":"'[7]InfraS 1.2'!U134","v":0},{"$f":"'[7]InfraS 1.2'!V134","v":0},null,{"$f":"'[7]InfraS 1.2'!AC134","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN134","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO134","v":0},{"$f":"'[7]InfraS 1.2'!AP134","v":0},{"$f":"'[7]InfraS 1.2'!AQ134","v":0},{"$f":"'[7]InfraS 1.2'!AR134","v":0},{"$f":"'[7]InfraS 1.2'!AS134","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G135","v":0},{"$f":"'[7]InfraS 1.2'!H135","v":0},{"$f":"'[7]InfraS 1.2'!I135","v":0},{"$f":"'[7]InfraS 1.2'!J135","v":0},null,{"$f":"'[7]InfraS 1.2'!L135","v":0},{"$f":"'[7]InfraS 1.2'!M135","v":0},{"$f":"'[7]InfraS 1.2'!N135","v":0},{"$f":"'[7]InfraS 1.2'!O135","v":0},{"$f":"'[7]InfraS 1.2'!P135","v":0},{"$f":"'[7]InfraS 1.2'!Q135","v":0},{"$f":"'[7]InfraS 1.2'!S135","v":0},{"$f":"'[7]InfraS 1.2'!U135","v":0},{"$f":"'[7]InfraS 1.2'!V135","v":0},null,{"$f":"'[7]InfraS 1.2'!AC135","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN135","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO135","v":0},{"$f":"'[7]InfraS 1.2'!AP135","v":0},{"$f":"'[7]InfraS 1.2'!AQ135","v":0},{"$f":"'[7]InfraS 1.2'!AR135","v":0},{"$f":"'[7]InfraS 1.2'!AS135","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G136","v":0},{"$f":"'[7]InfraS 1.2'!H136","v":0},{"$f":"'[7]InfraS 1.2'!I136","v":0},{"$f":"'[7]InfraS 1.2'!J136","v":0},null,{"$f":"'[7]InfraS 1.2'!L136","v":0},{"$f":"'[7]InfraS 1.2'!M136","v":0},{"$f":"'[7]InfraS 1.2'!N136","v":0},{"$f":"'[7]InfraS 1.2'!O136","v":0},{"$f":"'[7]InfraS 1.2'!P136","v":0},{"$f":"'[7]InfraS 1.2'!Q136","v":0},{"$f":"'[7]InfraS 1.2'!S136","v":0},{"$f":"'[7]InfraS 1.2'!U136","v":0},{"$f":"'[7]InfraS 1.2'!V136","v":0},null,{"$f":"'[7]InfraS 1.2'!AC136","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN136","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO136","v":0},{"$f":"'[7]InfraS 1.2'!AP136","v":0},{"$f":"'[7]InfraS 1.2'!AQ136","v":0},{"$f":"'[7]InfraS 1.2'!AR136","v":0},{"$f":"'[7]InfraS 1.2'!AS136","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G137","v":0},{"$f":"'[7]InfraS 1.2'!H137","v":0},{"$f":"'[7]InfraS 1.2'!I137","v":0},{"$f":"'[7]InfraS 1.2'!J137","v":0},null,{"$f":"'[7]InfraS 1.2'!L137","v":0},{"$f":"'[7]InfraS 1.2'!M137","v":0},{"$f":"'[7]InfraS 1.2'!N137","v":0},{"$f":"'[7]InfraS 1.2'!O137","v":0},{"$f":"'[7]InfraS 1.2'!P137","v":0},{"$f":"'[7]InfraS 1.2'!Q137","v":0},{"$f":"'[7]InfraS 1.2'!S137","v":0},{"$f":"'[7]InfraS 1.2'!U137","v":0},{"$f":"'[7]InfraS 1.2'!V137","v":0},null,{"$f":"'[7]InfraS 1.2'!AC137","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN137","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO137","v":0},{"$f":"'[7]InfraS 1.2'!AP137","v":0},{"$f":"'[7]InfraS 1.2'!AQ137","v":0},{"$f":"'[7]InfraS 1.2'!AR137","v":0},{"$f":"'[7]InfraS 1.2'!AS137","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G138","v":0},{"$f":"'[7]InfraS 1.2'!H138","v":0},{"$f":"'[7]InfraS 1.2'!I138","v":0},{"$f":"'[7]InfraS 1.2'!J138","v":0},null,{"$f":"'[7]InfraS 1.2'!L138","v":0},{"$f":"'[7]InfraS 1.2'!M138","v":0},{"$f":"'[7]InfraS 1.2'!N138","v":0},{"$f":"'[7]InfraS 1.2'!O138","v":0},{"$f":"'[7]InfraS 1.2'!P138","v":0},{"$f":"'[7]InfraS 1.2'!Q138","v":0},{"$f":"'[7]InfraS 1.2'!S138","v":0},{"$f":"'[7]InfraS 1.2'!U138","v":0},{"$f":"'[7]InfraS 1.2'!V138","v":0},null,{"$f":"'[7]InfraS 1.2'!AC138","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN138","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO138","v":0},{"$f":"'[7]InfraS 1.2'!AP138","v":0},{"$f":"'[7]InfraS 1.2'!AQ138","v":0},{"$f":"'[7]InfraS 1.2'!AR138","v":0},{"$f":"'[7]InfraS 1.2'!AS138","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G139","v":0},{"$f":"'[7]InfraS 1.2'!H139","v":0},{"$f":"'[7]InfraS 1.2'!I139","v":0},{"$f":"'[7]InfraS 1.2'!J139","v":0},null,{"$f":"'[7]InfraS 1.2'!L139","v":0},{"$f":"'[7]InfraS 1.2'!M139","v":0},{"$f":"'[7]InfraS 1.2'!N139","v":0},{"$f":"'[7]InfraS 1.2'!O139","v":0},{"$f":"'[7]InfraS 1.2'!P139","v":0},{"$f":"'[7]InfraS 1.2'!Q139","v":0},{"$f":"'[7]InfraS 1.2'!S139","v":0},{"$f":"'[7]InfraS 1.2'!U139","v":0},{"$f":"'[7]InfraS 1.2'!V139","v":0},null,{"$f":"'[7]InfraS 1.2'!AC139","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN139","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO139","v":0},{"$f":"'[7]InfraS 1.2'!AP139","v":0},{"$f":"'[7]InfraS 1.2'!AQ139","v":0},{"$f":"'[7]InfraS 1.2'!AR139","v":0},{"$f":"'[7]InfraS 1.2'!AS139","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G140","v":0},{"$f":"'[7]InfraS 1.2'!H140","v":0},{"$f":"'[7]InfraS 1.2'!I140","v":0},{"$f":"'[7]InfraS 1.2'!J140","v":0},null,{"$f":"'[7]InfraS 1.2'!L140","v":0},{"$f":"'[7]InfraS 1.2'!M140","v":0},{"$f":"'[7]InfraS 1.2'!N140","v":0},{"$f":"'[7]InfraS 1.2'!O140","v":0},{"$f":"'[7]InfraS 1.2'!P140","v":0},{"$f":"'[7]InfraS 1.2'!Q140","v":0},{"$f":"'[7]InfraS 1.2'!S140","v":0},{"$f":"'[7]InfraS 1.2'!U140","v":0},{"$f":"'[7]InfraS 1.2'!V140","v":0},null,{"$f":"'[7]InfraS 1.2'!AC140","v":0},null,{"$f":"SUM(V140,W140)","v":0},{"$f":"'[7]InfraS 1.2'!AH140","v":0},null,{"$f":"SUM(Y140:Z140)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM140","v":0},null,{"$f":"SUM(AD140:AE140)","v":0},null,{"$f":"SUM(AF140:AG140)","v":0},{"$f":"'[7]InfraS 1.2'!AN140","v":0},null,{"$f":"SUM(AI140:AJ140)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO140","v":0},{"$f":"'[7]InfraS 1.2'!AP140","v":0},{"$f":"'[7]InfraS 1.2'!AQ140","v":0},{"$f":"'[7]InfraS 1.2'!AR140","v":0},{"$f":"'[7]InfraS 1.2'!AS140","v":0},null,0]
[{"$f":"IF(LEN(G141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G141","v":0},{"$f":"'[7]InfraS 1.2'!H141","v":0},{"$f":"'[7]InfraS 1.2'!I141","v":0},{"$f":"'[7]InfraS 1.2'!J141","v":0},null,{"$f":"'[7]InfraS 1.2'!L141","v":0},{"$f":"'[7]InfraS 1.2'!M141","v":0},{"$f":"'[7]InfraS 1.2'!N141","v":0},{"$f":"'[7]InfraS 1.2'!O141","v":0},{"$f":"'[7]InfraS 1.2'!P141","v":0},{"$f":"'[7]InfraS 1.2'!Q141","v":0},{"$f":"'[7]InfraS 1.2'!S141","v":0},{"$f":"'[7]InfraS 1.2'!U141","v":0},{"$f":"'[7]InfraS 1.2'!V141","v":0},null,{"$f":"'[7]InfraS 1.2'!AC141","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH141","v":0},null,0,null,{"$f":"SUM(AA141:AB141)","v":0},{"$f":"'[7]InfraS 1.2'!AM141","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN141","v":0},null,0,null,{"$f":"SUM(AK141:AL141)","v":0},{"$f":"'[7]InfraS 1.2'!AO141","v":0},{"$f":"'[7]InfraS 1.2'!AP141","v":0},{"$f":"'[7]InfraS 1.2'!AQ141","v":0},{"$f":"'[7]InfraS 1.2'!AR141","v":0},{"$f":"'[7]InfraS 1.2'!AS141","v":0},null,{"$f":"IF(AND(G141=\"\",SUM(Q141+R141+S141+T141+U141+V141+Y141+Z141+AD141+AE141)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G142","v":0},{"$f":"'[7]InfraS 1.2'!H142","v":0},{"$f":"'[7]InfraS 1.2'!I142","v":0},{"$f":"'[7]InfraS 1.2'!J142","v":0},null,{"$f":"'[7]InfraS 1.2'!L142","v":0},{"$f":"'[7]InfraS 1.2'!M142","v":0},{"$f":"'[7]InfraS 1.2'!N142","v":0},{"$f":"'[7]InfraS 1.2'!O142","v":0},{"$f":"'[7]InfraS 1.2'!P142","v":0},{"$f":"'[7]InfraS 1.2'!Q142","v":0},{"$f":"'[7]InfraS 1.2'!S142","v":0},{"$f":"'[7]InfraS 1.2'!U142","v":0},{"$f":"'[7]InfraS 1.2'!V142","v":0},null,{"$f":"'[7]InfraS 1.2'!AC142","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN142","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO142","v":0},{"$f":"'[7]InfraS 1.2'!AP142","v":0},{"$f":"'[7]InfraS 1.2'!AQ142","v":0},{"$f":"'[7]InfraS 1.2'!AR142","v":0},{"$f":"'[7]InfraS 1.2'!AS142","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G143","v":0},{"$f":"'[7]InfraS 1.2'!H143","v":0},{"$f":"'[7]InfraS 1.2'!I143","v":0},{"$f":"'[7]InfraS 1.2'!J143","v":0},null,{"$f":"'[7]InfraS 1.2'!L143","v":0},{"$f":"'[7]InfraS 1.2'!M143","v":0},{"$f":"'[7]InfraS 1.2'!N143","v":0},{"$f":"'[7]InfraS 1.2'!O143","v":0},{"$f":"'[7]InfraS 1.2'!P143","v":0},{"$f":"'[7]InfraS 1.2'!Q143","v":0},{"$f":"'[7]InfraS 1.2'!S143","v":0},{"$f":"'[7]InfraS 1.2'!U143","v":0},{"$f":"'[7]InfraS 1.2'!V143","v":0},null,{"$f":"'[7]InfraS 1.2'!AC143","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN143","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO143","v":0},{"$f":"'[7]InfraS 1.2'!AP143","v":0},{"$f":"'[7]InfraS 1.2'!AQ143","v":0},{"$f":"'[7]InfraS 1.2'!AR143","v":0},{"$f":"'[7]InfraS 1.2'!AS143","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G144","v":0},{"$f":"'[7]InfraS 1.2'!H144","v":0},{"$f":"'[7]InfraS 1.2'!I144","v":0},{"$f":"'[7]InfraS 1.2'!J144","v":0},null,{"$f":"'[7]InfraS 1.2'!L144","v":0},{"$f":"'[7]InfraS 1.2'!M144","v":0},{"$f":"'[7]InfraS 1.2'!N144","v":0},{"$f":"'[7]InfraS 1.2'!O144","v":0},{"$f":"'[7]InfraS 1.2'!P144","v":0},{"$f":"'[7]InfraS 1.2'!Q144","v":0},{"$f":"'[7]InfraS 1.2'!S144","v":0},{"$f":"'[7]InfraS 1.2'!U144","v":0},{"$f":"'[7]InfraS 1.2'!V144","v":0},null,{"$f":"'[7]InfraS 1.2'!AC144","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN144","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO144","v":0},{"$f":"'[7]InfraS 1.2'!AP144","v":0},{"$f":"'[7]InfraS 1.2'!AQ144","v":0},{"$f":"'[7]InfraS 1.2'!AR144","v":0},{"$f":"'[7]InfraS 1.2'!AS144","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G145","v":0},{"$f":"'[7]InfraS 1.2'!H145","v":0},{"$f":"'[7]InfraS 1.2'!I145","v":0},{"$f":"'[7]InfraS 1.2'!J145","v":0},null,{"$f":"'[7]InfraS 1.2'!L145","v":0},{"$f":"'[7]InfraS 1.2'!M145","v":0},{"$f":"'[7]InfraS 1.2'!N145","v":0},{"$f":"'[7]InfraS 1.2'!O145","v":0},{"$f":"'[7]InfraS 1.2'!P145","v":0},{"$f":"'[7]InfraS 1.2'!Q145","v":0},{"$f":"'[7]InfraS 1.2'!S145","v":0},{"$f":"'[7]InfraS 1.2'!U145","v":0},{"$f":"'[7]InfraS 1.2'!V145","v":0},null,{"$f":"'[7]InfraS 1.2'!AC145","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN145","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO145","v":0},{"$f":"'[7]InfraS 1.2'!AP145","v":0},{"$f":"'[7]InfraS 1.2'!AQ145","v":0},{"$f":"'[7]InfraS 1.2'!AR145","v":0},{"$f":"'[7]InfraS 1.2'!AS145","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G146","v":0},{"$f":"'[7]InfraS 1.2'!H146","v":0},{"$f":"'[7]InfraS 1.2'!I146","v":0},{"$f":"'[7]InfraS 1.2'!J146","v":0},null,{"$f":"'[7]InfraS 1.2'!L146","v":0},{"$f":"'[7]InfraS 1.2'!M146","v":0},{"$f":"'[7]InfraS 1.2'!N146","v":0},{"$f":"'[7]InfraS 1.2'!O146","v":0},{"$f":"'[7]InfraS 1.2'!P146","v":0},{"$f":"'[7]InfraS 1.2'!Q146","v":0},{"$f":"'[7]InfraS 1.2'!S146","v":0},{"$f":"'[7]InfraS 1.2'!U146","v":0},{"$f":"'[7]InfraS 1.2'!V146","v":0},null,{"$f":"'[7]InfraS 1.2'!AC146","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN146","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO146","v":0},{"$f":"'[7]InfraS 1.2'!AP146","v":0},{"$f":"'[7]InfraS 1.2'!AQ146","v":0},{"$f":"'[7]InfraS 1.2'!AR146","v":0},{"$f":"'[7]InfraS 1.2'!AS146","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G147","v":0},{"$f":"'[7]InfraS 1.2'!H147","v":0},{"$f":"'[7]InfraS 1.2'!I147","v":0},{"$f":"'[7]InfraS 1.2'!J147","v":0},null,{"$f":"'[7]InfraS 1.2'!L147","v":0},{"$f":"'[7]InfraS 1.2'!M147","v":0},{"$f":"'[7]InfraS 1.2'!N147","v":0},{"$f":"'[7]InfraS 1.2'!O147","v":0},{"$f":"'[7]InfraS 1.2'!P147","v":0},{"$f":"'[7]InfraS 1.2'!Q147","v":0},{"$f":"'[7]InfraS 1.2'!S147","v":0},{"$f":"'[7]InfraS 1.2'!U147","v":0},{"$f":"'[7]InfraS 1.2'!V147","v":0},null,{"$f":"'[7]InfraS 1.2'!AC147","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN147","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO147","v":0},{"$f":"'[7]InfraS 1.2'!AP147","v":0},{"$f":"'[7]InfraS 1.2'!AQ147","v":0},{"$f":"'[7]InfraS 1.2'!AR147","v":0},{"$f":"'[7]InfraS 1.2'!AS147","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G148","v":0},{"$f":"'[7]InfraS 1.2'!H148","v":0},{"$f":"'[7]InfraS 1.2'!I148","v":0},{"$f":"'[7]InfraS 1.2'!J148","v":0},null,{"$f":"'[7]InfraS 1.2'!L148","v":0},{"$f":"'[7]InfraS 1.2'!M148","v":0},{"$f":"'[7]InfraS 1.2'!N148","v":0},{"$f":"'[7]InfraS 1.2'!O148","v":0},{"$f":"'[7]InfraS 1.2'!P148","v":0},{"$f":"'[7]InfraS 1.2'!Q148","v":0},{"$f":"'[7]InfraS 1.2'!S148","v":0},{"$f":"'[7]InfraS 1.2'!U148","v":0},{"$f":"'[7]InfraS 1.2'!V148","v":0},null,{"$f":"'[7]InfraS 1.2'!AC148","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN148","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO148","v":0},{"$f":"'[7]InfraS 1.2'!AP148","v":0},{"$f":"'[7]InfraS 1.2'!AQ148","v":0},{"$f":"'[7]InfraS 1.2'!AR148","v":0},{"$f":"'[7]InfraS 1.2'!AS148","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G149","v":0},{"$f":"'[7]InfraS 1.2'!H149","v":0},{"$f":"'[7]InfraS 1.2'!I149","v":0},{"$f":"'[7]InfraS 1.2'!J149","v":0},null,{"$f":"'[7]InfraS 1.2'!L149","v":0},{"$f":"'[7]InfraS 1.2'!M149","v":0},{"$f":"'[7]InfraS 1.2'!N149","v":0},{"$f":"'[7]InfraS 1.2'!O149","v":0},{"$f":"'[7]InfraS 1.2'!P149","v":0},{"$f":"'[7]InfraS 1.2'!Q149","v":0},{"$f":"'[7]InfraS 1.2'!S149","v":0},{"$f":"'[7]InfraS 1.2'!U149","v":0},{"$f":"'[7]InfraS 1.2'!V149","v":0},null,{"$f":"'[7]InfraS 1.2'!AC149","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN149","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO149","v":0},{"$f":"'[7]InfraS 1.2'!AP149","v":0},{"$f":"'[7]InfraS 1.2'!AQ149","v":0},{"$f":"'[7]InfraS 1.2'!AR149","v":0},{"$f":"'[7]InfraS 1.2'!AS149","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G150","v":0},{"$f":"'[7]InfraS 1.2'!H150","v":0},{"$f":"'[7]InfraS 1.2'!I150","v":0},{"$f":"'[7]InfraS 1.2'!J150","v":0},null,{"$f":"'[7]InfraS 1.2'!L150","v":0},{"$f":"'[7]InfraS 1.2'!M150","v":0},{"$f":"'[7]InfraS 1.2'!N150","v":0},{"$f":"'[7]InfraS 1.2'!O150","v":0},{"$f":"'[7]InfraS 1.2'!P150","v":0},{"$f":"'[7]InfraS 1.2'!Q150","v":0},{"$f":"'[7]InfraS 1.2'!S150","v":0},{"$f":"'[7]InfraS 1.2'!U150","v":0},{"$f":"'[7]InfraS 1.2'!V150","v":0},null,{"$f":"'[7]InfraS 1.2'!AC150","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN150","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO150","v":0},{"$f":"'[7]InfraS 1.2'!AP150","v":0},{"$f":"'[7]InfraS 1.2'!AQ150","v":0},{"$f":"'[7]InfraS 1.2'!AR150","v":0},{"$f":"'[7]InfraS 1.2'!AS150","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G151","v":0},{"$f":"'[7]InfraS 1.2'!H151","v":0},{"$f":"'[7]InfraS 1.2'!I151","v":0},{"$f":"'[7]InfraS 1.2'!J151","v":0},null,{"$f":"'[7]InfraS 1.2'!L151","v":0},{"$f":"'[7]InfraS 1.2'!M151","v":0},{"$f":"'[7]InfraS 1.2'!N151","v":0},{"$f":"'[7]InfraS 1.2'!O151","v":0},{"$f":"'[7]InfraS 1.2'!P151","v":0},{"$f":"'[7]InfraS 1.2'!Q151","v":0},{"$f":"'[7]InfraS 1.2'!S151","v":0},{"$f":"'[7]InfraS 1.2'!U151","v":0},{"$f":"'[7]InfraS 1.2'!V151","v":0},null,{"$f":"'[7]InfraS 1.2'!AC151","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN151","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO151","v":0},{"$f":"'[7]InfraS 1.2'!AP151","v":0},{"$f":"'[7]InfraS 1.2'!AQ151","v":0},{"$f":"'[7]InfraS 1.2'!AR151","v":0},{"$f":"'[7]InfraS 1.2'!AS151","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G152","v":0},{"$f":"'[7]InfraS 1.2'!H152","v":0},{"$f":"'[7]InfraS 1.2'!I152","v":0},{"$f":"'[7]InfraS 1.2'!J152","v":0},null,{"$f":"'[7]InfraS 1.2'!L152","v":0},{"$f":"'[7]InfraS 1.2'!M152","v":0},{"$f":"'[7]InfraS 1.2'!N152","v":0},{"$f":"'[7]InfraS 1.2'!O152","v":0},{"$f":"'[7]InfraS 1.2'!P152","v":0},{"$f":"'[7]InfraS 1.2'!Q152","v":0},{"$f":"'[7]InfraS 1.2'!S152","v":0},{"$f":"'[7]InfraS 1.2'!U152","v":0},{"$f":"'[7]InfraS 1.2'!V152","v":0},null,{"$f":"'[7]InfraS 1.2'!AC152","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN152","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO152","v":0},{"$f":"'[7]InfraS 1.2'!AP152","v":0},{"$f":"'[7]InfraS 1.2'!AQ152","v":0},{"$f":"'[7]InfraS 1.2'!AR152","v":0},{"$f":"'[7]InfraS 1.2'!AS152","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G153","v":0},{"$f":"'[7]InfraS 1.2'!H153","v":0},{"$f":"'[7]InfraS 1.2'!I153","v":0},{"$f":"'[7]InfraS 1.2'!J153","v":0},null,{"$f":"'[7]InfraS 1.2'!L153","v":0},{"$f":"'[7]InfraS 1.2'!M153","v":0},{"$f":"'[7]InfraS 1.2'!N153","v":0},{"$f":"'[7]InfraS 1.2'!O153","v":0},{"$f":"'[7]InfraS 1.2'!P153","v":0},{"$f":"'[7]InfraS 1.2'!Q153","v":0},{"$f":"'[7]InfraS 1.2'!S153","v":0},{"$f":"'[7]InfraS 1.2'!U153","v":0},{"$f":"'[7]InfraS 1.2'!V153","v":0},null,{"$f":"'[7]InfraS 1.2'!AC153","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN153","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO153","v":0},{"$f":"'[7]InfraS 1.2'!AP153","v":0},{"$f":"'[7]InfraS 1.2'!AQ153","v":0},{"$f":"'[7]InfraS 1.2'!AR153","v":0},{"$f":"'[7]InfraS 1.2'!AS153","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G154","v":0},{"$f":"'[7]InfraS 1.2'!H154","v":0},{"$f":"'[7]InfraS 1.2'!I154","v":0},{"$f":"'[7]InfraS 1.2'!J154","v":0},null,{"$f":"'[7]InfraS 1.2'!L154","v":0},{"$f":"'[7]InfraS 1.2'!M154","v":0},{"$f":"'[7]InfraS 1.2'!N154","v":0},{"$f":"'[7]InfraS 1.2'!O154","v":0},{"$f":"'[7]InfraS 1.2'!P154","v":0},{"$f":"'[7]InfraS 1.2'!Q154","v":0},{"$f":"'[7]InfraS 1.2'!S154","v":0},{"$f":"'[7]InfraS 1.2'!U154","v":0},{"$f":"'[7]InfraS 1.2'!V154","v":0},null,{"$f":"'[7]InfraS 1.2'!AC154","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN154","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO154","v":0},{"$f":"'[7]InfraS 1.2'!AP154","v":0},{"$f":"'[7]InfraS 1.2'!AQ154","v":0},{"$f":"'[7]InfraS 1.2'!AR154","v":0},{"$f":"'[7]InfraS 1.2'!AS154","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G155","v":0},{"$f":"'[7]InfraS 1.2'!H155","v":0},{"$f":"'[7]InfraS 1.2'!I155","v":0},{"$f":"'[7]InfraS 1.2'!J155","v":0},null,{"$f":"'[7]InfraS 1.2'!L155","v":0},{"$f":"'[7]InfraS 1.2'!M155","v":0},{"$f":"'[7]InfraS 1.2'!N155","v":0},{"$f":"'[7]InfraS 1.2'!O155","v":0},{"$f":"'[7]InfraS 1.2'!P155","v":0},{"$f":"'[7]InfraS 1.2'!Q155","v":0},{"$f":"'[7]InfraS 1.2'!S155","v":0},{"$f":"'[7]InfraS 1.2'!U155","v":0},{"$f":"'[7]InfraS 1.2'!V155","v":0},null,{"$f":"'[7]InfraS 1.2'!AC155","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN155","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO155","v":0},{"$f":"'[7]InfraS 1.2'!AP155","v":0},{"$f":"'[7]InfraS 1.2'!AQ155","v":0},{"$f":"'[7]InfraS 1.2'!AR155","v":0},{"$f":"'[7]InfraS 1.2'!AS155","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G156","v":0},{"$f":"'[7]InfraS 1.2'!H156","v":0},{"$f":"'[7]InfraS 1.2'!I156","v":0},{"$f":"'[7]InfraS 1.2'!J156","v":0},null,{"$f":"'[7]InfraS 1.2'!L156","v":0},{"$f":"'[7]InfraS 1.2'!M156","v":0},{"$f":"'[7]InfraS 1.2'!N156","v":0},{"$f":"'[7]InfraS 1.2'!O156","v":0},{"$f":"'[7]InfraS 1.2'!P156","v":0},{"$f":"'[7]InfraS 1.2'!Q156","v":0},{"$f":"'[7]InfraS 1.2'!S156","v":0},{"$f":"'[7]InfraS 1.2'!U156","v":0},{"$f":"'[7]InfraS 1.2'!V156","v":0},null,{"$f":"'[7]InfraS 1.2'!AC156","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN156","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO156","v":0},{"$f":"'[7]InfraS 1.2'!AP156","v":0},{"$f":"'[7]InfraS 1.2'!AQ156","v":0},{"$f":"'[7]InfraS 1.2'!AR156","v":0},{"$f":"'[7]InfraS 1.2'!AS156","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G157","v":0},{"$f":"'[7]InfraS 1.2'!H157","v":0},{"$f":"'[7]InfraS 1.2'!I157","v":0},{"$f":"'[7]InfraS 1.2'!J157","v":0},null,{"$f":"'[7]InfraS 1.2'!L157","v":0},{"$f":"'[7]InfraS 1.2'!M157","v":0},{"$f":"'[7]InfraS 1.2'!N157","v":0},{"$f":"'[7]InfraS 1.2'!O157","v":0},{"$f":"'[7]InfraS 1.2'!P157","v":0},{"$f":"'[7]InfraS 1.2'!Q157","v":0},{"$f":"'[7]InfraS 1.2'!S157","v":0},{"$f":"'[7]InfraS 1.2'!U157","v":0},{"$f":"'[7]InfraS 1.2'!V157","v":0},null,{"$f":"'[7]InfraS 1.2'!AC157","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN157","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO157","v":0},{"$f":"'[7]InfraS 1.2'!AP157","v":0},{"$f":"'[7]InfraS 1.2'!AQ157","v":0},{"$f":"'[7]InfraS 1.2'!AR157","v":0},{"$f":"'[7]InfraS 1.2'!AS157","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G158","v":0},{"$f":"'[7]InfraS 1.2'!H158","v":0},{"$f":"'[7]InfraS 1.2'!I158","v":0},{"$f":"'[7]InfraS 1.2'!J158","v":0},null,{"$f":"'[7]InfraS 1.2'!L158","v":0},{"$f":"'[7]InfraS 1.2'!M158","v":0},{"$f":"'[7]InfraS 1.2'!N158","v":0},{"$f":"'[7]InfraS 1.2'!O158","v":0},{"$f":"'[7]InfraS 1.2'!P158","v":0},{"$f":"'[7]InfraS 1.2'!Q158","v":0},{"$f":"'[7]InfraS 1.2'!S158","v":0},{"$f":"'[7]InfraS 1.2'!U158","v":0},{"$f":"'[7]InfraS 1.2'!V158","v":0},null,{"$f":"'[7]InfraS 1.2'!AC158","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN158","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO158","v":0},{"$f":"'[7]InfraS 1.2'!AP158","v":0},{"$f":"'[7]InfraS 1.2'!AQ158","v":0},{"$f":"'[7]InfraS 1.2'!AR158","v":0},{"$f":"'[7]InfraS 1.2'!AS158","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G159","v":0},{"$f":"'[7]InfraS 1.2'!H159","v":0},{"$f":"'[7]InfraS 1.2'!I159","v":0},{"$f":"'[7]InfraS 1.2'!J159","v":0},null,{"$f":"'[7]InfraS 1.2'!L159","v":0},{"$f":"'[7]InfraS 1.2'!M159","v":0},{"$f":"'[7]InfraS 1.2'!N159","v":0},{"$f":"'[7]InfraS 1.2'!O159","v":0},{"$f":"'[7]InfraS 1.2'!P159","v":0},{"$f":"'[7]InfraS 1.2'!Q159","v":0},{"$f":"'[7]InfraS 1.2'!S159","v":0},{"$f":"'[7]InfraS 1.2'!U159","v":0},{"$f":"'[7]InfraS 1.2'!V159","v":0},null,{"$f":"'[7]InfraS 1.2'!AC159","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN159","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO159","v":0},{"$f":"'[7]InfraS 1.2'!AP159","v":0},{"$f":"'[7]InfraS 1.2'!AQ159","v":0},{"$f":"'[7]InfraS 1.2'!AR159","v":0},{"$f":"'[7]InfraS 1.2'!AS159","v":0},null,0,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G160","v":0},{"$f":"'[7]InfraS 1.2'!H160","v":0},{"$f":"'[7]InfraS 1.2'!I160","v":0},{"$f":"'[7]InfraS 1.2'!J160","v":0},null,{"$f":"'[7]InfraS 1.2'!L160","v":0},{"$f":"'[7]InfraS 1.2'!M160","v":0},{"$f":"'[7]InfraS 1.2'!N160","v":0},{"$f":"'[7]InfraS 1.2'!O160","v":0},{"$f":"'[7]InfraS 1.2'!P160","v":0},{"$f":"'[7]InfraS 1.2'!Q160","v":0},{"$f":"'[7]InfraS 1.2'!S160","v":0},{"$f":"'[7]InfraS 1.2'!U160","v":0},{"$f":"'[7]InfraS 1.2'!V160","v":0},null,{"$f":"'[7]InfraS 1.2'!AC160","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN160","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO160","v":0},{"$f":"'[7]InfraS 1.2'!AP160","v":0},{"$f":"'[7]InfraS 1.2'!AQ160","v":0},{"$f":"'[7]InfraS 1.2'!AR160","v":0},{"$f":"'[7]InfraS 1.2'!AS160","v":0},null,0]
[0,1,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G161","v":0},{"$f":"'[7]InfraS 1.2'!H161","v":0},{"$f":"'[7]InfraS 1.2'!I161","v":0},{"$f":"'[7]InfraS 1.2'!J161","v":0},null,{"$f":"'[7]InfraS 1.2'!L161","v":0},{"$f":"'[7]InfraS 1.2'!M161","v":0},{"$f":"'[7]InfraS 1.2'!N161","v":0},{"$f":"'[7]InfraS 1.2'!O161","v":0},{"$f":"'[7]InfraS 1.2'!P161","v":0},{"$f":"'[7]InfraS 1.2'!Q161","v":0},{"$f":"'[7]InfraS 1.2'!S161","v":0},{"$f":"'[7]InfraS 1.2'!U161","v":0},{"$f":"'[7]InfraS 1.2'!V161","v":0},null,{"$f":"'[7]InfraS 1.2'!AC161","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN161","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO161","v":0},{"$f":"'[7]InfraS 1.2'!AP161","v":0},{"$f":"'[7]InfraS 1.2'!AQ161","v":0},{"$f":"'[7]InfraS 1.2'!AR161","v":0},{"$f":"'[7]InfraS 1.2'!AS161","v":0},null,0]
[0,1]
[1,1,null,null,null,2,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q164:Q313)","v":16187619},2023936,758380,2671313,0,3091956,0,3091956,3129952,0,3129952,0,3129952,2997212,0,2997212,0,2997212,0,0,0,0,0,0,0,0,0,0,0]
[1,2,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G164","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H164","v":"Groot Letaba River water development project: Raising of Tzaneen Dam"},{"$f":"'[7]InfraS 1.2'!I164","v":"Dam, Water Treatment Plant, Pipelines, Reservoirs"},{"$f":"'[7]InfraS 1.2'!J164","v":"Meeting of projected growing primary supply requirements for 2025, improvement of water availability for the riverine ecosystem and raising of Tzaneen Dam"},null,{"$f":"'[7]InfraS 1.2'!L164","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M164","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N164","v":"Design"},{"$f":"'[7]InfraS 1.2'!O164","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P164","v":"SIP 1: Unlocking the northern mineral belt with Waterbrg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q164","v":600000},{"$f":"'[7]InfraS 1.2'!S164","v":5216},{"$f":"'[7]InfraS 1.2'!U164","v":86957},{"$f":"'[7]InfraS 1.2'!V164","v":90000},null,{"$f":"'[7]InfraS 1.2'!AC164","v":80825},null,{"$f":"SUM(V164,W164)","v":80825},{"$f":"'[7]InfraS 1.2'!AH164","v":207279},null,{"$f":"SUM(Y164:Z164)","v":207279},null,{"$f":"SUM(AA164:AB164)","v":207279},{"$f":"'[7]InfraS 1.2'!AM164","v":182382},null,{"$f":"SUM(AD164:AE164)","v":182382},null,{"$f":"SUM(AF164:AG164)","v":182382},{"$f":"'[7]InfraS 1.2'!AN164","v":0},null,{"$f":"SUM(AI164:AJ164)","v":0},null,{"$f":"SUM(AK164:AL164)","v":0},{"$f":"'[7]InfraS 1.2'!AO164","v":0},{"$f":"'[7]InfraS 1.2'!AP164","v":0},{"$f":"'[7]InfraS 1.2'!AQ164","v":0},{"$f":"'[7]InfraS 1.2'!AR164","v":0},{"$f":"'[7]InfraS 1.2'!AS164","v":0},null,{"$f":"IF(AND(G164=\"\",SUM(Q164+R164+S164+T164+U164+V164+Y164+Z164+AD164+AE164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G165","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H165","v":"Mdloti River development project: Raising of Hazelmere Dam"},{"$f":"'[7]InfraS 1.2'!I165","v":"Dam (radial crest gates)"},{"$f":"'[7]InfraS 1.2'!J165","v":"Augmentation of water supply to Umgeni Water for treatment, for KwaZulu-Natal north coast"},null,{"$f":"'[7]InfraS 1.2'!L165","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M165","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N165","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O165","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P165","v":"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor"},{"$f":"'[7]InfraS 1.2'!Q165","v":788796},{"$f":"'[7]InfraS 1.2'!S165","v":64985},{"$f":"'[7]InfraS 1.2'!U165","v":78261},{"$f":"'[7]InfraS 1.2'!V165","v":140000},null,{"$f":"'[7]InfraS 1.2'!AC165","v":182490},null,182490,{"$f":"'[7]InfraS 1.2'!AH165","v":101480},null,101480,null,{"$f":"SUM(AA165:AB165)","v":101480},{"$f":"'[7]InfraS 1.2'!AM165","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN165","v":0},null,0,null,{"$f":"SUM(AK165:AL165)","v":0},{"$f":"'[7]InfraS 1.2'!AO165","v":0},{"$f":"'[7]InfraS 1.2'!AP165","v":0},{"$f":"'[7]InfraS 1.2'!AQ165","v":0},{"$f":"'[7]InfraS 1.2'!AR165","v":0},{"$f":"'[7]InfraS 1.2'!AS165","v":0},null,0]
[1,2,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G166","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H166","v":"Taung/Naledi bulk water supply phase 2"},{"$f":"'[7]InfraS 1.2'!I166","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J166","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L166","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M166","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N166","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O166","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P166","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.2'!Q166","v":733754},{"$f":"'[7]InfraS 1.2'!S166","v":60000},{"$f":"'[7]InfraS 1.2'!U166","v":0},{"$f":"'[7]InfraS 1.2'!V166","v":147926},null,{"$f":"'[7]InfraS 1.2'!AC166","v":148391},null,148391,{"$f":"'[7]InfraS 1.2'!AH166","v":162684},null,162684,null,162684,{"$f":"'[7]InfraS 1.2'!AM166","v":28911},null,28911,null,28911,{"$f":"'[7]InfraS 1.2'!AN166","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO166","v":0},{"$f":"'[7]InfraS 1.2'!AP166","v":0},{"$f":"'[7]InfraS 1.2'!AQ166","v":0},{"$f":"'[7]InfraS 1.2'!AR166","v":0},{"$f":"'[7]InfraS 1.2'!AS166","v":0},null,0]
[1,2,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G167","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H167","v":"Namakwa bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I167","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J167","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L167","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M167","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N167","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O167","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P167","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q167","v":648312},{"$f":"'[7]InfraS 1.2'!S167","v":80373},{"$f":"'[7]InfraS 1.2'!U167","v":0},{"$f":"'[7]InfraS 1.2'!V167","v":136210},null,{"$f":"'[7]InfraS 1.2'!AC167","v":143729},null,143729,{"$f":"'[7]InfraS 1.2'!AH167","v":147137},null,147137,null,147137,{"$f":"'[7]InfraS 1.2'!AM167","v":203920},null,203920,null,203920,{"$f":"'[7]InfraS 1.2'!AN167","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO167","v":0},{"$f":"'[7]InfraS 1.2'!AP167","v":0},{"$f":"'[7]InfraS 1.2'!AQ167","v":0},{"$f":"'[7]InfraS 1.2'!AR167","v":0},{"$f":"'[7]InfraS 1.2'!AS167","v":0},null,0]
[1,2,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G168","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H168","v":"Pilanesberg south bulk water supply phase 2"},{"$f":"'[7]InfraS 1.2'!I168","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J168","v":"Upgrading of existing bulk water scheme and construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L168","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M168","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N168","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O168","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P168","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.2'!Q168","v":796631},{"$f":"'[7]InfraS 1.2'!S168","v":0},{"$f":"'[7]InfraS 1.2'!U168","v":0},{"$f":"'[7]InfraS 1.2'!V168","v":88790},null,{"$f":"'[7]InfraS 1.2'!AC168","v":109284},null,109284,{"$f":"'[7]InfraS 1.2'!AH168","v":114101},null,114101,null,114101,{"$f":"'[7]InfraS 1.2'!AM168","v":153744},null,153744,null,153744,{"$f":"'[7]InfraS 1.2'!AN168","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO168","v":0},{"$f":"'[7]InfraS 1.2'!AP168","v":0},{"$f":"'[7]InfraS 1.2'!AQ168","v":0},{"$f":"'[7]InfraS 1.2'!AR168","v":0},{"$f":"'[7]InfraS 1.2'!AS168","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G169","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H169","v":"Amatola Water: Refurbishment of 6 existing plants and downstream infrastructure"},{"$f":"'[7]InfraS 1.2'!I169","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J169","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L169","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M169","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N169","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O169","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P169","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q169","v":500000},{"$f":"'[7]InfraS 1.2'!S169","v":0},{"$f":"'[7]InfraS 1.2'!U169","v":0},{"$f":"'[7]InfraS 1.2'!V169","v":0},null,{"$f":"'[7]InfraS 1.2'!AC169","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN169","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO169","v":0},{"$f":"'[7]InfraS 1.2'!AP169","v":0},{"$f":"'[7]InfraS 1.2'!AQ169","v":0},{"$f":"'[7]InfraS 1.2'!AR169","v":0},{"$f":"'[7]InfraS 1.2'!AS169","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G170","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H170","v":"Refurbishment of Greater Mamusa bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I170","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J170","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L170","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M170","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N170","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O170","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P170","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.2'!Q170","v":491247},{"$f":"'[7]InfraS 1.2'!S170","v":61693},{"$f":"'[7]InfraS 1.2'!U170","v":0},{"$f":"'[7]InfraS 1.2'!V170","v":147197},null,{"$f":"'[7]InfraS 1.2'!AC170","v":106190},null,106190,{"$f":"'[7]InfraS 1.2'!AH170","v":179012},null,179012,null,179012,{"$f":"'[7]InfraS 1.2'!AM170","v":280000},null,280000,null,280000,{"$f":"'[7]InfraS 1.2'!AN170","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO170","v":0},{"$f":"'[7]InfraS 1.2'!AP170","v":0},{"$f":"'[7]InfraS 1.2'!AQ170","v":0},{"$f":"'[7]InfraS 1.2'!AR170","v":0},{"$f":"'[7]InfraS 1.2'!AS170","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G171","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H171","v":"Chris Hani district municipality Ncora bulk water supply cluster 4"},{"$f":"'[7]InfraS 1.2'!I171","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J171","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L171","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M171","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N171","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O171","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P171","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q171","v":461844},{"$f":"'[7]InfraS 1.2'!S171","v":40000},{"$f":"'[7]InfraS 1.2'!U171","v":0},{"$f":"'[7]InfraS 1.2'!V171","v":85537},null,{"$f":"'[7]InfraS 1.2'!AC171","v":60000},null,60000,{"$f":"'[7]InfraS 1.2'!AH171","v":35316},null,35316,null,35316,{"$f":"'[7]InfraS 1.2'!AM171","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.2'!AN171","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO171","v":0},{"$f":"'[7]InfraS 1.2'!AP171","v":0},{"$f":"'[7]InfraS 1.2'!AQ171","v":0},{"$f":"'[7]InfraS 1.2'!AR171","v":0},{"$f":"'[7]InfraS 1.2'!AS171","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G172","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H172","v":"Chris Hani district municipality Ngcobo bulk water supply cluster 6"},{"$f":"'[7]InfraS 1.2'!I172","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J172","v":"Construction of new bulk water scheme and spring protection"},null,{"$f":"'[7]InfraS 1.2'!L172","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M172","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N172","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O172","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P172","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q172","v":345560},{"$f":"'[7]InfraS 1.2'!S172","v":35329},{"$f":"'[7]InfraS 1.2'!U172","v":0},{"$f":"'[7]InfraS 1.2'!V172","v":27586},null,{"$f":"'[7]InfraS 1.2'!AC172","v":30000},null,30000,{"$f":"'[7]InfraS 1.2'!AH172","v":7586},null,7586,null,7586,{"$f":"'[7]InfraS 1.2'!AM172","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.2'!AN172","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO172","v":0},{"$f":"'[7]InfraS 1.2'!AP172","v":0},{"$f":"'[7]InfraS 1.2'!AQ172","v":0},{"$f":"'[7]InfraS 1.2'!AR172","v":0},{"$f":"'[7]InfraS 1.2'!AS172","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G173","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H173","v":"Xonxa Dam bulk water supply"},{"$f":"'[7]InfraS 1.2'!I173","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J173","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L173","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M173","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N173","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O173","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P173","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q173","v":443998},{"$f":"'[7]InfraS 1.2'!S173","v":0},{"$f":"'[7]InfraS 1.2'!U173","v":0},{"$f":"'[7]InfraS 1.2'!V173","v":44729},null,{"$f":"'[7]InfraS 1.2'!AC173","v":68907},null,68907,{"$f":"'[7]InfraS 1.2'!AH173","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.2'!AM173","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.2'!AN173","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO173","v":0},{"$f":"'[7]InfraS 1.2'!AP173","v":0},{"$f":"'[7]InfraS 1.2'!AQ173","v":0},{"$f":"'[7]InfraS 1.2'!AR173","v":0},{"$f":"'[7]InfraS 1.2'!AS173","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G174","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H174","v":"Mhlabatshane bulk water supply"},{"$f":"'[7]InfraS 1.2'!I174","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J174","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L174","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M174","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N174","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O174","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P174","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q174","v":483482},{"$f":"'[7]InfraS 1.2'!S174","v":0},{"$f":"'[7]InfraS 1.2'!U174","v":0},{"$f":"'[7]InfraS 1.2'!V174","v":0},null,{"$f":"'[7]InfraS 1.2'!AC174","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN174","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO174","v":0},{"$f":"'[7]InfraS 1.2'!AP174","v":0},{"$f":"'[7]InfraS 1.2'!AQ174","v":0},{"$f":"'[7]InfraS 1.2'!AR174","v":0},{"$f":"'[7]InfraS 1.2'!AS174","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G175","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H175","v":"Greytown bulk water supply phase 2"},{"$f":"'[7]InfraS 1.2'!I175","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J175","v":"Construction of new bulk water scheme and Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L175","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M175","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N175","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O175","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P175","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q175","v":950000},{"$f":"'[7]InfraS 1.2'!S175","v":20000},{"$f":"'[7]InfraS 1.2'!U175","v":0},{"$f":"'[7]InfraS 1.2'!V175","v":0},null,{"$f":"'[7]InfraS 1.2'!AC175","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH175","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM175","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN175","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO175","v":0},{"$f":"'[7]InfraS 1.2'!AP175","v":0},{"$f":"'[7]InfraS 1.2'!AQ175","v":0},{"$f":"'[7]InfraS 1.2'!AR175","v":0},{"$f":"'[7]InfraS 1.2'!AS175","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G176","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H176","v":"Middledrift bulk water supply"},{"$f":"'[7]InfraS 1.2'!I176","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J176","v":"Construction of new water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L176","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M176","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N176","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O176","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P176","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q176","v":349416},{"$f":"'[7]InfraS 1.2'!S176","v":61519},{"$f":"'[7]InfraS 1.2'!U176","v":0},{"$f":"'[7]InfraS 1.2'!V176","v":10000},null,{"$f":"'[7]InfraS 1.2'!AC176","v":40000},null,40000,{"$f":"'[7]InfraS 1.2'!AH176","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.2'!AM176","v":60000},null,60000,null,60000,{"$f":"'[7]InfraS 1.2'!AN176","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO176","v":0},{"$f":"'[7]InfraS 1.2'!AP176","v":0},{"$f":"'[7]InfraS 1.2'!AQ176","v":0},{"$f":"'[7]InfraS 1.2'!AR176","v":0},{"$f":"'[7]InfraS 1.2'!AS176","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G177","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H177","v":"Greater Bulwer bulk water supply phase 2"},{"$f":"'[7]InfraS 1.2'!I177","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J177","v":"Upgrading of existing water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L177","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M177","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N177","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O177","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P177","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q177","v":369541},{"$f":"'[7]InfraS 1.2'!S177","v":20000},{"$f":"'[7]InfraS 1.2'!U177","v":0},{"$f":"'[7]InfraS 1.2'!V177","v":0},null,{"$f":"'[7]InfraS 1.2'!AC177","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH177","v":25000},null,25000,null,25000,{"$f":"'[7]InfraS 1.2'!AM177","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.2'!AN177","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO177","v":0},{"$f":"'[7]InfraS 1.2'!AP177","v":0},{"$f":"'[7]InfraS 1.2'!AQ177","v":0},{"$f":"'[7]InfraS 1.2'!AR177","v":0},{"$f":"'[7]InfraS 1.2'!AS177","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G178","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H178","v":"Nongoma bulk water supply"},{"$f":"'[7]InfraS 1.2'!I178","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J178","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L178","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M178","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N178","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O178","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P178","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q178","v":529134},{"$f":"'[7]InfraS 1.2'!S178","v":73774},{"$f":"'[7]InfraS 1.2'!U178","v":0},{"$f":"'[7]InfraS 1.2'!V178","v":112531},null,{"$f":"'[7]InfraS 1.2'!AC178","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH178","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM178","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN178","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO178","v":0},{"$f":"'[7]InfraS 1.2'!AP178","v":0},{"$f":"'[7]InfraS 1.2'!AQ178","v":0},{"$f":"'[7]InfraS 1.2'!AR178","v":0},{"$f":"'[7]InfraS 1.2'!AS178","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G179","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H179","v":"Dukuduku resettlement bulk water supply"},{"$f":"'[7]InfraS 1.2'!I179","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J179","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L179","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M179","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N179","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O179","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P179","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q179","v":266382},{"$f":"'[7]InfraS 1.2'!S179","v":0},{"$f":"'[7]InfraS 1.2'!U179","v":0},{"$f":"'[7]InfraS 1.2'!V179","v":0},null,{"$f":"'[7]InfraS 1.2'!AC179","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH179","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM179","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN179","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO179","v":0},{"$f":"'[7]InfraS 1.2'!AP179","v":0},{"$f":"'[7]InfraS 1.2'!AQ179","v":0},{"$f":"'[7]InfraS 1.2'!AR179","v":0},{"$f":"'[7]InfraS 1.2'!AS179","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G180","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H180","v":"Greater Mpofana regional bulk water supply phases 1-3"},{"$f":"'[7]InfraS 1.2'!I180","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J180","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L180","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M180","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N180","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O180","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P180","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q180","v":469293},{"$f":"'[7]InfraS 1.2'!S180","v":80000},{"$f":"'[7]InfraS 1.2'!U180","v":0},{"$f":"'[7]InfraS 1.2'!V180","v":5000},null,{"$f":"'[7]InfraS 1.2'!AC180","v":50000},null,50000,{"$f":"'[7]InfraS 1.2'!AH180","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.2'!AM180","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.2'!AN180","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO180","v":0},{"$f":"'[7]InfraS 1.2'!AP180","v":0},{"$f":"'[7]InfraS 1.2'!AQ180","v":0},{"$f":"'[7]InfraS 1.2'!AR180","v":0},{"$f":"'[7]InfraS 1.2'!AS180","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G181","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H181","v":"Driefontein phase 3 (Spioenkop to Ladysmith) bulk water supply"},{"$f":"'[7]InfraS 1.2'!I181","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J181","v":"Construction of bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L181","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M181","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N181","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O181","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P181","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q181","v":350000},{"$f":"'[7]InfraS 1.2'!S181","v":0},{"$f":"'[7]InfraS 1.2'!U181","v":0},{"$f":"'[7]InfraS 1.2'!V181","v":0},null,{"$f":"'[7]InfraS 1.2'!AC181","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN181","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO181","v":0},{"$f":"'[7]InfraS 1.2'!AP181","v":0},{"$f":"'[7]InfraS 1.2'!AQ181","v":0},{"$f":"'[7]InfraS 1.2'!AR181","v":0},{"$f":"'[7]InfraS 1.2'!AS181","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G182","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H182","v":"Maphumulo bulk water supply"},{"$f":"'[7]InfraS 1.2'!I182","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J182","v":"Construction of bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L182","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M182","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N182","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O182","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P182","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q182","v":294621},{"$f":"'[7]InfraS 1.2'!S182","v":80000},{"$f":"'[7]InfraS 1.2'!U182","v":0},{"$f":"'[7]InfraS 1.2'!V182","v":121064},null,{"$f":"'[7]InfraS 1.2'!AC182","v":50000},null,50000,{"$f":"'[7]InfraS 1.2'!AH182","v":24000},null,24000,null,24000,{"$f":"'[7]InfraS 1.2'!AM182","v":15000},null,15000,null,15000,{"$f":"'[7]InfraS 1.2'!AN182","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO182","v":0},{"$f":"'[7]InfraS 1.2'!AP182","v":0},{"$f":"'[7]InfraS 1.2'!AQ182","v":0},{"$f":"'[7]InfraS 1.2'!AR182","v":0},{"$f":"'[7]InfraS 1.2'!AS182","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G183","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H183","v":"Chris Hani district municipality bulk water supply: Quthubeni cluster 9 (phase 1)"},{"$f":"'[7]InfraS 1.2'!I183","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J183","v":"Construction of new bulk water scheme "},null,{"$f":"'[7]InfraS 1.2'!L183","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M183","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N183","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O183","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P183","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q183","v":208000},{"$f":"'[7]InfraS 1.2'!S183","v":0},{"$f":"'[7]InfraS 1.2'!U183","v":0},{"$f":"'[7]InfraS 1.2'!V183","v":64814},null,{"$f":"'[7]InfraS 1.2'!AC183","v":48000},null,48000,{"$f":"'[7]InfraS 1.2'!AH183","v":14814},null,14814,null,14814,{"$f":"'[7]InfraS 1.2'!AM183","v":25000},null,25000,null,25000,{"$f":"'[7]InfraS 1.2'!AN183","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO183","v":0},{"$f":"'[7]InfraS 1.2'!AP183","v":0},{"$f":"'[7]InfraS 1.2'!AQ183","v":0},{"$f":"'[7]InfraS 1.2'!AR183","v":0},{"$f":"'[7]InfraS 1.2'!AS183","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G184","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H184","v":"Middelburg groundwater supply"},{"$f":"'[7]InfraS 1.2'!I184","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J184","v":"Development of borehole to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L184","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M184","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N184","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O184","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P184","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q184","v":32505},{"$f":"'[7]InfraS 1.2'!S184","v":30000},{"$f":"'[7]InfraS 1.2'!U184","v":0},{"$f":"'[7]InfraS 1.2'!V184","v":20000},null,{"$f":"'[7]InfraS 1.2'!AC184","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN184","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO184","v":0},{"$f":"'[7]InfraS 1.2'!AP184","v":0},{"$f":"'[7]InfraS 1.2'!AQ184","v":0},{"$f":"'[7]InfraS 1.2'!AR184","v":0},{"$f":"'[7]InfraS 1.2'!AS184","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G185","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H185","v":"Masilonyana bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I185","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J185","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L185","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M185","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N185","v":"Design"},{"$f":"'[7]InfraS 1.2'!O185","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P185","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q185","v":304941},{"$f":"'[7]InfraS 1.2'!S185","v":0},{"$f":"'[7]InfraS 1.2'!U185","v":0},{"$f":"'[7]InfraS 1.2'!V185","v":0},null,{"$f":"'[7]InfraS 1.2'!AC185","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN185","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO185","v":0},{"$f":"'[7]InfraS 1.2'!AP185","v":0},{"$f":"'[7]InfraS 1.2'!AQ185","v":0},{"$f":"'[7]InfraS 1.2'!AR185","v":0},{"$f":"'[7]InfraS 1.2'!AS185","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G186","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H186","v":"Driefontein Indaka bulk water supply"},{"$f":"'[7]InfraS 1.2'!I186","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J186","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L186","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M186","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N186","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O186","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P186","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q186","v":378529},{"$f":"'[7]InfraS 1.2'!S186","v":10000},{"$f":"'[7]InfraS 1.2'!U186","v":0},{"$f":"'[7]InfraS 1.2'!V186","v":6090},null,{"$f":"'[7]InfraS 1.2'!AC186","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN186","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO186","v":0},{"$f":"'[7]InfraS 1.2'!AP186","v":0},{"$f":"'[7]InfraS 1.2'!AQ186","v":0},{"$f":"'[7]InfraS 1.2'!AR186","v":0},{"$f":"'[7]InfraS 1.2'!AS186","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G187","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H187","v":"Mandlakazi bulk water supply phase 5"},{"$f":"'[7]InfraS 1.2'!I187","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J187","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L187","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M187","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N187","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O187","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P187","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q187","v":94000},{"$f":"'[7]InfraS 1.2'!S187","v":90000},{"$f":"'[7]InfraS 1.2'!U187","v":0},{"$f":"'[7]InfraS 1.2'!V187","v":110000},null,{"$f":"'[7]InfraS 1.2'!AC187","v":15247},null,15247,{"$f":"'[7]InfraS 1.2'!AH187","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.2'!AM187","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.2'!AN187","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO187","v":0},{"$f":"'[7]InfraS 1.2'!AP187","v":0},{"$f":"'[7]InfraS 1.2'!AQ187","v":0},{"$f":"'[7]InfraS 1.2'!AR187","v":0},{"$f":"'[7]InfraS 1.2'!AS187","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G188","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H188","v":"Balf/Siyat/Greyl/Willem/Nthor bulk water supply"},{"$f":"'[7]InfraS 1.2'!I188","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J188","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L188","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M188","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N188","v":"Various"},{"$f":"'[7]InfraS 1.2'!O188","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P188","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q188","v":590709},{"$f":"'[7]InfraS 1.2'!S188","v":127000},{"$f":"'[7]InfraS 1.2'!U188","v":0},{"$f":"'[7]InfraS 1.2'!V188","v":0},null,{"$f":"'[7]InfraS 1.2'!AC188","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN188","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO188","v":0},{"$f":"'[7]InfraS 1.2'!AP188","v":0},{"$f":"'[7]InfraS 1.2'!AQ188","v":0},{"$f":"'[7]InfraS 1.2'!AR188","v":0},{"$f":"'[7]InfraS 1.2'!AS188","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G189","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H189","v":"Msukaligwa regional water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I189","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J189","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L189","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M189","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N189","v":"Design"},{"$f":"'[7]InfraS 1.2'!O189","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P189","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q189","v":407000},{"$f":"'[7]InfraS 1.2'!S189","v":16300},{"$f":"'[7]InfraS 1.2'!U189","v":0},{"$f":"'[7]InfraS 1.2'!V189","v":86080},null,{"$f":"'[7]InfraS 1.2'!AC189","v":175000},null,175000,{"$f":"'[7]InfraS 1.2'!AH189","v":76000},null,76000,null,76000,{"$f":"'[7]InfraS 1.2'!AM189","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.2'!AN189","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO189","v":0},{"$f":"'[7]InfraS 1.2'!AP189","v":0},{"$f":"'[7]InfraS 1.2'!AQ189","v":0},{"$f":"'[7]InfraS 1.2'!AR189","v":0},{"$f":"'[7]InfraS 1.2'!AS189","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G190","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H190","v":"Empuluzi and Methula bulk water supply"},{"$f":"'[7]InfraS 1.2'!I190","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J190","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L190","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M190","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N190","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O190","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P190","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q190","v":291021},{"$f":"'[7]InfraS 1.2'!S190","v":65000},{"$f":"'[7]InfraS 1.2'!U190","v":0},{"$f":"'[7]InfraS 1.2'!V190","v":70000},null,{"$f":"'[7]InfraS 1.2'!AC190","v":95142},null,95142,{"$f":"'[7]InfraS 1.2'!AH190","v":90000},null,90000,null,90000,{"$f":"'[7]InfraS 1.2'!AM190","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.2'!AN190","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO190","v":0},{"$f":"'[7]InfraS 1.2'!AP190","v":0},{"$f":"'[7]InfraS 1.2'!AQ190","v":0},{"$f":"'[7]InfraS 1.2'!AR190","v":0},{"$f":"'[7]InfraS 1.2'!AS190","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G191","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H191","v":"Kagisano Molopo bulk water supply"},{"$f":"'[7]InfraS 1.2'!I191","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J191","v":"Upgrading of existing water treatment works and new bulk water scheme "},null,{"$f":"'[7]InfraS 1.2'!L191","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M191","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N191","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O191","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P191","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.2'!Q191","v":350000},{"$f":"'[7]InfraS 1.2'!S191","v":0},{"$f":"'[7]InfraS 1.2'!U191","v":0},{"$f":"'[7]InfraS 1.2'!V191","v":145000},null,{"$f":"'[7]InfraS 1.2'!AC191","v":145000},null,145000,{"$f":"'[7]InfraS 1.2'!AH191","v":145342},null,145342,null,145342,{"$f":"'[7]InfraS 1.2'!AM191","v":200000},null,200000,null,200000,{"$f":"'[7]InfraS 1.2'!AN191","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO191","v":0},{"$f":"'[7]InfraS 1.2'!AP191","v":0},{"$f":"'[7]InfraS 1.2'!AQ191","v":0},{"$f":"'[7]InfraS 1.2'!AR191","v":0},{"$f":"'[7]InfraS 1.2'!AS191","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G192","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H192","v":"Stellenbosch wastewater treatment works phase 2"},{"$f":"'[7]InfraS 1.2'!I192","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J192","v":"Upgrading of existing wastewater treatment works"},null,{"$f":"'[7]InfraS 1.2'!L192","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M192","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N192","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O192","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P192","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q192","v":304256},{"$f":"'[7]InfraS 1.2'!S192","v":0},{"$f":"'[7]InfraS 1.2'!U192","v":0},{"$f":"'[7]InfraS 1.2'!V192","v":0},null,{"$f":"'[7]InfraS 1.2'!AC192","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN192","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO192","v":0},{"$f":"'[7]InfraS 1.2'!AP192","v":0},{"$f":"'[7]InfraS 1.2'!AQ192","v":0},{"$f":"'[7]InfraS 1.2'!AR192","v":0},{"$f":"'[7]InfraS 1.2'!AS192","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G193","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H193","v":"Nooitgedagt bulk water supply"},{"$f":"'[7]InfraS 1.2'!I193","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J193","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L193","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M193","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N193","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O193","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P193","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q193","v":390287},{"$f":"'[7]InfraS 1.2'!S193","v":185000},{"$f":"'[7]InfraS 1.2'!U193","v":0},{"$f":"'[7]InfraS 1.2'!V193","v":60000},null,{"$f":"'[7]InfraS 1.2'!AC193","v":30000},null,30000,{"$f":"'[7]InfraS 1.2'!AH193","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM193","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN193","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO193","v":0},{"$f":"'[7]InfraS 1.2'!AP193","v":0},{"$f":"'[7]InfraS 1.2'!AQ193","v":0},{"$f":"'[7]InfraS 1.2'!AR193","v":0},{"$f":"'[7]InfraS 1.2'!AS193","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G194","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H194","v":"Goedertrouw transfer scheme"},{"$f":"'[7]InfraS 1.2'!I194","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J194","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L194","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M194","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N194","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O194","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P194","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q194","v":350000},{"$f":"'[7]InfraS 1.2'!S194","v":0},{"$f":"'[7]InfraS 1.2'!U194","v":52174},{"$f":"'[7]InfraS 1.2'!V194","v":0},null,{"$f":"'[7]InfraS 1.2'!AC194","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH194","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM194","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN194","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO194","v":0},{"$f":"'[7]InfraS 1.2'!AP194","v":0},{"$f":"'[7]InfraS 1.2'!AQ194","v":0},{"$f":"'[7]InfraS 1.2'!AR194","v":0},{"$f":"'[7]InfraS 1.2'!AS194","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G195","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H195","v":"Lady Grey bulk water supply"},{"$f":"'[7]InfraS 1.2'!I195","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J195","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L195","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M195","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N195","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O195","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P195","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q195","v":95000},{"$f":"'[7]InfraS 1.2'!S195","v":0},{"$f":"'[7]InfraS 1.2'!U195","v":0},{"$f":"'[7]InfraS 1.2'!V195","v":0},null,{"$f":"'[7]InfraS 1.2'!AC195","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN195","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO195","v":0},{"$f":"'[7]InfraS 1.2'!AP195","v":0},{"$f":"'[7]InfraS 1.2'!AQ195","v":0},{"$f":"'[7]InfraS 1.2'!AR195","v":0},{"$f":"'[7]InfraS 1.2'!AS195","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G196","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H196","v":"Financial management/project support"},{"$f":"'[7]InfraS 1.2'!I196","v":"Various"},{"$f":"'[7]InfraS 1.2'!J196","v":"Funding of financial management and support"},null,{"$f":"'[7]InfraS 1.2'!L196","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M196","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N196","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O196","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P196","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q196","v":1716844},{"$f":"'[7]InfraS 1.2'!S196","v":817747},{"$f":"'[7]InfraS 1.2'!U196","v":234928},{"$f":"'[7]InfraS 1.2'!V196","v":674614},null,{"$f":"'[7]InfraS 1.2'!AC196","v":687760},null,687760,{"$f":"'[7]InfraS 1.2'!AH196","v":799789},null,799789,null,799789,{"$f":"'[7]InfraS 1.2'!AM196","v":843453},null,843453,null,843453,{"$f":"'[7]InfraS 1.2'!AN196","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO196","v":0},{"$f":"'[7]InfraS 1.2'!AP196","v":0},{"$f":"'[7]InfraS 1.2'!AQ196","v":0},{"$f":"'[7]InfraS 1.2'!AR196","v":0},{"$f":"'[7]InfraS 1.2'!AS196","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G197","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H197","v":"Northern Nzikazi bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I197","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J197","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L197","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M197","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N197","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O197","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P197","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q197","v":404870},{"$f":"'[7]InfraS 1.2'!S197","v":0},{"$f":"'[7]InfraS 1.2'!U197","v":0},{"$f":"'[7]InfraS 1.2'!V197","v":10000},null,{"$f":"'[7]InfraS 1.2'!AC197","v":10000},null,10000,{"$f":"'[7]InfraS 1.2'!AH197","v":89793},null,89793,null,89793,{"$f":"'[7]InfraS 1.2'!AM197","v":145000},null,145000,null,145000,{"$f":"'[7]InfraS 1.2'!AN197","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO197","v":0},{"$f":"'[7]InfraS 1.2'!AP197","v":0},{"$f":"'[7]InfraS 1.2'!AQ197","v":0},{"$f":"'[7]InfraS 1.2'!AR197","v":0},{"$f":"'[7]InfraS 1.2'!AS197","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G198","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H198","v":"Driekoppies bulk water supply Upgradings"},{"$f":"'[7]InfraS 1.2'!I198","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J198","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L198","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M198","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N198","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O198","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P198","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q198","v":397646},{"$f":"'[7]InfraS 1.2'!S198","v":0},{"$f":"'[7]InfraS 1.2'!U198","v":0},{"$f":"'[7]InfraS 1.2'!V198","v":85000},null,{"$f":"'[7]InfraS 1.2'!AC198","v":200000},null,200000,{"$f":"'[7]InfraS 1.2'!AH198","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.2'!AM198","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN198","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO198","v":0},{"$f":"'[7]InfraS 1.2'!AP198","v":0},{"$f":"'[7]InfraS 1.2'!AQ198","v":0},{"$f":"'[7]InfraS 1.2'!AR198","v":0},{"$f":"'[7]InfraS 1.2'!AS198","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G199","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H199","v":"Welbedacht Pipeline"},{"$f":"'[7]InfraS 1.2'!I199","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J199","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L199","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M199","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N199","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O199","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P199","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q199","v":0},{"$f":"'[7]InfraS 1.2'!S199","v":0},{"$f":"'[7]InfraS 1.2'!U199","v":0},{"$f":"'[7]InfraS 1.2'!V199","v":57145},null,{"$f":"'[7]InfraS 1.2'!AC199","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN199","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO199","v":0},{"$f":"'[7]InfraS 1.2'!AP199","v":0},{"$f":"'[7]InfraS 1.2'!AQ199","v":0},{"$f":"'[7]InfraS 1.2'!AR199","v":0},{"$f":"'[7]InfraS 1.2'!AS199","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G200","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H200","v":"Thukela Goedertrou"},{"$f":"'[7]InfraS 1.2'!I200","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J200","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L200","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M200","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N200","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O200","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P200","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q200","v":0},{"$f":"'[7]InfraS 1.2'!S200","v":0},{"$f":"'[7]InfraS 1.2'!U200","v":0},{"$f":"'[7]InfraS 1.2'!V200","v":85000},null,{"$f":"'[7]InfraS 1.2'!AC200","v":185000},null,185000,{"$f":"'[7]InfraS 1.2'!AH200","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.2'!AM200","v":50000},null,50000,null,50000,{"$f":"'[7]InfraS 1.2'!AN200","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO200","v":0},{"$f":"'[7]InfraS 1.2'!AP200","v":0},{"$f":"'[7]InfraS 1.2'!AQ200","v":0},{"$f":"'[7]InfraS 1.2'!AR200","v":0},{"$f":"'[7]InfraS 1.2'!AS200","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G201","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H201","v":"Algoa Water Supply System : Coerney Dam"},{"$f":"'[7]InfraS 1.2'!I201","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J201","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L201","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M201","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N201","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O201","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P201","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q201","v":0},{"$f":"'[7]InfraS 1.2'!S201","v":0},{"$f":"'[7]InfraS 1.2'!U201","v":0},{"$f":"'[7]InfraS 1.2'!V201","v":41000},null,{"$f":"'[7]InfraS 1.2'!AC201","v":21800},null,21800,{"$f":"'[7]InfraS 1.2'!AH201","v":62570},null,62570,null,62570,{"$f":"'[7]InfraS 1.2'!AM201","v":132224},null,132224,null,132224,{"$f":"'[7]InfraS 1.2'!AN201","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO201","v":0},{"$f":"'[7]InfraS 1.2'!AP201","v":0},{"$f":"'[7]InfraS 1.2'!AQ201","v":0},{"$f":"'[7]InfraS 1.2'!AR201","v":0},{"$f":"'[7]InfraS 1.2'!AS201","v":0},null,0]
[1,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G202","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H202","v":"National water resource infrastructure support/project management (IBOM)"},{"$f":"'[7]InfraS 1.2'!I202","v":"Maintanance and repair"},{"$f":"'[7]InfraS 1.2'!J202","v":"Fund national office costs including construction, engineering, operations and new development"},null,{"$f":"'[7]InfraS 1.2'!L202","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M202","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N202","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O202","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P202","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q202","v":0},{"$f":"'[7]InfraS 1.2'!S202","v":0},{"$f":"'[7]InfraS 1.2'!U202","v":306060},{"$f":"'[7]InfraS 1.2'!V202","v":0},null,{"$f":"'[7]InfraS 1.2'!AC202","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH202","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM202","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN202","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO202","v":0},{"$f":"'[7]InfraS 1.2'!AP202","v":0},{"$f":"'[7]InfraS 1.2'!AQ202","v":0},{"$f":"'[7]InfraS 1.2'!AR202","v":0},{"$f":"'[7]InfraS 1.2'!AS202","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G203","v":0},{"$f":"'[7]InfraS 1.2'!H203","v":"Water Resource Operation"},{"$f":"'[7]InfraS 1.2'!I203","v":"Maintanance and repair"},{"$f":"'[7]InfraS 1.2'!J203","v":0},null,{"$f":"'[7]InfraS 1.2'!L203","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M203","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N203","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O203","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P203","v":"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst"},{"$f":"'[7]InfraS 1.2'!Q203","v":0},{"$f":"'[7]InfraS 1.2'!S203","v":0},{"$f":"'[7]InfraS 1.2'!U203","v":0},{"$f":"'[7]InfraS 1.2'!V203","v":0},null,{"$f":"'[7]InfraS 1.2'!AC203","v":216191},null,216191,{"$f":"'[7]InfraS 1.2'!AH203","v":226049},null,226049,null,226049,{"$f":"'[7]InfraS 1.2'!AM203","v":237578},null,237578,null,237578,{"$f":"'[7]InfraS 1.2'!AN203","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO203","v":0},{"$f":"'[7]InfraS 1.2'!AP203","v":0},{"$f":"'[7]InfraS 1.2'!AQ203","v":0},{"$f":"'[7]InfraS 1.2'!AR203","v":0},{"$f":"'[7]InfraS 1.2'!AS203","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G204","v":0},{"$f":"'[7]InfraS 1.2'!H204","v":"Umkhomazi  bulk Water supply scheme"},{"$f":"'[7]InfraS 1.2'!I204","v":0},{"$f":"'[7]InfraS 1.2'!J204","v":0},null,{"$f":"'[7]InfraS 1.2'!L204","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M204","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N204","v":0},{"$f":"'[7]InfraS 1.2'!O204","v":"Public corporations and private enterprises"},{"$f":"'[7]InfraS 1.2'!P204","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q204","v":0},{"$f":"'[7]InfraS 1.2'!S204","v":0},{"$f":"'[7]InfraS 1.2'!U204","v":0},{"$f":"'[7]InfraS 1.2'!V204","v":0},null,{"$f":"'[7]InfraS 1.2'!AC204","v":193000},null,193000,{"$f":"'[7]InfraS 1.2'!AH204","v":269000},null,269000,null,269000,{"$f":"'[7]InfraS 1.2'!AM204","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN204","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO204","v":0},{"$f":"'[7]InfraS 1.2'!AP204","v":0},{"$f":"'[7]InfraS 1.2'!AQ204","v":0},{"$f":"'[7]InfraS 1.2'!AR204","v":0},{"$f":"'[7]InfraS 1.2'!AS204","v":0},null,0]
[{"$f":"IF(LEN(G205)>3,1,C205)","v":0},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G205","v":0},{"$f":"'[7]InfraS 1.2'!H205","v":"Tokologo regional water supply"},{"$f":"'[7]InfraS 1.2'!I205","v":0},{"$f":"'[7]InfraS 1.2'!J205","v":0},null,{"$f":"'[7]InfraS 1.2'!L205","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M205","v":0},{"$f":"'[7]InfraS 1.2'!N205","v":0},{"$f":"'[7]InfraS 1.2'!O205","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P205","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q205","v":0},{"$f":"'[7]InfraS 1.2'!S205","v":0},{"$f":"'[7]InfraS 1.2'!U205","v":0},{"$f":"'[7]InfraS 1.2'!V205","v":0},null,{"$f":"'[7]InfraS 1.2'!AC205","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH205","v":53000},null,53000,null,53000,{"$f":"'[7]InfraS 1.2'!AM205","v":100000},null,100000,null,100000,{"$f":"'[7]InfraS 1.2'!AN205","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO205","v":0},{"$f":"'[7]InfraS 1.2'!AP205","v":0},{"$f":"'[7]InfraS 1.2'!AQ205","v":0},{"$f":"'[7]InfraS 1.2'!AR205","v":0},{"$f":"'[7]InfraS 1.2'!AS205","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G206","v":0},{"$f":"'[7]InfraS 1.2'!H206","v":0},{"$f":"'[7]InfraS 1.2'!I206","v":0},{"$f":"'[7]InfraS 1.2'!J206","v":0},null,{"$f":"'[7]InfraS 1.2'!L206","v":0},{"$f":"'[7]InfraS 1.2'!M206","v":0},{"$f":"'[7]InfraS 1.2'!N206","v":0},{"$f":"'[7]InfraS 1.2'!O206","v":0},{"$f":"'[7]InfraS 1.2'!P206","v":0},{"$f":"'[7]InfraS 1.2'!Q206","v":0},{"$f":"'[7]InfraS 1.2'!S206","v":0},{"$f":"'[7]InfraS 1.2'!U206","v":0},{"$f":"'[7]InfraS 1.2'!V206","v":0},null,{"$f":"'[7]InfraS 1.2'!AC206","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH206","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM206","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN206","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO206","v":0},{"$f":"'[7]InfraS 1.2'!AP206","v":0},{"$f":"'[7]InfraS 1.2'!AQ206","v":0},{"$f":"'[7]InfraS 1.2'!AR206","v":0},{"$f":"'[7]InfraS 1.2'!AS206","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G207","v":0},{"$f":"'[7]InfraS 1.2'!H207","v":0},{"$f":"'[7]InfraS 1.2'!I207","v":0},{"$f":"'[7]InfraS 1.2'!J207","v":0},null,{"$f":"'[7]InfraS 1.2'!L207","v":0},{"$f":"'[7]InfraS 1.2'!M207","v":0},{"$f":"'[7]InfraS 1.2'!N207","v":0},{"$f":"'[7]InfraS 1.2'!O207","v":0},{"$f":"'[7]InfraS 1.2'!P207","v":0},{"$f":"'[7]InfraS 1.2'!Q207","v":0},{"$f":"'[7]InfraS 1.2'!S207","v":0},{"$f":"'[7]InfraS 1.2'!U207","v":0},{"$f":"'[7]InfraS 1.2'!V207","v":0},null,{"$f":"'[7]InfraS 1.2'!AC207","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN207","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO207","v":0},{"$f":"'[7]InfraS 1.2'!AP207","v":0},{"$f":"'[7]InfraS 1.2'!AQ207","v":0},{"$f":"'[7]InfraS 1.2'!AR207","v":0},{"$f":"'[7]InfraS 1.2'!AS207","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G208","v":0},{"$f":"'[7]InfraS 1.2'!H208","v":0},{"$f":"'[7]InfraS 1.2'!I208","v":0},{"$f":"'[7]InfraS 1.2'!J208","v":0},null,{"$f":"'[7]InfraS 1.2'!L208","v":0},{"$f":"'[7]InfraS 1.2'!M208","v":0},{"$f":"'[7]InfraS 1.2'!N208","v":0},{"$f":"'[7]InfraS 1.2'!O208","v":0},{"$f":"'[7]InfraS 1.2'!P208","v":0},{"$f":"'[7]InfraS 1.2'!Q208","v":0},{"$f":"'[7]InfraS 1.2'!S208","v":0},{"$f":"'[7]InfraS 1.2'!U208","v":0},{"$f":"'[7]InfraS 1.2'!V208","v":0},null,{"$f":"'[7]InfraS 1.2'!AC208","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN208","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO208","v":0},{"$f":"'[7]InfraS 1.2'!AP208","v":0},{"$f":"'[7]InfraS 1.2'!AQ208","v":0},{"$f":"'[7]InfraS 1.2'!AR208","v":0},{"$f":"'[7]InfraS 1.2'!AS208","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G209","v":0},{"$f":"'[7]InfraS 1.2'!H209","v":0},{"$f":"'[7]InfraS 1.2'!I209","v":0},{"$f":"'[7]InfraS 1.2'!J209","v":0},null,{"$f":"'[7]InfraS 1.2'!L209","v":0},{"$f":"'[7]InfraS 1.2'!M209","v":0},{"$f":"'[7]InfraS 1.2'!N209","v":0},{"$f":"'[7]InfraS 1.2'!O209","v":0},{"$f":"'[7]InfraS 1.2'!P209","v":0},{"$f":"'[7]InfraS 1.2'!Q209","v":0},{"$f":"'[7]InfraS 1.2'!S209","v":0},{"$f":"'[7]InfraS 1.2'!U209","v":0},{"$f":"'[7]InfraS 1.2'!V209","v":0},null,{"$f":"'[7]InfraS 1.2'!AC209","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN209","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO209","v":0},{"$f":"'[7]InfraS 1.2'!AP209","v":0},{"$f":"'[7]InfraS 1.2'!AQ209","v":0},{"$f":"'[7]InfraS 1.2'!AR209","v":0},{"$f":"'[7]InfraS 1.2'!AS209","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G210","v":0},{"$f":"'[7]InfraS 1.2'!H210","v":0},{"$f":"'[7]InfraS 1.2'!I210","v":0},{"$f":"'[7]InfraS 1.2'!J210","v":0},null,{"$f":"'[7]InfraS 1.2'!L210","v":0},{"$f":"'[7]InfraS 1.2'!M210","v":0},{"$f":"'[7]InfraS 1.2'!N210","v":0},{"$f":"'[7]InfraS 1.2'!O210","v":0},{"$f":"'[7]InfraS 1.2'!P210","v":0},{"$f":"'[7]InfraS 1.2'!Q210","v":0},{"$f":"'[7]InfraS 1.2'!S210","v":0},{"$f":"'[7]InfraS 1.2'!U210","v":0},{"$f":"'[7]InfraS 1.2'!V210","v":0},null,{"$f":"'[7]InfraS 1.2'!AC210","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH210","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM210","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN210","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO210","v":0},{"$f":"'[7]InfraS 1.2'!AP210","v":0},{"$f":"'[7]InfraS 1.2'!AQ210","v":0},{"$f":"'[7]InfraS 1.2'!AR210","v":0},{"$f":"'[7]InfraS 1.2'!AS210","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G211","v":0},{"$f":"'[7]InfraS 1.2'!H211","v":0},{"$f":"'[7]InfraS 1.2'!I211","v":0},{"$f":"'[7]InfraS 1.2'!J211","v":0},null,{"$f":"'[7]InfraS 1.2'!L211","v":0},{"$f":"'[7]InfraS 1.2'!M211","v":0},{"$f":"'[7]InfraS 1.2'!N211","v":0},{"$f":"'[7]InfraS 1.2'!O211","v":0},{"$f":"'[7]InfraS 1.2'!P211","v":0},{"$f":"'[7]InfraS 1.2'!Q211","v":0},{"$f":"'[7]InfraS 1.2'!S211","v":0},{"$f":"'[7]InfraS 1.2'!U211","v":0},{"$f":"'[7]InfraS 1.2'!V211","v":0},null,{"$f":"'[7]InfraS 1.2'!AC211","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN211","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO211","v":0},{"$f":"'[7]InfraS 1.2'!AP211","v":0},{"$f":"'[7]InfraS 1.2'!AQ211","v":0},{"$f":"'[7]InfraS 1.2'!AR211","v":0},{"$f":"'[7]InfraS 1.2'!AS211","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G212","v":0},{"$f":"'[7]InfraS 1.2'!H212","v":0},{"$f":"'[7]InfraS 1.2'!I212","v":0},{"$f":"'[7]InfraS 1.2'!J212","v":0},null,{"$f":"'[7]InfraS 1.2'!L212","v":0},{"$f":"'[7]InfraS 1.2'!M212","v":0},{"$f":"'[7]InfraS 1.2'!N212","v":0},{"$f":"'[7]InfraS 1.2'!O212","v":0},{"$f":"'[7]InfraS 1.2'!P212","v":0},{"$f":"'[7]InfraS 1.2'!Q212","v":0},{"$f":"'[7]InfraS 1.2'!S212","v":0},{"$f":"'[7]InfraS 1.2'!U212","v":0},{"$f":"'[7]InfraS 1.2'!V212","v":0},null,{"$f":"'[7]InfraS 1.2'!AC212","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN212","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO212","v":0},{"$f":"'[7]InfraS 1.2'!AP212","v":0},{"$f":"'[7]InfraS 1.2'!AQ212","v":0},{"$f":"'[7]InfraS 1.2'!AR212","v":0},{"$f":"'[7]InfraS 1.2'!AS212","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G213","v":0},{"$f":"'[7]InfraS 1.2'!H213","v":0},{"$f":"'[7]InfraS 1.2'!I213","v":0},{"$f":"'[7]InfraS 1.2'!J213","v":0},null,{"$f":"'[7]InfraS 1.2'!L213","v":0},{"$f":"'[7]InfraS 1.2'!M213","v":0},{"$f":"'[7]InfraS 1.2'!N213","v":0},{"$f":"'[7]InfraS 1.2'!O213","v":0},{"$f":"'[7]InfraS 1.2'!P213","v":0},{"$f":"'[7]InfraS 1.2'!Q213","v":0},{"$f":"'[7]InfraS 1.2'!S213","v":0},{"$f":"'[7]InfraS 1.2'!U213","v":0},{"$f":"'[7]InfraS 1.2'!V213","v":0},null,{"$f":"'[7]InfraS 1.2'!AC213","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH213","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM213","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN213","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO213","v":0},{"$f":"'[7]InfraS 1.2'!AP213","v":0},{"$f":"'[7]InfraS 1.2'!AQ213","v":0},{"$f":"'[7]InfraS 1.2'!AR213","v":0},{"$f":"'[7]InfraS 1.2'!AS213","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G214","v":0},{"$f":"'[7]InfraS 1.2'!H214","v":0},{"$f":"'[7]InfraS 1.2'!I214","v":0},{"$f":"'[7]InfraS 1.2'!J214","v":0},null,{"$f":"'[7]InfraS 1.2'!L214","v":0},{"$f":"'[7]InfraS 1.2'!M214","v":0},{"$f":"'[7]InfraS 1.2'!N214","v":0},{"$f":"'[7]InfraS 1.2'!O214","v":0},{"$f":"'[7]InfraS 1.2'!P214","v":0},{"$f":"'[7]InfraS 1.2'!Q214","v":0},{"$f":"'[7]InfraS 1.2'!S214","v":0},{"$f":"'[7]InfraS 1.2'!U214","v":0},{"$f":"'[7]InfraS 1.2'!V214","v":0},null,{"$f":"'[7]InfraS 1.2'!AC214","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN214","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO214","v":0},{"$f":"'[7]InfraS 1.2'!AP214","v":0},{"$f":"'[7]InfraS 1.2'!AQ214","v":0},{"$f":"'[7]InfraS 1.2'!AR214","v":0},{"$f":"'[7]InfraS 1.2'!AS214","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G215","v":0},{"$f":"'[7]InfraS 1.2'!H215","v":0},{"$f":"'[7]InfraS 1.2'!I215","v":0},{"$f":"'[7]InfraS 1.2'!J215","v":0},null,{"$f":"'[7]InfraS 1.2'!L215","v":0},{"$f":"'[7]InfraS 1.2'!M215","v":0},{"$f":"'[7]InfraS 1.2'!N215","v":0},{"$f":"'[7]InfraS 1.2'!O215","v":0},{"$f":"'[7]InfraS 1.2'!P215","v":0},{"$f":"'[7]InfraS 1.2'!Q215","v":0},{"$f":"'[7]InfraS 1.2'!S215","v":0},{"$f":"'[7]InfraS 1.2'!U215","v":0},{"$f":"'[7]InfraS 1.2'!V215","v":0},null,{"$f":"'[7]InfraS 1.2'!AC215","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN215","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO215","v":0},{"$f":"'[7]InfraS 1.2'!AP215","v":0},{"$f":"'[7]InfraS 1.2'!AQ215","v":0},{"$f":"'[7]InfraS 1.2'!AR215","v":0},{"$f":"'[7]InfraS 1.2'!AS215","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G216","v":0},{"$f":"'[7]InfraS 1.2'!H216","v":0},{"$f":"'[7]InfraS 1.2'!I216","v":0},{"$f":"'[7]InfraS 1.2'!J216","v":0},null,{"$f":"'[7]InfraS 1.2'!L216","v":0},{"$f":"'[7]InfraS 1.2'!M216","v":0},{"$f":"'[7]InfraS 1.2'!N216","v":0},{"$f":"'[7]InfraS 1.2'!O216","v":0},{"$f":"'[7]InfraS 1.2'!P216","v":0},{"$f":"'[7]InfraS 1.2'!Q216","v":0},{"$f":"'[7]InfraS 1.2'!S216","v":0},{"$f":"'[7]InfraS 1.2'!U216","v":0},{"$f":"'[7]InfraS 1.2'!V216","v":0},null,{"$f":"'[7]InfraS 1.2'!AC216","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN216","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO216","v":0},{"$f":"'[7]InfraS 1.2'!AP216","v":0},{"$f":"'[7]InfraS 1.2'!AQ216","v":0},{"$f":"'[7]InfraS 1.2'!AR216","v":0},{"$f":"'[7]InfraS 1.2'!AS216","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G217","v":0},{"$f":"'[7]InfraS 1.2'!H217","v":0},{"$f":"'[7]InfraS 1.2'!I217","v":0},{"$f":"'[7]InfraS 1.2'!J217","v":0},null,{"$f":"'[7]InfraS 1.2'!L217","v":0},{"$f":"'[7]InfraS 1.2'!M217","v":0},{"$f":"'[7]InfraS 1.2'!N217","v":0},{"$f":"'[7]InfraS 1.2'!O217","v":0},{"$f":"'[7]InfraS 1.2'!P217","v":0},{"$f":"'[7]InfraS 1.2'!Q217","v":0},{"$f":"'[7]InfraS 1.2'!S217","v":0},{"$f":"'[7]InfraS 1.2'!U217","v":0},{"$f":"'[7]InfraS 1.2'!V217","v":0},null,{"$f":"'[7]InfraS 1.2'!AC217","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN217","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO217","v":0},{"$f":"'[7]InfraS 1.2'!AP217","v":0},{"$f":"'[7]InfraS 1.2'!AQ217","v":0},{"$f":"'[7]InfraS 1.2'!AR217","v":0},{"$f":"'[7]InfraS 1.2'!AS217","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G218","v":0},{"$f":"'[7]InfraS 1.2'!H218","v":0},{"$f":"'[7]InfraS 1.2'!I218","v":0},{"$f":"'[7]InfraS 1.2'!J218","v":0},null,{"$f":"'[7]InfraS 1.2'!L218","v":0},{"$f":"'[7]InfraS 1.2'!M218","v":0},{"$f":"'[7]InfraS 1.2'!N218","v":0},{"$f":"'[7]InfraS 1.2'!O218","v":0},{"$f":"'[7]InfraS 1.2'!P218","v":0},{"$f":"'[7]InfraS 1.2'!Q218","v":0},{"$f":"'[7]InfraS 1.2'!S218","v":0},{"$f":"'[7]InfraS 1.2'!U218","v":0},{"$f":"'[7]InfraS 1.2'!V218","v":0},null,{"$f":"'[7]InfraS 1.2'!AC218","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN218","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO218","v":0},{"$f":"'[7]InfraS 1.2'!AP218","v":0},{"$f":"'[7]InfraS 1.2'!AQ218","v":0},{"$f":"'[7]InfraS 1.2'!AR218","v":0},{"$f":"'[7]InfraS 1.2'!AS218","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G219","v":0},{"$f":"'[7]InfraS 1.2'!H219","v":0},{"$f":"'[7]InfraS 1.2'!I219","v":0},{"$f":"'[7]InfraS 1.2'!J219","v":0},null,{"$f":"'[7]InfraS 1.2'!L219","v":0},{"$f":"'[7]InfraS 1.2'!M219","v":0},{"$f":"'[7]InfraS 1.2'!N219","v":0},{"$f":"'[7]InfraS 1.2'!O219","v":0},{"$f":"'[7]InfraS 1.2'!P219","v":0},{"$f":"'[7]InfraS 1.2'!Q219","v":0},{"$f":"'[7]InfraS 1.2'!S219","v":0},{"$f":"'[7]InfraS 1.2'!U219","v":0},{"$f":"'[7]InfraS 1.2'!V219","v":0},null,{"$f":"'[7]InfraS 1.2'!AC219","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN219","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO219","v":0},{"$f":"'[7]InfraS 1.2'!AP219","v":0},{"$f":"'[7]InfraS 1.2'!AQ219","v":0},{"$f":"'[7]InfraS 1.2'!AR219","v":0},{"$f":"'[7]InfraS 1.2'!AS219","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G220","v":0},{"$f":"'[7]InfraS 1.2'!H220","v":0},{"$f":"'[7]InfraS 1.2'!I220","v":0},{"$f":"'[7]InfraS 1.2'!J220","v":0},null,{"$f":"'[7]InfraS 1.2'!L220","v":0},{"$f":"'[7]InfraS 1.2'!M220","v":0},{"$f":"'[7]InfraS 1.2'!N220","v":0},{"$f":"'[7]InfraS 1.2'!O220","v":0},{"$f":"'[7]InfraS 1.2'!P220","v":0},{"$f":"'[7]InfraS 1.2'!Q220","v":0},{"$f":"'[7]InfraS 1.2'!S220","v":0},{"$f":"'[7]InfraS 1.2'!U220","v":0},{"$f":"'[7]InfraS 1.2'!V220","v":0},null,{"$f":"'[7]InfraS 1.2'!AC220","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN220","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO220","v":0},{"$f":"'[7]InfraS 1.2'!AP220","v":0},{"$f":"'[7]InfraS 1.2'!AQ220","v":0},{"$f":"'[7]InfraS 1.2'!AR220","v":0},{"$f":"'[7]InfraS 1.2'!AS220","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G221","v":0},{"$f":"'[7]InfraS 1.2'!H221","v":0},{"$f":"'[7]InfraS 1.2'!I221","v":0},{"$f":"'[7]InfraS 1.2'!J221","v":0},null,{"$f":"'[7]InfraS 1.2'!L221","v":0},{"$f":"'[7]InfraS 1.2'!M221","v":0},{"$f":"'[7]InfraS 1.2'!N221","v":0},{"$f":"'[7]InfraS 1.2'!O221","v":0},{"$f":"'[7]InfraS 1.2'!P221","v":0},{"$f":"'[7]InfraS 1.2'!Q221","v":0},{"$f":"'[7]InfraS 1.2'!S221","v":0},{"$f":"'[7]InfraS 1.2'!U221","v":0},{"$f":"'[7]InfraS 1.2'!V221","v":0},null,{"$f":"'[7]InfraS 1.2'!AC221","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN221","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO221","v":0},{"$f":"'[7]InfraS 1.2'!AP221","v":0},{"$f":"'[7]InfraS 1.2'!AQ221","v":0},{"$f":"'[7]InfraS 1.2'!AR221","v":0},{"$f":"'[7]InfraS 1.2'!AS221","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G222","v":0},{"$f":"'[7]InfraS 1.2'!H222","v":0},{"$f":"'[7]InfraS 1.2'!I222","v":0},{"$f":"'[7]InfraS 1.2'!J222","v":0},null,{"$f":"'[7]InfraS 1.2'!L222","v":0},{"$f":"'[7]InfraS 1.2'!M222","v":0},{"$f":"'[7]InfraS 1.2'!N222","v":0},{"$f":"'[7]InfraS 1.2'!O222","v":0},{"$f":"'[7]InfraS 1.2'!P222","v":0},{"$f":"'[7]InfraS 1.2'!Q222","v":0},{"$f":"'[7]InfraS 1.2'!S222","v":0},{"$f":"'[7]InfraS 1.2'!U222","v":0},{"$f":"'[7]InfraS 1.2'!V222","v":0},null,{"$f":"'[7]InfraS 1.2'!AC222","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN222","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO222","v":0},{"$f":"'[7]InfraS 1.2'!AP222","v":0},{"$f":"'[7]InfraS 1.2'!AQ222","v":0},{"$f":"'[7]InfraS 1.2'!AR222","v":0},{"$f":"'[7]InfraS 1.2'!AS222","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G223","v":0},{"$f":"'[7]InfraS 1.2'!H223","v":0},{"$f":"'[7]InfraS 1.2'!I223","v":0},{"$f":"'[7]InfraS 1.2'!J223","v":0},null,{"$f":"'[7]InfraS 1.2'!L223","v":0},{"$f":"'[7]InfraS 1.2'!M223","v":0},{"$f":"'[7]InfraS 1.2'!N223","v":0},{"$f":"'[7]InfraS 1.2'!O223","v":0},{"$f":"'[7]InfraS 1.2'!P223","v":0},{"$f":"'[7]InfraS 1.2'!Q223","v":0},{"$f":"'[7]InfraS 1.2'!S223","v":0},{"$f":"'[7]InfraS 1.2'!U223","v":0},{"$f":"'[7]InfraS 1.2'!V223","v":0},null,{"$f":"'[7]InfraS 1.2'!AC223","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN223","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO223","v":0},{"$f":"'[7]InfraS 1.2'!AP223","v":0},{"$f":"'[7]InfraS 1.2'!AQ223","v":0},{"$f":"'[7]InfraS 1.2'!AR223","v":0},{"$f":"'[7]InfraS 1.2'!AS223","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G224","v":0},{"$f":"'[7]InfraS 1.2'!H224","v":0},{"$f":"'[7]InfraS 1.2'!I224","v":0},{"$f":"'[7]InfraS 1.2'!J224","v":0},null,{"$f":"'[7]InfraS 1.2'!L224","v":0},{"$f":"'[7]InfraS 1.2'!M224","v":0},{"$f":"'[7]InfraS 1.2'!N224","v":0},{"$f":"'[7]InfraS 1.2'!O224","v":0},{"$f":"'[7]InfraS 1.2'!P224","v":0},{"$f":"'[7]InfraS 1.2'!Q224","v":0},{"$f":"'[7]InfraS 1.2'!S224","v":0},{"$f":"'[7]InfraS 1.2'!U224","v":0},{"$f":"'[7]InfraS 1.2'!V224","v":0},null,{"$f":"'[7]InfraS 1.2'!AC224","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN224","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO224","v":0},{"$f":"'[7]InfraS 1.2'!AP224","v":0},{"$f":"'[7]InfraS 1.2'!AQ224","v":0},{"$f":"'[7]InfraS 1.2'!AR224","v":0},{"$f":"'[7]InfraS 1.2'!AS224","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G225","v":0},{"$f":"'[7]InfraS 1.2'!H225","v":0},{"$f":"'[7]InfraS 1.2'!I225","v":0},{"$f":"'[7]InfraS 1.2'!J225","v":0},null,{"$f":"'[7]InfraS 1.2'!L225","v":0},{"$f":"'[7]InfraS 1.2'!M225","v":0},{"$f":"'[7]InfraS 1.2'!N225","v":0},{"$f":"'[7]InfraS 1.2'!O225","v":0},{"$f":"'[7]InfraS 1.2'!P225","v":0},{"$f":"'[7]InfraS 1.2'!Q225","v":0},{"$f":"'[7]InfraS 1.2'!S225","v":0},{"$f":"'[7]InfraS 1.2'!U225","v":0},{"$f":"'[7]InfraS 1.2'!V225","v":0},null,{"$f":"'[7]InfraS 1.2'!AC225","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN225","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO225","v":0},{"$f":"'[7]InfraS 1.2'!AP225","v":0},{"$f":"'[7]InfraS 1.2'!AQ225","v":0},{"$f":"'[7]InfraS 1.2'!AR225","v":0},{"$f":"'[7]InfraS 1.2'!AS225","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G226","v":0},{"$f":"'[7]InfraS 1.2'!H226","v":0},{"$f":"'[7]InfraS 1.2'!I226","v":0},{"$f":"'[7]InfraS 1.2'!J226","v":0},null,{"$f":"'[7]InfraS 1.2'!L226","v":0},{"$f":"'[7]InfraS 1.2'!M226","v":0},{"$f":"'[7]InfraS 1.2'!N226","v":0},{"$f":"'[7]InfraS 1.2'!O226","v":0},{"$f":"'[7]InfraS 1.2'!P226","v":0},{"$f":"'[7]InfraS 1.2'!Q226","v":0},{"$f":"'[7]InfraS 1.2'!S226","v":0},{"$f":"'[7]InfraS 1.2'!U226","v":0},{"$f":"'[7]InfraS 1.2'!V226","v":0},null,{"$f":"'[7]InfraS 1.2'!AC226","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN226","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO226","v":0},{"$f":"'[7]InfraS 1.2'!AP226","v":0},{"$f":"'[7]InfraS 1.2'!AQ226","v":0},{"$f":"'[7]InfraS 1.2'!AR226","v":0},{"$f":"'[7]InfraS 1.2'!AS226","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G227","v":0},{"$f":"'[7]InfraS 1.2'!H227","v":0},{"$f":"'[7]InfraS 1.2'!I227","v":0},{"$f":"'[7]InfraS 1.2'!J227","v":0},null,{"$f":"'[7]InfraS 1.2'!L227","v":0},{"$f":"'[7]InfraS 1.2'!M227","v":0},{"$f":"'[7]InfraS 1.2'!N227","v":0},{"$f":"'[7]InfraS 1.2'!O227","v":0},{"$f":"'[7]InfraS 1.2'!P227","v":0},{"$f":"'[7]InfraS 1.2'!Q227","v":0},{"$f":"'[7]InfraS 1.2'!S227","v":0},{"$f":"'[7]InfraS 1.2'!U227","v":0},{"$f":"'[7]InfraS 1.2'!V227","v":0},null,{"$f":"'[7]InfraS 1.2'!AC227","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN227","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO227","v":0},{"$f":"'[7]InfraS 1.2'!AP227","v":0},{"$f":"'[7]InfraS 1.2'!AQ227","v":0},{"$f":"'[7]InfraS 1.2'!AR227","v":0},{"$f":"'[7]InfraS 1.2'!AS227","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G228","v":0},{"$f":"'[7]InfraS 1.2'!H228","v":0},{"$f":"'[7]InfraS 1.2'!I228","v":0},{"$f":"'[7]InfraS 1.2'!J228","v":0},null,{"$f":"'[7]InfraS 1.2'!L228","v":0},{"$f":"'[7]InfraS 1.2'!M228","v":0},{"$f":"'[7]InfraS 1.2'!N228","v":0},{"$f":"'[7]InfraS 1.2'!O228","v":0},{"$f":"'[7]InfraS 1.2'!P228","v":0},{"$f":"'[7]InfraS 1.2'!Q228","v":0},{"$f":"'[7]InfraS 1.2'!S228","v":0},{"$f":"'[7]InfraS 1.2'!U228","v":0},{"$f":"'[7]InfraS 1.2'!V228","v":0},null,{"$f":"'[7]InfraS 1.2'!AC228","v":0},null,{"$f":"SUM(V228,W228)","v":0},{"$f":"'[7]InfraS 1.2'!AH228","v":0},null,{"$f":"SUM(Y228:Z228)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM228","v":0},null,{"$f":"SUM(AD228:AE228)","v":0},null,{"$f":"SUM(AF228:AG228)","v":0},{"$f":"'[7]InfraS 1.2'!AN228","v":0},null,{"$f":"SUM(AI228:AJ228)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO228","v":0},{"$f":"'[7]InfraS 1.2'!AP228","v":0},{"$f":"'[7]InfraS 1.2'!AQ228","v":0},{"$f":"'[7]InfraS 1.2'!AR228","v":0},{"$f":"'[7]InfraS 1.2'!AS228","v":0},null,{"$f":"IF(AND(G228=\"\",SUM(Q228+R228+S228+T228+U228+V228+Y228+Z228+AD228+AE228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G229","v":0},{"$f":"'[7]InfraS 1.2'!H229","v":0},{"$f":"'[7]InfraS 1.2'!I229","v":0},{"$f":"'[7]InfraS 1.2'!J229","v":0},null,{"$f":"'[7]InfraS 1.2'!L229","v":0},{"$f":"'[7]InfraS 1.2'!M229","v":0},{"$f":"'[7]InfraS 1.2'!N229","v":0},{"$f":"'[7]InfraS 1.2'!O229","v":0},{"$f":"'[7]InfraS 1.2'!P229","v":0},{"$f":"'[7]InfraS 1.2'!Q229","v":0},{"$f":"'[7]InfraS 1.2'!S229","v":0},{"$f":"'[7]InfraS 1.2'!U229","v":0},{"$f":"'[7]InfraS 1.2'!V229","v":0},null,{"$f":"'[7]InfraS 1.2'!AC229","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH229","v":0},null,0,null,{"$f":"SUM(AA229:AB229)","v":0},{"$f":"'[7]InfraS 1.2'!AM229","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN229","v":0},null,0,null,{"$f":"SUM(AK229:AL229)","v":0},{"$f":"'[7]InfraS 1.2'!AO229","v":0},{"$f":"'[7]InfraS 1.2'!AP229","v":0},{"$f":"'[7]InfraS 1.2'!AQ229","v":0},{"$f":"'[7]InfraS 1.2'!AR229","v":0},{"$f":"'[7]InfraS 1.2'!AS229","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G230","v":0},{"$f":"'[7]InfraS 1.2'!H230","v":0},{"$f":"'[7]InfraS 1.2'!I230","v":0},{"$f":"'[7]InfraS 1.2'!J230","v":0},null,{"$f":"'[7]InfraS 1.2'!L230","v":0},{"$f":"'[7]InfraS 1.2'!M230","v":0},{"$f":"'[7]InfraS 1.2'!N230","v":0},{"$f":"'[7]InfraS 1.2'!O230","v":0},{"$f":"'[7]InfraS 1.2'!P230","v":0},{"$f":"'[7]InfraS 1.2'!Q230","v":0},{"$f":"'[7]InfraS 1.2'!S230","v":0},{"$f":"'[7]InfraS 1.2'!U230","v":0},{"$f":"'[7]InfraS 1.2'!V230","v":0},null,{"$f":"'[7]InfraS 1.2'!AC230","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN230","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO230","v":0},{"$f":"'[7]InfraS 1.2'!AP230","v":0},{"$f":"'[7]InfraS 1.2'!AQ230","v":0},{"$f":"'[7]InfraS 1.2'!AR230","v":0},{"$f":"'[7]InfraS 1.2'!AS230","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G231","v":0},{"$f":"'[7]InfraS 1.2'!H231","v":0},{"$f":"'[7]InfraS 1.2'!I231","v":0},{"$f":"'[7]InfraS 1.2'!J231","v":0},null,{"$f":"'[7]InfraS 1.2'!L231","v":0},{"$f":"'[7]InfraS 1.2'!M231","v":0},{"$f":"'[7]InfraS 1.2'!N231","v":0},{"$f":"'[7]InfraS 1.2'!O231","v":0},{"$f":"'[7]InfraS 1.2'!P231","v":0},{"$f":"'[7]InfraS 1.2'!Q231","v":0},{"$f":"'[7]InfraS 1.2'!S231","v":0},{"$f":"'[7]InfraS 1.2'!U231","v":0},{"$f":"'[7]InfraS 1.2'!V231","v":0},null,{"$f":"'[7]InfraS 1.2'!AC231","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN231","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO231","v":0},{"$f":"'[7]InfraS 1.2'!AP231","v":0},{"$f":"'[7]InfraS 1.2'!AQ231","v":0},{"$f":"'[7]InfraS 1.2'!AR231","v":0},{"$f":"'[7]InfraS 1.2'!AS231","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G232","v":0},{"$f":"'[7]InfraS 1.2'!H232","v":0},{"$f":"'[7]InfraS 1.2'!I232","v":0},{"$f":"'[7]InfraS 1.2'!J232","v":0},null,{"$f":"'[7]InfraS 1.2'!L232","v":0},{"$f":"'[7]InfraS 1.2'!M232","v":0},{"$f":"'[7]InfraS 1.2'!N232","v":0},{"$f":"'[7]InfraS 1.2'!O232","v":0},{"$f":"'[7]InfraS 1.2'!P232","v":0},{"$f":"'[7]InfraS 1.2'!Q232","v":0},{"$f":"'[7]InfraS 1.2'!S232","v":0},{"$f":"'[7]InfraS 1.2'!U232","v":0},{"$f":"'[7]InfraS 1.2'!V232","v":0},null,{"$f":"'[7]InfraS 1.2'!AC232","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN232","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO232","v":0},{"$f":"'[7]InfraS 1.2'!AP232","v":0},{"$f":"'[7]InfraS 1.2'!AQ232","v":0},{"$f":"'[7]InfraS 1.2'!AR232","v":0},{"$f":"'[7]InfraS 1.2'!AS232","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G233","v":0},{"$f":"'[7]InfraS 1.2'!H233","v":0},{"$f":"'[7]InfraS 1.2'!I233","v":0},{"$f":"'[7]InfraS 1.2'!J233","v":0},null,{"$f":"'[7]InfraS 1.2'!L233","v":0},{"$f":"'[7]InfraS 1.2'!M233","v":0},{"$f":"'[7]InfraS 1.2'!N233","v":0},{"$f":"'[7]InfraS 1.2'!O233","v":0},{"$f":"'[7]InfraS 1.2'!P233","v":0},{"$f":"'[7]InfraS 1.2'!Q233","v":0},{"$f":"'[7]InfraS 1.2'!S233","v":0},{"$f":"'[7]InfraS 1.2'!U233","v":0},{"$f":"'[7]InfraS 1.2'!V233","v":0},null,{"$f":"'[7]InfraS 1.2'!AC233","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN233","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO233","v":0},{"$f":"'[7]InfraS 1.2'!AP233","v":0},{"$f":"'[7]InfraS 1.2'!AQ233","v":0},{"$f":"'[7]InfraS 1.2'!AR233","v":0},{"$f":"'[7]InfraS 1.2'!AS233","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G234","v":0},{"$f":"'[7]InfraS 1.2'!H234","v":0},{"$f":"'[7]InfraS 1.2'!I234","v":0},{"$f":"'[7]InfraS 1.2'!J234","v":0},null,{"$f":"'[7]InfraS 1.2'!L234","v":0},{"$f":"'[7]InfraS 1.2'!M234","v":0},{"$f":"'[7]InfraS 1.2'!N234","v":0},{"$f":"'[7]InfraS 1.2'!O234","v":0},{"$f":"'[7]InfraS 1.2'!P234","v":0},{"$f":"'[7]InfraS 1.2'!Q234","v":0},{"$f":"'[7]InfraS 1.2'!S234","v":0},{"$f":"'[7]InfraS 1.2'!U234","v":0},{"$f":"'[7]InfraS 1.2'!V234","v":0},null,{"$f":"'[7]InfraS 1.2'!AC234","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN234","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO234","v":0},{"$f":"'[7]InfraS 1.2'!AP234","v":0},{"$f":"'[7]InfraS 1.2'!AQ234","v":0},{"$f":"'[7]InfraS 1.2'!AR234","v":0},{"$f":"'[7]InfraS 1.2'!AS234","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G235","v":0},{"$f":"'[7]InfraS 1.2'!H235","v":0},{"$f":"'[7]InfraS 1.2'!I235","v":0},{"$f":"'[7]InfraS 1.2'!J235","v":0},null,{"$f":"'[7]InfraS 1.2'!L235","v":0},{"$f":"'[7]InfraS 1.2'!M235","v":0},{"$f":"'[7]InfraS 1.2'!N235","v":0},{"$f":"'[7]InfraS 1.2'!O235","v":0},{"$f":"'[7]InfraS 1.2'!P235","v":0},{"$f":"'[7]InfraS 1.2'!Q235","v":0},{"$f":"'[7]InfraS 1.2'!S235","v":0},{"$f":"'[7]InfraS 1.2'!U235","v":0},{"$f":"'[7]InfraS 1.2'!V235","v":0},null,{"$f":"'[7]InfraS 1.2'!AC235","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH235","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM235","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN235","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO235","v":0},{"$f":"'[7]InfraS 1.2'!AP235","v":0},{"$f":"'[7]InfraS 1.2'!AQ235","v":0},{"$f":"'[7]InfraS 1.2'!AR235","v":0},{"$f":"'[7]InfraS 1.2'!AS235","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G236","v":0},{"$f":"'[7]InfraS 1.2'!H236","v":0},{"$f":"'[7]InfraS 1.2'!I236","v":0},{"$f":"'[7]InfraS 1.2'!J236","v":0},null,{"$f":"'[7]InfraS 1.2'!L236","v":0},{"$f":"'[7]InfraS 1.2'!M236","v":0},{"$f":"'[7]InfraS 1.2'!N236","v":0},{"$f":"'[7]InfraS 1.2'!O236","v":0},{"$f":"'[7]InfraS 1.2'!P236","v":0},{"$f":"'[7]InfraS 1.2'!Q236","v":0},{"$f":"'[7]InfraS 1.2'!S236","v":0},{"$f":"'[7]InfraS 1.2'!U236","v":0},{"$f":"'[7]InfraS 1.2'!V236","v":0},null,{"$f":"'[7]InfraS 1.2'!AC236","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN236","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO236","v":0},{"$f":"'[7]InfraS 1.2'!AP236","v":0},{"$f":"'[7]InfraS 1.2'!AQ236","v":0},{"$f":"'[7]InfraS 1.2'!AR236","v":0},{"$f":"'[7]InfraS 1.2'!AS236","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G237","v":0},{"$f":"'[7]InfraS 1.2'!H237","v":0},{"$f":"'[7]InfraS 1.2'!I237","v":0},{"$f":"'[7]InfraS 1.2'!J237","v":0},null,{"$f":"'[7]InfraS 1.2'!L237","v":0},{"$f":"'[7]InfraS 1.2'!M237","v":0},{"$f":"'[7]InfraS 1.2'!N237","v":0},{"$f":"'[7]InfraS 1.2'!O237","v":0},{"$f":"'[7]InfraS 1.2'!P237","v":0},{"$f":"'[7]InfraS 1.2'!Q237","v":0},{"$f":"'[7]InfraS 1.2'!S237","v":0},{"$f":"'[7]InfraS 1.2'!U237","v":0},{"$f":"'[7]InfraS 1.2'!V237","v":0},null,{"$f":"'[7]InfraS 1.2'!AC237","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN237","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO237","v":0},{"$f":"'[7]InfraS 1.2'!AP237","v":0},{"$f":"'[7]InfraS 1.2'!AQ237","v":0},{"$f":"'[7]InfraS 1.2'!AR237","v":0},{"$f":"'[7]InfraS 1.2'!AS237","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G238","v":0},{"$f":"'[7]InfraS 1.2'!H238","v":0},{"$f":"'[7]InfraS 1.2'!I238","v":0},{"$f":"'[7]InfraS 1.2'!J238","v":0},null,{"$f":"'[7]InfraS 1.2'!L238","v":0},{"$f":"'[7]InfraS 1.2'!M238","v":0},{"$f":"'[7]InfraS 1.2'!N238","v":0},{"$f":"'[7]InfraS 1.2'!O238","v":0},{"$f":"'[7]InfraS 1.2'!P238","v":0},{"$f":"'[7]InfraS 1.2'!Q238","v":0},{"$f":"'[7]InfraS 1.2'!S238","v":0},{"$f":"'[7]InfraS 1.2'!U238","v":0},{"$f":"'[7]InfraS 1.2'!V238","v":0},null,{"$f":"'[7]InfraS 1.2'!AC238","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH238","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM238","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN238","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO238","v":0},{"$f":"'[7]InfraS 1.2'!AP238","v":0},{"$f":"'[7]InfraS 1.2'!AQ238","v":0},{"$f":"'[7]InfraS 1.2'!AR238","v":0},{"$f":"'[7]InfraS 1.2'!AS238","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G239","v":0},{"$f":"'[7]InfraS 1.2'!H239","v":0},{"$f":"'[7]InfraS 1.2'!I239","v":0},{"$f":"'[7]InfraS 1.2'!J239","v":0},null,{"$f":"'[7]InfraS 1.2'!L239","v":0},{"$f":"'[7]InfraS 1.2'!M239","v":0},{"$f":"'[7]InfraS 1.2'!N239","v":0},{"$f":"'[7]InfraS 1.2'!O239","v":0},{"$f":"'[7]InfraS 1.2'!P239","v":0},{"$f":"'[7]InfraS 1.2'!Q239","v":0},{"$f":"'[7]InfraS 1.2'!S239","v":0},{"$f":"'[7]InfraS 1.2'!U239","v":0},{"$f":"'[7]InfraS 1.2'!V239","v":0},null,{"$f":"'[7]InfraS 1.2'!AC239","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH239","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM239","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN239","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO239","v":0},{"$f":"'[7]InfraS 1.2'!AP239","v":0},{"$f":"'[7]InfraS 1.2'!AQ239","v":0},{"$f":"'[7]InfraS 1.2'!AR239","v":0},{"$f":"'[7]InfraS 1.2'!AS239","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G240","v":0},{"$f":"'[7]InfraS 1.2'!H240","v":0},{"$f":"'[7]InfraS 1.2'!I240","v":0},{"$f":"'[7]InfraS 1.2'!J240","v":0},null,{"$f":"'[7]InfraS 1.2'!L240","v":0},{"$f":"'[7]InfraS 1.2'!M240","v":0},{"$f":"'[7]InfraS 1.2'!N240","v":0},{"$f":"'[7]InfraS 1.2'!O240","v":0},{"$f":"'[7]InfraS 1.2'!P240","v":0},{"$f":"'[7]InfraS 1.2'!Q240","v":0},{"$f":"'[7]InfraS 1.2'!S240","v":0},{"$f":"'[7]InfraS 1.2'!U240","v":0},{"$f":"'[7]InfraS 1.2'!V240","v":0},null,{"$f":"'[7]InfraS 1.2'!AC240","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH240","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM240","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN240","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO240","v":0},{"$f":"'[7]InfraS 1.2'!AP240","v":0},{"$f":"'[7]InfraS 1.2'!AQ240","v":0},{"$f":"'[7]InfraS 1.2'!AR240","v":0},{"$f":"'[7]InfraS 1.2'!AS240","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G241","v":0},{"$f":"'[7]InfraS 1.2'!H241","v":0},{"$f":"'[7]InfraS 1.2'!I241","v":0},{"$f":"'[7]InfraS 1.2'!J241","v":0},null,{"$f":"'[7]InfraS 1.2'!L241","v":0},{"$f":"'[7]InfraS 1.2'!M241","v":0},{"$f":"'[7]InfraS 1.2'!N241","v":0},{"$f":"'[7]InfraS 1.2'!O241","v":0},{"$f":"'[7]InfraS 1.2'!P241","v":0},{"$f":"'[7]InfraS 1.2'!Q241","v":0},{"$f":"'[7]InfraS 1.2'!S241","v":0},{"$f":"'[7]InfraS 1.2'!U241","v":0},{"$f":"'[7]InfraS 1.2'!V241","v":0},null,{"$f":"'[7]InfraS 1.2'!AC241","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH241","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM241","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN241","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO241","v":0},{"$f":"'[7]InfraS 1.2'!AP241","v":0},{"$f":"'[7]InfraS 1.2'!AQ241","v":0},{"$f":"'[7]InfraS 1.2'!AR241","v":0},{"$f":"'[7]InfraS 1.2'!AS241","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G242","v":0},{"$f":"'[7]InfraS 1.2'!H242","v":0},{"$f":"'[7]InfraS 1.2'!I242","v":0},{"$f":"'[7]InfraS 1.2'!J242","v":0},null,{"$f":"'[7]InfraS 1.2'!L242","v":0},{"$f":"'[7]InfraS 1.2'!M242","v":0},{"$f":"'[7]InfraS 1.2'!N242","v":0},{"$f":"'[7]InfraS 1.2'!O242","v":0},{"$f":"'[7]InfraS 1.2'!P242","v":0},{"$f":"'[7]InfraS 1.2'!Q242","v":0},{"$f":"'[7]InfraS 1.2'!S242","v":0},{"$f":"'[7]InfraS 1.2'!U242","v":0},{"$f":"'[7]InfraS 1.2'!V242","v":0},null,{"$f":"'[7]InfraS 1.2'!AC242","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN242","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO242","v":0},{"$f":"'[7]InfraS 1.2'!AP242","v":0},{"$f":"'[7]InfraS 1.2'!AQ242","v":0},{"$f":"'[7]InfraS 1.2'!AR242","v":0},{"$f":"'[7]InfraS 1.2'!AS242","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G243","v":0},{"$f":"'[7]InfraS 1.2'!H243","v":0},{"$f":"'[7]InfraS 1.2'!I243","v":0},{"$f":"'[7]InfraS 1.2'!J243","v":0},null,{"$f":"'[7]InfraS 1.2'!L243","v":0},{"$f":"'[7]InfraS 1.2'!M243","v":0},{"$f":"'[7]InfraS 1.2'!N243","v":0},{"$f":"'[7]InfraS 1.2'!O243","v":0},{"$f":"'[7]InfraS 1.2'!P243","v":0},{"$f":"'[7]InfraS 1.2'!Q243","v":0},{"$f":"'[7]InfraS 1.2'!S243","v":0},{"$f":"'[7]InfraS 1.2'!U243","v":0},{"$f":"'[7]InfraS 1.2'!V243","v":0},null,{"$f":"'[7]InfraS 1.2'!AC243","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH243","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM243","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN243","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO243","v":0},{"$f":"'[7]InfraS 1.2'!AP243","v":0},{"$f":"'[7]InfraS 1.2'!AQ243","v":0},{"$f":"'[7]InfraS 1.2'!AR243","v":0},{"$f":"'[7]InfraS 1.2'!AS243","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G244","v":0},{"$f":"'[7]InfraS 1.2'!H244","v":0},{"$f":"'[7]InfraS 1.2'!I244","v":0},{"$f":"'[7]InfraS 1.2'!J244","v":0},null,{"$f":"'[7]InfraS 1.2'!L244","v":0},{"$f":"'[7]InfraS 1.2'!M244","v":0},{"$f":"'[7]InfraS 1.2'!N244","v":0},{"$f":"'[7]InfraS 1.2'!O244","v":0},{"$f":"'[7]InfraS 1.2'!P244","v":0},{"$f":"'[7]InfraS 1.2'!Q244","v":0},{"$f":"'[7]InfraS 1.2'!S244","v":0},{"$f":"'[7]InfraS 1.2'!U244","v":0},{"$f":"'[7]InfraS 1.2'!V244","v":0},null,{"$f":"'[7]InfraS 1.2'!AC244","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN244","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO244","v":0},{"$f":"'[7]InfraS 1.2'!AP244","v":0},{"$f":"'[7]InfraS 1.2'!AQ244","v":0},{"$f":"'[7]InfraS 1.2'!AR244","v":0},{"$f":"'[7]InfraS 1.2'!AS244","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G245","v":0},{"$f":"'[7]InfraS 1.2'!H245","v":0},{"$f":"'[7]InfraS 1.2'!I245","v":0},{"$f":"'[7]InfraS 1.2'!J245","v":0},null,{"$f":"'[7]InfraS 1.2'!L245","v":0},{"$f":"'[7]InfraS 1.2'!M245","v":0},{"$f":"'[7]InfraS 1.2'!N245","v":0},{"$f":"'[7]InfraS 1.2'!O245","v":0},{"$f":"'[7]InfraS 1.2'!P245","v":0},{"$f":"'[7]InfraS 1.2'!Q245","v":0},{"$f":"'[7]InfraS 1.2'!S245","v":0},{"$f":"'[7]InfraS 1.2'!U245","v":0},{"$f":"'[7]InfraS 1.2'!V245","v":0},null,{"$f":"'[7]InfraS 1.2'!AC245","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN245","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO245","v":0},{"$f":"'[7]InfraS 1.2'!AP245","v":0},{"$f":"'[7]InfraS 1.2'!AQ245","v":0},{"$f":"'[7]InfraS 1.2'!AR245","v":0},{"$f":"'[7]InfraS 1.2'!AS245","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G246","v":0},{"$f":"'[7]InfraS 1.2'!H246","v":0},{"$f":"'[7]InfraS 1.2'!I246","v":0},{"$f":"'[7]InfraS 1.2'!J246","v":0},null,{"$f":"'[7]InfraS 1.2'!L246","v":0},{"$f":"'[7]InfraS 1.2'!M246","v":0},{"$f":"'[7]InfraS 1.2'!N246","v":0},{"$f":"'[7]InfraS 1.2'!O246","v":0},{"$f":"'[7]InfraS 1.2'!P246","v":0},{"$f":"'[7]InfraS 1.2'!Q246","v":0},{"$f":"'[7]InfraS 1.2'!S246","v":0},{"$f":"'[7]InfraS 1.2'!U246","v":0},{"$f":"'[7]InfraS 1.2'!V246","v":0},null,{"$f":"'[7]InfraS 1.2'!AC246","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN246","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO246","v":0},{"$f":"'[7]InfraS 1.2'!AP246","v":0},{"$f":"'[7]InfraS 1.2'!AQ246","v":0},{"$f":"'[7]InfraS 1.2'!AR246","v":0},{"$f":"'[7]InfraS 1.2'!AS246","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G247","v":0},{"$f":"'[7]InfraS 1.2'!H247","v":0},{"$f":"'[7]InfraS 1.2'!I247","v":0},{"$f":"'[7]InfraS 1.2'!J247","v":0},null,{"$f":"'[7]InfraS 1.2'!L247","v":0},{"$f":"'[7]InfraS 1.2'!M247","v":0},{"$f":"'[7]InfraS 1.2'!N247","v":0},{"$f":"'[7]InfraS 1.2'!O247","v":0},{"$f":"'[7]InfraS 1.2'!P247","v":0},{"$f":"'[7]InfraS 1.2'!Q247","v":0},{"$f":"'[7]InfraS 1.2'!S247","v":0},{"$f":"'[7]InfraS 1.2'!U247","v":0},{"$f":"'[7]InfraS 1.2'!V247","v":0},null,{"$f":"'[7]InfraS 1.2'!AC247","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN247","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO247","v":0},{"$f":"'[7]InfraS 1.2'!AP247","v":0},{"$f":"'[7]InfraS 1.2'!AQ247","v":0},{"$f":"'[7]InfraS 1.2'!AR247","v":0},{"$f":"'[7]InfraS 1.2'!AS247","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G248","v":0},{"$f":"'[7]InfraS 1.2'!H248","v":0},{"$f":"'[7]InfraS 1.2'!I248","v":0},{"$f":"'[7]InfraS 1.2'!J248","v":0},null,{"$f":"'[7]InfraS 1.2'!L248","v":0},{"$f":"'[7]InfraS 1.2'!M248","v":0},{"$f":"'[7]InfraS 1.2'!N248","v":0},{"$f":"'[7]InfraS 1.2'!O248","v":0},{"$f":"'[7]InfraS 1.2'!P248","v":0},{"$f":"'[7]InfraS 1.2'!Q248","v":0},{"$f":"'[7]InfraS 1.2'!S248","v":0},{"$f":"'[7]InfraS 1.2'!U248","v":0},{"$f":"'[7]InfraS 1.2'!V248","v":0},null,{"$f":"'[7]InfraS 1.2'!AC248","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN248","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO248","v":0},{"$f":"'[7]InfraS 1.2'!AP248","v":0},{"$f":"'[7]InfraS 1.2'!AQ248","v":0},{"$f":"'[7]InfraS 1.2'!AR248","v":0},{"$f":"'[7]InfraS 1.2'!AS248","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G249","v":0},{"$f":"'[7]InfraS 1.2'!H249","v":0},{"$f":"'[7]InfraS 1.2'!I249","v":0},{"$f":"'[7]InfraS 1.2'!J249","v":0},null,{"$f":"'[7]InfraS 1.2'!L249","v":0},{"$f":"'[7]InfraS 1.2'!M249","v":0},{"$f":"'[7]InfraS 1.2'!N249","v":0},{"$f":"'[7]InfraS 1.2'!O249","v":0},{"$f":"'[7]InfraS 1.2'!P249","v":0},{"$f":"'[7]InfraS 1.2'!Q249","v":0},{"$f":"'[7]InfraS 1.2'!S249","v":0},{"$f":"'[7]InfraS 1.2'!U249","v":0},{"$f":"'[7]InfraS 1.2'!V249","v":0},null,{"$f":"'[7]InfraS 1.2'!AC249","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN249","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO249","v":0},{"$f":"'[7]InfraS 1.2'!AP249","v":0},{"$f":"'[7]InfraS 1.2'!AQ249","v":0},{"$f":"'[7]InfraS 1.2'!AR249","v":0},{"$f":"'[7]InfraS 1.2'!AS249","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G250","v":0},{"$f":"'[7]InfraS 1.2'!H250","v":0},{"$f":"'[7]InfraS 1.2'!I250","v":0},{"$f":"'[7]InfraS 1.2'!J250","v":0},null,{"$f":"'[7]InfraS 1.2'!L250","v":0},{"$f":"'[7]InfraS 1.2'!M250","v":0},{"$f":"'[7]InfraS 1.2'!N250","v":0},{"$f":"'[7]InfraS 1.2'!O250","v":0},{"$f":"'[7]InfraS 1.2'!P250","v":0},{"$f":"'[7]InfraS 1.2'!Q250","v":0},{"$f":"'[7]InfraS 1.2'!S250","v":0},{"$f":"'[7]InfraS 1.2'!U250","v":0},{"$f":"'[7]InfraS 1.2'!V250","v":0},null,{"$f":"'[7]InfraS 1.2'!AC250","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN250","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO250","v":0},{"$f":"'[7]InfraS 1.2'!AP250","v":0},{"$f":"'[7]InfraS 1.2'!AQ250","v":0},{"$f":"'[7]InfraS 1.2'!AR250","v":0},{"$f":"'[7]InfraS 1.2'!AS250","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G251","v":0},{"$f":"'[7]InfraS 1.2'!H251","v":0},{"$f":"'[7]InfraS 1.2'!I251","v":0},{"$f":"'[7]InfraS 1.2'!J251","v":0},null,{"$f":"'[7]InfraS 1.2'!L251","v":0},{"$f":"'[7]InfraS 1.2'!M251","v":0},{"$f":"'[7]InfraS 1.2'!N251","v":0},{"$f":"'[7]InfraS 1.2'!O251","v":0},{"$f":"'[7]InfraS 1.2'!P251","v":0},{"$f":"'[7]InfraS 1.2'!Q251","v":0},{"$f":"'[7]InfraS 1.2'!S251","v":0},{"$f":"'[7]InfraS 1.2'!U251","v":0},{"$f":"'[7]InfraS 1.2'!V251","v":0},null,{"$f":"'[7]InfraS 1.2'!AC251","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN251","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO251","v":0},{"$f":"'[7]InfraS 1.2'!AP251","v":0},{"$f":"'[7]InfraS 1.2'!AQ251","v":0},{"$f":"'[7]InfraS 1.2'!AR251","v":0},{"$f":"'[7]InfraS 1.2'!AS251","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G252","v":0},{"$f":"'[7]InfraS 1.2'!H252","v":0},{"$f":"'[7]InfraS 1.2'!I252","v":0},{"$f":"'[7]InfraS 1.2'!J252","v":0},null,{"$f":"'[7]InfraS 1.2'!L252","v":0},{"$f":"'[7]InfraS 1.2'!M252","v":0},{"$f":"'[7]InfraS 1.2'!N252","v":0},{"$f":"'[7]InfraS 1.2'!O252","v":0},{"$f":"'[7]InfraS 1.2'!P252","v":0},{"$f":"'[7]InfraS 1.2'!Q252","v":0},{"$f":"'[7]InfraS 1.2'!S252","v":0},{"$f":"'[7]InfraS 1.2'!U252","v":0},{"$f":"'[7]InfraS 1.2'!V252","v":0},null,{"$f":"'[7]InfraS 1.2'!AC252","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN252","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO252","v":0},{"$f":"'[7]InfraS 1.2'!AP252","v":0},{"$f":"'[7]InfraS 1.2'!AQ252","v":0},{"$f":"'[7]InfraS 1.2'!AR252","v":0},{"$f":"'[7]InfraS 1.2'!AS252","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G253","v":0},{"$f":"'[7]InfraS 1.2'!H253","v":0},{"$f":"'[7]InfraS 1.2'!I253","v":0},{"$f":"'[7]InfraS 1.2'!J253","v":0},null,{"$f":"'[7]InfraS 1.2'!L253","v":0},{"$f":"'[7]InfraS 1.2'!M253","v":0},{"$f":"'[7]InfraS 1.2'!N253","v":0},{"$f":"'[7]InfraS 1.2'!O253","v":0},{"$f":"'[7]InfraS 1.2'!P253","v":0},{"$f":"'[7]InfraS 1.2'!Q253","v":0},{"$f":"'[7]InfraS 1.2'!S253","v":0},{"$f":"'[7]InfraS 1.2'!U253","v":0},{"$f":"'[7]InfraS 1.2'!V253","v":0},null,{"$f":"'[7]InfraS 1.2'!AC253","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN253","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO253","v":0},{"$f":"'[7]InfraS 1.2'!AP253","v":0},{"$f":"'[7]InfraS 1.2'!AQ253","v":0},{"$f":"'[7]InfraS 1.2'!AR253","v":0},{"$f":"'[7]InfraS 1.2'!AS253","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G254","v":0},{"$f":"'[7]InfraS 1.2'!H254","v":0},{"$f":"'[7]InfraS 1.2'!I254","v":0},{"$f":"'[7]InfraS 1.2'!J254","v":0},null,{"$f":"'[7]InfraS 1.2'!L254","v":0},{"$f":"'[7]InfraS 1.2'!M254","v":0},{"$f":"'[7]InfraS 1.2'!N254","v":0},{"$f":"'[7]InfraS 1.2'!O254","v":0},{"$f":"'[7]InfraS 1.2'!P254","v":0},{"$f":"'[7]InfraS 1.2'!Q254","v":0},{"$f":"'[7]InfraS 1.2'!S254","v":0},{"$f":"'[7]InfraS 1.2'!U254","v":0},{"$f":"'[7]InfraS 1.2'!V254","v":0},null,{"$f":"'[7]InfraS 1.2'!AC254","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN254","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO254","v":0},{"$f":"'[7]InfraS 1.2'!AP254","v":0},{"$f":"'[7]InfraS 1.2'!AQ254","v":0},{"$f":"'[7]InfraS 1.2'!AR254","v":0},{"$f":"'[7]InfraS 1.2'!AS254","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G255","v":0},{"$f":"'[7]InfraS 1.2'!H255","v":0},{"$f":"'[7]InfraS 1.2'!I255","v":0},{"$f":"'[7]InfraS 1.2'!J255","v":0},null,{"$f":"'[7]InfraS 1.2'!L255","v":0},{"$f":"'[7]InfraS 1.2'!M255","v":0},{"$f":"'[7]InfraS 1.2'!N255","v":0},{"$f":"'[7]InfraS 1.2'!O255","v":0},{"$f":"'[7]InfraS 1.2'!P255","v":0},{"$f":"'[7]InfraS 1.2'!Q255","v":0},{"$f":"'[7]InfraS 1.2'!S255","v":0},{"$f":"'[7]InfraS 1.2'!U255","v":0},{"$f":"'[7]InfraS 1.2'!V255","v":0},null,{"$f":"'[7]InfraS 1.2'!AC255","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN255","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO255","v":0},{"$f":"'[7]InfraS 1.2'!AP255","v":0},{"$f":"'[7]InfraS 1.2'!AQ255","v":0},{"$f":"'[7]InfraS 1.2'!AR255","v":0},{"$f":"'[7]InfraS 1.2'!AS255","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G256","v":0},{"$f":"'[7]InfraS 1.2'!H256","v":0},{"$f":"'[7]InfraS 1.2'!I256","v":0},{"$f":"'[7]InfraS 1.2'!J256","v":0},null,{"$f":"'[7]InfraS 1.2'!L256","v":0},{"$f":"'[7]InfraS 1.2'!M256","v":0},{"$f":"'[7]InfraS 1.2'!N256","v":0},{"$f":"'[7]InfraS 1.2'!O256","v":0},{"$f":"'[7]InfraS 1.2'!P256","v":0},{"$f":"'[7]InfraS 1.2'!Q256","v":0},{"$f":"'[7]InfraS 1.2'!S256","v":0},{"$f":"'[7]InfraS 1.2'!U256","v":0},{"$f":"'[7]InfraS 1.2'!V256","v":0},null,{"$f":"'[7]InfraS 1.2'!AC256","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN256","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO256","v":0},{"$f":"'[7]InfraS 1.2'!AP256","v":0},{"$f":"'[7]InfraS 1.2'!AQ256","v":0},{"$f":"'[7]InfraS 1.2'!AR256","v":0},{"$f":"'[7]InfraS 1.2'!AS256","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G257","v":0},{"$f":"'[7]InfraS 1.2'!H257","v":0},{"$f":"'[7]InfraS 1.2'!I257","v":0},{"$f":"'[7]InfraS 1.2'!J257","v":0},null,{"$f":"'[7]InfraS 1.2'!L257","v":0},{"$f":"'[7]InfraS 1.2'!M257","v":0},{"$f":"'[7]InfraS 1.2'!N257","v":0},{"$f":"'[7]InfraS 1.2'!O257","v":0},{"$f":"'[7]InfraS 1.2'!P257","v":0},{"$f":"'[7]InfraS 1.2'!Q257","v":0},{"$f":"'[7]InfraS 1.2'!S257","v":0},{"$f":"'[7]InfraS 1.2'!U257","v":0},{"$f":"'[7]InfraS 1.2'!V257","v":0},null,{"$f":"'[7]InfraS 1.2'!AC257","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN257","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO257","v":0},{"$f":"'[7]InfraS 1.2'!AP257","v":0},{"$f":"'[7]InfraS 1.2'!AQ257","v":0},{"$f":"'[7]InfraS 1.2'!AR257","v":0},{"$f":"'[7]InfraS 1.2'!AS257","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G258","v":0},{"$f":"'[7]InfraS 1.2'!H258","v":0},{"$f":"'[7]InfraS 1.2'!I258","v":0},{"$f":"'[7]InfraS 1.2'!J258","v":0},null,{"$f":"'[7]InfraS 1.2'!L258","v":0},{"$f":"'[7]InfraS 1.2'!M258","v":0},{"$f":"'[7]InfraS 1.2'!N258","v":0},{"$f":"'[7]InfraS 1.2'!O258","v":0},{"$f":"'[7]InfraS 1.2'!P258","v":0},{"$f":"'[7]InfraS 1.2'!Q258","v":0},{"$f":"'[7]InfraS 1.2'!S258","v":0},{"$f":"'[7]InfraS 1.2'!U258","v":0},{"$f":"'[7]InfraS 1.2'!V258","v":0},null,{"$f":"'[7]InfraS 1.2'!AC258","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN258","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO258","v":0},{"$f":"'[7]InfraS 1.2'!AP258","v":0},{"$f":"'[7]InfraS 1.2'!AQ258","v":0},{"$f":"'[7]InfraS 1.2'!AR258","v":0},{"$f":"'[7]InfraS 1.2'!AS258","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G259","v":0},{"$f":"'[7]InfraS 1.2'!H259","v":0},{"$f":"'[7]InfraS 1.2'!I259","v":0},{"$f":"'[7]InfraS 1.2'!J259","v":0},null,{"$f":"'[7]InfraS 1.2'!L259","v":0},{"$f":"'[7]InfraS 1.2'!M259","v":0},{"$f":"'[7]InfraS 1.2'!N259","v":0},{"$f":"'[7]InfraS 1.2'!O259","v":0},{"$f":"'[7]InfraS 1.2'!P259","v":0},{"$f":"'[7]InfraS 1.2'!Q259","v":0},{"$f":"'[7]InfraS 1.2'!S259","v":0},{"$f":"'[7]InfraS 1.2'!U259","v":0},{"$f":"'[7]InfraS 1.2'!V259","v":0},null,{"$f":"'[7]InfraS 1.2'!AC259","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN259","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO259","v":0},{"$f":"'[7]InfraS 1.2'!AP259","v":0},{"$f":"'[7]InfraS 1.2'!AQ259","v":0},{"$f":"'[7]InfraS 1.2'!AR259","v":0},{"$f":"'[7]InfraS 1.2'!AS259","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G260","v":0},{"$f":"'[7]InfraS 1.2'!H260","v":0},{"$f":"'[7]InfraS 1.2'!I260","v":0},{"$f":"'[7]InfraS 1.2'!J260","v":0},null,{"$f":"'[7]InfraS 1.2'!L260","v":0},{"$f":"'[7]InfraS 1.2'!M260","v":0},{"$f":"'[7]InfraS 1.2'!N260","v":0},{"$f":"'[7]InfraS 1.2'!O260","v":0},{"$f":"'[7]InfraS 1.2'!P260","v":0},{"$f":"'[7]InfraS 1.2'!Q260","v":0},{"$f":"'[7]InfraS 1.2'!S260","v":0},{"$f":"'[7]InfraS 1.2'!U260","v":0},{"$f":"'[7]InfraS 1.2'!V260","v":0},null,{"$f":"'[7]InfraS 1.2'!AC260","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN260","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO260","v":0},{"$f":"'[7]InfraS 1.2'!AP260","v":0},{"$f":"'[7]InfraS 1.2'!AQ260","v":0},{"$f":"'[7]InfraS 1.2'!AR260","v":0},{"$f":"'[7]InfraS 1.2'!AS260","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G261","v":0},{"$f":"'[7]InfraS 1.2'!H261","v":0},{"$f":"'[7]InfraS 1.2'!I261","v":0},{"$f":"'[7]InfraS 1.2'!J261","v":0},null,{"$f":"'[7]InfraS 1.2'!L261","v":0},{"$f":"'[7]InfraS 1.2'!M261","v":0},{"$f":"'[7]InfraS 1.2'!N261","v":0},{"$f":"'[7]InfraS 1.2'!O261","v":0},{"$f":"'[7]InfraS 1.2'!P261","v":0},{"$f":"'[7]InfraS 1.2'!Q261","v":0},{"$f":"'[7]InfraS 1.2'!S261","v":0},{"$f":"'[7]InfraS 1.2'!U261","v":0},{"$f":"'[7]InfraS 1.2'!V261","v":0},null,{"$f":"'[7]InfraS 1.2'!AC261","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN261","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO261","v":0},{"$f":"'[7]InfraS 1.2'!AP261","v":0},{"$f":"'[7]InfraS 1.2'!AQ261","v":0},{"$f":"'[7]InfraS 1.2'!AR261","v":0},{"$f":"'[7]InfraS 1.2'!AS261","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G262","v":0},{"$f":"'[7]InfraS 1.2'!H262","v":0},{"$f":"'[7]InfraS 1.2'!I262","v":0},{"$f":"'[7]InfraS 1.2'!J262","v":0},null,{"$f":"'[7]InfraS 1.2'!L262","v":0},{"$f":"'[7]InfraS 1.2'!M262","v":0},{"$f":"'[7]InfraS 1.2'!N262","v":0},{"$f":"'[7]InfraS 1.2'!O262","v":0},{"$f":"'[7]InfraS 1.2'!P262","v":0},{"$f":"'[7]InfraS 1.2'!Q262","v":0},{"$f":"'[7]InfraS 1.2'!S262","v":0},{"$f":"'[7]InfraS 1.2'!U262","v":0},{"$f":"'[7]InfraS 1.2'!V262","v":0},null,{"$f":"'[7]InfraS 1.2'!AC262","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN262","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO262","v":0},{"$f":"'[7]InfraS 1.2'!AP262","v":0},{"$f":"'[7]InfraS 1.2'!AQ262","v":0},{"$f":"'[7]InfraS 1.2'!AR262","v":0},{"$f":"'[7]InfraS 1.2'!AS262","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G263","v":0},{"$f":"'[7]InfraS 1.2'!H263","v":0},{"$f":"'[7]InfraS 1.2'!I263","v":0},{"$f":"'[7]InfraS 1.2'!J263","v":0},null,{"$f":"'[7]InfraS 1.2'!L263","v":0},{"$f":"'[7]InfraS 1.2'!M263","v":0},{"$f":"'[7]InfraS 1.2'!N263","v":0},{"$f":"'[7]InfraS 1.2'!O263","v":0},{"$f":"'[7]InfraS 1.2'!P263","v":0},{"$f":"'[7]InfraS 1.2'!Q263","v":0},{"$f":"'[7]InfraS 1.2'!S263","v":0},{"$f":"'[7]InfraS 1.2'!U263","v":0},{"$f":"'[7]InfraS 1.2'!V263","v":0},null,{"$f":"'[7]InfraS 1.2'!AC263","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN263","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO263","v":0},{"$f":"'[7]InfraS 1.2'!AP263","v":0},{"$f":"'[7]InfraS 1.2'!AQ263","v":0},{"$f":"'[7]InfraS 1.2'!AR263","v":0},{"$f":"'[7]InfraS 1.2'!AS263","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G264","v":0},{"$f":"'[7]InfraS 1.2'!H264","v":0},{"$f":"'[7]InfraS 1.2'!I264","v":0},{"$f":"'[7]InfraS 1.2'!J264","v":0},null,{"$f":"'[7]InfraS 1.2'!L264","v":0},{"$f":"'[7]InfraS 1.2'!M264","v":0},{"$f":"'[7]InfraS 1.2'!N264","v":0},{"$f":"'[7]InfraS 1.2'!O264","v":0},{"$f":"'[7]InfraS 1.2'!P264","v":0},{"$f":"'[7]InfraS 1.2'!Q264","v":0},{"$f":"'[7]InfraS 1.2'!S264","v":0},{"$f":"'[7]InfraS 1.2'!U264","v":0},{"$f":"'[7]InfraS 1.2'!V264","v":0},null,{"$f":"'[7]InfraS 1.2'!AC264","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN264","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO264","v":0},{"$f":"'[7]InfraS 1.2'!AP264","v":0},{"$f":"'[7]InfraS 1.2'!AQ264","v":0},{"$f":"'[7]InfraS 1.2'!AR264","v":0},{"$f":"'[7]InfraS 1.2'!AS264","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G265","v":0},{"$f":"'[7]InfraS 1.2'!H265","v":0},{"$f":"'[7]InfraS 1.2'!I265","v":0},{"$f":"'[7]InfraS 1.2'!J265","v":0},null,{"$f":"'[7]InfraS 1.2'!L265","v":0},{"$f":"'[7]InfraS 1.2'!M265","v":0},{"$f":"'[7]InfraS 1.2'!N265","v":0},{"$f":"'[7]InfraS 1.2'!O265","v":0},{"$f":"'[7]InfraS 1.2'!P265","v":0},{"$f":"'[7]InfraS 1.2'!Q265","v":0},{"$f":"'[7]InfraS 1.2'!S265","v":0},{"$f":"'[7]InfraS 1.2'!U265","v":0},{"$f":"'[7]InfraS 1.2'!V265","v":0},null,{"$f":"'[7]InfraS 1.2'!AC265","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN265","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO265","v":0},{"$f":"'[7]InfraS 1.2'!AP265","v":0},{"$f":"'[7]InfraS 1.2'!AQ265","v":0},{"$f":"'[7]InfraS 1.2'!AR265","v":0},{"$f":"'[7]InfraS 1.2'!AS265","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G266","v":0},{"$f":"'[7]InfraS 1.2'!H266","v":0},{"$f":"'[7]InfraS 1.2'!I266","v":0},{"$f":"'[7]InfraS 1.2'!J266","v":0},null,{"$f":"'[7]InfraS 1.2'!L266","v":0},{"$f":"'[7]InfraS 1.2'!M266","v":0},{"$f":"'[7]InfraS 1.2'!N266","v":0},{"$f":"'[7]InfraS 1.2'!O266","v":0},{"$f":"'[7]InfraS 1.2'!P266","v":0},{"$f":"'[7]InfraS 1.2'!Q266","v":0},{"$f":"'[7]InfraS 1.2'!S266","v":0},{"$f":"'[7]InfraS 1.2'!U266","v":0},{"$f":"'[7]InfraS 1.2'!V266","v":0},null,{"$f":"'[7]InfraS 1.2'!AC266","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN266","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO266","v":0},{"$f":"'[7]InfraS 1.2'!AP266","v":0},{"$f":"'[7]InfraS 1.2'!AQ266","v":0},{"$f":"'[7]InfraS 1.2'!AR266","v":0},{"$f":"'[7]InfraS 1.2'!AS266","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G267","v":0},{"$f":"'[7]InfraS 1.2'!H267","v":0},{"$f":"'[7]InfraS 1.2'!I267","v":0},{"$f":"'[7]InfraS 1.2'!J267","v":0},null,{"$f":"'[7]InfraS 1.2'!L267","v":0},{"$f":"'[7]InfraS 1.2'!M267","v":0},{"$f":"'[7]InfraS 1.2'!N267","v":0},{"$f":"'[7]InfraS 1.2'!O267","v":0},{"$f":"'[7]InfraS 1.2'!P267","v":0},{"$f":"'[7]InfraS 1.2'!Q267","v":0},{"$f":"'[7]InfraS 1.2'!S267","v":0},{"$f":"'[7]InfraS 1.2'!U267","v":0},{"$f":"'[7]InfraS 1.2'!V267","v":0},null,{"$f":"'[7]InfraS 1.2'!AC267","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN267","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO267","v":0},{"$f":"'[7]InfraS 1.2'!AP267","v":0},{"$f":"'[7]InfraS 1.2'!AQ267","v":0},{"$f":"'[7]InfraS 1.2'!AR267","v":0},{"$f":"'[7]InfraS 1.2'!AS267","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G268","v":0},{"$f":"'[7]InfraS 1.2'!H268","v":0},{"$f":"'[7]InfraS 1.2'!I268","v":0},{"$f":"'[7]InfraS 1.2'!J268","v":0},null,{"$f":"'[7]InfraS 1.2'!L268","v":0},{"$f":"'[7]InfraS 1.2'!M268","v":0},{"$f":"'[7]InfraS 1.2'!N268","v":0},{"$f":"'[7]InfraS 1.2'!O268","v":0},{"$f":"'[7]InfraS 1.2'!P268","v":0},{"$f":"'[7]InfraS 1.2'!Q268","v":0},{"$f":"'[7]InfraS 1.2'!S268","v":0},{"$f":"'[7]InfraS 1.2'!U268","v":0},{"$f":"'[7]InfraS 1.2'!V268","v":0},null,{"$f":"'[7]InfraS 1.2'!AC268","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN268","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO268","v":0},{"$f":"'[7]InfraS 1.2'!AP268","v":0},{"$f":"'[7]InfraS 1.2'!AQ268","v":0},{"$f":"'[7]InfraS 1.2'!AR268","v":0},{"$f":"'[7]InfraS 1.2'!AS268","v":0},null,0]
[{"$f":"IF(LEN(G269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G269","v":0},{"$f":"'[7]InfraS 1.2'!H269","v":0},{"$f":"'[7]InfraS 1.2'!I269","v":0},{"$f":"'[7]InfraS 1.2'!J269","v":0},null,{"$f":"'[7]InfraS 1.2'!L269","v":0},{"$f":"'[7]InfraS 1.2'!M269","v":0},{"$f":"'[7]InfraS 1.2'!N269","v":0},{"$f":"'[7]InfraS 1.2'!O269","v":0},{"$f":"'[7]InfraS 1.2'!P269","v":0},{"$f":"'[7]InfraS 1.2'!Q269","v":0},{"$f":"'[7]InfraS 1.2'!S269","v":0},{"$f":"'[7]InfraS 1.2'!U269","v":0},{"$f":"'[7]InfraS 1.2'!V269","v":0},null,{"$f":"'[7]InfraS 1.2'!AC269","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN269","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO269","v":0},{"$f":"'[7]InfraS 1.2'!AP269","v":0},{"$f":"'[7]InfraS 1.2'!AQ269","v":0},{"$f":"'[7]InfraS 1.2'!AR269","v":0},{"$f":"'[7]InfraS 1.2'!AS269","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G270","v":0},{"$f":"'[7]InfraS 1.2'!H270","v":0},{"$f":"'[7]InfraS 1.2'!I270","v":0},{"$f":"'[7]InfraS 1.2'!J270","v":0},null,{"$f":"'[7]InfraS 1.2'!L270","v":0},{"$f":"'[7]InfraS 1.2'!M270","v":0},{"$f":"'[7]InfraS 1.2'!N270","v":0},{"$f":"'[7]InfraS 1.2'!O270","v":0},{"$f":"'[7]InfraS 1.2'!P270","v":0},{"$f":"'[7]InfraS 1.2'!Q270","v":0},{"$f":"'[7]InfraS 1.2'!S270","v":0},{"$f":"'[7]InfraS 1.2'!U270","v":0},{"$f":"'[7]InfraS 1.2'!V270","v":0},null,{"$f":"'[7]InfraS 1.2'!AC270","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN270","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO270","v":0},{"$f":"'[7]InfraS 1.2'!AP270","v":0},{"$f":"'[7]InfraS 1.2'!AQ270","v":0},{"$f":"'[7]InfraS 1.2'!AR270","v":0},{"$f":"'[7]InfraS 1.2'!AS270","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G271","v":0},{"$f":"'[7]InfraS 1.2'!H271","v":0},{"$f":"'[7]InfraS 1.2'!I271","v":0},{"$f":"'[7]InfraS 1.2'!J271","v":0},null,{"$f":"'[7]InfraS 1.2'!L271","v":0},{"$f":"'[7]InfraS 1.2'!M271","v":0},{"$f":"'[7]InfraS 1.2'!N271","v":0},{"$f":"'[7]InfraS 1.2'!O271","v":0},{"$f":"'[7]InfraS 1.2'!P271","v":0},{"$f":"'[7]InfraS 1.2'!Q271","v":0},{"$f":"'[7]InfraS 1.2'!S271","v":0},{"$f":"'[7]InfraS 1.2'!U271","v":0},{"$f":"'[7]InfraS 1.2'!V271","v":0},null,{"$f":"'[7]InfraS 1.2'!AC271","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN271","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO271","v":0},{"$f":"'[7]InfraS 1.2'!AP271","v":0},{"$f":"'[7]InfraS 1.2'!AQ271","v":0},{"$f":"'[7]InfraS 1.2'!AR271","v":0},{"$f":"'[7]InfraS 1.2'!AS271","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G272","v":0},{"$f":"'[7]InfraS 1.2'!H272","v":0},{"$f":"'[7]InfraS 1.2'!I272","v":0},{"$f":"'[7]InfraS 1.2'!J272","v":0},null,{"$f":"'[7]InfraS 1.2'!L272","v":0},{"$f":"'[7]InfraS 1.2'!M272","v":0},{"$f":"'[7]InfraS 1.2'!N272","v":0},{"$f":"'[7]InfraS 1.2'!O272","v":0},{"$f":"'[7]InfraS 1.2'!P272","v":0},{"$f":"'[7]InfraS 1.2'!Q272","v":0},{"$f":"'[7]InfraS 1.2'!S272","v":0},{"$f":"'[7]InfraS 1.2'!U272","v":0},{"$f":"'[7]InfraS 1.2'!V272","v":0},null,{"$f":"'[7]InfraS 1.2'!AC272","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN272","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO272","v":0},{"$f":"'[7]InfraS 1.2'!AP272","v":0},{"$f":"'[7]InfraS 1.2'!AQ272","v":0},{"$f":"'[7]InfraS 1.2'!AR272","v":0},{"$f":"'[7]InfraS 1.2'!AS272","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G273","v":0},{"$f":"'[7]InfraS 1.2'!H273","v":0},{"$f":"'[7]InfraS 1.2'!I273","v":0},{"$f":"'[7]InfraS 1.2'!J273","v":0},null,{"$f":"'[7]InfraS 1.2'!L273","v":0},{"$f":"'[7]InfraS 1.2'!M273","v":0},{"$f":"'[7]InfraS 1.2'!N273","v":0},{"$f":"'[7]InfraS 1.2'!O273","v":0},{"$f":"'[7]InfraS 1.2'!P273","v":0},{"$f":"'[7]InfraS 1.2'!Q273","v":0},{"$f":"'[7]InfraS 1.2'!S273","v":0},{"$f":"'[7]InfraS 1.2'!U273","v":0},{"$f":"'[7]InfraS 1.2'!V273","v":0},null,{"$f":"'[7]InfraS 1.2'!AC273","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN273","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO273","v":0},{"$f":"'[7]InfraS 1.2'!AP273","v":0},{"$f":"'[7]InfraS 1.2'!AQ273","v":0},{"$f":"'[7]InfraS 1.2'!AR273","v":0},{"$f":"'[7]InfraS 1.2'!AS273","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G274","v":0},{"$f":"'[7]InfraS 1.2'!H274","v":0},{"$f":"'[7]InfraS 1.2'!I274","v":0},{"$f":"'[7]InfraS 1.2'!J274","v":0},null,{"$f":"'[7]InfraS 1.2'!L274","v":0},{"$f":"'[7]InfraS 1.2'!M274","v":0},{"$f":"'[7]InfraS 1.2'!N274","v":0},{"$f":"'[7]InfraS 1.2'!O274","v":0},{"$f":"'[7]InfraS 1.2'!P274","v":0},{"$f":"'[7]InfraS 1.2'!Q274","v":0},{"$f":"'[7]InfraS 1.2'!S274","v":0},{"$f":"'[7]InfraS 1.2'!U274","v":0},{"$f":"'[7]InfraS 1.2'!V274","v":0},null,{"$f":"'[7]InfraS 1.2'!AC274","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN274","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO274","v":0},{"$f":"'[7]InfraS 1.2'!AP274","v":0},{"$f":"'[7]InfraS 1.2'!AQ274","v":0},{"$f":"'[7]InfraS 1.2'!AR274","v":0},{"$f":"'[7]InfraS 1.2'!AS274","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G275","v":0},{"$f":"'[7]InfraS 1.2'!H275","v":0},{"$f":"'[7]InfraS 1.2'!I275","v":0},{"$f":"'[7]InfraS 1.2'!J275","v":0},null,{"$f":"'[7]InfraS 1.2'!L275","v":0},{"$f":"'[7]InfraS 1.2'!M275","v":0},{"$f":"'[7]InfraS 1.2'!N275","v":0},{"$f":"'[7]InfraS 1.2'!O275","v":0},{"$f":"'[7]InfraS 1.2'!P275","v":0},{"$f":"'[7]InfraS 1.2'!Q275","v":0},{"$f":"'[7]InfraS 1.2'!S275","v":0},{"$f":"'[7]InfraS 1.2'!U275","v":0},{"$f":"'[7]InfraS 1.2'!V275","v":0},null,{"$f":"'[7]InfraS 1.2'!AC275","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN275","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO275","v":0},{"$f":"'[7]InfraS 1.2'!AP275","v":0},{"$f":"'[7]InfraS 1.2'!AQ275","v":0},{"$f":"'[7]InfraS 1.2'!AR275","v":0},{"$f":"'[7]InfraS 1.2'!AS275","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G276","v":0},{"$f":"'[7]InfraS 1.2'!H276","v":0},{"$f":"'[7]InfraS 1.2'!I276","v":0},{"$f":"'[7]InfraS 1.2'!J276","v":0},null,{"$f":"'[7]InfraS 1.2'!L276","v":0},{"$f":"'[7]InfraS 1.2'!M276","v":0},{"$f":"'[7]InfraS 1.2'!N276","v":0},{"$f":"'[7]InfraS 1.2'!O276","v":0},{"$f":"'[7]InfraS 1.2'!P276","v":0},{"$f":"'[7]InfraS 1.2'!Q276","v":0},{"$f":"'[7]InfraS 1.2'!S276","v":0},{"$f":"'[7]InfraS 1.2'!U276","v":0},{"$f":"'[7]InfraS 1.2'!V276","v":0},null,{"$f":"'[7]InfraS 1.2'!AC276","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN276","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO276","v":0},{"$f":"'[7]InfraS 1.2'!AP276","v":0},{"$f":"'[7]InfraS 1.2'!AQ276","v":0},{"$f":"'[7]InfraS 1.2'!AR276","v":0},{"$f":"'[7]InfraS 1.2'!AS276","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G277","v":0},{"$f":"'[7]InfraS 1.2'!H277","v":0},{"$f":"'[7]InfraS 1.2'!I277","v":0},{"$f":"'[7]InfraS 1.2'!J277","v":0},null,{"$f":"'[7]InfraS 1.2'!L277","v":0},{"$f":"'[7]InfraS 1.2'!M277","v":0},{"$f":"'[7]InfraS 1.2'!N277","v":0},{"$f":"'[7]InfraS 1.2'!O277","v":0},{"$f":"'[7]InfraS 1.2'!P277","v":0},{"$f":"'[7]InfraS 1.2'!Q277","v":0},{"$f":"'[7]InfraS 1.2'!S277","v":0},{"$f":"'[7]InfraS 1.2'!U277","v":0},{"$f":"'[7]InfraS 1.2'!V277","v":0},null,{"$f":"'[7]InfraS 1.2'!AC277","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN277","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO277","v":0},{"$f":"'[7]InfraS 1.2'!AP277","v":0},{"$f":"'[7]InfraS 1.2'!AQ277","v":0},{"$f":"'[7]InfraS 1.2'!AR277","v":0},{"$f":"'[7]InfraS 1.2'!AS277","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G278","v":0},{"$f":"'[7]InfraS 1.2'!H278","v":0},{"$f":"'[7]InfraS 1.2'!I278","v":0},{"$f":"'[7]InfraS 1.2'!J278","v":0},null,{"$f":"'[7]InfraS 1.2'!L278","v":0},{"$f":"'[7]InfraS 1.2'!M278","v":0},{"$f":"'[7]InfraS 1.2'!N278","v":0},{"$f":"'[7]InfraS 1.2'!O278","v":0},{"$f":"'[7]InfraS 1.2'!P278","v":0},{"$f":"'[7]InfraS 1.2'!Q278","v":0},{"$f":"'[7]InfraS 1.2'!S278","v":0},{"$f":"'[7]InfraS 1.2'!U278","v":0},{"$f":"'[7]InfraS 1.2'!V278","v":0},null,{"$f":"'[7]InfraS 1.2'!AC278","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN278","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO278","v":0},{"$f":"'[7]InfraS 1.2'!AP278","v":0},{"$f":"'[7]InfraS 1.2'!AQ278","v":0},{"$f":"'[7]InfraS 1.2'!AR278","v":0},{"$f":"'[7]InfraS 1.2'!AS278","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G279","v":0},{"$f":"'[7]InfraS 1.2'!H279","v":0},{"$f":"'[7]InfraS 1.2'!I279","v":0},{"$f":"'[7]InfraS 1.2'!J279","v":0},null,{"$f":"'[7]InfraS 1.2'!L279","v":0},{"$f":"'[7]InfraS 1.2'!M279","v":0},{"$f":"'[7]InfraS 1.2'!N279","v":0},{"$f":"'[7]InfraS 1.2'!O279","v":0},{"$f":"'[7]InfraS 1.2'!P279","v":0},{"$f":"'[7]InfraS 1.2'!Q279","v":0},{"$f":"'[7]InfraS 1.2'!S279","v":0},{"$f":"'[7]InfraS 1.2'!U279","v":0},{"$f":"'[7]InfraS 1.2'!V279","v":0},null,{"$f":"'[7]InfraS 1.2'!AC279","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN279","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO279","v":0},{"$f":"'[7]InfraS 1.2'!AP279","v":0},{"$f":"'[7]InfraS 1.2'!AQ279","v":0},{"$f":"'[7]InfraS 1.2'!AR279","v":0},{"$f":"'[7]InfraS 1.2'!AS279","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G280","v":0},{"$f":"'[7]InfraS 1.2'!H280","v":0},{"$f":"'[7]InfraS 1.2'!I280","v":0},{"$f":"'[7]InfraS 1.2'!J280","v":0},null,{"$f":"'[7]InfraS 1.2'!L280","v":0},{"$f":"'[7]InfraS 1.2'!M280","v":0},{"$f":"'[7]InfraS 1.2'!N280","v":0},{"$f":"'[7]InfraS 1.2'!O280","v":0},{"$f":"'[7]InfraS 1.2'!P280","v":0},{"$f":"'[7]InfraS 1.2'!Q280","v":0},{"$f":"'[7]InfraS 1.2'!S280","v":0},{"$f":"'[7]InfraS 1.2'!U280","v":0},{"$f":"'[7]InfraS 1.2'!V280","v":0},null,{"$f":"'[7]InfraS 1.2'!AC280","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN280","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO280","v":0},{"$f":"'[7]InfraS 1.2'!AP280","v":0},{"$f":"'[7]InfraS 1.2'!AQ280","v":0},{"$f":"'[7]InfraS 1.2'!AR280","v":0},{"$f":"'[7]InfraS 1.2'!AS280","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G281","v":0},{"$f":"'[7]InfraS 1.2'!H281","v":0},{"$f":"'[7]InfraS 1.2'!I281","v":0},{"$f":"'[7]InfraS 1.2'!J281","v":0},null,{"$f":"'[7]InfraS 1.2'!L281","v":0},{"$f":"'[7]InfraS 1.2'!M281","v":0},{"$f":"'[7]InfraS 1.2'!N281","v":0},{"$f":"'[7]InfraS 1.2'!O281","v":0},{"$f":"'[7]InfraS 1.2'!P281","v":0},{"$f":"'[7]InfraS 1.2'!Q281","v":0},{"$f":"'[7]InfraS 1.2'!S281","v":0},{"$f":"'[7]InfraS 1.2'!U281","v":0},{"$f":"'[7]InfraS 1.2'!V281","v":0},null,{"$f":"'[7]InfraS 1.2'!AC281","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN281","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO281","v":0},{"$f":"'[7]InfraS 1.2'!AP281","v":0},{"$f":"'[7]InfraS 1.2'!AQ281","v":0},{"$f":"'[7]InfraS 1.2'!AR281","v":0},{"$f":"'[7]InfraS 1.2'!AS281","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G282","v":0},{"$f":"'[7]InfraS 1.2'!H282","v":0},{"$f":"'[7]InfraS 1.2'!I282","v":0},{"$f":"'[7]InfraS 1.2'!J282","v":0},null,{"$f":"'[7]InfraS 1.2'!L282","v":0},{"$f":"'[7]InfraS 1.2'!M282","v":0},{"$f":"'[7]InfraS 1.2'!N282","v":0},{"$f":"'[7]InfraS 1.2'!O282","v":0},{"$f":"'[7]InfraS 1.2'!P282","v":0},{"$f":"'[7]InfraS 1.2'!Q282","v":0},{"$f":"'[7]InfraS 1.2'!S282","v":0},{"$f":"'[7]InfraS 1.2'!U282","v":0},{"$f":"'[7]InfraS 1.2'!V282","v":0},null,{"$f":"'[7]InfraS 1.2'!AC282","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN282","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO282","v":0},{"$f":"'[7]InfraS 1.2'!AP282","v":0},{"$f":"'[7]InfraS 1.2'!AQ282","v":0},{"$f":"'[7]InfraS 1.2'!AR282","v":0},{"$f":"'[7]InfraS 1.2'!AS282","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G283","v":0},{"$f":"'[7]InfraS 1.2'!H283","v":0},{"$f":"'[7]InfraS 1.2'!I283","v":0},{"$f":"'[7]InfraS 1.2'!J283","v":0},null,{"$f":"'[7]InfraS 1.2'!L283","v":0},{"$f":"'[7]InfraS 1.2'!M283","v":0},{"$f":"'[7]InfraS 1.2'!N283","v":0},{"$f":"'[7]InfraS 1.2'!O283","v":0},{"$f":"'[7]InfraS 1.2'!P283","v":0},{"$f":"'[7]InfraS 1.2'!Q283","v":0},{"$f":"'[7]InfraS 1.2'!S283","v":0},{"$f":"'[7]InfraS 1.2'!U283","v":0},{"$f":"'[7]InfraS 1.2'!V283","v":0},null,{"$f":"'[7]InfraS 1.2'!AC283","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN283","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO283","v":0},{"$f":"'[7]InfraS 1.2'!AP283","v":0},{"$f":"'[7]InfraS 1.2'!AQ283","v":0},{"$f":"'[7]InfraS 1.2'!AR283","v":0},{"$f":"'[7]InfraS 1.2'!AS283","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G284","v":0},{"$f":"'[7]InfraS 1.2'!H284","v":0},{"$f":"'[7]InfraS 1.2'!I284","v":0},{"$f":"'[7]InfraS 1.2'!J284","v":0},null,{"$f":"'[7]InfraS 1.2'!L284","v":0},{"$f":"'[7]InfraS 1.2'!M284","v":0},{"$f":"'[7]InfraS 1.2'!N284","v":0},{"$f":"'[7]InfraS 1.2'!O284","v":0},{"$f":"'[7]InfraS 1.2'!P284","v":0},{"$f":"'[7]InfraS 1.2'!Q284","v":0},{"$f":"'[7]InfraS 1.2'!S284","v":0},{"$f":"'[7]InfraS 1.2'!U284","v":0},{"$f":"'[7]InfraS 1.2'!V284","v":0},null,{"$f":"'[7]InfraS 1.2'!AC284","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN284","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO284","v":0},{"$f":"'[7]InfraS 1.2'!AP284","v":0},{"$f":"'[7]InfraS 1.2'!AQ284","v":0},{"$f":"'[7]InfraS 1.2'!AR284","v":0},{"$f":"'[7]InfraS 1.2'!AS284","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G285","v":0},{"$f":"'[7]InfraS 1.2'!H285","v":0},{"$f":"'[7]InfraS 1.2'!I285","v":0},{"$f":"'[7]InfraS 1.2'!J285","v":0},null,{"$f":"'[7]InfraS 1.2'!L285","v":0},{"$f":"'[7]InfraS 1.2'!M285","v":0},{"$f":"'[7]InfraS 1.2'!N285","v":0},{"$f":"'[7]InfraS 1.2'!O285","v":0},{"$f":"'[7]InfraS 1.2'!P285","v":0},{"$f":"'[7]InfraS 1.2'!Q285","v":0},{"$f":"'[7]InfraS 1.2'!S285","v":0},{"$f":"'[7]InfraS 1.2'!U285","v":0},{"$f":"'[7]InfraS 1.2'!V285","v":0},null,{"$f":"'[7]InfraS 1.2'!AC285","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN285","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO285","v":0},{"$f":"'[7]InfraS 1.2'!AP285","v":0},{"$f":"'[7]InfraS 1.2'!AQ285","v":0},{"$f":"'[7]InfraS 1.2'!AR285","v":0},{"$f":"'[7]InfraS 1.2'!AS285","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G286","v":0},{"$f":"'[7]InfraS 1.2'!H286","v":0},{"$f":"'[7]InfraS 1.2'!I286","v":0},{"$f":"'[7]InfraS 1.2'!J286","v":0},null,{"$f":"'[7]InfraS 1.2'!L286","v":0},{"$f":"'[7]InfraS 1.2'!M286","v":0},{"$f":"'[7]InfraS 1.2'!N286","v":0},{"$f":"'[7]InfraS 1.2'!O286","v":0},{"$f":"'[7]InfraS 1.2'!P286","v":0},{"$f":"'[7]InfraS 1.2'!Q286","v":0},{"$f":"'[7]InfraS 1.2'!S286","v":0},{"$f":"'[7]InfraS 1.2'!U286","v":0},{"$f":"'[7]InfraS 1.2'!V286","v":0},null,{"$f":"'[7]InfraS 1.2'!AC286","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN286","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO286","v":0},{"$f":"'[7]InfraS 1.2'!AP286","v":0},{"$f":"'[7]InfraS 1.2'!AQ286","v":0},{"$f":"'[7]InfraS 1.2'!AR286","v":0},{"$f":"'[7]InfraS 1.2'!AS286","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G287","v":0},{"$f":"'[7]InfraS 1.2'!H287","v":0},{"$f":"'[7]InfraS 1.2'!I287","v":0},{"$f":"'[7]InfraS 1.2'!J287","v":0},null,{"$f":"'[7]InfraS 1.2'!L287","v":0},{"$f":"'[7]InfraS 1.2'!M287","v":0},{"$f":"'[7]InfraS 1.2'!N287","v":0},{"$f":"'[7]InfraS 1.2'!O287","v":0},{"$f":"'[7]InfraS 1.2'!P287","v":0},{"$f":"'[7]InfraS 1.2'!Q287","v":0},{"$f":"'[7]InfraS 1.2'!S287","v":0},{"$f":"'[7]InfraS 1.2'!U287","v":0},{"$f":"'[7]InfraS 1.2'!V287","v":0},null,{"$f":"'[7]InfraS 1.2'!AC287","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN287","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO287","v":0},{"$f":"'[7]InfraS 1.2'!AP287","v":0},{"$f":"'[7]InfraS 1.2'!AQ287","v":0},{"$f":"'[7]InfraS 1.2'!AR287","v":0},{"$f":"'[7]InfraS 1.2'!AS287","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G288","v":0},{"$f":"'[7]InfraS 1.2'!H288","v":0},{"$f":"'[7]InfraS 1.2'!I288","v":0},{"$f":"'[7]InfraS 1.2'!J288","v":0},null,{"$f":"'[7]InfraS 1.2'!L288","v":0},{"$f":"'[7]InfraS 1.2'!M288","v":0},{"$f":"'[7]InfraS 1.2'!N288","v":0},{"$f":"'[7]InfraS 1.2'!O288","v":0},{"$f":"'[7]InfraS 1.2'!P288","v":0},{"$f":"'[7]InfraS 1.2'!Q288","v":0},{"$f":"'[7]InfraS 1.2'!S288","v":0},{"$f":"'[7]InfraS 1.2'!U288","v":0},{"$f":"'[7]InfraS 1.2'!V288","v":0},null,{"$f":"'[7]InfraS 1.2'!AC288","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN288","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO288","v":0},{"$f":"'[7]InfraS 1.2'!AP288","v":0},{"$f":"'[7]InfraS 1.2'!AQ288","v":0},{"$f":"'[7]InfraS 1.2'!AR288","v":0},{"$f":"'[7]InfraS 1.2'!AS288","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G289","v":0},{"$f":"'[7]InfraS 1.2'!H289","v":0},{"$f":"'[7]InfraS 1.2'!I289","v":0},{"$f":"'[7]InfraS 1.2'!J289","v":0},null,{"$f":"'[7]InfraS 1.2'!L289","v":0},{"$f":"'[7]InfraS 1.2'!M289","v":0},{"$f":"'[7]InfraS 1.2'!N289","v":0},{"$f":"'[7]InfraS 1.2'!O289","v":0},{"$f":"'[7]InfraS 1.2'!P289","v":0},{"$f":"'[7]InfraS 1.2'!Q289","v":0},{"$f":"'[7]InfraS 1.2'!S289","v":0},{"$f":"'[7]InfraS 1.2'!U289","v":0},{"$f":"'[7]InfraS 1.2'!V289","v":0},null,{"$f":"'[7]InfraS 1.2'!AC289","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN289","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO289","v":0},{"$f":"'[7]InfraS 1.2'!AP289","v":0},{"$f":"'[7]InfraS 1.2'!AQ289","v":0},{"$f":"'[7]InfraS 1.2'!AR289","v":0},{"$f":"'[7]InfraS 1.2'!AS289","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G290","v":0},{"$f":"'[7]InfraS 1.2'!H290","v":0},{"$f":"'[7]InfraS 1.2'!I290","v":0},{"$f":"'[7]InfraS 1.2'!J290","v":0},null,{"$f":"'[7]InfraS 1.2'!L290","v":0},{"$f":"'[7]InfraS 1.2'!M290","v":0},{"$f":"'[7]InfraS 1.2'!N290","v":0},{"$f":"'[7]InfraS 1.2'!O290","v":0},{"$f":"'[7]InfraS 1.2'!P290","v":0},{"$f":"'[7]InfraS 1.2'!Q290","v":0},{"$f":"'[7]InfraS 1.2'!S290","v":0},{"$f":"'[7]InfraS 1.2'!U290","v":0},{"$f":"'[7]InfraS 1.2'!V290","v":0},null,{"$f":"'[7]InfraS 1.2'!AC290","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN290","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO290","v":0},{"$f":"'[7]InfraS 1.2'!AP290","v":0},{"$f":"'[7]InfraS 1.2'!AQ290","v":0},{"$f":"'[7]InfraS 1.2'!AR290","v":0},{"$f":"'[7]InfraS 1.2'!AS290","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G291","v":0},{"$f":"'[7]InfraS 1.2'!H291","v":0},{"$f":"'[7]InfraS 1.2'!I291","v":0},{"$f":"'[7]InfraS 1.2'!J291","v":0},null,{"$f":"'[7]InfraS 1.2'!L291","v":0},{"$f":"'[7]InfraS 1.2'!M291","v":0},{"$f":"'[7]InfraS 1.2'!N291","v":0},{"$f":"'[7]InfraS 1.2'!O291","v":0},{"$f":"'[7]InfraS 1.2'!P291","v":0},{"$f":"'[7]InfraS 1.2'!Q291","v":0},{"$f":"'[7]InfraS 1.2'!S291","v":0},{"$f":"'[7]InfraS 1.2'!U291","v":0},{"$f":"'[7]InfraS 1.2'!V291","v":0},null,{"$f":"'[7]InfraS 1.2'!AC291","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN291","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO291","v":0},{"$f":"'[7]InfraS 1.2'!AP291","v":0},{"$f":"'[7]InfraS 1.2'!AQ291","v":0},{"$f":"'[7]InfraS 1.2'!AR291","v":0},{"$f":"'[7]InfraS 1.2'!AS291","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G292","v":0},{"$f":"'[7]InfraS 1.2'!H292","v":0},{"$f":"'[7]InfraS 1.2'!I292","v":0},{"$f":"'[7]InfraS 1.2'!J292","v":0},null,{"$f":"'[7]InfraS 1.2'!L292","v":0},{"$f":"'[7]InfraS 1.2'!M292","v":0},{"$f":"'[7]InfraS 1.2'!N292","v":0},{"$f":"'[7]InfraS 1.2'!O292","v":0},{"$f":"'[7]InfraS 1.2'!P292","v":0},{"$f":"'[7]InfraS 1.2'!Q292","v":0},{"$f":"'[7]InfraS 1.2'!S292","v":0},{"$f":"'[7]InfraS 1.2'!U292","v":0},{"$f":"'[7]InfraS 1.2'!V292","v":0},null,{"$f":"'[7]InfraS 1.2'!AC292","v":0},null,{"$f":"SUM(V292,W292)","v":0},{"$f":"'[7]InfraS 1.2'!AH292","v":0},null,{"$f":"SUM(Y292:Z292)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM292","v":0},null,{"$f":"SUM(AD292:AE292)","v":0},null,{"$f":"SUM(AF292:AG292)","v":0},{"$f":"'[7]InfraS 1.2'!AN292","v":0},null,{"$f":"SUM(AI292:AJ292)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO292","v":0},{"$f":"'[7]InfraS 1.2'!AP292","v":0},{"$f":"'[7]InfraS 1.2'!AQ292","v":0},{"$f":"'[7]InfraS 1.2'!AR292","v":0},{"$f":"'[7]InfraS 1.2'!AS292","v":0},null,{"$f":"IF(AND(G292=\"\",SUM(Q292+R292+S292+T292+U292+V292+Y292+Z292+AD292+AE292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G293","v":0},{"$f":"'[7]InfraS 1.2'!H293","v":0},{"$f":"'[7]InfraS 1.2'!I293","v":0},{"$f":"'[7]InfraS 1.2'!J293","v":0},null,{"$f":"'[7]InfraS 1.2'!L293","v":0},{"$f":"'[7]InfraS 1.2'!M293","v":0},{"$f":"'[7]InfraS 1.2'!N293","v":0},{"$f":"'[7]InfraS 1.2'!O293","v":0},{"$f":"'[7]InfraS 1.2'!P293","v":0},{"$f":"'[7]InfraS 1.2'!Q293","v":0},{"$f":"'[7]InfraS 1.2'!S293","v":0},{"$f":"'[7]InfraS 1.2'!U293","v":0},{"$f":"'[7]InfraS 1.2'!V293","v":0},null,{"$f":"'[7]InfraS 1.2'!AC293","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH293","v":0},null,0,null,{"$f":"SUM(AA293:AB293)","v":0},{"$f":"'[7]InfraS 1.2'!AM293","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN293","v":0},null,0,null,{"$f":"SUM(AK293:AL293)","v":0},{"$f":"'[7]InfraS 1.2'!AO293","v":0},{"$f":"'[7]InfraS 1.2'!AP293","v":0},{"$f":"'[7]InfraS 1.2'!AQ293","v":0},{"$f":"'[7]InfraS 1.2'!AR293","v":0},{"$f":"'[7]InfraS 1.2'!AS293","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G294","v":0},{"$f":"'[7]InfraS 1.2'!H294","v":0},{"$f":"'[7]InfraS 1.2'!I294","v":0},{"$f":"'[7]InfraS 1.2'!J294","v":0},null,{"$f":"'[7]InfraS 1.2'!L294","v":0},{"$f":"'[7]InfraS 1.2'!M294","v":0},{"$f":"'[7]InfraS 1.2'!N294","v":0},{"$f":"'[7]InfraS 1.2'!O294","v":0},{"$f":"'[7]InfraS 1.2'!P294","v":0},{"$f":"'[7]InfraS 1.2'!Q294","v":0},{"$f":"'[7]InfraS 1.2'!S294","v":0},{"$f":"'[7]InfraS 1.2'!U294","v":0},{"$f":"'[7]InfraS 1.2'!V294","v":0},null,{"$f":"'[7]InfraS 1.2'!AC294","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN294","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO294","v":0},{"$f":"'[7]InfraS 1.2'!AP294","v":0},{"$f":"'[7]InfraS 1.2'!AQ294","v":0},{"$f":"'[7]InfraS 1.2'!AR294","v":0},{"$f":"'[7]InfraS 1.2'!AS294","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G295","v":0},{"$f":"'[7]InfraS 1.2'!H295","v":0},{"$f":"'[7]InfraS 1.2'!I295","v":0},{"$f":"'[7]InfraS 1.2'!J295","v":0},null,{"$f":"'[7]InfraS 1.2'!L295","v":0},{"$f":"'[7]InfraS 1.2'!M295","v":0},{"$f":"'[7]InfraS 1.2'!N295","v":0},{"$f":"'[7]InfraS 1.2'!O295","v":0},{"$f":"'[7]InfraS 1.2'!P295","v":0},{"$f":"'[7]InfraS 1.2'!Q295","v":0},{"$f":"'[7]InfraS 1.2'!S295","v":0},{"$f":"'[7]InfraS 1.2'!U295","v":0},{"$f":"'[7]InfraS 1.2'!V295","v":0},null,{"$f":"'[7]InfraS 1.2'!AC295","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN295","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO295","v":0},{"$f":"'[7]InfraS 1.2'!AP295","v":0},{"$f":"'[7]InfraS 1.2'!AQ295","v":0},{"$f":"'[7]InfraS 1.2'!AR295","v":0},{"$f":"'[7]InfraS 1.2'!AS295","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G296","v":0},{"$f":"'[7]InfraS 1.2'!H296","v":0},{"$f":"'[7]InfraS 1.2'!I296","v":0},{"$f":"'[7]InfraS 1.2'!J296","v":0},null,{"$f":"'[7]InfraS 1.2'!L296","v":0},{"$f":"'[7]InfraS 1.2'!M296","v":0},{"$f":"'[7]InfraS 1.2'!N296","v":0},{"$f":"'[7]InfraS 1.2'!O296","v":0},{"$f":"'[7]InfraS 1.2'!P296","v":0},{"$f":"'[7]InfraS 1.2'!Q296","v":0},{"$f":"'[7]InfraS 1.2'!S296","v":0},{"$f":"'[7]InfraS 1.2'!U296","v":0},{"$f":"'[7]InfraS 1.2'!V296","v":0},null,{"$f":"'[7]InfraS 1.2'!AC296","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN296","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO296","v":0},{"$f":"'[7]InfraS 1.2'!AP296","v":0},{"$f":"'[7]InfraS 1.2'!AQ296","v":0},{"$f":"'[7]InfraS 1.2'!AR296","v":0},{"$f":"'[7]InfraS 1.2'!AS296","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G297","v":0},{"$f":"'[7]InfraS 1.2'!H297","v":0},{"$f":"'[7]InfraS 1.2'!I297","v":0},{"$f":"'[7]InfraS 1.2'!J297","v":0},null,{"$f":"'[7]InfraS 1.2'!L297","v":0},{"$f":"'[7]InfraS 1.2'!M297","v":0},{"$f":"'[7]InfraS 1.2'!N297","v":0},{"$f":"'[7]InfraS 1.2'!O297","v":0},{"$f":"'[7]InfraS 1.2'!P297","v":0},{"$f":"'[7]InfraS 1.2'!Q297","v":0},{"$f":"'[7]InfraS 1.2'!S297","v":0},{"$f":"'[7]InfraS 1.2'!U297","v":0},{"$f":"'[7]InfraS 1.2'!V297","v":0},null,{"$f":"'[7]InfraS 1.2'!AC297","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN297","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO297","v":0},{"$f":"'[7]InfraS 1.2'!AP297","v":0},{"$f":"'[7]InfraS 1.2'!AQ297","v":0},{"$f":"'[7]InfraS 1.2'!AR297","v":0},{"$f":"'[7]InfraS 1.2'!AS297","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G298","v":0},{"$f":"'[7]InfraS 1.2'!H298","v":0},{"$f":"'[7]InfraS 1.2'!I298","v":0},{"$f":"'[7]InfraS 1.2'!J298","v":0},null,{"$f":"'[7]InfraS 1.2'!L298","v":0},{"$f":"'[7]InfraS 1.2'!M298","v":0},{"$f":"'[7]InfraS 1.2'!N298","v":0},{"$f":"'[7]InfraS 1.2'!O298","v":0},{"$f":"'[7]InfraS 1.2'!P298","v":0},{"$f":"'[7]InfraS 1.2'!Q298","v":0},{"$f":"'[7]InfraS 1.2'!S298","v":0},{"$f":"'[7]InfraS 1.2'!U298","v":0},{"$f":"'[7]InfraS 1.2'!V298","v":0},null,{"$f":"'[7]InfraS 1.2'!AC298","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN298","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO298","v":0},{"$f":"'[7]InfraS 1.2'!AP298","v":0},{"$f":"'[7]InfraS 1.2'!AQ298","v":0},{"$f":"'[7]InfraS 1.2'!AR298","v":0},{"$f":"'[7]InfraS 1.2'!AS298","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G299","v":0},{"$f":"'[7]InfraS 1.2'!H299","v":0},{"$f":"'[7]InfraS 1.2'!I299","v":0},{"$f":"'[7]InfraS 1.2'!J299","v":0},null,{"$f":"'[7]InfraS 1.2'!L299","v":0},{"$f":"'[7]InfraS 1.2'!M299","v":0},{"$f":"'[7]InfraS 1.2'!N299","v":0},{"$f":"'[7]InfraS 1.2'!O299","v":0},{"$f":"'[7]InfraS 1.2'!P299","v":0},{"$f":"'[7]InfraS 1.2'!Q299","v":0},{"$f":"'[7]InfraS 1.2'!S299","v":0},{"$f":"'[7]InfraS 1.2'!U299","v":0},{"$f":"'[7]InfraS 1.2'!V299","v":0},null,{"$f":"'[7]InfraS 1.2'!AC299","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN299","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO299","v":0},{"$f":"'[7]InfraS 1.2'!AP299","v":0},{"$f":"'[7]InfraS 1.2'!AQ299","v":0},{"$f":"'[7]InfraS 1.2'!AR299","v":0},{"$f":"'[7]InfraS 1.2'!AS299","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G300","v":0},{"$f":"'[7]InfraS 1.2'!H300","v":0},{"$f":"'[7]InfraS 1.2'!I300","v":0},{"$f":"'[7]InfraS 1.2'!J300","v":0},null,{"$f":"'[7]InfraS 1.2'!L300","v":0},{"$f":"'[7]InfraS 1.2'!M300","v":0},{"$f":"'[7]InfraS 1.2'!N300","v":0},{"$f":"'[7]InfraS 1.2'!O300","v":0},{"$f":"'[7]InfraS 1.2'!P300","v":0},{"$f":"'[7]InfraS 1.2'!Q300","v":0},{"$f":"'[7]InfraS 1.2'!S300","v":0},{"$f":"'[7]InfraS 1.2'!U300","v":0},{"$f":"'[7]InfraS 1.2'!V300","v":0},null,{"$f":"'[7]InfraS 1.2'!AC300","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN300","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO300","v":0},{"$f":"'[7]InfraS 1.2'!AP300","v":0},{"$f":"'[7]InfraS 1.2'!AQ300","v":0},{"$f":"'[7]InfraS 1.2'!AR300","v":0},{"$f":"'[7]InfraS 1.2'!AS300","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G301","v":0},{"$f":"'[7]InfraS 1.2'!H301","v":0},{"$f":"'[7]InfraS 1.2'!I301","v":0},{"$f":"'[7]InfraS 1.2'!J301","v":0},null,{"$f":"'[7]InfraS 1.2'!L301","v":0},{"$f":"'[7]InfraS 1.2'!M301","v":0},{"$f":"'[7]InfraS 1.2'!N301","v":0},{"$f":"'[7]InfraS 1.2'!O301","v":0},{"$f":"'[7]InfraS 1.2'!P301","v":0},{"$f":"'[7]InfraS 1.2'!Q301","v":0},{"$f":"'[7]InfraS 1.2'!S301","v":0},{"$f":"'[7]InfraS 1.2'!U301","v":0},{"$f":"'[7]InfraS 1.2'!V301","v":0},null,{"$f":"'[7]InfraS 1.2'!AC301","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN301","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO301","v":0},{"$f":"'[7]InfraS 1.2'!AP301","v":0},{"$f":"'[7]InfraS 1.2'!AQ301","v":0},{"$f":"'[7]InfraS 1.2'!AR301","v":0},{"$f":"'[7]InfraS 1.2'!AS301","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G302","v":0},{"$f":"'[7]InfraS 1.2'!H302","v":0},{"$f":"'[7]InfraS 1.2'!I302","v":0},{"$f":"'[7]InfraS 1.2'!J302","v":0},null,{"$f":"'[7]InfraS 1.2'!L302","v":0},{"$f":"'[7]InfraS 1.2'!M302","v":0},{"$f":"'[7]InfraS 1.2'!N302","v":0},{"$f":"'[7]InfraS 1.2'!O302","v":0},{"$f":"'[7]InfraS 1.2'!P302","v":0},{"$f":"'[7]InfraS 1.2'!Q302","v":0},{"$f":"'[7]InfraS 1.2'!S302","v":0},{"$f":"'[7]InfraS 1.2'!U302","v":0},{"$f":"'[7]InfraS 1.2'!V302","v":0},null,{"$f":"'[7]InfraS 1.2'!AC302","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN302","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO302","v":0},{"$f":"'[7]InfraS 1.2'!AP302","v":0},{"$f":"'[7]InfraS 1.2'!AQ302","v":0},{"$f":"'[7]InfraS 1.2'!AR302","v":0},{"$f":"'[7]InfraS 1.2'!AS302","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G303","v":0},{"$f":"'[7]InfraS 1.2'!H303","v":0},{"$f":"'[7]InfraS 1.2'!I303","v":0},{"$f":"'[7]InfraS 1.2'!J303","v":0},null,{"$f":"'[7]InfraS 1.2'!L303","v":0},{"$f":"'[7]InfraS 1.2'!M303","v":0},{"$f":"'[7]InfraS 1.2'!N303","v":0},{"$f":"'[7]InfraS 1.2'!O303","v":0},{"$f":"'[7]InfraS 1.2'!P303","v":0},{"$f":"'[7]InfraS 1.2'!Q303","v":0},{"$f":"'[7]InfraS 1.2'!S303","v":0},{"$f":"'[7]InfraS 1.2'!U303","v":0},{"$f":"'[7]InfraS 1.2'!V303","v":0},null,{"$f":"'[7]InfraS 1.2'!AC303","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN303","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO303","v":0},{"$f":"'[7]InfraS 1.2'!AP303","v":0},{"$f":"'[7]InfraS 1.2'!AQ303","v":0},{"$f":"'[7]InfraS 1.2'!AR303","v":0},{"$f":"'[7]InfraS 1.2'!AS303","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G304","v":0},{"$f":"'[7]InfraS 1.2'!H304","v":0},{"$f":"'[7]InfraS 1.2'!I304","v":0},{"$f":"'[7]InfraS 1.2'!J304","v":0},null,{"$f":"'[7]InfraS 1.2'!L304","v":0},{"$f":"'[7]InfraS 1.2'!M304","v":0},{"$f":"'[7]InfraS 1.2'!N304","v":0},{"$f":"'[7]InfraS 1.2'!O304","v":0},{"$f":"'[7]InfraS 1.2'!P304","v":0},{"$f":"'[7]InfraS 1.2'!Q304","v":0},{"$f":"'[7]InfraS 1.2'!S304","v":0},{"$f":"'[7]InfraS 1.2'!U304","v":0},{"$f":"'[7]InfraS 1.2'!V304","v":0},null,{"$f":"'[7]InfraS 1.2'!AC304","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN304","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO304","v":0},{"$f":"'[7]InfraS 1.2'!AP304","v":0},{"$f":"'[7]InfraS 1.2'!AQ304","v":0},{"$f":"'[7]InfraS 1.2'!AR304","v":0},{"$f":"'[7]InfraS 1.2'!AS304","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G305","v":0},{"$f":"'[7]InfraS 1.2'!H305","v":0},{"$f":"'[7]InfraS 1.2'!I305","v":0},{"$f":"'[7]InfraS 1.2'!J305","v":0},null,{"$f":"'[7]InfraS 1.2'!L305","v":0},{"$f":"'[7]InfraS 1.2'!M305","v":0},{"$f":"'[7]InfraS 1.2'!N305","v":0},{"$f":"'[7]InfraS 1.2'!O305","v":0},{"$f":"'[7]InfraS 1.2'!P305","v":0},{"$f":"'[7]InfraS 1.2'!Q305","v":0},{"$f":"'[7]InfraS 1.2'!S305","v":0},{"$f":"'[7]InfraS 1.2'!U305","v":0},{"$f":"'[7]InfraS 1.2'!V305","v":0},null,{"$f":"'[7]InfraS 1.2'!AC305","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN305","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO305","v":0},{"$f":"'[7]InfraS 1.2'!AP305","v":0},{"$f":"'[7]InfraS 1.2'!AQ305","v":0},{"$f":"'[7]InfraS 1.2'!AR305","v":0},{"$f":"'[7]InfraS 1.2'!AS305","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G306","v":0},{"$f":"'[7]InfraS 1.2'!H306","v":0},{"$f":"'[7]InfraS 1.2'!I306","v":0},{"$f":"'[7]InfraS 1.2'!J306","v":0},null,{"$f":"'[7]InfraS 1.2'!L306","v":0},{"$f":"'[7]InfraS 1.2'!M306","v":0},{"$f":"'[7]InfraS 1.2'!N306","v":0},{"$f":"'[7]InfraS 1.2'!O306","v":0},{"$f":"'[7]InfraS 1.2'!P306","v":0},{"$f":"'[7]InfraS 1.2'!Q306","v":0},{"$f":"'[7]InfraS 1.2'!S306","v":0},{"$f":"'[7]InfraS 1.2'!U306","v":0},{"$f":"'[7]InfraS 1.2'!V306","v":0},null,{"$f":"'[7]InfraS 1.2'!AC306","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN306","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO306","v":0},{"$f":"'[7]InfraS 1.2'!AP306","v":0},{"$f":"'[7]InfraS 1.2'!AQ306","v":0},{"$f":"'[7]InfraS 1.2'!AR306","v":0},{"$f":"'[7]InfraS 1.2'!AS306","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G307","v":0},{"$f":"'[7]InfraS 1.2'!H307","v":0},{"$f":"'[7]InfraS 1.2'!I307","v":0},{"$f":"'[7]InfraS 1.2'!J307","v":0},null,{"$f":"'[7]InfraS 1.2'!L307","v":0},{"$f":"'[7]InfraS 1.2'!M307","v":0},{"$f":"'[7]InfraS 1.2'!N307","v":0},{"$f":"'[7]InfraS 1.2'!O307","v":0},{"$f":"'[7]InfraS 1.2'!P307","v":0},{"$f":"'[7]InfraS 1.2'!Q307","v":0},{"$f":"'[7]InfraS 1.2'!S307","v":0},{"$f":"'[7]InfraS 1.2'!U307","v":0},{"$f":"'[7]InfraS 1.2'!V307","v":0},null,{"$f":"'[7]InfraS 1.2'!AC307","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN307","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO307","v":0},{"$f":"'[7]InfraS 1.2'!AP307","v":0},{"$f":"'[7]InfraS 1.2'!AQ307","v":0},{"$f":"'[7]InfraS 1.2'!AR307","v":0},{"$f":"'[7]InfraS 1.2'!AS307","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G308","v":0},{"$f":"'[7]InfraS 1.2'!H308","v":0},{"$f":"'[7]InfraS 1.2'!I308","v":0},{"$f":"'[7]InfraS 1.2'!J308","v":0},null,{"$f":"'[7]InfraS 1.2'!L308","v":0},{"$f":"'[7]InfraS 1.2'!M308","v":0},{"$f":"'[7]InfraS 1.2'!N308","v":0},{"$f":"'[7]InfraS 1.2'!O308","v":0},{"$f":"'[7]InfraS 1.2'!P308","v":0},{"$f":"'[7]InfraS 1.2'!Q308","v":0},{"$f":"'[7]InfraS 1.2'!S308","v":0},{"$f":"'[7]InfraS 1.2'!U308","v":0},{"$f":"'[7]InfraS 1.2'!V308","v":0},null,{"$f":"'[7]InfraS 1.2'!AC308","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN308","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO308","v":0},{"$f":"'[7]InfraS 1.2'!AP308","v":0},{"$f":"'[7]InfraS 1.2'!AQ308","v":0},{"$f":"'[7]InfraS 1.2'!AR308","v":0},{"$f":"'[7]InfraS 1.2'!AS308","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G309","v":0},{"$f":"'[7]InfraS 1.2'!H309","v":0},{"$f":"'[7]InfraS 1.2'!I309","v":0},{"$f":"'[7]InfraS 1.2'!J309","v":0},null,{"$f":"'[7]InfraS 1.2'!L309","v":0},{"$f":"'[7]InfraS 1.2'!M309","v":0},{"$f":"'[7]InfraS 1.2'!N309","v":0},{"$f":"'[7]InfraS 1.2'!O309","v":0},{"$f":"'[7]InfraS 1.2'!P309","v":0},{"$f":"'[7]InfraS 1.2'!Q309","v":0},{"$f":"'[7]InfraS 1.2'!S309","v":0},{"$f":"'[7]InfraS 1.2'!U309","v":0},{"$f":"'[7]InfraS 1.2'!V309","v":0},null,{"$f":"'[7]InfraS 1.2'!AC309","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN309","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO309","v":0},{"$f":"'[7]InfraS 1.2'!AP309","v":0},{"$f":"'[7]InfraS 1.2'!AQ309","v":0},{"$f":"'[7]InfraS 1.2'!AR309","v":0},{"$f":"'[7]InfraS 1.2'!AS309","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G310","v":0},{"$f":"'[7]InfraS 1.2'!H310","v":0},{"$f":"'[7]InfraS 1.2'!I310","v":0},{"$f":"'[7]InfraS 1.2'!J310","v":0},null,{"$f":"'[7]InfraS 1.2'!L310","v":0},{"$f":"'[7]InfraS 1.2'!M310","v":0},{"$f":"'[7]InfraS 1.2'!N310","v":0},{"$f":"'[7]InfraS 1.2'!O310","v":0},{"$f":"'[7]InfraS 1.2'!P310","v":0},{"$f":"'[7]InfraS 1.2'!Q310","v":0},{"$f":"'[7]InfraS 1.2'!S310","v":0},{"$f":"'[7]InfraS 1.2'!U310","v":0},{"$f":"'[7]InfraS 1.2'!V310","v":0},null,{"$f":"'[7]InfraS 1.2'!AC310","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN310","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO310","v":0},{"$f":"'[7]InfraS 1.2'!AP310","v":0},{"$f":"'[7]InfraS 1.2'!AQ310","v":0},{"$f":"'[7]InfraS 1.2'!AR310","v":0},{"$f":"'[7]InfraS 1.2'!AS310","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G311","v":0},{"$f":"'[7]InfraS 1.2'!H311","v":0},{"$f":"'[7]InfraS 1.2'!I311","v":0},{"$f":"'[7]InfraS 1.2'!J311","v":0},null,{"$f":"'[7]InfraS 1.2'!L311","v":0},{"$f":"'[7]InfraS 1.2'!M311","v":0},{"$f":"'[7]InfraS 1.2'!N311","v":0},{"$f":"'[7]InfraS 1.2'!O311","v":0},{"$f":"'[7]InfraS 1.2'!P311","v":0},{"$f":"'[7]InfraS 1.2'!Q311","v":0},{"$f":"'[7]InfraS 1.2'!S311","v":0},{"$f":"'[7]InfraS 1.2'!U311","v":0},{"$f":"'[7]InfraS 1.2'!V311","v":0},null,{"$f":"'[7]InfraS 1.2'!AC311","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN311","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO311","v":0},{"$f":"'[7]InfraS 1.2'!AP311","v":0},{"$f":"'[7]InfraS 1.2'!AQ311","v":0},{"$f":"'[7]InfraS 1.2'!AR311","v":0},{"$f":"'[7]InfraS 1.2'!AS311","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G312","v":0},{"$f":"'[7]InfraS 1.2'!H312","v":0},{"$f":"'[7]InfraS 1.2'!I312","v":0},{"$f":"'[7]InfraS 1.2'!J312","v":0},null,{"$f":"'[7]InfraS 1.2'!L312","v":0},{"$f":"'[7]InfraS 1.2'!M312","v":0},{"$f":"'[7]InfraS 1.2'!N312","v":0},{"$f":"'[7]InfraS 1.2'!O312","v":0},{"$f":"'[7]InfraS 1.2'!P312","v":0},{"$f":"'[7]InfraS 1.2'!Q312","v":0},{"$f":"'[7]InfraS 1.2'!S312","v":0},{"$f":"'[7]InfraS 1.2'!U312","v":0},{"$f":"'[7]InfraS 1.2'!V312","v":0},null,{"$f":"'[7]InfraS 1.2'!AC312","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN312","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO312","v":0},{"$f":"'[7]InfraS 1.2'!AP312","v":0},{"$f":"'[7]InfraS 1.2'!AQ312","v":0},{"$f":"'[7]InfraS 1.2'!AR312","v":0},{"$f":"'[7]InfraS 1.2'!AS312","v":0},null,0]
[0,2,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G313","v":0},{"$f":"'[7]InfraS 1.2'!H313","v":0},{"$f":"'[7]InfraS 1.2'!I313","v":0},{"$f":"'[7]InfraS 1.2'!J313","v":0},null,{"$f":"'[7]InfraS 1.2'!L313","v":0},{"$f":"'[7]InfraS 1.2'!M313","v":0},{"$f":"'[7]InfraS 1.2'!N313","v":0},{"$f":"'[7]InfraS 1.2'!O313","v":0},{"$f":"'[7]InfraS 1.2'!P313","v":0},{"$f":"'[7]InfraS 1.2'!Q313","v":0},{"$f":"'[7]InfraS 1.2'!S313","v":0},{"$f":"'[7]InfraS 1.2'!U313","v":0},{"$f":"'[7]InfraS 1.2'!V313","v":0},null,{"$f":"'[7]InfraS 1.2'!AC313","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN313","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO313","v":0},{"$f":"'[7]InfraS 1.2'!AP313","v":0},{"$f":"'[7]InfraS 1.2'!AQ313","v":0},{"$f":"'[7]InfraS 1.2'!AR313","v":0},{"$f":"'[7]InfraS 1.2'!AS313","v":0},null,0]
[0,2]
[1,2,null,null,null,3,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q316:Q465)","v":27767874},424272,184443,4364027,0,4447605,0,4447605,{"$f":"SUM(Y316:Y465)","v":4688465},0,4688465,{"$f":"SUM(AB316:AB465)","v":0},{"$f":"SUM(AC316:AC465)","v":4688465},4980622,0,4980622,{"$f":"SUM(AG316:AG465)","v":0},{"$f":"SUM(AH316:AH465)","v":4980622},0,0,0,{"$f":"SUM(AL316:AL465)","v":0},{"$f":"SUM(AM316:AM465)","v":0},0,{"$f":"SUM(AO316:AO465)","v":0},{"$f":"SUM(AP316:AP465)","v":0},{"$f":"SUM(AQ316:AQ465)","v":0},{"$f":"SUM(AR316:AR465)","v":0},0]
[1,3,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G316","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H316","v":"Mzimvubu water project"},{"$f":"'[7]InfraS 1.2'!I316","v":"Supplying water"},{"$f":"'[7]InfraS 1.2'!J316","v":"Construction of 2 large dams and bulk distribution system in the Eastern Cape"},null,{"$f":"'[7]InfraS 1.2'!L316","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M316","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N316","v":"Design"},{"$f":"'[7]InfraS 1.2'!O316","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P316","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q316","v":600000},{"$f":"'[7]InfraS 1.2'!S316","v":12067},{"$f":"'[7]InfraS 1.2'!U316","v":43478},{"$f":"'[7]InfraS 1.2'!V316","v":86450},null,{"$f":"'[7]InfraS 1.2'!AC316","v":68524},null,{"$f":"SUM(V316,W316)","v":68524},{"$f":"'[7]InfraS 1.2'!AH316","v":179385},null,{"$f":"SUM(Y316:Z316)","v":179385},null,{"$f":"SUM(AA316:AB316)","v":179385},{"$f":"'[7]InfraS 1.2'!AM316","v":158256},null,{"$f":"SUM(AD316:AE316)","v":158256},null,{"$f":"SUM(AF316:AG316)","v":158256},{"$f":"'[7]InfraS 1.2'!AN316","v":0},null,{"$f":"SUM(AI316:AJ316)","v":0},null,{"$f":"SUM(AK316:AL316)","v":0},{"$f":"'[7]InfraS 1.2'!AO316","v":0},{"$f":"'[7]InfraS 1.2'!AP316","v":0},{"$f":"'[7]InfraS 1.2'!AQ316","v":0},{"$f":"'[7]InfraS 1.2'!AR316","v":0},{"$f":"'[7]InfraS 1.2'!AS316","v":0},null,{"$f":"IF(AND(G316=\"\",SUM(Q316+R316+S316+T316+U316+V316+Y316+Z316+AD316+AE316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G317","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H317","v":"Abaqulusi, Nongoma and Jozini water intervention projects"},{"$f":"'[7]InfraS 1.2'!I317","v":"Refurbishment of pipelines"},{"$f":"'[7]InfraS 1.2'!J317","v":"Supply of water "},null,{"$f":"'[7]InfraS 1.2'!L317","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M317","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N317","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O317","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P317","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q317","v":55000},{"$f":"'[7]InfraS 1.2'!S317","v":0},{"$f":"'[7]InfraS 1.2'!U317","v":0},{"$f":"'[7]InfraS 1.2'!V317","v":0},null,{"$f":"'[7]InfraS 1.2'!AC317","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH317","v":0},null,0,null,{"$f":"SUM(AA317:AB317)","v":0},{"$f":"'[7]InfraS 1.2'!AM317","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN317","v":0},null,0,null,{"$f":"SUM(AK317:AL317)","v":0},{"$f":"'[7]InfraS 1.2'!AO317","v":0},{"$f":"'[7]InfraS 1.2'!AP317","v":0},{"$f":"'[7]InfraS 1.2'!AQ317","v":0},{"$f":"'[7]InfraS 1.2'!AR317","v":0},{"$f":"'[7]InfraS 1.2'!AS317","v":0},null,0]
[1,3,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G318","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H318","v":"Free State region"},{"$f":"'[7]InfraS 1.2'!I318","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J318","v":"Construction of new bulk water scheme "},null,{"$f":"'[7]InfraS 1.2'!L318","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M318","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N318","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O318","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P318","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q318","v":106095},{"$f":"'[7]InfraS 1.2'!S318","v":0},{"$f":"'[7]InfraS 1.2'!U318","v":0},{"$f":"'[7]InfraS 1.2'!V318","v":0},null,{"$f":"'[7]InfraS 1.2'!AC318","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN318","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO318","v":0},{"$f":"'[7]InfraS 1.2'!AP318","v":0},{"$f":"'[7]InfraS 1.2'!AQ318","v":0},{"$f":"'[7]InfraS 1.2'!AR318","v":0},{"$f":"'[7]InfraS 1.2'!AS318","v":0},null,0]
[1,3,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G319","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H319","v":"Sterkspruit bulk water supply"},{"$f":"'[7]InfraS 1.2'!I319","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J319","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L319","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M319","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N319","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O319","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P319","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q319","v":165479},{"$f":"'[7]InfraS 1.2'!S319","v":0},{"$f":"'[7]InfraS 1.2'!U319","v":0},{"$f":"'[7]InfraS 1.2'!V319","v":0},null,{"$f":"'[7]InfraS 1.2'!AC319","v":15000},null,15000,{"$f":"'[7]InfraS 1.2'!AH319","v":20000},null,20000,null,20000,{"$f":"'[7]InfraS 1.2'!AM319","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.2'!AN319","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO319","v":0},{"$f":"'[7]InfraS 1.2'!AP319","v":0},{"$f":"'[7]InfraS 1.2'!AQ319","v":0},{"$f":"'[7]InfraS 1.2'!AR319","v":0},{"$f":"'[7]InfraS 1.2'!AS319","v":0},null,0]
[1,3,1,null,null,null,{"$f":"'[7]InfraS 1.2'!G320","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H320","v":"Coffee bay wastewater treatment works"},{"$f":"'[7]InfraS 1.2'!I320","v":"Water Services"},{"$f":"'[7]InfraS 1.2'!J320","v":"Upgrading of existing water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L320","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M320","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N320","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O320","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P320","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q320","v":183283},{"$f":"'[7]InfraS 1.2'!S320","v":0},{"$f":"'[7]InfraS 1.2'!U320","v":0},{"$f":"'[7]InfraS 1.2'!V320","v":0},null,{"$f":"'[7]InfraS 1.2'!AC320","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH320","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM320","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN320","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO320","v":0},{"$f":"'[7]InfraS 1.2'!AP320","v":0},{"$f":"'[7]InfraS 1.2'!AQ320","v":0},{"$f":"'[7]InfraS 1.2'!AR320","v":0},{"$f":"'[7]InfraS 1.2'!AS320","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G321","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H321","v":"Setsoto bulk water supply phases 1 and 2"},{"$f":"'[7]InfraS 1.2'!I321","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J321","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L321","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M321","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N321","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O321","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P321","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q321","v":449515},{"$f":"'[7]InfraS 1.2'!S321","v":87621},{"$f":"'[7]InfraS 1.2'!U321","v":0},{"$f":"'[7]InfraS 1.2'!V321","v":20000},null,{"$f":"'[7]InfraS 1.2'!AC321","v":150000},null,150000,{"$f":"'[7]InfraS 1.2'!AH321","v":150000},null,150000,null,150000,{"$f":"'[7]InfraS 1.2'!AM321","v":133951},null,133951,null,133951,{"$f":"'[7]InfraS 1.2'!AN321","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO321","v":0},{"$f":"'[7]InfraS 1.2'!AP321","v":0},{"$f":"'[7]InfraS 1.2'!AQ321","v":0},{"$f":"'[7]InfraS 1.2'!AR321","v":0},{"$f":"'[7]InfraS 1.2'!AS321","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G322","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H322","v":"Rouxville/Smithfield/Zastron Mohokare bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I322","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J322","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L322","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M322","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N322","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O322","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P322","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q322","v":185957},{"$f":"'[7]InfraS 1.2'!S322","v":30000},{"$f":"'[7]InfraS 1.2'!U322","v":0},{"$f":"'[7]InfraS 1.2'!V322","v":20000},null,{"$f":"'[7]InfraS 1.2'!AC322","v":4407},null,4407,{"$f":"'[7]InfraS 1.2'!AH322","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM322","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN322","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO322","v":0},{"$f":"'[7]InfraS 1.2'!AP322","v":0},{"$f":"'[7]InfraS 1.2'!AQ322","v":0},{"$f":"'[7]InfraS 1.2'!AR322","v":0},{"$f":"'[7]InfraS 1.2'!AS322","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G323","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H323","v":"Mantsopa bulk water supply phase 1"},{"$f":"'[7]InfraS 1.2'!I323","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J323","v":"Construction of new bulk water scheme to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L323","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M323","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N323","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O323","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P323","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q323","v":81695},{"$f":"'[7]InfraS 1.2'!S323","v":5000},{"$f":"'[7]InfraS 1.2'!U323","v":0},{"$f":"'[7]InfraS 1.2'!V323","v":0},null,{"$f":"'[7]InfraS 1.2'!AC323","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN323","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO323","v":0},{"$f":"'[7]InfraS 1.2'!AP323","v":0},{"$f":"'[7]InfraS 1.2'!AQ323","v":0},{"$f":"'[7]InfraS 1.2'!AR323","v":0},{"$f":"'[7]InfraS 1.2'!AS323","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G324","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H324","v":"Ngwathe bulk water supply phase 2"},{"$f":"'[7]InfraS 1.2'!I324","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J324","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L324","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M324","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N324","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O324","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P324","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q324","v":233444},{"$f":"'[7]InfraS 1.2'!S324","v":38000},{"$f":"'[7]InfraS 1.2'!U324","v":0},{"$f":"'[7]InfraS 1.2'!V324","v":78921},null,{"$f":"'[7]InfraS 1.2'!AC324","v":50000},null,50000,{"$f":"'[7]InfraS 1.2'!AH324","v":20896},null,20896,null,20896,{"$f":"'[7]InfraS 1.2'!AM324","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN324","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO324","v":0},{"$f":"'[7]InfraS 1.2'!AP324","v":0},{"$f":"'[7]InfraS 1.2'!AQ324","v":0},{"$f":"'[7]InfraS 1.2'!AR324","v":0},{"$f":"'[7]InfraS 1.2'!AS324","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G325","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H325","v":"Lushuhwane bulk water scheme"},{"$f":"'[7]InfraS 1.2'!I325","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J325","v":"Construction of new bulk water and sanitation schemes"},null,{"$f":"'[7]InfraS 1.2'!L325","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M325","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N325","v":"Design"},{"$f":"'[7]InfraS 1.2'!O325","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P325","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q325","v":118839},{"$f":"'[7]InfraS 1.2'!S325","v":0},{"$f":"'[7]InfraS 1.2'!U325","v":0},{"$f":"'[7]InfraS 1.2'!V325","v":0},null,{"$f":"'[7]InfraS 1.2'!AC325","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN325","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO325","v":0},{"$f":"'[7]InfraS 1.2'!AP325","v":0},{"$f":"'[7]InfraS 1.2'!AQ325","v":0},{"$f":"'[7]InfraS 1.2'!AR325","v":0},{"$f":"'[7]InfraS 1.2'!AS325","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G326","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H326","v":"Upgrading of Balfour wastewater treatment works phase 2"},{"$f":"'[7]InfraS 1.2'!I326","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J326","v":"Upgrading of existing wastewater treatment works"},null,{"$f":"'[7]InfraS 1.2'!L326","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M326","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N326","v":"Tender"},{"$f":"'[7]InfraS 1.2'!O326","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P326","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q326","v":177233},{"$f":"'[7]InfraS 1.2'!S326","v":40000},{"$f":"'[7]InfraS 1.2'!U326","v":0},{"$f":"'[7]InfraS 1.2'!V326","v":0},null,{"$f":"'[7]InfraS 1.2'!AC326","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN326","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO326","v":0},{"$f":"'[7]InfraS 1.2'!AP326","v":0},{"$f":"'[7]InfraS 1.2'!AQ326","v":0},{"$f":"'[7]InfraS 1.2'!AR326","v":0},{"$f":"'[7]InfraS 1.2'!AS326","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G327","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H327","v":"Bushbuckridge water services (Cunningmore to Newington bulk water supply) phase 1"},{"$f":"'[7]InfraS 1.2'!I327","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J327","v":"Construction of new bulk water scheme "},null,{"$f":"'[7]InfraS 1.2'!L327","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M327","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N327","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O327","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P327","v":"SIP 6: Integrated municipal infrastructure project "},{"$f":"'[7]InfraS 1.2'!Q327","v":150000},{"$f":"'[7]InfraS 1.2'!S327","v":48000},{"$f":"'[7]InfraS 1.2'!U327","v":0},{"$f":"'[7]InfraS 1.2'!V327","v":0},null,{"$f":"'[7]InfraS 1.2'!AC327","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN327","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO327","v":0},{"$f":"'[7]InfraS 1.2'!AP327","v":0},{"$f":"'[7]InfraS 1.2'!AQ327","v":0},{"$f":"'[7]InfraS 1.2'!AR327","v":0},{"$f":"'[7]InfraS 1.2'!AS327","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G328","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H328","v":"Eerstehoek/Ekulindeni bulk water supply"},{"$f":"'[7]InfraS 1.2'!I328","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J328","v":"Construction of new bulk water supply and Upgrading of existing water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L328","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M328","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N328","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O328","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P328","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q328","v":264621},{"$f":"'[7]InfraS 1.2'!S328","v":25000},{"$f":"'[7]InfraS 1.2'!U328","v":0},{"$f":"'[7]InfraS 1.2'!V328","v":75000},null,{"$f":"'[7]InfraS 1.2'!AC328","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN328","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO328","v":0},{"$f":"'[7]InfraS 1.2'!AP328","v":0},{"$f":"'[7]InfraS 1.2'!AQ328","v":0},{"$f":"'[7]InfraS 1.2'!AR328","v":0},{"$f":"'[7]InfraS 1.2'!AS328","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G329","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H329","v":"Amsterdam wastewater treatment works phase 1"},{"$f":"'[7]InfraS 1.2'!I329","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J329","v":"Upgrading of existing water treatment works and construction of new bulk water scheme "},null,{"$f":"'[7]InfraS 1.2'!L329","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M329","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N329","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O329","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P329","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q329","v":195300},{"$f":"'[7]InfraS 1.2'!S329","v":40000},{"$f":"'[7]InfraS 1.2'!U329","v":0},{"$f":"'[7]InfraS 1.2'!V329","v":90000},null,{"$f":"'[7]InfraS 1.2'!AC329","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN329","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO329","v":0},{"$f":"'[7]InfraS 1.2'!AP329","v":0},{"$f":"'[7]InfraS 1.2'!AQ329","v":0},{"$f":"'[7]InfraS 1.2'!AR329","v":0},{"$f":"'[7]InfraS 1.2'!AS329","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G330","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H330","v":"Van Wyksvlei groundwater phase 1 (pipeline upgrade)"},{"$f":"'[7]InfraS 1.2'!I330","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J330","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L330","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M330","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N330","v":"Design"},{"$f":"'[7]InfraS 1.2'!O330","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P330","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q330","v":63617},{"$f":"'[7]InfraS 1.2'!S330","v":0},{"$f":"'[7]InfraS 1.2'!U330","v":0},{"$f":"'[7]InfraS 1.2'!V330","v":43922},null,{"$f":"'[7]InfraS 1.2'!AC330","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH330","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM330","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN330","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO330","v":0},{"$f":"'[7]InfraS 1.2'!AP330","v":0},{"$f":"'[7]InfraS 1.2'!AQ330","v":0},{"$f":"'[7]InfraS 1.2'!AR330","v":0},{"$f":"'[7]InfraS 1.2'!AS330","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G331","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H331","v":"Hantam desalination plant (Brandvlei)"},{"$f":"'[7]InfraS 1.2'!I331","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J331","v":"Construction of new desalination plant "},null,{"$f":"'[7]InfraS 1.2'!L331","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M331","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N331","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O331","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P331","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q331","v":162924},{"$f":"'[7]InfraS 1.2'!S331","v":57503},{"$f":"'[7]InfraS 1.2'!U331","v":0},{"$f":"'[7]InfraS 1.2'!V331","v":0},null,{"$f":"'[7]InfraS 1.2'!AC331","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH331","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM331","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN331","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO331","v":0},{"$f":"'[7]InfraS 1.2'!AP331","v":0},{"$f":"'[7]InfraS 1.2'!AQ331","v":0},{"$f":"'[7]InfraS 1.2'!AR331","v":0},{"$f":"'[7]InfraS 1.2'!AS331","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G332","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H332","v":"Loeriesfontein bulk water supply phase 1 (pipeline)"},{"$f":"'[7]InfraS 1.2'!I332","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J332","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L332","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M332","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N332","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O332","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P332","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q332","v":35098},{"$f":"'[7]InfraS 1.2'!S332","v":0},{"$f":"'[7]InfraS 1.2'!U332","v":0},{"$f":"'[7]InfraS 1.2'!V332","v":0},null,{"$f":"'[7]InfraS 1.2'!AC332","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH332","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM332","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN332","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO332","v":0},{"$f":"'[7]InfraS 1.2'!AP332","v":0},{"$f":"'[7]InfraS 1.2'!AQ332","v":0},{"$f":"'[7]InfraS 1.2'!AR332","v":0},{"$f":"'[7]InfraS 1.2'!AS332","v":0},null,0]
[{"$f":"IF(LEN(G333)>3,1,C333)","v":1},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G333","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H333","v":"Ritchie wastewater treatment works bucket eradication programme"},{"$f":"'[7]InfraS 1.2'!I333","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J333","v":"Construction of bulk water supply line and extension of the treatment works as well as associated infrastructure."},null,{"$f":"'[7]InfraS 1.2'!L333","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M333","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N333","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O333","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P333","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q333","v":93551},{"$f":"'[7]InfraS 1.2'!S333","v":0},{"$f":"'[7]InfraS 1.2'!U333","v":0},{"$f":"'[7]InfraS 1.2'!V333","v":0},null,{"$f":"'[7]InfraS 1.2'!AC333","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN333","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO333","v":0},{"$f":"'[7]InfraS 1.2'!AP333","v":0},{"$f":"'[7]InfraS 1.2'!AQ333","v":0},{"$f":"'[7]InfraS 1.2'!AR333","v":0},{"$f":"'[7]InfraS 1.2'!AS333","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G334","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H334","v":"Williston bulk water supply"},{"$f":"'[7]InfraS 1.2'!I334","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J334","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L334","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M334","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N334","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O334","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P334","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q334","v":145522},{"$f":"'[7]InfraS 1.2'!S334","v":0},{"$f":"'[7]InfraS 1.2'!U334","v":0},{"$f":"'[7]InfraS 1.2'!V334","v":0},null,{"$f":"'[7]InfraS 1.2'!AC334","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN334","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO334","v":0},{"$f":"'[7]InfraS 1.2'!AP334","v":0},{"$f":"'[7]InfraS 1.2'!AQ334","v":0},{"$f":"'[7]InfraS 1.2'!AR334","v":0},{"$f":"'[7]InfraS 1.2'!AS334","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G335","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H335","v":"Britstown oxidation ponds"},{"$f":"'[7]InfraS 1.2'!I335","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J335","v":"Upgrading of existing wastewater treatment works"},null,{"$f":"'[7]InfraS 1.2'!L335","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M335","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N335","v":"Design"},{"$f":"'[7]InfraS 1.2'!O335","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P335","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q335","v":40660},{"$f":"'[7]InfraS 1.2'!S335","v":21610},{"$f":"'[7]InfraS 1.2'!U335","v":0},{"$f":"'[7]InfraS 1.2'!V335","v":0},null,{"$f":"'[7]InfraS 1.2'!AC335","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN335","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO335","v":0},{"$f":"'[7]InfraS 1.2'!AP335","v":0},{"$f":"'[7]InfraS 1.2'!AQ335","v":0},{"$f":"'[7]InfraS 1.2'!AR335","v":0},{"$f":"'[7]InfraS 1.2'!AS335","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G336","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H336","v":"Danielskuil wastewater treatment works"},{"$f":"'[7]InfraS 1.2'!I336","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J336","v":"Upgrading of existing water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L336","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M336","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N336","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O336","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P336","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q336","v":117644},{"$f":"'[7]InfraS 1.2'!S336","v":0},{"$f":"'[7]InfraS 1.2'!U336","v":0},{"$f":"'[7]InfraS 1.2'!V336","v":62367},null,{"$f":"'[7]InfraS 1.2'!AC336","v":85102},null,85102,{"$f":"'[7]InfraS 1.2'!AH336","v":80000},null,80000,null,80000,{"$f":"'[7]InfraS 1.2'!AM336","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.2'!AN336","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO336","v":0},{"$f":"'[7]InfraS 1.2'!AP336","v":0},{"$f":"'[7]InfraS 1.2'!AQ336","v":0},{"$f":"'[7]InfraS 1.2'!AR336","v":0},{"$f":"'[7]InfraS 1.2'!AS336","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G337","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H337","v":"Kathu bulk water supply"},{"$f":"'[7]InfraS 1.2'!I337","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J337","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L337","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M337","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N337","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O337","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P337","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q337","v":225111},{"$f":"'[7]InfraS 1.2'!S337","v":0},{"$f":"'[7]InfraS 1.2'!U337","v":0},{"$f":"'[7]InfraS 1.2'!V337","v":0},null,{"$f":"'[7]InfraS 1.2'!AC337","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH337","v":20037},null,20037,null,20037,{"$f":"'[7]InfraS 1.2'!AM337","v":40000},null,40000,null,40000,{"$f":"'[7]InfraS 1.2'!AN337","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO337","v":0},{"$f":"'[7]InfraS 1.2'!AP337","v":0},{"$f":"'[7]InfraS 1.2'!AQ337","v":0},{"$f":"'[7]InfraS 1.2'!AR337","v":0},{"$f":"'[7]InfraS 1.2'!AS337","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G338","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H338","v":"Christiana wastewater treatment works"},{"$f":"'[7]InfraS 1.2'!I338","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J338","v":"Upgrading of existing water treatment works"},null,{"$f":"'[7]InfraS 1.2'!L338","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M338","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N338","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O338","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P338","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q338","v":42660},{"$f":"'[7]InfraS 1.2'!S338","v":0},{"$f":"'[7]InfraS 1.2'!U338","v":0},{"$f":"'[7]InfraS 1.2'!V338","v":0},null,{"$f":"'[7]InfraS 1.2'!AC338","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN338","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO338","v":0},{"$f":"'[7]InfraS 1.2'!AP338","v":0},{"$f":"'[7]InfraS 1.2'!AQ338","v":0},{"$f":"'[7]InfraS 1.2'!AR338","v":0},{"$f":"'[7]InfraS 1.2'!AS338","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G339","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H339","v":"Citrusdal wastewater treatment works phase 2"},{"$f":"'[7]InfraS 1.2'!I339","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J339","v":"Construction of new wastewater treatment works"},null,{"$f":"'[7]InfraS 1.2'!L339","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M339","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N339","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O339","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P339","v":"SIP 4: Unlocking the economic opportunities in the Both West Province"},{"$f":"'[7]InfraS 1.2'!Q339","v":64259},{"$f":"'[7]InfraS 1.2'!S339","v":0},{"$f":"'[7]InfraS 1.2'!U339","v":0},{"$f":"'[7]InfraS 1.2'!V339","v":0},null,{"$f":"'[7]InfraS 1.2'!AC339","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN339","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO339","v":0},{"$f":"'[7]InfraS 1.2'!AP339","v":0},{"$f":"'[7]InfraS 1.2'!AQ339","v":0},{"$f":"'[7]InfraS 1.2'!AR339","v":0},{"$f":"'[7]InfraS 1.2'!AS339","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G340","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H340","v":"Clanwilliam/Lamberts Bay regional water supply"},{"$f":"'[7]InfraS 1.2'!I340","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J340","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L340","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M340","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N340","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O340","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P340","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q340","v":17387},{"$f":"'[7]InfraS 1.2'!S340","v":0},{"$f":"'[7]InfraS 1.2'!U340","v":0},{"$f":"'[7]InfraS 1.2'!V340","v":0},null,{"$f":"'[7]InfraS 1.2'!AC340","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN340","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO340","v":0},{"$f":"'[7]InfraS 1.2'!AP340","v":0},{"$f":"'[7]InfraS 1.2'!AQ340","v":0},{"$f":"'[7]InfraS 1.2'!AR340","v":0},{"$f":"'[7]InfraS 1.2'!AS340","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G341","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H341","v":"Tulbagh bulk water supply (Witzenberg)"},{"$f":"'[7]InfraS 1.2'!I341","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J341","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L341","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M341","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N341","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O341","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P341","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q341","v":62312},{"$f":"'[7]InfraS 1.2'!S341","v":19471},{"$f":"'[7]InfraS 1.2'!U341","v":0},{"$f":"'[7]InfraS 1.2'!V341","v":20000},null,{"$f":"'[7]InfraS 1.2'!AC341","v":19239},null,19239,{"$f":"'[7]InfraS 1.2'!AH341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN341","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO341","v":0},{"$f":"'[7]InfraS 1.2'!AP341","v":0},{"$f":"'[7]InfraS 1.2'!AQ341","v":0},{"$f":"'[7]InfraS 1.2'!AR341","v":0},{"$f":"'[7]InfraS 1.2'!AS341","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G342","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H342","v":"Clanwilliam water treatment works"},{"$f":"'[7]InfraS 1.2'!I342","v":"Waste Water Services"},{"$f":"'[7]InfraS 1.2'!J342","v":"Upgrading of existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L342","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M342","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N342","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O342","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P342","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q342","v":30000},{"$f":"'[7]InfraS 1.2'!S342","v":0},{"$f":"'[7]InfraS 1.2'!U342","v":0},{"$f":"'[7]InfraS 1.2'!V342","v":0},null,{"$f":"'[7]InfraS 1.2'!AC342","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN342","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO342","v":0},{"$f":"'[7]InfraS 1.2'!AP342","v":0},{"$f":"'[7]InfraS 1.2'!AQ342","v":0},{"$f":"'[7]InfraS 1.2'!AR342","v":0},{"$f":"'[7]InfraS 1.2'!AS342","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G343","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H343","v":"Hofmeyer groundwater"},{"$f":"'[7]InfraS 1.2'!I343","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J343","v":"Development of borehole to augment existing bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L343","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M343","v":"Upgrading and additions"},{"$f":"'[7]InfraS 1.2'!N343","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O343","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P343","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q343","v":18825},{"$f":"'[7]InfraS 1.2'!S343","v":0},{"$f":"'[7]InfraS 1.2'!U343","v":0},{"$f":"'[7]InfraS 1.2'!V343","v":2000},null,{"$f":"'[7]InfraS 1.2'!AC343","v":10000},null,10000,{"$f":"'[7]InfraS 1.2'!AH343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN343","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO343","v":0},{"$f":"'[7]InfraS 1.2'!AP343","v":0},{"$f":"'[7]InfraS 1.2'!AQ343","v":0},{"$f":"'[7]InfraS 1.2'!AR343","v":0},{"$f":"'[7]InfraS 1.2'!AS343","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G344","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H344","v":"Water services infrastructure grant (WSIG) 5B"},{"$f":"'[7]InfraS 1.2'!I344","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J344","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L344","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M344","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N344","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O344","v":"Other fixed structures"},{"$f":"'[7]InfraS 1.2'!P344","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q344","v":0},{"$f":"'[7]InfraS 1.2'!S344","v":0},{"$f":"'[7]InfraS 1.2'!U344","v":0},{"$f":"'[7]InfraS 1.2'!V344","v":0},null,{"$f":"'[7]InfraS 1.2'!AC344","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN344","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO344","v":0},{"$f":"'[7]InfraS 1.2'!AP344","v":0},{"$f":"'[7]InfraS 1.2'!AQ344","v":0},{"$f":"'[7]InfraS 1.2'!AR344","v":0},{"$f":"'[7]InfraS 1.2'!AS344","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G345","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H345","v":"Eastern Cape region"},{"$f":"'[7]InfraS 1.2'!I345","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J345","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L345","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M345","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N345","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O345","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P345","v":"SIP 11: Agri-logistics and rural infrastructure"},{"$f":"'[7]InfraS 1.2'!Q345","v":3710392},{"$f":"'[7]InfraS 1.2'!S345","v":0},{"$f":"'[7]InfraS 1.2'!U345","v":0},{"$f":"'[7]InfraS 1.2'!V345","v":527000},null,{"$f":"'[7]InfraS 1.2'!AC345","v":498051},null,498051,{"$f":"'[7]InfraS 1.2'!AH345","v":537847},null,537847,null,537847,{"$f":"'[7]InfraS 1.2'!AM345","v":562002},null,562002,null,562002,{"$f":"'[7]InfraS 1.2'!AN345","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO345","v":0},{"$f":"'[7]InfraS 1.2'!AP345","v":0},{"$f":"'[7]InfraS 1.2'!AQ345","v":0},{"$f":"'[7]InfraS 1.2'!AR345","v":0},{"$f":"'[7]InfraS 1.2'!AS345","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G346","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H346","v":"Free State region"},{"$f":"'[7]InfraS 1.2'!I346","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J346","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L346","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M346","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N346","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O346","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P346","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q346","v":1795868},{"$f":"'[7]InfraS 1.2'!S346","v":0},{"$f":"'[7]InfraS 1.2'!U346","v":0},{"$f":"'[7]InfraS 1.2'!V346","v":374617},null,{"$f":"'[7]InfraS 1.2'!AC346","v":332599},null,332599,{"$f":"'[7]InfraS 1.2'!AH346","v":324442},null,324442,null,324442,{"$f":"'[7]InfraS 1.2'!AM346","v":339012},null,339012,null,339012,{"$f":"'[7]InfraS 1.2'!AN346","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO346","v":0},{"$f":"'[7]InfraS 1.2'!AP346","v":0},{"$f":"'[7]InfraS 1.2'!AQ346","v":0},{"$f":"'[7]InfraS 1.2'!AR346","v":0},{"$f":"'[7]InfraS 1.2'!AS346","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G347","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H347","v":"Gauteng region"},{"$f":"'[7]InfraS 1.2'!I347","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J347","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L347","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M347","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N347","v":"Design"},{"$f":"'[7]InfraS 1.2'!O347","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P347","v":"SIP 11: Agri-logistics and rural infrastructure"},{"$f":"'[7]InfraS 1.2'!Q347","v":966951},{"$f":"'[7]InfraS 1.2'!S347","v":0},{"$f":"'[7]InfraS 1.2'!U347","v":0},{"$f":"'[7]InfraS 1.2'!V347","v":172000},null,{"$f":"'[7]InfraS 1.2'!AC347","v":196678},null,196678,{"$f":"'[7]InfraS 1.2'!AH347","v":194766},null,194766,null,194766,{"$f":"'[7]InfraS 1.2'!AM347","v":203513},null,203513,null,203513,{"$f":"'[7]InfraS 1.2'!AN347","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO347","v":0},{"$f":"'[7]InfraS 1.2'!AP347","v":0},{"$f":"'[7]InfraS 1.2'!AQ347","v":0},{"$f":"'[7]InfraS 1.2'!AR347","v":0},{"$f":"'[7]InfraS 1.2'!AS347","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G348","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H348","v":"KwaZulu-Natal region"},{"$f":"'[7]InfraS 1.2'!I348","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J348","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L348","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M348","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N348","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O348","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P348","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q348","v":6469659},{"$f":"'[7]InfraS 1.2'!S348","v":0},{"$f":"'[7]InfraS 1.2'!U348","v":0},{"$f":"'[7]InfraS 1.2'!V348","v":897050},null,{"$f":"'[7]InfraS 1.2'!AC348","v":939400},null,939400,{"$f":"'[7]InfraS 1.2'!AH348","v":1016561},null,1016561,null,1016561,{"$f":"'[7]InfraS 1.2'!AM348","v":1062214},null,1062214,null,1062214,{"$f":"'[7]InfraS 1.2'!AN348","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO348","v":0},{"$f":"'[7]InfraS 1.2'!AP348","v":0},{"$f":"'[7]InfraS 1.2'!AQ348","v":0},{"$f":"'[7]InfraS 1.2'!AR348","v":0},{"$f":"'[7]InfraS 1.2'!AS348","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G349","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H349","v":"Limpopo region"},{"$f":"'[7]InfraS 1.2'!I349","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J349","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L349","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M349","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N349","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O349","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P349","v":"Not related to SIPs"},{"$f":"'[7]InfraS 1.2'!Q349","v":3560009},{"$f":"'[7]InfraS 1.2'!S349","v":0},{"$f":"'[7]InfraS 1.2'!U349","v":0},{"$f":"'[7]InfraS 1.2'!V349","v":355449},null,{"$f":"'[7]InfraS 1.2'!AC349","v":463462},null,463462,{"$f":"'[7]InfraS 1.2'!AH349","v":524430},null,524430,null,524430,{"$f":"'[7]InfraS 1.2'!AM349","v":547982},null,547982,null,547982,{"$f":"'[7]InfraS 1.2'!AN349","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO349","v":0},{"$f":"'[7]InfraS 1.2'!AP349","v":0},{"$f":"'[7]InfraS 1.2'!AQ349","v":0},{"$f":"'[7]InfraS 1.2'!AR349","v":0},{"$f":"'[7]InfraS 1.2'!AS349","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G350","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H350","v":"Mpumalanga region"},{"$f":"'[7]InfraS 1.2'!I350","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J350","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L350","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M350","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N350","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O350","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P350","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q350","v":2728595},{"$f":"'[7]InfraS 1.2'!S350","v":0},{"$f":"'[7]InfraS 1.2'!U350","v":0},{"$f":"'[7]InfraS 1.2'!V350","v":571000},null,{"$f":"'[7]InfraS 1.2'!AC350","v":487745},null,487745,{"$f":"'[7]InfraS 1.2'!AH350","v":434937},null,434937,null,434937,{"$f":"'[7]InfraS 1.2'!AM350","v":454470},null,454470,null,454470,{"$f":"'[7]InfraS 1.2'!AN350","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO350","v":0},{"$f":"'[7]InfraS 1.2'!AP350","v":0},{"$f":"'[7]InfraS 1.2'!AQ350","v":0},{"$f":"'[7]InfraS 1.2'!AR350","v":0},{"$f":"'[7]InfraS 1.2'!AS350","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G351","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H351","v":"Northern Cape region"},{"$f":"'[7]InfraS 1.2'!I351","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J351","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L351","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M351","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N351","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O351","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P351","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q351","v":1631732},{"$f":"'[7]InfraS 1.2'!S351","v":0},{"$f":"'[7]InfraS 1.2'!U351","v":0},{"$f":"'[7]InfraS 1.2'!V351","v":284138},null,{"$f":"'[7]InfraS 1.2'!AC351","v":266948},null,266948,{"$f":"'[7]InfraS 1.2'!AH351","v":326253},null,326253,null,326253,{"$f":"'[7]InfraS 1.2'!AM351","v":340905},null,340905,null,340905,{"$f":"'[7]InfraS 1.2'!AN351","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO351","v":0},{"$f":"'[7]InfraS 1.2'!AP351","v":0},{"$f":"'[7]InfraS 1.2'!AQ351","v":0},{"$f":"'[7]InfraS 1.2'!AR351","v":0},{"$f":"'[7]InfraS 1.2'!AS351","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G352","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H352","v":"North West region"},{"$f":"'[7]InfraS 1.2'!I352","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J352","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L352","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M352","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N352","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O352","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P352","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q352","v":1961587},{"$f":"'[7]InfraS 1.2'!S352","v":0},{"$f":"'[7]InfraS 1.2'!U352","v":0},{"$f":"'[7]InfraS 1.2'!V352","v":310073},null,{"$f":"'[7]InfraS 1.2'!AC352","v":370676},null,370676,{"$f":"'[7]InfraS 1.2'!AH352","v":408630},null,408630,null,408630,{"$f":"'[7]InfraS 1.2'!AM352","v":426981},null,426981,null,426981,{"$f":"'[7]InfraS 1.2'!AN352","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO352","v":0},{"$f":"'[7]InfraS 1.2'!AP352","v":0},{"$f":"'[7]InfraS 1.2'!AQ352","v":0},{"$f":"'[7]InfraS 1.2'!AR352","v":0},{"$f":"'[7]InfraS 1.2'!AS352","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G353","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H353","v":"Western Cape region"},{"$f":"'[7]InfraS 1.2'!I353","v":"Water supply and sanitation"},{"$f":"'[7]InfraS 1.2'!J353","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L353","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M353","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N353","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O353","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P353","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q353","v":390000},{"$f":"'[7]InfraS 1.2'!S353","v":0},{"$f":"'[7]InfraS 1.2'!U353","v":0},{"$f":"'[7]InfraS 1.2'!V353","v":129000},null,{"$f":"'[7]InfraS 1.2'!AC353","v":145460},null,145460,{"$f":"'[7]InfraS 1.2'!AH353","v":96271},null,96271,null,96271,{"$f":"'[7]InfraS 1.2'!AM353","v":100594},null,100594,null,100594,{"$f":"'[7]InfraS 1.2'!AN353","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO353","v":0},{"$f":"'[7]InfraS 1.2'!AP353","v":0},{"$f":"'[7]InfraS 1.2'!AQ353","v":0},{"$f":"'[7]InfraS 1.2'!AR353","v":0},{"$f":"'[7]InfraS 1.2'!AS353","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G354","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H354","v":"Berg River  Voelvlei Augmentation"},{"$f":"'[7]InfraS 1.2'!I354","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J354","v":"Augmenation of a bulk pipeline"},null,{"$f":"'[7]InfraS 1.2'!L354","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M354","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N354","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O354","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P354","v":0},{"$f":"'[7]InfraS 1.2'!Q354","v":0},{"$f":"'[7]InfraS 1.2'!S354","v":0},{"$f":"'[7]InfraS 1.2'!U354","v":75000},{"$f":"'[7]InfraS 1.2'!V354","v":28750},null,{"$f":"'[7]InfraS 1.2'!AC354","v":34500},null,34500,{"$f":"'[7]InfraS 1.2'!AH354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN354","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO354","v":0},{"$f":"'[7]InfraS 1.2'!AP354","v":0},{"$f":"'[7]InfraS 1.2'!AQ354","v":0},{"$f":"'[7]InfraS 1.2'!AR354","v":0},{"$f":"'[7]InfraS 1.2'!AS354","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G355","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H355","v":"Lusikisiki regional water supply scheme: Zalu Dam"},{"$f":"'[7]InfraS 1.2'!I355","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J355","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L355","v":"Current"},{"$f":"'[7]InfraS 1.2'!M355","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N355","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O355","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P355","v":0},{"$f":"'[7]InfraS 1.2'!Q355","v":0},{"$f":"'[7]InfraS 1.2'!S355","v":0},{"$f":"'[7]InfraS 1.2'!U355","v":5965},{"$f":"'[7]InfraS 1.2'!V355","v":13289},null,{"$f":"'[7]InfraS 1.2'!AC355","v":20440},null,20440,{"$f":"'[7]InfraS 1.2'!AH355","v":65412},null,65412,null,65412,{"$f":"'[7]InfraS 1.2'!AM355","v":118016},null,118016,null,118016,{"$f":"'[7]InfraS 1.2'!AN355","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO355","v":0},{"$f":"'[7]InfraS 1.2'!AP355","v":0},{"$f":"'[7]InfraS 1.2'!AQ355","v":0},{"$f":"'[7]InfraS 1.2'!AR355","v":0},{"$f":"'[7]InfraS 1.2'!AS355","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G356","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H356","v":"Umkomazi water project"},{"$f":"'[7]InfraS 1.2'!I356","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J356","v":"Water supply and sanitation backlog"},null,{"$f":"'[7]InfraS 1.2'!L356","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M356","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N356","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O356","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P356","v":0},{"$f":"'[7]InfraS 1.2'!Q356","v":0},{"$f":"'[7]InfraS 1.2'!S356","v":0},{"$f":"'[7]InfraS 1.2'!U356","v":60000},{"$f":"'[7]InfraS 1.2'!V356","v":90000},null,{"$f":"'[7]InfraS 1.2'!AC356","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN356","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO356","v":0},{"$f":"'[7]InfraS 1.2'!AP356","v":0},{"$f":"'[7]InfraS 1.2'!AQ356","v":0},{"$f":"'[7]InfraS 1.2'!AR356","v":0},{"$f":"'[7]InfraS 1.2'!AS356","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G357","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H357","v":"Sibange bulk water supply "},{"$f":"'[7]InfraS 1.2'!I357","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J357","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L357","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M357","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N357","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O357","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P357","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q357","v":153933},{"$f":"'[7]InfraS 1.2'!S357","v":0},{"$f":"'[7]InfraS 1.2'!U357","v":0},{"$f":"'[7]InfraS 1.2'!V357","v":0},null,{"$f":"'[7]InfraS 1.2'!AC357","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN357","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO357","v":0},{"$f":"'[7]InfraS 1.2'!AP357","v":0},{"$f":"'[7]InfraS 1.2'!AQ357","v":0},{"$f":"'[7]InfraS 1.2'!AR357","v":0},{"$f":"'[7]InfraS 1.2'!AS357","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G358","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H358","v":"Embalenhle Bulk Sewer and WWTW\"s refurbishment&upgrading"},{"$f":"'[7]InfraS 1.2'!I358","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J358","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L358","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M358","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N358","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O358","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P358","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q358","v":0},{"$f":"'[7]InfraS 1.2'!S358","v":0},{"$f":"'[7]InfraS 1.2'!U358","v":0},{"$f":"'[7]InfraS 1.2'!V358","v":40000},null,{"$f":"'[7]InfraS 1.2'!AC358","v":70000},null,70000,{"$f":"'[7]InfraS 1.2'!AH358","v":80000},null,80000,null,80000,{"$f":"'[7]InfraS 1.2'!AM358","v":150000},null,150000,null,150000,{"$f":"'[7]InfraS 1.2'!AN358","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO358","v":0},{"$f":"'[7]InfraS 1.2'!AP358","v":0},{"$f":"'[7]InfraS 1.2'!AQ358","v":0},{"$f":"'[7]InfraS 1.2'!AR358","v":0},{"$f":"'[7]InfraS 1.2'!AS358","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G359","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H359","v":"Steve Tshwete Water Services"},{"$f":"'[7]InfraS 1.2'!I359","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J359","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L359","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M359","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N359","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O359","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P359","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q359","v":0},{"$f":"'[7]InfraS 1.2'!S359","v":0},{"$f":"'[7]InfraS 1.2'!U359","v":0},{"$f":"'[7]InfraS 1.2'!V359","v":45000},null,{"$f":"'[7]InfraS 1.2'!AC359","v":145000},null,145000,{"$f":"'[7]InfraS 1.2'!AH359","v":70000},null,70000,null,70000,{"$f":"'[7]InfraS 1.2'!AM359","v":45000},null,45000,null,45000,{"$f":"'[7]InfraS 1.2'!AN359","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO359","v":0},{"$f":"'[7]InfraS 1.2'!AP359","v":0},{"$f":"'[7]InfraS 1.2'!AQ359","v":0},{"$f":"'[7]InfraS 1.2'!AR359","v":0},{"$f":"'[7]InfraS 1.2'!AS359","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G360","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H360","v":"Klawer Bulk Water"},{"$f":"'[7]InfraS 1.2'!I360","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J360","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L360","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M360","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N360","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O360","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P360","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q360","v":0},{"$f":"'[7]InfraS 1.2'!S360","v":0},{"$f":"'[7]InfraS 1.2'!U360","v":0},{"$f":"'[7]InfraS 1.2'!V360","v":7661},null,{"$f":"'[7]InfraS 1.2'!AC360","v":10000},null,10000,{"$f":"'[7]InfraS 1.2'!AH360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN360","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO360","v":0},{"$f":"'[7]InfraS 1.2'!AP360","v":0},{"$f":"'[7]InfraS 1.2'!AQ360","v":0},{"$f":"'[7]InfraS 1.2'!AR360","v":0},{"$f":"'[7]InfraS 1.2'!AS360","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G361","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H361","v":"Warden Treatment works and pumps"},{"$f":"'[7]InfraS 1.2'!I361","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J361","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L361","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M361","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N361","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O361","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P361","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q361","v":0},{"$f":"'[7]InfraS 1.2'!S361","v":0},{"$f":"'[7]InfraS 1.2'!U361","v":0},{"$f":"'[7]InfraS 1.2'!V361","v":5000},null,{"$f":"'[7]InfraS 1.2'!AC361","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN361","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO361","v":0},{"$f":"'[7]InfraS 1.2'!AP361","v":0},{"$f":"'[7]InfraS 1.2'!AQ361","v":0},{"$f":"'[7]InfraS 1.2'!AR361","v":0},{"$f":"'[7]InfraS 1.2'!AS361","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G362","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H362","v":"foxwood Dam"},{"$f":"'[7]InfraS 1.2'!I362","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J362","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L362","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M362","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N362","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O362","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P362","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q362","v":0},{"$f":"'[7]InfraS 1.2'!S362","v":0},{"$f":"'[7]InfraS 1.2'!U362","v":0},{"$f":"'[7]InfraS 1.2'!V362","v":15340},null,{"$f":"'[7]InfraS 1.2'!AC362","v":12374},null,12374,{"$f":"'[7]InfraS 1.2'!AH362","v":40825},null,40825,null,40825,{"$f":"'[7]InfraS 1.2'!AM362","v":53875},null,53875,null,53875,{"$f":"'[7]InfraS 1.2'!AN362","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO362","v":0},{"$f":"'[7]InfraS 1.2'!AP362","v":0},{"$f":"'[7]InfraS 1.2'!AQ362","v":0},{"$f":"'[7]InfraS 1.2'!AR362","v":0},{"$f":"'[7]InfraS 1.2'!AS362","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G363","v":"Water Resources Management"},{"$f":"'[7]InfraS 1.2'!H363","v":"Water Resource operation"},{"$f":"'[7]InfraS 1.2'!I363","v":0},{"$f":"'[7]InfraS 1.2'!J363","v":0},null,{"$f":"'[7]InfraS 1.2'!L363","v":"Current"},{"$f":"'[7]InfraS 1.2'!M363","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N363","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O363","v":"Departmental agencies and accounts"},{"$f":"'[7]InfraS 1.2'!P363","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q363","v":0},{"$f":"'[7]InfraS 1.2'!S363","v":0},{"$f":"'[7]InfraS 1.2'!U363","v":0},{"$f":"'[7]InfraS 1.2'!V363","v":0},null,{"$f":"'[7]InfraS 1.2'!AC363","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN363","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO363","v":0},{"$f":"'[7]InfraS 1.2'!AP363","v":0},{"$f":"'[7]InfraS 1.2'!AQ363","v":0},{"$f":"'[7]InfraS 1.2'!AR363","v":0},{"$f":"'[7]InfraS 1.2'!AS363","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G364","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H364","v":"Calvinia  Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!I364","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J364","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L364","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M364","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N364","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O364","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P364","v":"SIP 18. Water and sanitation master plan"},{"$f":"'[7]InfraS 1.2'!Q364","v":117772},{"$f":"'[7]InfraS 1.2'!S364","v":0},{"$f":"'[7]InfraS 1.2'!U364","v":0},{"$f":"'[7]InfraS 1.2'!V364","v":0},null,{"$f":"'[7]InfraS 1.2'!AC364","v":50000},null,50000,{"$f":"'[7]InfraS 1.2'!AH364","v":67773},null,67773,null,67773,{"$f":"'[7]InfraS 1.2'!AM364","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN364","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO364","v":0},{"$f":"'[7]InfraS 1.2'!AP364","v":0},{"$f":"'[7]InfraS 1.2'!AQ364","v":0},{"$f":"'[7]InfraS 1.2'!AR364","v":0},{"$f":"'[7]InfraS 1.2'!AS364","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G365","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H365","v":"Thaba Chweu RBWS (Leroro, Matibidi, Moremela)"},{"$f":"'[7]InfraS 1.2'!I365","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J365","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L365","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M365","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N365","v":"Construction"},{"$f":"'[7]InfraS 1.2'!O365","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P365","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q365","v":100000},{"$f":"'[7]InfraS 1.2'!S365","v":0},{"$f":"'[7]InfraS 1.2'!U365","v":0},{"$f":"'[7]InfraS 1.2'!V365","v":0},null,{"$f":"'[7]InfraS 1.2'!AC365","v":2000},null,2000,{"$f":"'[7]InfraS 1.2'!AH365","v":30000},null,30000,null,30000,{"$f":"'[7]InfraS 1.2'!AM365","v":68508},null,68508,null,68508,{"$f":"'[7]InfraS 1.2'!AN365","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO365","v":0},{"$f":"'[7]InfraS 1.2'!AP365","v":0},{"$f":"'[7]InfraS 1.2'!AQ365","v":0},{"$f":"'[7]InfraS 1.2'!AR365","v":0},{"$f":"'[7]InfraS 1.2'!AS365","v":0},null,0]
[1,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G366","v":"Water Services Management"},{"$f":"'[7]InfraS 1.2'!H366","v":"Postmasbeg WWTW and Bulk Sewer"},{"$f":"'[7]InfraS 1.2'!I366","v":"Bulk Water Supply"},{"$f":"'[7]InfraS 1.2'!J366","v":"Construction of new bulk water scheme"},null,{"$f":"'[7]InfraS 1.2'!L366","v":"Capital"},{"$f":"'[7]InfraS 1.2'!M366","v":"New infrastructure assets"},{"$f":"'[7]InfraS 1.2'!N366","v":"Feasibility"},{"$f":"'[7]InfraS 1.2'!O366","v":"Provinces and municipalities"},{"$f":"'[7]InfraS 1.2'!P366","v":"SIP 6: Integrated municipal infrastructure project"},{"$f":"'[7]InfraS 1.2'!Q366","v":95345},{"$f":"'[7]InfraS 1.2'!S366","v":0},{"$f":"'[7]InfraS 1.2'!U366","v":0},{"$f":"'[7]InfraS 1.2'!V366","v":0},null,{"$f":"'[7]InfraS 1.2'!AC366","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH366","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM366","v":95343},null,95343,null,95343,{"$f":"'[7]InfraS 1.2'!AN366","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO366","v":0},{"$f":"'[7]InfraS 1.2'!AP366","v":0},{"$f":"'[7]InfraS 1.2'!AQ366","v":0},{"$f":"'[7]InfraS 1.2'!AR366","v":0},{"$f":"'[7]InfraS 1.2'!AS366","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G367","v":0},{"$f":"'[7]InfraS 1.2'!H367","v":0},{"$f":"'[7]InfraS 1.2'!I367","v":0},{"$f":"'[7]InfraS 1.2'!J367","v":0},null,{"$f":"'[7]InfraS 1.2'!L367","v":0},{"$f":"'[7]InfraS 1.2'!M367","v":0},{"$f":"'[7]InfraS 1.2'!N367","v":0},{"$f":"'[7]InfraS 1.2'!O367","v":0},{"$f":"'[7]InfraS 1.2'!P367","v":0},{"$f":"'[7]InfraS 1.2'!Q367","v":0},{"$f":"'[7]InfraS 1.2'!S367","v":0},{"$f":"'[7]InfraS 1.2'!U367","v":0},{"$f":"'[7]InfraS 1.2'!V367","v":0},null,{"$f":"'[7]InfraS 1.2'!AC367","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN367","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO367","v":0},{"$f":"'[7]InfraS 1.2'!AP367","v":0},{"$f":"'[7]InfraS 1.2'!AQ367","v":0},{"$f":"'[7]InfraS 1.2'!AR367","v":0},{"$f":"'[7]InfraS 1.2'!AS367","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G368","v":0},{"$f":"'[7]InfraS 1.2'!H368","v":0},{"$f":"'[7]InfraS 1.2'!I368","v":0},{"$f":"'[7]InfraS 1.2'!J368","v":0},null,{"$f":"'[7]InfraS 1.2'!L368","v":0},{"$f":"'[7]InfraS 1.2'!M368","v":0},{"$f":"'[7]InfraS 1.2'!N368","v":0},{"$f":"'[7]InfraS 1.2'!O368","v":0},{"$f":"'[7]InfraS 1.2'!P368","v":0},{"$f":"'[7]InfraS 1.2'!Q368","v":0},{"$f":"'[7]InfraS 1.2'!S368","v":0},{"$f":"'[7]InfraS 1.2'!U368","v":0},{"$f":"'[7]InfraS 1.2'!V368","v":0},null,{"$f":"'[7]InfraS 1.2'!AC368","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN368","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO368","v":0},{"$f":"'[7]InfraS 1.2'!AP368","v":0},{"$f":"'[7]InfraS 1.2'!AQ368","v":0},{"$f":"'[7]InfraS 1.2'!AR368","v":0},{"$f":"'[7]InfraS 1.2'!AS368","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G369","v":0},{"$f":"'[7]InfraS 1.2'!H369","v":0},{"$f":"'[7]InfraS 1.2'!I369","v":0},{"$f":"'[7]InfraS 1.2'!J369","v":0},null,{"$f":"'[7]InfraS 1.2'!L369","v":0},{"$f":"'[7]InfraS 1.2'!M369","v":0},{"$f":"'[7]InfraS 1.2'!N369","v":0},{"$f":"'[7]InfraS 1.2'!O369","v":0},{"$f":"'[7]InfraS 1.2'!P369","v":0},{"$f":"'[7]InfraS 1.2'!Q369","v":0},{"$f":"'[7]InfraS 1.2'!S369","v":0},{"$f":"'[7]InfraS 1.2'!U369","v":0},{"$f":"'[7]InfraS 1.2'!V369","v":0},null,{"$f":"'[7]InfraS 1.2'!AC369","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN369","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO369","v":0},{"$f":"'[7]InfraS 1.2'!AP369","v":0},{"$f":"'[7]InfraS 1.2'!AQ369","v":0},{"$f":"'[7]InfraS 1.2'!AR369","v":0},{"$f":"'[7]InfraS 1.2'!AS369","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G370","v":0},{"$f":"'[7]InfraS 1.2'!H370","v":0},{"$f":"'[7]InfraS 1.2'!I370","v":0},{"$f":"'[7]InfraS 1.2'!J370","v":0},null,{"$f":"'[7]InfraS 1.2'!L370","v":0},{"$f":"'[7]InfraS 1.2'!M370","v":0},{"$f":"'[7]InfraS 1.2'!N370","v":0},{"$f":"'[7]InfraS 1.2'!O370","v":0},{"$f":"'[7]InfraS 1.2'!P370","v":0},{"$f":"'[7]InfraS 1.2'!Q370","v":0},{"$f":"'[7]InfraS 1.2'!S370","v":0},{"$f":"'[7]InfraS 1.2'!U370","v":0},{"$f":"'[7]InfraS 1.2'!V370","v":0},null,{"$f":"'[7]InfraS 1.2'!AC370","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN370","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO370","v":0},{"$f":"'[7]InfraS 1.2'!AP370","v":0},{"$f":"'[7]InfraS 1.2'!AQ370","v":0},{"$f":"'[7]InfraS 1.2'!AR370","v":0},{"$f":"'[7]InfraS 1.2'!AS370","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G371","v":0},{"$f":"'[7]InfraS 1.2'!H371","v":0},{"$f":"'[7]InfraS 1.2'!I371","v":0},{"$f":"'[7]InfraS 1.2'!J371","v":0},null,{"$f":"'[7]InfraS 1.2'!L371","v":0},{"$f":"'[7]InfraS 1.2'!M371","v":0},{"$f":"'[7]InfraS 1.2'!N371","v":0},{"$f":"'[7]InfraS 1.2'!O371","v":0},{"$f":"'[7]InfraS 1.2'!P371","v":0},{"$f":"'[7]InfraS 1.2'!Q371","v":0},{"$f":"'[7]InfraS 1.2'!S371","v":0},{"$f":"'[7]InfraS 1.2'!U371","v":0},{"$f":"'[7]InfraS 1.2'!V371","v":0},null,{"$f":"'[7]InfraS 1.2'!AC371","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN371","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO371","v":0},{"$f":"'[7]InfraS 1.2'!AP371","v":0},{"$f":"'[7]InfraS 1.2'!AQ371","v":0},{"$f":"'[7]InfraS 1.2'!AR371","v":0},{"$f":"'[7]InfraS 1.2'!AS371","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G372","v":0},{"$f":"'[7]InfraS 1.2'!H372","v":0},{"$f":"'[7]InfraS 1.2'!I372","v":0},{"$f":"'[7]InfraS 1.2'!J372","v":0},null,{"$f":"'[7]InfraS 1.2'!L372","v":0},{"$f":"'[7]InfraS 1.2'!M372","v":0},{"$f":"'[7]InfraS 1.2'!N372","v":0},{"$f":"'[7]InfraS 1.2'!O372","v":0},{"$f":"'[7]InfraS 1.2'!P372","v":0},{"$f":"'[7]InfraS 1.2'!Q372","v":0},{"$f":"'[7]InfraS 1.2'!S372","v":0},{"$f":"'[7]InfraS 1.2'!U372","v":0},{"$f":"'[7]InfraS 1.2'!V372","v":0},null,{"$f":"'[7]InfraS 1.2'!AC372","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN372","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO372","v":0},{"$f":"'[7]InfraS 1.2'!AP372","v":0},{"$f":"'[7]InfraS 1.2'!AQ372","v":0},{"$f":"'[7]InfraS 1.2'!AR372","v":0},{"$f":"'[7]InfraS 1.2'!AS372","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G373","v":0},{"$f":"'[7]InfraS 1.2'!H373","v":0},{"$f":"'[7]InfraS 1.2'!I373","v":0},{"$f":"'[7]InfraS 1.2'!J373","v":0},null,{"$f":"'[7]InfraS 1.2'!L373","v":0},{"$f":"'[7]InfraS 1.2'!M373","v":0},{"$f":"'[7]InfraS 1.2'!N373","v":0},{"$f":"'[7]InfraS 1.2'!O373","v":0},{"$f":"'[7]InfraS 1.2'!P373","v":0},{"$f":"'[7]InfraS 1.2'!Q373","v":0},{"$f":"'[7]InfraS 1.2'!S373","v":0},{"$f":"'[7]InfraS 1.2'!U373","v":0},{"$f":"'[7]InfraS 1.2'!V373","v":0},null,{"$f":"'[7]InfraS 1.2'!AC373","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN373","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO373","v":0},{"$f":"'[7]InfraS 1.2'!AP373","v":0},{"$f":"'[7]InfraS 1.2'!AQ373","v":0},{"$f":"'[7]InfraS 1.2'!AR373","v":0},{"$f":"'[7]InfraS 1.2'!AS373","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G374","v":0},{"$f":"'[7]InfraS 1.2'!H374","v":0},{"$f":"'[7]InfraS 1.2'!I374","v":0},{"$f":"'[7]InfraS 1.2'!J374","v":0},null,{"$f":"'[7]InfraS 1.2'!L374","v":0},{"$f":"'[7]InfraS 1.2'!M374","v":0},{"$f":"'[7]InfraS 1.2'!N374","v":0},{"$f":"'[7]InfraS 1.2'!O374","v":0},{"$f":"'[7]InfraS 1.2'!P374","v":0},{"$f":"'[7]InfraS 1.2'!Q374","v":0},{"$f":"'[7]InfraS 1.2'!S374","v":0},{"$f":"'[7]InfraS 1.2'!U374","v":0},{"$f":"'[7]InfraS 1.2'!V374","v":0},null,{"$f":"'[7]InfraS 1.2'!AC374","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH374","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM374","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN374","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO374","v":0},{"$f":"'[7]InfraS 1.2'!AP374","v":0},{"$f":"'[7]InfraS 1.2'!AQ374","v":0},{"$f":"'[7]InfraS 1.2'!AR374","v":0},{"$f":"'[7]InfraS 1.2'!AS374","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G375","v":0},{"$f":"'[7]InfraS 1.2'!H375","v":0},{"$f":"'[7]InfraS 1.2'!I375","v":0},{"$f":"'[7]InfraS 1.2'!J375","v":0},null,{"$f":"'[7]InfraS 1.2'!L375","v":0},{"$f":"'[7]InfraS 1.2'!M375","v":0},{"$f":"'[7]InfraS 1.2'!N375","v":0},{"$f":"'[7]InfraS 1.2'!O375","v":0},{"$f":"'[7]InfraS 1.2'!P375","v":0},{"$f":"'[7]InfraS 1.2'!Q375","v":0},{"$f":"'[7]InfraS 1.2'!S375","v":0},{"$f":"'[7]InfraS 1.2'!U375","v":0},{"$f":"'[7]InfraS 1.2'!V375","v":0},null,{"$f":"'[7]InfraS 1.2'!AC375","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH375","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM375","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN375","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO375","v":0},{"$f":"'[7]InfraS 1.2'!AP375","v":0},{"$f":"'[7]InfraS 1.2'!AQ375","v":0},{"$f":"'[7]InfraS 1.2'!AR375","v":0},{"$f":"'[7]InfraS 1.2'!AS375","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G376","v":0},{"$f":"'[7]InfraS 1.2'!H376","v":0},{"$f":"'[7]InfraS 1.2'!I376","v":0},{"$f":"'[7]InfraS 1.2'!J376","v":0},null,{"$f":"'[7]InfraS 1.2'!L376","v":0},{"$f":"'[7]InfraS 1.2'!M376","v":0},{"$f":"'[7]InfraS 1.2'!N376","v":0},{"$f":"'[7]InfraS 1.2'!O376","v":0},{"$f":"'[7]InfraS 1.2'!P376","v":0},{"$f":"'[7]InfraS 1.2'!Q376","v":0},{"$f":"'[7]InfraS 1.2'!S376","v":0},{"$f":"'[7]InfraS 1.2'!U376","v":0},{"$f":"'[7]InfraS 1.2'!V376","v":0},null,{"$f":"'[7]InfraS 1.2'!AC376","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN376","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO376","v":0},{"$f":"'[7]InfraS 1.2'!AP376","v":0},{"$f":"'[7]InfraS 1.2'!AQ376","v":0},{"$f":"'[7]InfraS 1.2'!AR376","v":0},{"$f":"'[7]InfraS 1.2'!AS376","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G377","v":0},{"$f":"'[7]InfraS 1.2'!H377","v":0},{"$f":"'[7]InfraS 1.2'!I377","v":0},{"$f":"'[7]InfraS 1.2'!J377","v":0},null,{"$f":"'[7]InfraS 1.2'!L377","v":0},{"$f":"'[7]InfraS 1.2'!M377","v":0},{"$f":"'[7]InfraS 1.2'!N377","v":0},{"$f":"'[7]InfraS 1.2'!O377","v":0},{"$f":"'[7]InfraS 1.2'!P377","v":0},{"$f":"'[7]InfraS 1.2'!Q377","v":0},{"$f":"'[7]InfraS 1.2'!S377","v":0},{"$f":"'[7]InfraS 1.2'!U377","v":0},{"$f":"'[7]InfraS 1.2'!V377","v":0},null,{"$f":"'[7]InfraS 1.2'!AC377","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN377","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO377","v":0},{"$f":"'[7]InfraS 1.2'!AP377","v":0},{"$f":"'[7]InfraS 1.2'!AQ377","v":0},{"$f":"'[7]InfraS 1.2'!AR377","v":0},{"$f":"'[7]InfraS 1.2'!AS377","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G378","v":0},{"$f":"'[7]InfraS 1.2'!H378","v":0},{"$f":"'[7]InfraS 1.2'!I378","v":0},{"$f":"'[7]InfraS 1.2'!J378","v":0},null,{"$f":"'[7]InfraS 1.2'!L378","v":0},{"$f":"'[7]InfraS 1.2'!M378","v":0},{"$f":"'[7]InfraS 1.2'!N378","v":0},{"$f":"'[7]InfraS 1.2'!O378","v":0},{"$f":"'[7]InfraS 1.2'!P378","v":0},{"$f":"'[7]InfraS 1.2'!Q378","v":0},{"$f":"'[7]InfraS 1.2'!S378","v":0},{"$f":"'[7]InfraS 1.2'!U378","v":0},{"$f":"'[7]InfraS 1.2'!V378","v":0},null,{"$f":"'[7]InfraS 1.2'!AC378","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN378","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO378","v":0},{"$f":"'[7]InfraS 1.2'!AP378","v":0},{"$f":"'[7]InfraS 1.2'!AQ378","v":0},{"$f":"'[7]InfraS 1.2'!AR378","v":0},{"$f":"'[7]InfraS 1.2'!AS378","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G379","v":0},{"$f":"'[7]InfraS 1.2'!H379","v":0},{"$f":"'[7]InfraS 1.2'!I379","v":0},{"$f":"'[7]InfraS 1.2'!J379","v":0},null,{"$f":"'[7]InfraS 1.2'!L379","v":0},{"$f":"'[7]InfraS 1.2'!M379","v":0},{"$f":"'[7]InfraS 1.2'!N379","v":0},{"$f":"'[7]InfraS 1.2'!O379","v":0},{"$f":"'[7]InfraS 1.2'!P379","v":0},{"$f":"'[7]InfraS 1.2'!Q379","v":0},{"$f":"'[7]InfraS 1.2'!S379","v":0},{"$f":"'[7]InfraS 1.2'!U379","v":0},{"$f":"'[7]InfraS 1.2'!V379","v":0},null,{"$f":"'[7]InfraS 1.2'!AC379","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN379","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO379","v":0},{"$f":"'[7]InfraS 1.2'!AP379","v":0},{"$f":"'[7]InfraS 1.2'!AQ379","v":0},{"$f":"'[7]InfraS 1.2'!AR379","v":0},{"$f":"'[7]InfraS 1.2'!AS379","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G380","v":0},{"$f":"'[7]InfraS 1.2'!H380","v":0},{"$f":"'[7]InfraS 1.2'!I380","v":0},{"$f":"'[7]InfraS 1.2'!J380","v":0},null,{"$f":"'[7]InfraS 1.2'!L380","v":0},{"$f":"'[7]InfraS 1.2'!M380","v":0},{"$f":"'[7]InfraS 1.2'!N380","v":0},{"$f":"'[7]InfraS 1.2'!O380","v":0},{"$f":"'[7]InfraS 1.2'!P380","v":0},{"$f":"'[7]InfraS 1.2'!Q380","v":0},{"$f":"'[7]InfraS 1.2'!S380","v":0},{"$f":"'[7]InfraS 1.2'!U380","v":0},{"$f":"'[7]InfraS 1.2'!V380","v":0},null,{"$f":"'[7]InfraS 1.2'!AC380","v":0},null,{"$f":"SUM(V380,W380)","v":0},{"$f":"'[7]InfraS 1.2'!AH380","v":0},null,{"$f":"SUM(Y380:Z380)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM380","v":0},null,{"$f":"SUM(AD380:AE380)","v":0},null,{"$f":"SUM(AF380:AG380)","v":0},{"$f":"'[7]InfraS 1.2'!AN380","v":0},null,{"$f":"SUM(AI380:AJ380)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO380","v":0},{"$f":"'[7]InfraS 1.2'!AP380","v":0},{"$f":"'[7]InfraS 1.2'!AQ380","v":0},{"$f":"'[7]InfraS 1.2'!AR380","v":0},{"$f":"'[7]InfraS 1.2'!AS380","v":0},null,{"$f":"IF(AND(G380=\"\",SUM(Q380+R380+S380+T380+U380+V380+Y380+Z380+AD380+AE380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G381","v":0},{"$f":"'[7]InfraS 1.2'!H381","v":0},{"$f":"'[7]InfraS 1.2'!I381","v":0},{"$f":"'[7]InfraS 1.2'!J381","v":0},null,{"$f":"'[7]InfraS 1.2'!L381","v":0},{"$f":"'[7]InfraS 1.2'!M381","v":0},{"$f":"'[7]InfraS 1.2'!N381","v":0},{"$f":"'[7]InfraS 1.2'!O381","v":0},{"$f":"'[7]InfraS 1.2'!P381","v":0},{"$f":"'[7]InfraS 1.2'!Q381","v":0},{"$f":"'[7]InfraS 1.2'!S381","v":0},{"$f":"'[7]InfraS 1.2'!U381","v":0},{"$f":"'[7]InfraS 1.2'!V381","v":0},null,{"$f":"'[7]InfraS 1.2'!AC381","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH381","v":0},null,0,null,{"$f":"SUM(AA381:AB381)","v":0},{"$f":"'[7]InfraS 1.2'!AM381","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN381","v":0},null,0,null,{"$f":"SUM(AK381:AL381)","v":0},{"$f":"'[7]InfraS 1.2'!AO381","v":0},{"$f":"'[7]InfraS 1.2'!AP381","v":0},{"$f":"'[7]InfraS 1.2'!AQ381","v":0},{"$f":"'[7]InfraS 1.2'!AR381","v":0},{"$f":"'[7]InfraS 1.2'!AS381","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G382","v":0},{"$f":"'[7]InfraS 1.2'!H382","v":0},{"$f":"'[7]InfraS 1.2'!I382","v":0},{"$f":"'[7]InfraS 1.2'!J382","v":0},null,{"$f":"'[7]InfraS 1.2'!L382","v":0},{"$f":"'[7]InfraS 1.2'!M382","v":0},{"$f":"'[7]InfraS 1.2'!N382","v":0},{"$f":"'[7]InfraS 1.2'!O382","v":0},{"$f":"'[7]InfraS 1.2'!P382","v":0},{"$f":"'[7]InfraS 1.2'!Q382","v":0},{"$f":"'[7]InfraS 1.2'!S382","v":0},{"$f":"'[7]InfraS 1.2'!U382","v":0},{"$f":"'[7]InfraS 1.2'!V382","v":0},null,{"$f":"'[7]InfraS 1.2'!AC382","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN382","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO382","v":0},{"$f":"'[7]InfraS 1.2'!AP382","v":0},{"$f":"'[7]InfraS 1.2'!AQ382","v":0},{"$f":"'[7]InfraS 1.2'!AR382","v":0},{"$f":"'[7]InfraS 1.2'!AS382","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G383","v":0},{"$f":"'[7]InfraS 1.2'!H383","v":0},{"$f":"'[7]InfraS 1.2'!I383","v":0},{"$f":"'[7]InfraS 1.2'!J383","v":0},null,{"$f":"'[7]InfraS 1.2'!L383","v":0},{"$f":"'[7]InfraS 1.2'!M383","v":0},{"$f":"'[7]InfraS 1.2'!N383","v":0},{"$f":"'[7]InfraS 1.2'!O383","v":0},{"$f":"'[7]InfraS 1.2'!P383","v":0},{"$f":"'[7]InfraS 1.2'!Q383","v":0},{"$f":"'[7]InfraS 1.2'!S383","v":0},{"$f":"'[7]InfraS 1.2'!U383","v":0},{"$f":"'[7]InfraS 1.2'!V383","v":0},null,{"$f":"'[7]InfraS 1.2'!AC383","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN383","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO383","v":0},{"$f":"'[7]InfraS 1.2'!AP383","v":0},{"$f":"'[7]InfraS 1.2'!AQ383","v":0},{"$f":"'[7]InfraS 1.2'!AR383","v":0},{"$f":"'[7]InfraS 1.2'!AS383","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G384","v":0},{"$f":"'[7]InfraS 1.2'!H384","v":0},{"$f":"'[7]InfraS 1.2'!I384","v":0},{"$f":"'[7]InfraS 1.2'!J384","v":0},null,{"$f":"'[7]InfraS 1.2'!L384","v":0},{"$f":"'[7]InfraS 1.2'!M384","v":0},{"$f":"'[7]InfraS 1.2'!N384","v":0},{"$f":"'[7]InfraS 1.2'!O384","v":0},{"$f":"'[7]InfraS 1.2'!P384","v":0},{"$f":"'[7]InfraS 1.2'!Q384","v":0},{"$f":"'[7]InfraS 1.2'!S384","v":0},{"$f":"'[7]InfraS 1.2'!U384","v":0},{"$f":"'[7]InfraS 1.2'!V384","v":0},null,{"$f":"'[7]InfraS 1.2'!AC384","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH384","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM384","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN384","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO384","v":0},{"$f":"'[7]InfraS 1.2'!AP384","v":0},{"$f":"'[7]InfraS 1.2'!AQ384","v":0},{"$f":"'[7]InfraS 1.2'!AR384","v":0},{"$f":"'[7]InfraS 1.2'!AS384","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G385","v":0},{"$f":"'[7]InfraS 1.2'!H385","v":0},{"$f":"'[7]InfraS 1.2'!I385","v":0},{"$f":"'[7]InfraS 1.2'!J385","v":0},null,{"$f":"'[7]InfraS 1.2'!L385","v":0},{"$f":"'[7]InfraS 1.2'!M385","v":0},{"$f":"'[7]InfraS 1.2'!N385","v":0},{"$f":"'[7]InfraS 1.2'!O385","v":0},{"$f":"'[7]InfraS 1.2'!P385","v":0},{"$f":"'[7]InfraS 1.2'!Q385","v":0},{"$f":"'[7]InfraS 1.2'!S385","v":0},{"$f":"'[7]InfraS 1.2'!U385","v":0},{"$f":"'[7]InfraS 1.2'!V385","v":0},null,{"$f":"'[7]InfraS 1.2'!AC385","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH385","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM385","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN385","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO385","v":0},{"$f":"'[7]InfraS 1.2'!AP385","v":0},{"$f":"'[7]InfraS 1.2'!AQ385","v":0},{"$f":"'[7]InfraS 1.2'!AR385","v":0},{"$f":"'[7]InfraS 1.2'!AS385","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G386","v":0},{"$f":"'[7]InfraS 1.2'!H386","v":0},{"$f":"'[7]InfraS 1.2'!I386","v":0},{"$f":"'[7]InfraS 1.2'!J386","v":0},null,{"$f":"'[7]InfraS 1.2'!L386","v":0},{"$f":"'[7]InfraS 1.2'!M386","v":0},{"$f":"'[7]InfraS 1.2'!N386","v":0},{"$f":"'[7]InfraS 1.2'!O386","v":0},{"$f":"'[7]InfraS 1.2'!P386","v":0},{"$f":"'[7]InfraS 1.2'!Q386","v":0},{"$f":"'[7]InfraS 1.2'!S386","v":0},{"$f":"'[7]InfraS 1.2'!U386","v":0},{"$f":"'[7]InfraS 1.2'!V386","v":0},null,{"$f":"'[7]InfraS 1.2'!AC386","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN386","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO386","v":0},{"$f":"'[7]InfraS 1.2'!AP386","v":0},{"$f":"'[7]InfraS 1.2'!AQ386","v":0},{"$f":"'[7]InfraS 1.2'!AR386","v":0},{"$f":"'[7]InfraS 1.2'!AS386","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G387","v":0},{"$f":"'[7]InfraS 1.2'!H387","v":0},{"$f":"'[7]InfraS 1.2'!I387","v":0},{"$f":"'[7]InfraS 1.2'!J387","v":0},null,{"$f":"'[7]InfraS 1.2'!L387","v":0},{"$f":"'[7]InfraS 1.2'!M387","v":0},{"$f":"'[7]InfraS 1.2'!N387","v":0},{"$f":"'[7]InfraS 1.2'!O387","v":0},{"$f":"'[7]InfraS 1.2'!P387","v":0},{"$f":"'[7]InfraS 1.2'!Q387","v":0},{"$f":"'[7]InfraS 1.2'!S387","v":0},{"$f":"'[7]InfraS 1.2'!U387","v":0},{"$f":"'[7]InfraS 1.2'!V387","v":0},null,{"$f":"'[7]InfraS 1.2'!AC387","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH387","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM387","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN387","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO387","v":0},{"$f":"'[7]InfraS 1.2'!AP387","v":0},{"$f":"'[7]InfraS 1.2'!AQ387","v":0},{"$f":"'[7]InfraS 1.2'!AR387","v":0},{"$f":"'[7]InfraS 1.2'!AS387","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G388","v":0},{"$f":"'[7]InfraS 1.2'!H388","v":0},{"$f":"'[7]InfraS 1.2'!I388","v":0},{"$f":"'[7]InfraS 1.2'!J388","v":0},null,{"$f":"'[7]InfraS 1.2'!L388","v":0},{"$f":"'[7]InfraS 1.2'!M388","v":0},{"$f":"'[7]InfraS 1.2'!N388","v":0},{"$f":"'[7]InfraS 1.2'!O388","v":0},{"$f":"'[7]InfraS 1.2'!P388","v":0},{"$f":"'[7]InfraS 1.2'!Q388","v":0},{"$f":"'[7]InfraS 1.2'!S388","v":0},{"$f":"'[7]InfraS 1.2'!U388","v":0},{"$f":"'[7]InfraS 1.2'!V388","v":0},null,{"$f":"'[7]InfraS 1.2'!AC388","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN388","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO388","v":0},{"$f":"'[7]InfraS 1.2'!AP388","v":0},{"$f":"'[7]InfraS 1.2'!AQ388","v":0},{"$f":"'[7]InfraS 1.2'!AR388","v":0},{"$f":"'[7]InfraS 1.2'!AS388","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G389","v":0},{"$f":"'[7]InfraS 1.2'!H389","v":0},{"$f":"'[7]InfraS 1.2'!I389","v":0},{"$f":"'[7]InfraS 1.2'!J389","v":0},null,{"$f":"'[7]InfraS 1.2'!L389","v":0},{"$f":"'[7]InfraS 1.2'!M389","v":0},{"$f":"'[7]InfraS 1.2'!N389","v":0},{"$f":"'[7]InfraS 1.2'!O389","v":0},{"$f":"'[7]InfraS 1.2'!P389","v":0},{"$f":"'[7]InfraS 1.2'!Q389","v":0},{"$f":"'[7]InfraS 1.2'!S389","v":0},{"$f":"'[7]InfraS 1.2'!U389","v":0},{"$f":"'[7]InfraS 1.2'!V389","v":0},null,{"$f":"'[7]InfraS 1.2'!AC389","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH389","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM389","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN389","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO389","v":0},{"$f":"'[7]InfraS 1.2'!AP389","v":0},{"$f":"'[7]InfraS 1.2'!AQ389","v":0},{"$f":"'[7]InfraS 1.2'!AR389","v":0},{"$f":"'[7]InfraS 1.2'!AS389","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G390","v":0},{"$f":"'[7]InfraS 1.2'!H390","v":0},{"$f":"'[7]InfraS 1.2'!I390","v":0},{"$f":"'[7]InfraS 1.2'!J390","v":0},null,{"$f":"'[7]InfraS 1.2'!L390","v":0},{"$f":"'[7]InfraS 1.2'!M390","v":0},{"$f":"'[7]InfraS 1.2'!N390","v":0},{"$f":"'[7]InfraS 1.2'!O390","v":0},{"$f":"'[7]InfraS 1.2'!P390","v":0},{"$f":"'[7]InfraS 1.2'!Q390","v":0},{"$f":"'[7]InfraS 1.2'!S390","v":0},{"$f":"'[7]InfraS 1.2'!U390","v":0},{"$f":"'[7]InfraS 1.2'!V390","v":0},null,{"$f":"'[7]InfraS 1.2'!AC390","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH390","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM390","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN390","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO390","v":0},{"$f":"'[7]InfraS 1.2'!AP390","v":0},{"$f":"'[7]InfraS 1.2'!AQ390","v":0},{"$f":"'[7]InfraS 1.2'!AR390","v":0},{"$f":"'[7]InfraS 1.2'!AS390","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G391","v":0},{"$f":"'[7]InfraS 1.2'!H391","v":0},{"$f":"'[7]InfraS 1.2'!I391","v":0},{"$f":"'[7]InfraS 1.2'!J391","v":0},null,{"$f":"'[7]InfraS 1.2'!L391","v":0},{"$f":"'[7]InfraS 1.2'!M391","v":0},{"$f":"'[7]InfraS 1.2'!N391","v":0},{"$f":"'[7]InfraS 1.2'!O391","v":0},{"$f":"'[7]InfraS 1.2'!P391","v":0},{"$f":"'[7]InfraS 1.2'!Q391","v":0},{"$f":"'[7]InfraS 1.2'!S391","v":0},{"$f":"'[7]InfraS 1.2'!U391","v":0},{"$f":"'[7]InfraS 1.2'!V391","v":0},null,{"$f":"'[7]InfraS 1.2'!AC391","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN391","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO391","v":0},{"$f":"'[7]InfraS 1.2'!AP391","v":0},{"$f":"'[7]InfraS 1.2'!AQ391","v":0},{"$f":"'[7]InfraS 1.2'!AR391","v":0},{"$f":"'[7]InfraS 1.2'!AS391","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G392","v":0},{"$f":"'[7]InfraS 1.2'!H392","v":0},{"$f":"'[7]InfraS 1.2'!I392","v":0},{"$f":"'[7]InfraS 1.2'!J392","v":0},null,{"$f":"'[7]InfraS 1.2'!L392","v":0},{"$f":"'[7]InfraS 1.2'!M392","v":0},{"$f":"'[7]InfraS 1.2'!N392","v":0},{"$f":"'[7]InfraS 1.2'!O392","v":0},{"$f":"'[7]InfraS 1.2'!P392","v":0},{"$f":"'[7]InfraS 1.2'!Q392","v":0},{"$f":"'[7]InfraS 1.2'!S392","v":0},{"$f":"'[7]InfraS 1.2'!U392","v":0},{"$f":"'[7]InfraS 1.2'!V392","v":0},null,{"$f":"'[7]InfraS 1.2'!AC392","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN392","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO392","v":0},{"$f":"'[7]InfraS 1.2'!AP392","v":0},{"$f":"'[7]InfraS 1.2'!AQ392","v":0},{"$f":"'[7]InfraS 1.2'!AR392","v":0},{"$f":"'[7]InfraS 1.2'!AS392","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G393","v":0},{"$f":"'[7]InfraS 1.2'!H393","v":0},{"$f":"'[7]InfraS 1.2'!I393","v":0},{"$f":"'[7]InfraS 1.2'!J393","v":0},null,{"$f":"'[7]InfraS 1.2'!L393","v":0},{"$f":"'[7]InfraS 1.2'!M393","v":0},{"$f":"'[7]InfraS 1.2'!N393","v":0},{"$f":"'[7]InfraS 1.2'!O393","v":0},{"$f":"'[7]InfraS 1.2'!P393","v":0},{"$f":"'[7]InfraS 1.2'!Q393","v":0},{"$f":"'[7]InfraS 1.2'!S393","v":0},{"$f":"'[7]InfraS 1.2'!U393","v":0},{"$f":"'[7]InfraS 1.2'!V393","v":0},null,{"$f":"'[7]InfraS 1.2'!AC393","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH393","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM393","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN393","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO393","v":0},{"$f":"'[7]InfraS 1.2'!AP393","v":0},{"$f":"'[7]InfraS 1.2'!AQ393","v":0},{"$f":"'[7]InfraS 1.2'!AR393","v":0},{"$f":"'[7]InfraS 1.2'!AS393","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G394","v":0},{"$f":"'[7]InfraS 1.2'!H394","v":0},{"$f":"'[7]InfraS 1.2'!I394","v":0},{"$f":"'[7]InfraS 1.2'!J394","v":0},null,{"$f":"'[7]InfraS 1.2'!L394","v":0},{"$f":"'[7]InfraS 1.2'!M394","v":0},{"$f":"'[7]InfraS 1.2'!N394","v":0},{"$f":"'[7]InfraS 1.2'!O394","v":0},{"$f":"'[7]InfraS 1.2'!P394","v":0},{"$f":"'[7]InfraS 1.2'!Q394","v":0},{"$f":"'[7]InfraS 1.2'!S394","v":0},{"$f":"'[7]InfraS 1.2'!U394","v":0},{"$f":"'[7]InfraS 1.2'!V394","v":0},null,{"$f":"'[7]InfraS 1.2'!AC394","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH394","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM394","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN394","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO394","v":0},{"$f":"'[7]InfraS 1.2'!AP394","v":0},{"$f":"'[7]InfraS 1.2'!AQ394","v":0},{"$f":"'[7]InfraS 1.2'!AR394","v":0},{"$f":"'[7]InfraS 1.2'!AS394","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G395","v":0},{"$f":"'[7]InfraS 1.2'!H395","v":0},{"$f":"'[7]InfraS 1.2'!I395","v":0},{"$f":"'[7]InfraS 1.2'!J395","v":0},null,{"$f":"'[7]InfraS 1.2'!L395","v":0},{"$f":"'[7]InfraS 1.2'!M395","v":0},{"$f":"'[7]InfraS 1.2'!N395","v":0},{"$f":"'[7]InfraS 1.2'!O395","v":0},{"$f":"'[7]InfraS 1.2'!P395","v":0},{"$f":"'[7]InfraS 1.2'!Q395","v":0},{"$f":"'[7]InfraS 1.2'!S395","v":0},{"$f":"'[7]InfraS 1.2'!U395","v":0},{"$f":"'[7]InfraS 1.2'!V395","v":0},null,{"$f":"'[7]InfraS 1.2'!AC395","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN395","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO395","v":0},{"$f":"'[7]InfraS 1.2'!AP395","v":0},{"$f":"'[7]InfraS 1.2'!AQ395","v":0},{"$f":"'[7]InfraS 1.2'!AR395","v":0},{"$f":"'[7]InfraS 1.2'!AS395","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G396","v":0},{"$f":"'[7]InfraS 1.2'!H396","v":0},{"$f":"'[7]InfraS 1.2'!I396","v":0},{"$f":"'[7]InfraS 1.2'!J396","v":0},null,{"$f":"'[7]InfraS 1.2'!L396","v":0},{"$f":"'[7]InfraS 1.2'!M396","v":0},{"$f":"'[7]InfraS 1.2'!N396","v":0},{"$f":"'[7]InfraS 1.2'!O396","v":0},{"$f":"'[7]InfraS 1.2'!P396","v":0},{"$f":"'[7]InfraS 1.2'!Q396","v":0},{"$f":"'[7]InfraS 1.2'!S396","v":0},{"$f":"'[7]InfraS 1.2'!U396","v":0},{"$f":"'[7]InfraS 1.2'!V396","v":0},null,{"$f":"'[7]InfraS 1.2'!AC396","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN396","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO396","v":0},{"$f":"'[7]InfraS 1.2'!AP396","v":0},{"$f":"'[7]InfraS 1.2'!AQ396","v":0},{"$f":"'[7]InfraS 1.2'!AR396","v":0},{"$f":"'[7]InfraS 1.2'!AS396","v":0},null,0]
[{"$f":"IF(LEN(G397)>3,1,C397)","v":0},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G397","v":0},{"$f":"'[7]InfraS 1.2'!H397","v":0},{"$f":"'[7]InfraS 1.2'!I397","v":0},{"$f":"'[7]InfraS 1.2'!J397","v":0},null,{"$f":"'[7]InfraS 1.2'!L397","v":0},{"$f":"'[7]InfraS 1.2'!M397","v":0},{"$f":"'[7]InfraS 1.2'!N397","v":0},{"$f":"'[7]InfraS 1.2'!O397","v":0},{"$f":"'[7]InfraS 1.2'!P397","v":0},{"$f":"'[7]InfraS 1.2'!Q397","v":0},{"$f":"'[7]InfraS 1.2'!S397","v":0},{"$f":"'[7]InfraS 1.2'!U397","v":0},{"$f":"'[7]InfraS 1.2'!V397","v":0},null,{"$f":"'[7]InfraS 1.2'!AC397","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN397","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO397","v":0},{"$f":"'[7]InfraS 1.2'!AP397","v":0},{"$f":"'[7]InfraS 1.2'!AQ397","v":0},{"$f":"'[7]InfraS 1.2'!AR397","v":0},{"$f":"'[7]InfraS 1.2'!AS397","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G398","v":0},{"$f":"'[7]InfraS 1.2'!H398","v":0},{"$f":"'[7]InfraS 1.2'!I398","v":0},{"$f":"'[7]InfraS 1.2'!J398","v":0},null,{"$f":"'[7]InfraS 1.2'!L398","v":0},{"$f":"'[7]InfraS 1.2'!M398","v":0},{"$f":"'[7]InfraS 1.2'!N398","v":0},{"$f":"'[7]InfraS 1.2'!O398","v":0},{"$f":"'[7]InfraS 1.2'!P398","v":0},{"$f":"'[7]InfraS 1.2'!Q398","v":0},{"$f":"'[7]InfraS 1.2'!S398","v":0},{"$f":"'[7]InfraS 1.2'!U398","v":0},{"$f":"'[7]InfraS 1.2'!V398","v":0},null,{"$f":"'[7]InfraS 1.2'!AC398","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN398","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO398","v":0},{"$f":"'[7]InfraS 1.2'!AP398","v":0},{"$f":"'[7]InfraS 1.2'!AQ398","v":0},{"$f":"'[7]InfraS 1.2'!AR398","v":0},{"$f":"'[7]InfraS 1.2'!AS398","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G399","v":0},{"$f":"'[7]InfraS 1.2'!H399","v":0},{"$f":"'[7]InfraS 1.2'!I399","v":0},{"$f":"'[7]InfraS 1.2'!J399","v":0},null,{"$f":"'[7]InfraS 1.2'!L399","v":0},{"$f":"'[7]InfraS 1.2'!M399","v":0},{"$f":"'[7]InfraS 1.2'!N399","v":0},{"$f":"'[7]InfraS 1.2'!O399","v":0},{"$f":"'[7]InfraS 1.2'!P399","v":0},{"$f":"'[7]InfraS 1.2'!Q399","v":0},{"$f":"'[7]InfraS 1.2'!S399","v":0},{"$f":"'[7]InfraS 1.2'!U399","v":0},{"$f":"'[7]InfraS 1.2'!V399","v":0},null,{"$f":"'[7]InfraS 1.2'!AC399","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN399","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO399","v":0},{"$f":"'[7]InfraS 1.2'!AP399","v":0},{"$f":"'[7]InfraS 1.2'!AQ399","v":0},{"$f":"'[7]InfraS 1.2'!AR399","v":0},{"$f":"'[7]InfraS 1.2'!AS399","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G400","v":0},{"$f":"'[7]InfraS 1.2'!H400","v":0},{"$f":"'[7]InfraS 1.2'!I400","v":0},{"$f":"'[7]InfraS 1.2'!J400","v":0},null,{"$f":"'[7]InfraS 1.2'!L400","v":0},{"$f":"'[7]InfraS 1.2'!M400","v":0},{"$f":"'[7]InfraS 1.2'!N400","v":0},{"$f":"'[7]InfraS 1.2'!O400","v":0},{"$f":"'[7]InfraS 1.2'!P400","v":0},{"$f":"'[7]InfraS 1.2'!Q400","v":0},{"$f":"'[7]InfraS 1.2'!S400","v":0},{"$f":"'[7]InfraS 1.2'!U400","v":0},{"$f":"'[7]InfraS 1.2'!V400","v":0},null,{"$f":"'[7]InfraS 1.2'!AC400","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN400","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO400","v":0},{"$f":"'[7]InfraS 1.2'!AP400","v":0},{"$f":"'[7]InfraS 1.2'!AQ400","v":0},{"$f":"'[7]InfraS 1.2'!AR400","v":0},{"$f":"'[7]InfraS 1.2'!AS400","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G401","v":0},{"$f":"'[7]InfraS 1.2'!H401","v":0},{"$f":"'[7]InfraS 1.2'!I401","v":0},{"$f":"'[7]InfraS 1.2'!J401","v":0},null,{"$f":"'[7]InfraS 1.2'!L401","v":0},{"$f":"'[7]InfraS 1.2'!M401","v":0},{"$f":"'[7]InfraS 1.2'!N401","v":0},{"$f":"'[7]InfraS 1.2'!O401","v":0},{"$f":"'[7]InfraS 1.2'!P401","v":0},{"$f":"'[7]InfraS 1.2'!Q401","v":0},{"$f":"'[7]InfraS 1.2'!S401","v":0},{"$f":"'[7]InfraS 1.2'!U401","v":0},{"$f":"'[7]InfraS 1.2'!V401","v":0},null,{"$f":"'[7]InfraS 1.2'!AC401","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN401","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO401","v":0},{"$f":"'[7]InfraS 1.2'!AP401","v":0},{"$f":"'[7]InfraS 1.2'!AQ401","v":0},{"$f":"'[7]InfraS 1.2'!AR401","v":0},{"$f":"'[7]InfraS 1.2'!AS401","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G402","v":0},{"$f":"'[7]InfraS 1.2'!H402","v":0},{"$f":"'[7]InfraS 1.2'!I402","v":0},{"$f":"'[7]InfraS 1.2'!J402","v":0},null,{"$f":"'[7]InfraS 1.2'!L402","v":0},{"$f":"'[7]InfraS 1.2'!M402","v":0},{"$f":"'[7]InfraS 1.2'!N402","v":0},{"$f":"'[7]InfraS 1.2'!O402","v":0},{"$f":"'[7]InfraS 1.2'!P402","v":0},{"$f":"'[7]InfraS 1.2'!Q402","v":0},{"$f":"'[7]InfraS 1.2'!S402","v":0},{"$f":"'[7]InfraS 1.2'!U402","v":0},{"$f":"'[7]InfraS 1.2'!V402","v":0},null,{"$f":"'[7]InfraS 1.2'!AC402","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN402","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO402","v":0},{"$f":"'[7]InfraS 1.2'!AP402","v":0},{"$f":"'[7]InfraS 1.2'!AQ402","v":0},{"$f":"'[7]InfraS 1.2'!AR402","v":0},{"$f":"'[7]InfraS 1.2'!AS402","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G403","v":0},{"$f":"'[7]InfraS 1.2'!H403","v":0},{"$f":"'[7]InfraS 1.2'!I403","v":0},{"$f":"'[7]InfraS 1.2'!J403","v":0},null,{"$f":"'[7]InfraS 1.2'!L403","v":0},{"$f":"'[7]InfraS 1.2'!M403","v":0},{"$f":"'[7]InfraS 1.2'!N403","v":0},{"$f":"'[7]InfraS 1.2'!O403","v":0},{"$f":"'[7]InfraS 1.2'!P403","v":0},{"$f":"'[7]InfraS 1.2'!Q403","v":0},{"$f":"'[7]InfraS 1.2'!S403","v":0},{"$f":"'[7]InfraS 1.2'!U403","v":0},{"$f":"'[7]InfraS 1.2'!V403","v":0},null,{"$f":"'[7]InfraS 1.2'!AC403","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN403","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO403","v":0},{"$f":"'[7]InfraS 1.2'!AP403","v":0},{"$f":"'[7]InfraS 1.2'!AQ403","v":0},{"$f":"'[7]InfraS 1.2'!AR403","v":0},{"$f":"'[7]InfraS 1.2'!AS403","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G404","v":0},{"$f":"'[7]InfraS 1.2'!H404","v":0},{"$f":"'[7]InfraS 1.2'!I404","v":0},{"$f":"'[7]InfraS 1.2'!J404","v":0},null,{"$f":"'[7]InfraS 1.2'!L404","v":0},{"$f":"'[7]InfraS 1.2'!M404","v":0},{"$f":"'[7]InfraS 1.2'!N404","v":0},{"$f":"'[7]InfraS 1.2'!O404","v":0},{"$f":"'[7]InfraS 1.2'!P404","v":0},{"$f":"'[7]InfraS 1.2'!Q404","v":0},{"$f":"'[7]InfraS 1.2'!S404","v":0},{"$f":"'[7]InfraS 1.2'!U404","v":0},{"$f":"'[7]InfraS 1.2'!V404","v":0},null,{"$f":"'[7]InfraS 1.2'!AC404","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN404","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO404","v":0},{"$f":"'[7]InfraS 1.2'!AP404","v":0},{"$f":"'[7]InfraS 1.2'!AQ404","v":0},{"$f":"'[7]InfraS 1.2'!AR404","v":0},{"$f":"'[7]InfraS 1.2'!AS404","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G405","v":0},{"$f":"'[7]InfraS 1.2'!H405","v":0},{"$f":"'[7]InfraS 1.2'!I405","v":0},{"$f":"'[7]InfraS 1.2'!J405","v":0},null,{"$f":"'[7]InfraS 1.2'!L405","v":0},{"$f":"'[7]InfraS 1.2'!M405","v":0},{"$f":"'[7]InfraS 1.2'!N405","v":0},{"$f":"'[7]InfraS 1.2'!O405","v":0},{"$f":"'[7]InfraS 1.2'!P405","v":0},{"$f":"'[7]InfraS 1.2'!Q405","v":0},{"$f":"'[7]InfraS 1.2'!S405","v":0},{"$f":"'[7]InfraS 1.2'!U405","v":0},{"$f":"'[7]InfraS 1.2'!V405","v":0},null,{"$f":"'[7]InfraS 1.2'!AC405","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN405","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO405","v":0},{"$f":"'[7]InfraS 1.2'!AP405","v":0},{"$f":"'[7]InfraS 1.2'!AQ405","v":0},{"$f":"'[7]InfraS 1.2'!AR405","v":0},{"$f":"'[7]InfraS 1.2'!AS405","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G406","v":0},{"$f":"'[7]InfraS 1.2'!H406","v":0},{"$f":"'[7]InfraS 1.2'!I406","v":0},{"$f":"'[7]InfraS 1.2'!J406","v":0},null,{"$f":"'[7]InfraS 1.2'!L406","v":0},{"$f":"'[7]InfraS 1.2'!M406","v":0},{"$f":"'[7]InfraS 1.2'!N406","v":0},{"$f":"'[7]InfraS 1.2'!O406","v":0},{"$f":"'[7]InfraS 1.2'!P406","v":0},{"$f":"'[7]InfraS 1.2'!Q406","v":0},{"$f":"'[7]InfraS 1.2'!S406","v":0},{"$f":"'[7]InfraS 1.2'!U406","v":0},{"$f":"'[7]InfraS 1.2'!V406","v":0},null,{"$f":"'[7]InfraS 1.2'!AC406","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN406","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO406","v":0},{"$f":"'[7]InfraS 1.2'!AP406","v":0},{"$f":"'[7]InfraS 1.2'!AQ406","v":0},{"$f":"'[7]InfraS 1.2'!AR406","v":0},{"$f":"'[7]InfraS 1.2'!AS406","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G407","v":0},{"$f":"'[7]InfraS 1.2'!H407","v":0},{"$f":"'[7]InfraS 1.2'!I407","v":0},{"$f":"'[7]InfraS 1.2'!J407","v":0},null,{"$f":"'[7]InfraS 1.2'!L407","v":0},{"$f":"'[7]InfraS 1.2'!M407","v":0},{"$f":"'[7]InfraS 1.2'!N407","v":0},{"$f":"'[7]InfraS 1.2'!O407","v":0},{"$f":"'[7]InfraS 1.2'!P407","v":0},{"$f":"'[7]InfraS 1.2'!Q407","v":0},{"$f":"'[7]InfraS 1.2'!S407","v":0},{"$f":"'[7]InfraS 1.2'!U407","v":0},{"$f":"'[7]InfraS 1.2'!V407","v":0},null,{"$f":"'[7]InfraS 1.2'!AC407","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN407","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO407","v":0},{"$f":"'[7]InfraS 1.2'!AP407","v":0},{"$f":"'[7]InfraS 1.2'!AQ407","v":0},{"$f":"'[7]InfraS 1.2'!AR407","v":0},{"$f":"'[7]InfraS 1.2'!AS407","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G408","v":0},{"$f":"'[7]InfraS 1.2'!H408","v":0},{"$f":"'[7]InfraS 1.2'!I408","v":0},{"$f":"'[7]InfraS 1.2'!J408","v":0},null,{"$f":"'[7]InfraS 1.2'!L408","v":0},{"$f":"'[7]InfraS 1.2'!M408","v":0},{"$f":"'[7]InfraS 1.2'!N408","v":0},{"$f":"'[7]InfraS 1.2'!O408","v":0},{"$f":"'[7]InfraS 1.2'!P408","v":0},{"$f":"'[7]InfraS 1.2'!Q408","v":0},{"$f":"'[7]InfraS 1.2'!S408","v":0},{"$f":"'[7]InfraS 1.2'!U408","v":0},{"$f":"'[7]InfraS 1.2'!V408","v":0},null,{"$f":"'[7]InfraS 1.2'!AC408","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN408","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO408","v":0},{"$f":"'[7]InfraS 1.2'!AP408","v":0},{"$f":"'[7]InfraS 1.2'!AQ408","v":0},{"$f":"'[7]InfraS 1.2'!AR408","v":0},{"$f":"'[7]InfraS 1.2'!AS408","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G409","v":0},{"$f":"'[7]InfraS 1.2'!H409","v":0},{"$f":"'[7]InfraS 1.2'!I409","v":0},{"$f":"'[7]InfraS 1.2'!J409","v":0},null,{"$f":"'[7]InfraS 1.2'!L409","v":0},{"$f":"'[7]InfraS 1.2'!M409","v":0},{"$f":"'[7]InfraS 1.2'!N409","v":0},{"$f":"'[7]InfraS 1.2'!O409","v":0},{"$f":"'[7]InfraS 1.2'!P409","v":0},{"$f":"'[7]InfraS 1.2'!Q409","v":0},{"$f":"'[7]InfraS 1.2'!S409","v":0},{"$f":"'[7]InfraS 1.2'!U409","v":0},{"$f":"'[7]InfraS 1.2'!V409","v":0},null,{"$f":"'[7]InfraS 1.2'!AC409","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN409","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO409","v":0},{"$f":"'[7]InfraS 1.2'!AP409","v":0},{"$f":"'[7]InfraS 1.2'!AQ409","v":0},{"$f":"'[7]InfraS 1.2'!AR409","v":0},{"$f":"'[7]InfraS 1.2'!AS409","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G410","v":0},{"$f":"'[7]InfraS 1.2'!H410","v":0},{"$f":"'[7]InfraS 1.2'!I410","v":0},{"$f":"'[7]InfraS 1.2'!J410","v":0},null,{"$f":"'[7]InfraS 1.2'!L410","v":0},{"$f":"'[7]InfraS 1.2'!M410","v":0},{"$f":"'[7]InfraS 1.2'!N410","v":0},{"$f":"'[7]InfraS 1.2'!O410","v":0},{"$f":"'[7]InfraS 1.2'!P410","v":0},{"$f":"'[7]InfraS 1.2'!Q410","v":0},{"$f":"'[7]InfraS 1.2'!S410","v":0},{"$f":"'[7]InfraS 1.2'!U410","v":0},{"$f":"'[7]InfraS 1.2'!V410","v":0},null,{"$f":"'[7]InfraS 1.2'!AC410","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN410","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO410","v":0},{"$f":"'[7]InfraS 1.2'!AP410","v":0},{"$f":"'[7]InfraS 1.2'!AQ410","v":0},{"$f":"'[7]InfraS 1.2'!AR410","v":0},{"$f":"'[7]InfraS 1.2'!AS410","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G411","v":0},{"$f":"'[7]InfraS 1.2'!H411","v":0},{"$f":"'[7]InfraS 1.2'!I411","v":0},{"$f":"'[7]InfraS 1.2'!J411","v":0},null,{"$f":"'[7]InfraS 1.2'!L411","v":0},{"$f":"'[7]InfraS 1.2'!M411","v":0},{"$f":"'[7]InfraS 1.2'!N411","v":0},{"$f":"'[7]InfraS 1.2'!O411","v":0},{"$f":"'[7]InfraS 1.2'!P411","v":0},{"$f":"'[7]InfraS 1.2'!Q411","v":0},{"$f":"'[7]InfraS 1.2'!S411","v":0},{"$f":"'[7]InfraS 1.2'!U411","v":0},{"$f":"'[7]InfraS 1.2'!V411","v":0},null,{"$f":"'[7]InfraS 1.2'!AC411","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH411","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM411","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN411","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO411","v":0},{"$f":"'[7]InfraS 1.2'!AP411","v":0},{"$f":"'[7]InfraS 1.2'!AQ411","v":0},{"$f":"'[7]InfraS 1.2'!AR411","v":0},{"$f":"'[7]InfraS 1.2'!AS411","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G412","v":0},{"$f":"'[7]InfraS 1.2'!H412","v":0},{"$f":"'[7]InfraS 1.2'!I412","v":0},{"$f":"'[7]InfraS 1.2'!J412","v":0},null,{"$f":"'[7]InfraS 1.2'!L412","v":0},{"$f":"'[7]InfraS 1.2'!M412","v":0},{"$f":"'[7]InfraS 1.2'!N412","v":0},{"$f":"'[7]InfraS 1.2'!O412","v":0},{"$f":"'[7]InfraS 1.2'!P412","v":0},{"$f":"'[7]InfraS 1.2'!Q412","v":0},{"$f":"'[7]InfraS 1.2'!S412","v":0},{"$f":"'[7]InfraS 1.2'!U412","v":0},{"$f":"'[7]InfraS 1.2'!V412","v":0},null,{"$f":"'[7]InfraS 1.2'!AC412","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH412","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM412","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN412","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO412","v":0},{"$f":"'[7]InfraS 1.2'!AP412","v":0},{"$f":"'[7]InfraS 1.2'!AQ412","v":0},{"$f":"'[7]InfraS 1.2'!AR412","v":0},{"$f":"'[7]InfraS 1.2'!AS412","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G413","v":0},{"$f":"'[7]InfraS 1.2'!H413","v":0},{"$f":"'[7]InfraS 1.2'!I413","v":0},{"$f":"'[7]InfraS 1.2'!J413","v":0},null,{"$f":"'[7]InfraS 1.2'!L413","v":0},{"$f":"'[7]InfraS 1.2'!M413","v":0},{"$f":"'[7]InfraS 1.2'!N413","v":0},{"$f":"'[7]InfraS 1.2'!O413","v":0},{"$f":"'[7]InfraS 1.2'!P413","v":0},{"$f":"'[7]InfraS 1.2'!Q413","v":0},{"$f":"'[7]InfraS 1.2'!S413","v":0},{"$f":"'[7]InfraS 1.2'!U413","v":0},{"$f":"'[7]InfraS 1.2'!V413","v":0},null,{"$f":"'[7]InfraS 1.2'!AC413","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH413","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM413","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN413","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO413","v":0},{"$f":"'[7]InfraS 1.2'!AP413","v":0},{"$f":"'[7]InfraS 1.2'!AQ413","v":0},{"$f":"'[7]InfraS 1.2'!AR413","v":0},{"$f":"'[7]InfraS 1.2'!AS413","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G414","v":0},{"$f":"'[7]InfraS 1.2'!H414","v":0},{"$f":"'[7]InfraS 1.2'!I414","v":0},{"$f":"'[7]InfraS 1.2'!J414","v":0},null,{"$f":"'[7]InfraS 1.2'!L414","v":0},{"$f":"'[7]InfraS 1.2'!M414","v":0},{"$f":"'[7]InfraS 1.2'!N414","v":0},{"$f":"'[7]InfraS 1.2'!O414","v":0},{"$f":"'[7]InfraS 1.2'!P414","v":0},{"$f":"'[7]InfraS 1.2'!Q414","v":0},{"$f":"'[7]InfraS 1.2'!S414","v":0},{"$f":"'[7]InfraS 1.2'!U414","v":0},{"$f":"'[7]InfraS 1.2'!V414","v":0},null,{"$f":"'[7]InfraS 1.2'!AC414","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN414","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO414","v":0},{"$f":"'[7]InfraS 1.2'!AP414","v":0},{"$f":"'[7]InfraS 1.2'!AQ414","v":0},{"$f":"'[7]InfraS 1.2'!AR414","v":0},{"$f":"'[7]InfraS 1.2'!AS414","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G415","v":0},{"$f":"'[7]InfraS 1.2'!H415","v":0},{"$f":"'[7]InfraS 1.2'!I415","v":0},{"$f":"'[7]InfraS 1.2'!J415","v":0},null,{"$f":"'[7]InfraS 1.2'!L415","v":0},{"$f":"'[7]InfraS 1.2'!M415","v":0},{"$f":"'[7]InfraS 1.2'!N415","v":0},{"$f":"'[7]InfraS 1.2'!O415","v":0},{"$f":"'[7]InfraS 1.2'!P415","v":0},{"$f":"'[7]InfraS 1.2'!Q415","v":0},{"$f":"'[7]InfraS 1.2'!S415","v":0},{"$f":"'[7]InfraS 1.2'!U415","v":0},{"$f":"'[7]InfraS 1.2'!V415","v":0},null,{"$f":"'[7]InfraS 1.2'!AC415","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN415","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO415","v":0},{"$f":"'[7]InfraS 1.2'!AP415","v":0},{"$f":"'[7]InfraS 1.2'!AQ415","v":0},{"$f":"'[7]InfraS 1.2'!AR415","v":0},{"$f":"'[7]InfraS 1.2'!AS415","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G416","v":0},{"$f":"'[7]InfraS 1.2'!H416","v":0},{"$f":"'[7]InfraS 1.2'!I416","v":0},{"$f":"'[7]InfraS 1.2'!J416","v":0},null,{"$f":"'[7]InfraS 1.2'!L416","v":0},{"$f":"'[7]InfraS 1.2'!M416","v":0},{"$f":"'[7]InfraS 1.2'!N416","v":0},{"$f":"'[7]InfraS 1.2'!O416","v":0},{"$f":"'[7]InfraS 1.2'!P416","v":0},{"$f":"'[7]InfraS 1.2'!Q416","v":0},{"$f":"'[7]InfraS 1.2'!S416","v":0},{"$f":"'[7]InfraS 1.2'!U416","v":0},{"$f":"'[7]InfraS 1.2'!V416","v":0},null,{"$f":"'[7]InfraS 1.2'!AC416","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN416","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO416","v":0},{"$f":"'[7]InfraS 1.2'!AP416","v":0},{"$f":"'[7]InfraS 1.2'!AQ416","v":0},{"$f":"'[7]InfraS 1.2'!AR416","v":0},{"$f":"'[7]InfraS 1.2'!AS416","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G417","v":0},{"$f":"'[7]InfraS 1.2'!H417","v":0},{"$f":"'[7]InfraS 1.2'!I417","v":0},{"$f":"'[7]InfraS 1.2'!J417","v":0},null,{"$f":"'[7]InfraS 1.2'!L417","v":0},{"$f":"'[7]InfraS 1.2'!M417","v":0},{"$f":"'[7]InfraS 1.2'!N417","v":0},{"$f":"'[7]InfraS 1.2'!O417","v":0},{"$f":"'[7]InfraS 1.2'!P417","v":0},{"$f":"'[7]InfraS 1.2'!Q417","v":0},{"$f":"'[7]InfraS 1.2'!S417","v":0},{"$f":"'[7]InfraS 1.2'!U417","v":0},{"$f":"'[7]InfraS 1.2'!V417","v":0},null,{"$f":"'[7]InfraS 1.2'!AC417","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN417","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO417","v":0},{"$f":"'[7]InfraS 1.2'!AP417","v":0},{"$f":"'[7]InfraS 1.2'!AQ417","v":0},{"$f":"'[7]InfraS 1.2'!AR417","v":0},{"$f":"'[7]InfraS 1.2'!AS417","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G418","v":0},{"$f":"'[7]InfraS 1.2'!H418","v":0},{"$f":"'[7]InfraS 1.2'!I418","v":0},{"$f":"'[7]InfraS 1.2'!J418","v":0},null,{"$f":"'[7]InfraS 1.2'!L418","v":0},{"$f":"'[7]InfraS 1.2'!M418","v":0},{"$f":"'[7]InfraS 1.2'!N418","v":0},{"$f":"'[7]InfraS 1.2'!O418","v":0},{"$f":"'[7]InfraS 1.2'!P418","v":0},{"$f":"'[7]InfraS 1.2'!Q418","v":0},{"$f":"'[7]InfraS 1.2'!S418","v":0},{"$f":"'[7]InfraS 1.2'!U418","v":0},{"$f":"'[7]InfraS 1.2'!V418","v":0},null,{"$f":"'[7]InfraS 1.2'!AC418","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH418","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM418","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN418","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO418","v":0},{"$f":"'[7]InfraS 1.2'!AP418","v":0},{"$f":"'[7]InfraS 1.2'!AQ418","v":0},{"$f":"'[7]InfraS 1.2'!AR418","v":0},{"$f":"'[7]InfraS 1.2'!AS418","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G419","v":0},{"$f":"'[7]InfraS 1.2'!H419","v":0},{"$f":"'[7]InfraS 1.2'!I419","v":0},{"$f":"'[7]InfraS 1.2'!J419","v":0},null,{"$f":"'[7]InfraS 1.2'!L419","v":0},{"$f":"'[7]InfraS 1.2'!M419","v":0},{"$f":"'[7]InfraS 1.2'!N419","v":0},{"$f":"'[7]InfraS 1.2'!O419","v":0},{"$f":"'[7]InfraS 1.2'!P419","v":0},{"$f":"'[7]InfraS 1.2'!Q419","v":0},{"$f":"'[7]InfraS 1.2'!S419","v":0},{"$f":"'[7]InfraS 1.2'!U419","v":0},{"$f":"'[7]InfraS 1.2'!V419","v":0},null,{"$f":"'[7]InfraS 1.2'!AC419","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN419","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO419","v":0},{"$f":"'[7]InfraS 1.2'!AP419","v":0},{"$f":"'[7]InfraS 1.2'!AQ419","v":0},{"$f":"'[7]InfraS 1.2'!AR419","v":0},{"$f":"'[7]InfraS 1.2'!AS419","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G420","v":0},{"$f":"'[7]InfraS 1.2'!H420","v":0},{"$f":"'[7]InfraS 1.2'!I420","v":0},{"$f":"'[7]InfraS 1.2'!J420","v":0},null,{"$f":"'[7]InfraS 1.2'!L420","v":0},{"$f":"'[7]InfraS 1.2'!M420","v":0},{"$f":"'[7]InfraS 1.2'!N420","v":0},{"$f":"'[7]InfraS 1.2'!O420","v":0},{"$f":"'[7]InfraS 1.2'!P420","v":0},{"$f":"'[7]InfraS 1.2'!Q420","v":0},{"$f":"'[7]InfraS 1.2'!S420","v":0},{"$f":"'[7]InfraS 1.2'!U420","v":0},{"$f":"'[7]InfraS 1.2'!V420","v":0},null,{"$f":"'[7]InfraS 1.2'!AC420","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN420","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO420","v":0},{"$f":"'[7]InfraS 1.2'!AP420","v":0},{"$f":"'[7]InfraS 1.2'!AQ420","v":0},{"$f":"'[7]InfraS 1.2'!AR420","v":0},{"$f":"'[7]InfraS 1.2'!AS420","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G421","v":0},{"$f":"'[7]InfraS 1.2'!H421","v":0},{"$f":"'[7]InfraS 1.2'!I421","v":0},{"$f":"'[7]InfraS 1.2'!J421","v":0},null,{"$f":"'[7]InfraS 1.2'!L421","v":0},{"$f":"'[7]InfraS 1.2'!M421","v":0},{"$f":"'[7]InfraS 1.2'!N421","v":0},{"$f":"'[7]InfraS 1.2'!O421","v":0},{"$f":"'[7]InfraS 1.2'!P421","v":0},{"$f":"'[7]InfraS 1.2'!Q421","v":0},{"$f":"'[7]InfraS 1.2'!S421","v":0},{"$f":"'[7]InfraS 1.2'!U421","v":0},{"$f":"'[7]InfraS 1.2'!V421","v":0},null,{"$f":"'[7]InfraS 1.2'!AC421","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN421","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO421","v":0},{"$f":"'[7]InfraS 1.2'!AP421","v":0},{"$f":"'[7]InfraS 1.2'!AQ421","v":0},{"$f":"'[7]InfraS 1.2'!AR421","v":0},{"$f":"'[7]InfraS 1.2'!AS421","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G422","v":0},{"$f":"'[7]InfraS 1.2'!H422","v":0},{"$f":"'[7]InfraS 1.2'!I422","v":0},{"$f":"'[7]InfraS 1.2'!J422","v":0},null,{"$f":"'[7]InfraS 1.2'!L422","v":0},{"$f":"'[7]InfraS 1.2'!M422","v":0},{"$f":"'[7]InfraS 1.2'!N422","v":0},{"$f":"'[7]InfraS 1.2'!O422","v":0},{"$f":"'[7]InfraS 1.2'!P422","v":0},{"$f":"'[7]InfraS 1.2'!Q422","v":0},{"$f":"'[7]InfraS 1.2'!S422","v":0},{"$f":"'[7]InfraS 1.2'!U422","v":0},{"$f":"'[7]InfraS 1.2'!V422","v":0},null,{"$f":"'[7]InfraS 1.2'!AC422","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN422","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO422","v":0},{"$f":"'[7]InfraS 1.2'!AP422","v":0},{"$f":"'[7]InfraS 1.2'!AQ422","v":0},{"$f":"'[7]InfraS 1.2'!AR422","v":0},{"$f":"'[7]InfraS 1.2'!AS422","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G423","v":0},{"$f":"'[7]InfraS 1.2'!H423","v":0},{"$f":"'[7]InfraS 1.2'!I423","v":0},{"$f":"'[7]InfraS 1.2'!J423","v":0},null,{"$f":"'[7]InfraS 1.2'!L423","v":0},{"$f":"'[7]InfraS 1.2'!M423","v":0},{"$f":"'[7]InfraS 1.2'!N423","v":0},{"$f":"'[7]InfraS 1.2'!O423","v":0},{"$f":"'[7]InfraS 1.2'!P423","v":0},{"$f":"'[7]InfraS 1.2'!Q423","v":0},{"$f":"'[7]InfraS 1.2'!S423","v":0},{"$f":"'[7]InfraS 1.2'!U423","v":0},{"$f":"'[7]InfraS 1.2'!V423","v":0},null,{"$f":"'[7]InfraS 1.2'!AC423","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN423","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO423","v":0},{"$f":"'[7]InfraS 1.2'!AP423","v":0},{"$f":"'[7]InfraS 1.2'!AQ423","v":0},{"$f":"'[7]InfraS 1.2'!AR423","v":0},{"$f":"'[7]InfraS 1.2'!AS423","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G424","v":0},{"$f":"'[7]InfraS 1.2'!H424","v":0},{"$f":"'[7]InfraS 1.2'!I424","v":0},{"$f":"'[7]InfraS 1.2'!J424","v":0},null,{"$f":"'[7]InfraS 1.2'!L424","v":0},{"$f":"'[7]InfraS 1.2'!M424","v":0},{"$f":"'[7]InfraS 1.2'!N424","v":0},{"$f":"'[7]InfraS 1.2'!O424","v":0},{"$f":"'[7]InfraS 1.2'!P424","v":0},{"$f":"'[7]InfraS 1.2'!Q424","v":0},{"$f":"'[7]InfraS 1.2'!S424","v":0},{"$f":"'[7]InfraS 1.2'!U424","v":0},{"$f":"'[7]InfraS 1.2'!V424","v":0},null,{"$f":"'[7]InfraS 1.2'!AC424","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN424","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO424","v":0},{"$f":"'[7]InfraS 1.2'!AP424","v":0},{"$f":"'[7]InfraS 1.2'!AQ424","v":0},{"$f":"'[7]InfraS 1.2'!AR424","v":0},{"$f":"'[7]InfraS 1.2'!AS424","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G425","v":0},{"$f":"'[7]InfraS 1.2'!H425","v":0},{"$f":"'[7]InfraS 1.2'!I425","v":0},{"$f":"'[7]InfraS 1.2'!J425","v":0},null,{"$f":"'[7]InfraS 1.2'!L425","v":0},{"$f":"'[7]InfraS 1.2'!M425","v":0},{"$f":"'[7]InfraS 1.2'!N425","v":0},{"$f":"'[7]InfraS 1.2'!O425","v":0},{"$f":"'[7]InfraS 1.2'!P425","v":0},{"$f":"'[7]InfraS 1.2'!Q425","v":0},{"$f":"'[7]InfraS 1.2'!S425","v":0},{"$f":"'[7]InfraS 1.2'!U425","v":0},{"$f":"'[7]InfraS 1.2'!V425","v":0},null,{"$f":"'[7]InfraS 1.2'!AC425","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN425","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO425","v":0},{"$f":"'[7]InfraS 1.2'!AP425","v":0},{"$f":"'[7]InfraS 1.2'!AQ425","v":0},{"$f":"'[7]InfraS 1.2'!AR425","v":0},{"$f":"'[7]InfraS 1.2'!AS425","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G426","v":0},{"$f":"'[7]InfraS 1.2'!H426","v":0},{"$f":"'[7]InfraS 1.2'!I426","v":0},{"$f":"'[7]InfraS 1.2'!J426","v":0},null,{"$f":"'[7]InfraS 1.2'!L426","v":0},{"$f":"'[7]InfraS 1.2'!M426","v":0},{"$f":"'[7]InfraS 1.2'!N426","v":0},{"$f":"'[7]InfraS 1.2'!O426","v":0},{"$f":"'[7]InfraS 1.2'!P426","v":0},{"$f":"'[7]InfraS 1.2'!Q426","v":0},{"$f":"'[7]InfraS 1.2'!S426","v":0},{"$f":"'[7]InfraS 1.2'!U426","v":0},{"$f":"'[7]InfraS 1.2'!V426","v":0},null,{"$f":"'[7]InfraS 1.2'!AC426","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN426","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO426","v":0},{"$f":"'[7]InfraS 1.2'!AP426","v":0},{"$f":"'[7]InfraS 1.2'!AQ426","v":0},{"$f":"'[7]InfraS 1.2'!AR426","v":0},{"$f":"'[7]InfraS 1.2'!AS426","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G427","v":0},{"$f":"'[7]InfraS 1.2'!H427","v":0},{"$f":"'[7]InfraS 1.2'!I427","v":0},{"$f":"'[7]InfraS 1.2'!J427","v":0},null,{"$f":"'[7]InfraS 1.2'!L427","v":0},{"$f":"'[7]InfraS 1.2'!M427","v":0},{"$f":"'[7]InfraS 1.2'!N427","v":0},{"$f":"'[7]InfraS 1.2'!O427","v":0},{"$f":"'[7]InfraS 1.2'!P427","v":0},{"$f":"'[7]InfraS 1.2'!Q427","v":0},{"$f":"'[7]InfraS 1.2'!S427","v":0},{"$f":"'[7]InfraS 1.2'!U427","v":0},{"$f":"'[7]InfraS 1.2'!V427","v":0},null,{"$f":"'[7]InfraS 1.2'!AC427","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN427","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO427","v":0},{"$f":"'[7]InfraS 1.2'!AP427","v":0},{"$f":"'[7]InfraS 1.2'!AQ427","v":0},{"$f":"'[7]InfraS 1.2'!AR427","v":0},{"$f":"'[7]InfraS 1.2'!AS427","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G428","v":0},{"$f":"'[7]InfraS 1.2'!H428","v":0},{"$f":"'[7]InfraS 1.2'!I428","v":0},{"$f":"'[7]InfraS 1.2'!J428","v":0},null,{"$f":"'[7]InfraS 1.2'!L428","v":0},{"$f":"'[7]InfraS 1.2'!M428","v":0},{"$f":"'[7]InfraS 1.2'!N428","v":0},{"$f":"'[7]InfraS 1.2'!O428","v":0},{"$f":"'[7]InfraS 1.2'!P428","v":0},{"$f":"'[7]InfraS 1.2'!Q428","v":0},{"$f":"'[7]InfraS 1.2'!S428","v":0},{"$f":"'[7]InfraS 1.2'!U428","v":0},{"$f":"'[7]InfraS 1.2'!V428","v":0},null,{"$f":"'[7]InfraS 1.2'!AC428","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN428","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO428","v":0},{"$f":"'[7]InfraS 1.2'!AP428","v":0},{"$f":"'[7]InfraS 1.2'!AQ428","v":0},{"$f":"'[7]InfraS 1.2'!AR428","v":0},{"$f":"'[7]InfraS 1.2'!AS428","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G429","v":0},{"$f":"'[7]InfraS 1.2'!H429","v":0},{"$f":"'[7]InfraS 1.2'!I429","v":0},{"$f":"'[7]InfraS 1.2'!J429","v":0},null,{"$f":"'[7]InfraS 1.2'!L429","v":0},{"$f":"'[7]InfraS 1.2'!M429","v":0},{"$f":"'[7]InfraS 1.2'!N429","v":0},{"$f":"'[7]InfraS 1.2'!O429","v":0},{"$f":"'[7]InfraS 1.2'!P429","v":0},{"$f":"'[7]InfraS 1.2'!Q429","v":0},{"$f":"'[7]InfraS 1.2'!S429","v":0},{"$f":"'[7]InfraS 1.2'!U429","v":0},{"$f":"'[7]InfraS 1.2'!V429","v":0},null,{"$f":"'[7]InfraS 1.2'!AC429","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN429","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO429","v":0},{"$f":"'[7]InfraS 1.2'!AP429","v":0},{"$f":"'[7]InfraS 1.2'!AQ429","v":0},{"$f":"'[7]InfraS 1.2'!AR429","v":0},{"$f":"'[7]InfraS 1.2'!AS429","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G430","v":0},{"$f":"'[7]InfraS 1.2'!H430","v":0},{"$f":"'[7]InfraS 1.2'!I430","v":0},{"$f":"'[7]InfraS 1.2'!J430","v":0},null,{"$f":"'[7]InfraS 1.2'!L430","v":0},{"$f":"'[7]InfraS 1.2'!M430","v":0},{"$f":"'[7]InfraS 1.2'!N430","v":0},{"$f":"'[7]InfraS 1.2'!O430","v":0},{"$f":"'[7]InfraS 1.2'!P430","v":0},{"$f":"'[7]InfraS 1.2'!Q430","v":0},{"$f":"'[7]InfraS 1.2'!S430","v":0},{"$f":"'[7]InfraS 1.2'!U430","v":0},{"$f":"'[7]InfraS 1.2'!V430","v":0},null,{"$f":"'[7]InfraS 1.2'!AC430","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH430","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM430","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN430","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO430","v":0},{"$f":"'[7]InfraS 1.2'!AP430","v":0},{"$f":"'[7]InfraS 1.2'!AQ430","v":0},{"$f":"'[7]InfraS 1.2'!AR430","v":0},{"$f":"'[7]InfraS 1.2'!AS430","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G431","v":0},{"$f":"'[7]InfraS 1.2'!H431","v":0},{"$f":"'[7]InfraS 1.2'!I431","v":0},{"$f":"'[7]InfraS 1.2'!J431","v":0},null,{"$f":"'[7]InfraS 1.2'!L431","v":0},{"$f":"'[7]InfraS 1.2'!M431","v":0},{"$f":"'[7]InfraS 1.2'!N431","v":0},{"$f":"'[7]InfraS 1.2'!O431","v":0},{"$f":"'[7]InfraS 1.2'!P431","v":0},{"$f":"'[7]InfraS 1.2'!Q431","v":0},{"$f":"'[7]InfraS 1.2'!S431","v":0},{"$f":"'[7]InfraS 1.2'!U431","v":0},{"$f":"'[7]InfraS 1.2'!V431","v":0},null,{"$f":"'[7]InfraS 1.2'!AC431","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN431","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO431","v":0},{"$f":"'[7]InfraS 1.2'!AP431","v":0},{"$f":"'[7]InfraS 1.2'!AQ431","v":0},{"$f":"'[7]InfraS 1.2'!AR431","v":0},{"$f":"'[7]InfraS 1.2'!AS431","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G432","v":0},{"$f":"'[7]InfraS 1.2'!H432","v":0},{"$f":"'[7]InfraS 1.2'!I432","v":0},{"$f":"'[7]InfraS 1.2'!J432","v":0},null,{"$f":"'[7]InfraS 1.2'!L432","v":0},{"$f":"'[7]InfraS 1.2'!M432","v":0},{"$f":"'[7]InfraS 1.2'!N432","v":0},{"$f":"'[7]InfraS 1.2'!O432","v":0},{"$f":"'[7]InfraS 1.2'!P432","v":0},{"$f":"'[7]InfraS 1.2'!Q432","v":0},{"$f":"'[7]InfraS 1.2'!S432","v":0},{"$f":"'[7]InfraS 1.2'!U432","v":0},{"$f":"'[7]InfraS 1.2'!V432","v":0},null,{"$f":"'[7]InfraS 1.2'!AC432","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN432","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO432","v":0},{"$f":"'[7]InfraS 1.2'!AP432","v":0},{"$f":"'[7]InfraS 1.2'!AQ432","v":0},{"$f":"'[7]InfraS 1.2'!AR432","v":0},{"$f":"'[7]InfraS 1.2'!AS432","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G433","v":0},{"$f":"'[7]InfraS 1.2'!H433","v":0},{"$f":"'[7]InfraS 1.2'!I433","v":0},{"$f":"'[7]InfraS 1.2'!J433","v":0},null,{"$f":"'[7]InfraS 1.2'!L433","v":0},{"$f":"'[7]InfraS 1.2'!M433","v":0},{"$f":"'[7]InfraS 1.2'!N433","v":0},{"$f":"'[7]InfraS 1.2'!O433","v":0},{"$f":"'[7]InfraS 1.2'!P433","v":0},{"$f":"'[7]InfraS 1.2'!Q433","v":0},{"$f":"'[7]InfraS 1.2'!S433","v":0},{"$f":"'[7]InfraS 1.2'!U433","v":0},{"$f":"'[7]InfraS 1.2'!V433","v":0},null,{"$f":"'[7]InfraS 1.2'!AC433","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN433","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO433","v":0},{"$f":"'[7]InfraS 1.2'!AP433","v":0},{"$f":"'[7]InfraS 1.2'!AQ433","v":0},{"$f":"'[7]InfraS 1.2'!AR433","v":0},{"$f":"'[7]InfraS 1.2'!AS433","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G434","v":0},{"$f":"'[7]InfraS 1.2'!H434","v":0},{"$f":"'[7]InfraS 1.2'!I434","v":0},{"$f":"'[7]InfraS 1.2'!J434","v":0},null,{"$f":"'[7]InfraS 1.2'!L434","v":0},{"$f":"'[7]InfraS 1.2'!M434","v":0},{"$f":"'[7]InfraS 1.2'!N434","v":0},{"$f":"'[7]InfraS 1.2'!O434","v":0},{"$f":"'[7]InfraS 1.2'!P434","v":0},{"$f":"'[7]InfraS 1.2'!Q434","v":0},{"$f":"'[7]InfraS 1.2'!S434","v":0},{"$f":"'[7]InfraS 1.2'!U434","v":0},{"$f":"'[7]InfraS 1.2'!V434","v":0},null,{"$f":"'[7]InfraS 1.2'!AC434","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN434","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO434","v":0},{"$f":"'[7]InfraS 1.2'!AP434","v":0},{"$f":"'[7]InfraS 1.2'!AQ434","v":0},{"$f":"'[7]InfraS 1.2'!AR434","v":0},{"$f":"'[7]InfraS 1.2'!AS434","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G435","v":0},{"$f":"'[7]InfraS 1.2'!H435","v":0},{"$f":"'[7]InfraS 1.2'!I435","v":0},{"$f":"'[7]InfraS 1.2'!J435","v":0},null,{"$f":"'[7]InfraS 1.2'!L435","v":0},{"$f":"'[7]InfraS 1.2'!M435","v":0},{"$f":"'[7]InfraS 1.2'!N435","v":0},{"$f":"'[7]InfraS 1.2'!O435","v":0},{"$f":"'[7]InfraS 1.2'!P435","v":0},{"$f":"'[7]InfraS 1.2'!Q435","v":0},{"$f":"'[7]InfraS 1.2'!S435","v":0},{"$f":"'[7]InfraS 1.2'!U435","v":0},{"$f":"'[7]InfraS 1.2'!V435","v":0},null,{"$f":"'[7]InfraS 1.2'!AC435","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN435","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO435","v":0},{"$f":"'[7]InfraS 1.2'!AP435","v":0},{"$f":"'[7]InfraS 1.2'!AQ435","v":0},{"$f":"'[7]InfraS 1.2'!AR435","v":0},{"$f":"'[7]InfraS 1.2'!AS435","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G436","v":0},{"$f":"'[7]InfraS 1.2'!H436","v":0},{"$f":"'[7]InfraS 1.2'!I436","v":0},{"$f":"'[7]InfraS 1.2'!J436","v":0},null,{"$f":"'[7]InfraS 1.2'!L436","v":0},{"$f":"'[7]InfraS 1.2'!M436","v":0},{"$f":"'[7]InfraS 1.2'!N436","v":0},{"$f":"'[7]InfraS 1.2'!O436","v":0},{"$f":"'[7]InfraS 1.2'!P436","v":0},{"$f":"'[7]InfraS 1.2'!Q436","v":0},{"$f":"'[7]InfraS 1.2'!S436","v":0},{"$f":"'[7]InfraS 1.2'!U436","v":0},{"$f":"'[7]InfraS 1.2'!V436","v":0},null,{"$f":"'[7]InfraS 1.2'!AC436","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN436","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO436","v":0},{"$f":"'[7]InfraS 1.2'!AP436","v":0},{"$f":"'[7]InfraS 1.2'!AQ436","v":0},{"$f":"'[7]InfraS 1.2'!AR436","v":0},{"$f":"'[7]InfraS 1.2'!AS436","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G437","v":0},{"$f":"'[7]InfraS 1.2'!H437","v":0},{"$f":"'[7]InfraS 1.2'!I437","v":0},{"$f":"'[7]InfraS 1.2'!J437","v":0},null,{"$f":"'[7]InfraS 1.2'!L437","v":0},{"$f":"'[7]InfraS 1.2'!M437","v":0},{"$f":"'[7]InfraS 1.2'!N437","v":0},{"$f":"'[7]InfraS 1.2'!O437","v":0},{"$f":"'[7]InfraS 1.2'!P437","v":0},{"$f":"'[7]InfraS 1.2'!Q437","v":0},{"$f":"'[7]InfraS 1.2'!S437","v":0},{"$f":"'[7]InfraS 1.2'!U437","v":0},{"$f":"'[7]InfraS 1.2'!V437","v":0},null,{"$f":"'[7]InfraS 1.2'!AC437","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN437","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO437","v":0},{"$f":"'[7]InfraS 1.2'!AP437","v":0},{"$f":"'[7]InfraS 1.2'!AQ437","v":0},{"$f":"'[7]InfraS 1.2'!AR437","v":0},{"$f":"'[7]InfraS 1.2'!AS437","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G438","v":0},{"$f":"'[7]InfraS 1.2'!H438","v":0},{"$f":"'[7]InfraS 1.2'!I438","v":0},{"$f":"'[7]InfraS 1.2'!J438","v":0},null,{"$f":"'[7]InfraS 1.2'!L438","v":0},{"$f":"'[7]InfraS 1.2'!M438","v":0},{"$f":"'[7]InfraS 1.2'!N438","v":0},{"$f":"'[7]InfraS 1.2'!O438","v":0},{"$f":"'[7]InfraS 1.2'!P438","v":0},{"$f":"'[7]InfraS 1.2'!Q438","v":0},{"$f":"'[7]InfraS 1.2'!S438","v":0},{"$f":"'[7]InfraS 1.2'!U438","v":0},{"$f":"'[7]InfraS 1.2'!V438","v":0},null,{"$f":"'[7]InfraS 1.2'!AC438","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN438","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO438","v":0},{"$f":"'[7]InfraS 1.2'!AP438","v":0},{"$f":"'[7]InfraS 1.2'!AQ438","v":0},{"$f":"'[7]InfraS 1.2'!AR438","v":0},{"$f":"'[7]InfraS 1.2'!AS438","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G439","v":0},{"$f":"'[7]InfraS 1.2'!H439","v":0},{"$f":"'[7]InfraS 1.2'!I439","v":0},{"$f":"'[7]InfraS 1.2'!J439","v":0},null,{"$f":"'[7]InfraS 1.2'!L439","v":0},{"$f":"'[7]InfraS 1.2'!M439","v":0},{"$f":"'[7]InfraS 1.2'!N439","v":0},{"$f":"'[7]InfraS 1.2'!O439","v":0},{"$f":"'[7]InfraS 1.2'!P439","v":0},{"$f":"'[7]InfraS 1.2'!Q439","v":0},{"$f":"'[7]InfraS 1.2'!S439","v":0},{"$f":"'[7]InfraS 1.2'!U439","v":0},{"$f":"'[7]InfraS 1.2'!V439","v":0},null,{"$f":"'[7]InfraS 1.2'!AC439","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN439","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO439","v":0},{"$f":"'[7]InfraS 1.2'!AP439","v":0},{"$f":"'[7]InfraS 1.2'!AQ439","v":0},{"$f":"'[7]InfraS 1.2'!AR439","v":0},{"$f":"'[7]InfraS 1.2'!AS439","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G440","v":0},{"$f":"'[7]InfraS 1.2'!H440","v":0},{"$f":"'[7]InfraS 1.2'!I440","v":0},{"$f":"'[7]InfraS 1.2'!J440","v":0},null,{"$f":"'[7]InfraS 1.2'!L440","v":0},{"$f":"'[7]InfraS 1.2'!M440","v":0},{"$f":"'[7]InfraS 1.2'!N440","v":0},{"$f":"'[7]InfraS 1.2'!O440","v":0},{"$f":"'[7]InfraS 1.2'!P440","v":0},{"$f":"'[7]InfraS 1.2'!Q440","v":0},{"$f":"'[7]InfraS 1.2'!S440","v":0},{"$f":"'[7]InfraS 1.2'!U440","v":0},{"$f":"'[7]InfraS 1.2'!V440","v":0},null,{"$f":"'[7]InfraS 1.2'!AC440","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN440","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO440","v":0},{"$f":"'[7]InfraS 1.2'!AP440","v":0},{"$f":"'[7]InfraS 1.2'!AQ440","v":0},{"$f":"'[7]InfraS 1.2'!AR440","v":0},{"$f":"'[7]InfraS 1.2'!AS440","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G441","v":0},{"$f":"'[7]InfraS 1.2'!H441","v":0},{"$f":"'[7]InfraS 1.2'!I441","v":0},{"$f":"'[7]InfraS 1.2'!J441","v":0},null,{"$f":"'[7]InfraS 1.2'!L441","v":0},{"$f":"'[7]InfraS 1.2'!M441","v":0},{"$f":"'[7]InfraS 1.2'!N441","v":0},{"$f":"'[7]InfraS 1.2'!O441","v":0},{"$f":"'[7]InfraS 1.2'!P441","v":0},{"$f":"'[7]InfraS 1.2'!Q441","v":0},{"$f":"'[7]InfraS 1.2'!S441","v":0},{"$f":"'[7]InfraS 1.2'!U441","v":0},{"$f":"'[7]InfraS 1.2'!V441","v":0},null,{"$f":"'[7]InfraS 1.2'!AC441","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN441","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO441","v":0},{"$f":"'[7]InfraS 1.2'!AP441","v":0},{"$f":"'[7]InfraS 1.2'!AQ441","v":0},{"$f":"'[7]InfraS 1.2'!AR441","v":0},{"$f":"'[7]InfraS 1.2'!AS441","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G442","v":0},{"$f":"'[7]InfraS 1.2'!H442","v":0},{"$f":"'[7]InfraS 1.2'!I442","v":0},{"$f":"'[7]InfraS 1.2'!J442","v":0},null,{"$f":"'[7]InfraS 1.2'!L442","v":0},{"$f":"'[7]InfraS 1.2'!M442","v":0},{"$f":"'[7]InfraS 1.2'!N442","v":0},{"$f":"'[7]InfraS 1.2'!O442","v":0},{"$f":"'[7]InfraS 1.2'!P442","v":0},{"$f":"'[7]InfraS 1.2'!Q442","v":0},{"$f":"'[7]InfraS 1.2'!S442","v":0},{"$f":"'[7]InfraS 1.2'!U442","v":0},{"$f":"'[7]InfraS 1.2'!V442","v":0},null,{"$f":"'[7]InfraS 1.2'!AC442","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN442","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO442","v":0},{"$f":"'[7]InfraS 1.2'!AP442","v":0},{"$f":"'[7]InfraS 1.2'!AQ442","v":0},{"$f":"'[7]InfraS 1.2'!AR442","v":0},{"$f":"'[7]InfraS 1.2'!AS442","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G443","v":0},{"$f":"'[7]InfraS 1.2'!H443","v":0},{"$f":"'[7]InfraS 1.2'!I443","v":0},{"$f":"'[7]InfraS 1.2'!J443","v":0},null,{"$f":"'[7]InfraS 1.2'!L443","v":0},{"$f":"'[7]InfraS 1.2'!M443","v":0},{"$f":"'[7]InfraS 1.2'!N443","v":0},{"$f":"'[7]InfraS 1.2'!O443","v":0},{"$f":"'[7]InfraS 1.2'!P443","v":0},{"$f":"'[7]InfraS 1.2'!Q443","v":0},{"$f":"'[7]InfraS 1.2'!S443","v":0},{"$f":"'[7]InfraS 1.2'!U443","v":0},{"$f":"'[7]InfraS 1.2'!V443","v":0},null,{"$f":"'[7]InfraS 1.2'!AC443","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN443","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO443","v":0},{"$f":"'[7]InfraS 1.2'!AP443","v":0},{"$f":"'[7]InfraS 1.2'!AQ443","v":0},{"$f":"'[7]InfraS 1.2'!AR443","v":0},{"$f":"'[7]InfraS 1.2'!AS443","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G444","v":0},{"$f":"'[7]InfraS 1.2'!H444","v":0},{"$f":"'[7]InfraS 1.2'!I444","v":0},{"$f":"'[7]InfraS 1.2'!J444","v":0},null,{"$f":"'[7]InfraS 1.2'!L444","v":0},{"$f":"'[7]InfraS 1.2'!M444","v":0},{"$f":"'[7]InfraS 1.2'!N444","v":0},{"$f":"'[7]InfraS 1.2'!O444","v":0},{"$f":"'[7]InfraS 1.2'!P444","v":0},{"$f":"'[7]InfraS 1.2'!Q444","v":0},{"$f":"'[7]InfraS 1.2'!S444","v":0},{"$f":"'[7]InfraS 1.2'!U444","v":0},{"$f":"'[7]InfraS 1.2'!V444","v":0},null,{"$f":"'[7]InfraS 1.2'!AC444","v":0},null,{"$f":"SUM(V444,W444)","v":0},{"$f":"'[7]InfraS 1.2'!AH444","v":0},null,{"$f":"SUM(Y444:Z444)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AM444","v":0},null,{"$f":"SUM(AD444:AE444)","v":0},null,{"$f":"SUM(AF444:AG444)","v":0},{"$f":"'[7]InfraS 1.2'!AN444","v":0},null,{"$f":"SUM(AI444:AJ444)","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AO444","v":0},{"$f":"'[7]InfraS 1.2'!AP444","v":0},{"$f":"'[7]InfraS 1.2'!AQ444","v":0},{"$f":"'[7]InfraS 1.2'!AR444","v":0},{"$f":"'[7]InfraS 1.2'!AS444","v":0},null,{"$f":"IF(AND(G444=\"\",SUM(Q444+R444+S444+T444+U444+V444+Y444+Z444+AD444+AE444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G445","v":0},{"$f":"'[7]InfraS 1.2'!H445","v":0},{"$f":"'[7]InfraS 1.2'!I445","v":0},{"$f":"'[7]InfraS 1.2'!J445","v":0},null,{"$f":"'[7]InfraS 1.2'!L445","v":0},{"$f":"'[7]InfraS 1.2'!M445","v":0},{"$f":"'[7]InfraS 1.2'!N445","v":0},{"$f":"'[7]InfraS 1.2'!O445","v":0},{"$f":"'[7]InfraS 1.2'!P445","v":0},{"$f":"'[7]InfraS 1.2'!Q445","v":0},{"$f":"'[7]InfraS 1.2'!S445","v":0},{"$f":"'[7]InfraS 1.2'!U445","v":0},{"$f":"'[7]InfraS 1.2'!V445","v":0},null,{"$f":"'[7]InfraS 1.2'!AC445","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH445","v":0},null,0,null,{"$f":"SUM(AA445:AB445)","v":0},{"$f":"'[7]InfraS 1.2'!AM445","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN445","v":0},null,0,null,{"$f":"SUM(AK445:AL445)","v":0},{"$f":"'[7]InfraS 1.2'!AO445","v":0},{"$f":"'[7]InfraS 1.2'!AP445","v":0},{"$f":"'[7]InfraS 1.2'!AQ445","v":0},{"$f":"'[7]InfraS 1.2'!AR445","v":0},{"$f":"'[7]InfraS 1.2'!AS445","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G446","v":0},{"$f":"'[7]InfraS 1.2'!H446","v":0},{"$f":"'[7]InfraS 1.2'!I446","v":0},{"$f":"'[7]InfraS 1.2'!J446","v":0},null,{"$f":"'[7]InfraS 1.2'!L446","v":0},{"$f":"'[7]InfraS 1.2'!M446","v":0},{"$f":"'[7]InfraS 1.2'!N446","v":0},{"$f":"'[7]InfraS 1.2'!O446","v":0},{"$f":"'[7]InfraS 1.2'!P446","v":0},{"$f":"'[7]InfraS 1.2'!Q446","v":0},{"$f":"'[7]InfraS 1.2'!S446","v":0},{"$f":"'[7]InfraS 1.2'!U446","v":0},{"$f":"'[7]InfraS 1.2'!V446","v":0},null,{"$f":"'[7]InfraS 1.2'!AC446","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN446","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO446","v":0},{"$f":"'[7]InfraS 1.2'!AP446","v":0},{"$f":"'[7]InfraS 1.2'!AQ446","v":0},{"$f":"'[7]InfraS 1.2'!AR446","v":0},{"$f":"'[7]InfraS 1.2'!AS446","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G447","v":0},{"$f":"'[7]InfraS 1.2'!H447","v":0},{"$f":"'[7]InfraS 1.2'!I447","v":0},{"$f":"'[7]InfraS 1.2'!J447","v":0},null,{"$f":"'[7]InfraS 1.2'!L447","v":0},{"$f":"'[7]InfraS 1.2'!M447","v":0},{"$f":"'[7]InfraS 1.2'!N447","v":0},{"$f":"'[7]InfraS 1.2'!O447","v":0},{"$f":"'[7]InfraS 1.2'!P447","v":0},{"$f":"'[7]InfraS 1.2'!Q447","v":0},{"$f":"'[7]InfraS 1.2'!S447","v":0},{"$f":"'[7]InfraS 1.2'!U447","v":0},{"$f":"'[7]InfraS 1.2'!V447","v":0},null,{"$f":"'[7]InfraS 1.2'!AC447","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN447","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO447","v":0},{"$f":"'[7]InfraS 1.2'!AP447","v":0},{"$f":"'[7]InfraS 1.2'!AQ447","v":0},{"$f":"'[7]InfraS 1.2'!AR447","v":0},{"$f":"'[7]InfraS 1.2'!AS447","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G448","v":0},{"$f":"'[7]InfraS 1.2'!H448","v":0},{"$f":"'[7]InfraS 1.2'!I448","v":0},{"$f":"'[7]InfraS 1.2'!J448","v":0},null,{"$f":"'[7]InfraS 1.2'!L448","v":0},{"$f":"'[7]InfraS 1.2'!M448","v":0},{"$f":"'[7]InfraS 1.2'!N448","v":0},{"$f":"'[7]InfraS 1.2'!O448","v":0},{"$f":"'[7]InfraS 1.2'!P448","v":0},{"$f":"'[7]InfraS 1.2'!Q448","v":0},{"$f":"'[7]InfraS 1.2'!S448","v":0},{"$f":"'[7]InfraS 1.2'!U448","v":0},{"$f":"'[7]InfraS 1.2'!V448","v":0},null,{"$f":"'[7]InfraS 1.2'!AC448","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN448","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO448","v":0},{"$f":"'[7]InfraS 1.2'!AP448","v":0},{"$f":"'[7]InfraS 1.2'!AQ448","v":0},{"$f":"'[7]InfraS 1.2'!AR448","v":0},{"$f":"'[7]InfraS 1.2'!AS448","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G449","v":0},{"$f":"'[7]InfraS 1.2'!H449","v":0},{"$f":"'[7]InfraS 1.2'!I449","v":0},{"$f":"'[7]InfraS 1.2'!J449","v":0},null,{"$f":"'[7]InfraS 1.2'!L449","v":0},{"$f":"'[7]InfraS 1.2'!M449","v":0},{"$f":"'[7]InfraS 1.2'!N449","v":0},{"$f":"'[7]InfraS 1.2'!O449","v":0},{"$f":"'[7]InfraS 1.2'!P449","v":0},{"$f":"'[7]InfraS 1.2'!Q449","v":0},{"$f":"'[7]InfraS 1.2'!S449","v":0},{"$f":"'[7]InfraS 1.2'!U449","v":0},{"$f":"'[7]InfraS 1.2'!V449","v":0},null,{"$f":"'[7]InfraS 1.2'!AC449","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN449","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO449","v":0},{"$f":"'[7]InfraS 1.2'!AP449","v":0},{"$f":"'[7]InfraS 1.2'!AQ449","v":0},{"$f":"'[7]InfraS 1.2'!AR449","v":0},{"$f":"'[7]InfraS 1.2'!AS449","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G450","v":0},{"$f":"'[7]InfraS 1.2'!H450","v":0},{"$f":"'[7]InfraS 1.2'!I450","v":0},{"$f":"'[7]InfraS 1.2'!J450","v":0},null,{"$f":"'[7]InfraS 1.2'!L450","v":0},{"$f":"'[7]InfraS 1.2'!M450","v":0},{"$f":"'[7]InfraS 1.2'!N450","v":0},{"$f":"'[7]InfraS 1.2'!O450","v":0},{"$f":"'[7]InfraS 1.2'!P450","v":0},{"$f":"'[7]InfraS 1.2'!Q450","v":0},{"$f":"'[7]InfraS 1.2'!S450","v":0},{"$f":"'[7]InfraS 1.2'!U450","v":0},{"$f":"'[7]InfraS 1.2'!V450","v":0},null,{"$f":"'[7]InfraS 1.2'!AC450","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN450","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO450","v":0},{"$f":"'[7]InfraS 1.2'!AP450","v":0},{"$f":"'[7]InfraS 1.2'!AQ450","v":0},{"$f":"'[7]InfraS 1.2'!AR450","v":0},{"$f":"'[7]InfraS 1.2'!AS450","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G451","v":0},{"$f":"'[7]InfraS 1.2'!H451","v":0},{"$f":"'[7]InfraS 1.2'!I451","v":0},{"$f":"'[7]InfraS 1.2'!J451","v":0},null,{"$f":"'[7]InfraS 1.2'!L451","v":0},{"$f":"'[7]InfraS 1.2'!M451","v":0},{"$f":"'[7]InfraS 1.2'!N451","v":0},{"$f":"'[7]InfraS 1.2'!O451","v":0},{"$f":"'[7]InfraS 1.2'!P451","v":0},{"$f":"'[7]InfraS 1.2'!Q451","v":0},{"$f":"'[7]InfraS 1.2'!S451","v":0},{"$f":"'[7]InfraS 1.2'!U451","v":0},{"$f":"'[7]InfraS 1.2'!V451","v":0},null,{"$f":"'[7]InfraS 1.2'!AC451","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN451","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO451","v":0},{"$f":"'[7]InfraS 1.2'!AP451","v":0},{"$f":"'[7]InfraS 1.2'!AQ451","v":0},{"$f":"'[7]InfraS 1.2'!AR451","v":0},{"$f":"'[7]InfraS 1.2'!AS451","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G452","v":0},{"$f":"'[7]InfraS 1.2'!H452","v":0},{"$f":"'[7]InfraS 1.2'!I452","v":0},{"$f":"'[7]InfraS 1.2'!J452","v":0},null,{"$f":"'[7]InfraS 1.2'!L452","v":0},{"$f":"'[7]InfraS 1.2'!M452","v":0},{"$f":"'[7]InfraS 1.2'!N452","v":0},{"$f":"'[7]InfraS 1.2'!O452","v":0},{"$f":"'[7]InfraS 1.2'!P452","v":0},{"$f":"'[7]InfraS 1.2'!Q452","v":0},{"$f":"'[7]InfraS 1.2'!S452","v":0},{"$f":"'[7]InfraS 1.2'!U452","v":0},{"$f":"'[7]InfraS 1.2'!V452","v":0},null,{"$f":"'[7]InfraS 1.2'!AC452","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH452","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM452","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN452","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO452","v":0},{"$f":"'[7]InfraS 1.2'!AP452","v":0},{"$f":"'[7]InfraS 1.2'!AQ452","v":0},{"$f":"'[7]InfraS 1.2'!AR452","v":0},{"$f":"'[7]InfraS 1.2'!AS452","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G453","v":0},{"$f":"'[7]InfraS 1.2'!H453","v":0},{"$f":"'[7]InfraS 1.2'!I453","v":0},{"$f":"'[7]InfraS 1.2'!J453","v":0},null,{"$f":"'[7]InfraS 1.2'!L453","v":0},{"$f":"'[7]InfraS 1.2'!M453","v":0},{"$f":"'[7]InfraS 1.2'!N453","v":0},{"$f":"'[7]InfraS 1.2'!O453","v":0},{"$f":"'[7]InfraS 1.2'!P453","v":0},{"$f":"'[7]InfraS 1.2'!Q453","v":0},{"$f":"'[7]InfraS 1.2'!S453","v":0},{"$f":"'[7]InfraS 1.2'!U453","v":0},{"$f":"'[7]InfraS 1.2'!V453","v":0},null,{"$f":"'[7]InfraS 1.2'!AC453","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN453","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO453","v":0},{"$f":"'[7]InfraS 1.2'!AP453","v":0},{"$f":"'[7]InfraS 1.2'!AQ453","v":0},{"$f":"'[7]InfraS 1.2'!AR453","v":0},{"$f":"'[7]InfraS 1.2'!AS453","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G454","v":0},{"$f":"'[7]InfraS 1.2'!H454","v":0},{"$f":"'[7]InfraS 1.2'!I454","v":0},{"$f":"'[7]InfraS 1.2'!J454","v":0},null,{"$f":"'[7]InfraS 1.2'!L454","v":0},{"$f":"'[7]InfraS 1.2'!M454","v":0},{"$f":"'[7]InfraS 1.2'!N454","v":0},{"$f":"'[7]InfraS 1.2'!O454","v":0},{"$f":"'[7]InfraS 1.2'!P454","v":0},{"$f":"'[7]InfraS 1.2'!Q454","v":0},{"$f":"'[7]InfraS 1.2'!S454","v":0},{"$f":"'[7]InfraS 1.2'!U454","v":0},{"$f":"'[7]InfraS 1.2'!V454","v":0},null,{"$f":"'[7]InfraS 1.2'!AC454","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN454","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO454","v":0},{"$f":"'[7]InfraS 1.2'!AP454","v":0},{"$f":"'[7]InfraS 1.2'!AQ454","v":0},{"$f":"'[7]InfraS 1.2'!AR454","v":0},{"$f":"'[7]InfraS 1.2'!AS454","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G455","v":0},{"$f":"'[7]InfraS 1.2'!H455","v":0},{"$f":"'[7]InfraS 1.2'!I455","v":0},{"$f":"'[7]InfraS 1.2'!J455","v":0},null,{"$f":"'[7]InfraS 1.2'!L455","v":0},{"$f":"'[7]InfraS 1.2'!M455","v":0},{"$f":"'[7]InfraS 1.2'!N455","v":0},{"$f":"'[7]InfraS 1.2'!O455","v":0},{"$f":"'[7]InfraS 1.2'!P455","v":0},{"$f":"'[7]InfraS 1.2'!Q455","v":0},{"$f":"'[7]InfraS 1.2'!S455","v":0},{"$f":"'[7]InfraS 1.2'!U455","v":0},{"$f":"'[7]InfraS 1.2'!V455","v":0},null,{"$f":"'[7]InfraS 1.2'!AC455","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN455","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO455","v":0},{"$f":"'[7]InfraS 1.2'!AP455","v":0},{"$f":"'[7]InfraS 1.2'!AQ455","v":0},{"$f":"'[7]InfraS 1.2'!AR455","v":0},{"$f":"'[7]InfraS 1.2'!AS455","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G456","v":0},{"$f":"'[7]InfraS 1.2'!H456","v":0},{"$f":"'[7]InfraS 1.2'!I456","v":0},{"$f":"'[7]InfraS 1.2'!J456","v":0},null,{"$f":"'[7]InfraS 1.2'!L456","v":0},{"$f":"'[7]InfraS 1.2'!M456","v":0},{"$f":"'[7]InfraS 1.2'!N456","v":0},{"$f":"'[7]InfraS 1.2'!O456","v":0},{"$f":"'[7]InfraS 1.2'!P456","v":0},{"$f":"'[7]InfraS 1.2'!Q456","v":0},{"$f":"'[7]InfraS 1.2'!S456","v":0},{"$f":"'[7]InfraS 1.2'!U456","v":0},{"$f":"'[7]InfraS 1.2'!V456","v":0},null,{"$f":"'[7]InfraS 1.2'!AC456","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN456","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO456","v":0},{"$f":"'[7]InfraS 1.2'!AP456","v":0},{"$f":"'[7]InfraS 1.2'!AQ456","v":0},{"$f":"'[7]InfraS 1.2'!AR456","v":0},{"$f":"'[7]InfraS 1.2'!AS456","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G457","v":0},{"$f":"'[7]InfraS 1.2'!H457","v":0},{"$f":"'[7]InfraS 1.2'!I457","v":0},{"$f":"'[7]InfraS 1.2'!J457","v":0},null,{"$f":"'[7]InfraS 1.2'!L457","v":0},{"$f":"'[7]InfraS 1.2'!M457","v":0},{"$f":"'[7]InfraS 1.2'!N457","v":0},{"$f":"'[7]InfraS 1.2'!O457","v":0},{"$f":"'[7]InfraS 1.2'!P457","v":0},{"$f":"'[7]InfraS 1.2'!Q457","v":0},{"$f":"'[7]InfraS 1.2'!S457","v":0},{"$f":"'[7]InfraS 1.2'!U457","v":0},{"$f":"'[7]InfraS 1.2'!V457","v":0},null,{"$f":"'[7]InfraS 1.2'!AC457","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN457","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO457","v":0},{"$f":"'[7]InfraS 1.2'!AP457","v":0},{"$f":"'[7]InfraS 1.2'!AQ457","v":0},{"$f":"'[7]InfraS 1.2'!AR457","v":0},{"$f":"'[7]InfraS 1.2'!AS457","v":0},null,{"$f":"IF(AND(G457=\"\",SUM(Q457+R457+S457+T457+U457+V457+Y457+Z457+AD457+AE457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G458","v":0},{"$f":"'[7]InfraS 1.2'!H458","v":0},{"$f":"'[7]InfraS 1.2'!I458","v":0},{"$f":"'[7]InfraS 1.2'!J458","v":0},null,{"$f":"'[7]InfraS 1.2'!L458","v":0},{"$f":"'[7]InfraS 1.2'!M458","v":0},{"$f":"'[7]InfraS 1.2'!N458","v":0},{"$f":"'[7]InfraS 1.2'!O458","v":0},{"$f":"'[7]InfraS 1.2'!P458","v":0},{"$f":"'[7]InfraS 1.2'!Q458","v":0},{"$f":"'[7]InfraS 1.2'!S458","v":0},{"$f":"'[7]InfraS 1.2'!U458","v":0},{"$f":"'[7]InfraS 1.2'!V458","v":0},null,{"$f":"'[7]InfraS 1.2'!AC458","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN458","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO458","v":0},{"$f":"'[7]InfraS 1.2'!AP458","v":0},{"$f":"'[7]InfraS 1.2'!AQ458","v":0},{"$f":"'[7]InfraS 1.2'!AR458","v":0},{"$f":"'[7]InfraS 1.2'!AS458","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G459","v":0},{"$f":"'[7]InfraS 1.2'!H459","v":0},{"$f":"'[7]InfraS 1.2'!I459","v":0},{"$f":"'[7]InfraS 1.2'!J459","v":0},null,{"$f":"'[7]InfraS 1.2'!L459","v":0},{"$f":"'[7]InfraS 1.2'!M459","v":0},{"$f":"'[7]InfraS 1.2'!N459","v":0},{"$f":"'[7]InfraS 1.2'!O459","v":0},{"$f":"'[7]InfraS 1.2'!P459","v":0},{"$f":"'[7]InfraS 1.2'!Q459","v":0},{"$f":"'[7]InfraS 1.2'!S459","v":0},{"$f":"'[7]InfraS 1.2'!U459","v":0},{"$f":"'[7]InfraS 1.2'!V459","v":0},null,{"$f":"'[7]InfraS 1.2'!AC459","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN459","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO459","v":0},{"$f":"'[7]InfraS 1.2'!AP459","v":0},{"$f":"'[7]InfraS 1.2'!AQ459","v":0},{"$f":"'[7]InfraS 1.2'!AR459","v":0},{"$f":"'[7]InfraS 1.2'!AS459","v":0},null,0]
[0,3,null,null,null,null,{"$f":"'[7]InfraS 1.2'!G460","v":0},{"$f":"'[7]InfraS 1.2'!H460","v":0},{"$f":"'[7]InfraS 1.2'!I460","v":0},{"$f":"'[7]InfraS 1.2'!J460","v":0},null,{"$f":"'[7]InfraS 1.2'!L460","v":0},{"$f":"'[7]InfraS 1.2'!M460","v":0},{"$f":"'[7]InfraS 1.2'!N460","v":0},{"$f":"'[7]InfraS 1.2'!O460","v":0},{"$f":"'[7]InfraS 1.2'!P460","v":0},{"$f":"'[7]InfraS 1.2'!Q460","v":0},{"$f":"'[7]InfraS 1.2'!S460","v":0},{"$f":"'[7]InfraS 1.2'!U460","v":0},{"$f":"'[7]InfraS 1.2'!V460","v":0},null,{"$f":"'[7]InfraS 1.2'!AC460","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN460","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO460","v":0},{"$f":"'[7]InfraS 1.2'!AP460","v":0},{"$f":"'[7]InfraS 1.2'!AQ460","v":0},{"$f":"'[7]InfraS 1.2'!AR460","v":0},{"$f":"'[7]InfraS 1.2'!AS460","v":0},null,0]
[{"$f":"IF(LEN(G461)>3,1,C461)","v":0},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G461","v":0},{"$f":"'[7]InfraS 1.2'!H461","v":0},{"$f":"'[7]InfraS 1.2'!I461","v":0},{"$f":"'[7]InfraS 1.2'!J461","v":0},null,{"$f":"'[7]InfraS 1.2'!L461","v":0},{"$f":"'[7]InfraS 1.2'!M461","v":0},{"$f":"'[7]InfraS 1.2'!N461","v":0},{"$f":"'[7]InfraS 1.2'!O461","v":0},{"$f":"'[7]InfraS 1.2'!P461","v":0},{"$f":"'[7]InfraS 1.2'!Q461","v":0},{"$f":"'[7]InfraS 1.2'!S461","v":0},{"$f":"'[7]InfraS 1.2'!U461","v":0},{"$f":"'[7]InfraS 1.2'!V461","v":0},null,{"$f":"'[7]InfraS 1.2'!AC461","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN461","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO461","v":0},{"$f":"'[7]InfraS 1.2'!AP461","v":0},{"$f":"'[7]InfraS 1.2'!AQ461","v":0},{"$f":"'[7]InfraS 1.2'!AR461","v":0},{"$f":"'[7]InfraS 1.2'!AS461","v":0},null,0]
[{"$f":"IF(LEN(G462)>3,1,C462)","v":0},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G462","v":0},{"$f":"'[7]InfraS 1.2'!H462","v":0},{"$f":"'[7]InfraS 1.2'!I462","v":0},{"$f":"'[7]InfraS 1.2'!J462","v":0},null,{"$f":"'[7]InfraS 1.2'!L462","v":0},{"$f":"'[7]InfraS 1.2'!M462","v":0},{"$f":"'[7]InfraS 1.2'!N462","v":0},{"$f":"'[7]InfraS 1.2'!O462","v":0},{"$f":"'[7]InfraS 1.2'!P462","v":0},{"$f":"'[7]InfraS 1.2'!Q462","v":0},{"$f":"'[7]InfraS 1.2'!S462","v":0},{"$f":"'[7]InfraS 1.2'!U462","v":0},{"$f":"'[7]InfraS 1.2'!V462","v":0},null,{"$f":"'[7]InfraS 1.2'!AC462","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN462","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO462","v":0},{"$f":"'[7]InfraS 1.2'!AP462","v":0},{"$f":"'[7]InfraS 1.2'!AQ462","v":0},{"$f":"'[7]InfraS 1.2'!AR462","v":0},{"$f":"'[7]InfraS 1.2'!AS462","v":0},null,0]
[{"$f":"IF(LEN(G463)>3,1,C463)","v":0},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G463","v":0},{"$f":"'[7]InfraS 1.2'!H463","v":0},{"$f":"'[7]InfraS 1.2'!I463","v":0},{"$f":"'[7]InfraS 1.2'!J463","v":0},null,{"$f":"'[7]InfraS 1.2'!L463","v":0},{"$f":"'[7]InfraS 1.2'!M463","v":0},{"$f":"'[7]InfraS 1.2'!N463","v":0},{"$f":"'[7]InfraS 1.2'!O463","v":0},{"$f":"'[7]InfraS 1.2'!P463","v":0},{"$f":"'[7]InfraS 1.2'!Q463","v":0},{"$f":"'[7]InfraS 1.2'!S463","v":0},{"$f":"'[7]InfraS 1.2'!U463","v":0},{"$f":"'[7]InfraS 1.2'!V463","v":0},null,{"$f":"'[7]InfraS 1.2'!AC463","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH463","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM463","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN463","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO463","v":0},{"$f":"'[7]InfraS 1.2'!AP463","v":0},{"$f":"'[7]InfraS 1.2'!AQ463","v":0},{"$f":"'[7]InfraS 1.2'!AR463","v":0},{"$f":"'[7]InfraS 1.2'!AS463","v":0},null,0]
[{"$f":"IF(LEN(G464)>3,1,C464)","v":0},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G464","v":0},{"$f":"'[7]InfraS 1.2'!H464","v":0},{"$f":"'[7]InfraS 1.2'!I464","v":0},{"$f":"'[7]InfraS 1.2'!J464","v":0},null,{"$f":"'[7]InfraS 1.2'!L464","v":0},{"$f":"'[7]InfraS 1.2'!M464","v":0},{"$f":"'[7]InfraS 1.2'!N464","v":0},{"$f":"'[7]InfraS 1.2'!O464","v":0},{"$f":"'[7]InfraS 1.2'!P464","v":0},{"$f":"'[7]InfraS 1.2'!Q464","v":0},{"$f":"'[7]InfraS 1.2'!S464","v":0},{"$f":"'[7]InfraS 1.2'!U464","v":0},{"$f":"'[7]InfraS 1.2'!V464","v":0},null,{"$f":"'[7]InfraS 1.2'!AC464","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH464","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM464","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN464","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO464","v":0},{"$f":"'[7]InfraS 1.2'!AP464","v":0},{"$f":"'[7]InfraS 1.2'!AQ464","v":0},{"$f":"'[7]InfraS 1.2'!AR464","v":0},{"$f":"'[7]InfraS 1.2'!AS464","v":0},null,0]
[{"$f":"IF(LEN(G465)>3,1,C465)","v":0},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,{"$f":"'[7]InfraS 1.2'!G465","v":0},{"$f":"'[7]InfraS 1.2'!H465","v":0},{"$f":"'[7]InfraS 1.2'!I465","v":0},{"$f":"'[7]InfraS 1.2'!J465","v":0},null,{"$f":"'[7]InfraS 1.2'!L465","v":0},{"$f":"'[7]InfraS 1.2'!M465","v":0},{"$f":"'[7]InfraS 1.2'!N465","v":0},{"$f":"'[7]InfraS 1.2'!O465","v":0},{"$f":"'[7]InfraS 1.2'!P465","v":0},{"$f":"'[7]InfraS 1.2'!Q465","v":0},{"$f":"'[7]InfraS 1.2'!S465","v":0},{"$f":"'[7]InfraS 1.2'!U465","v":0},{"$f":"'[7]InfraS 1.2'!V465","v":0},null,{"$f":"'[7]InfraS 1.2'!AC465","v":0},null,0,{"$f":"'[7]InfraS 1.2'!AH465","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AM465","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AN465","v":0},null,0,null,0,{"$f":"'[7]InfraS 1.2'!AO465","v":0},{"$f":"'[7]InfraS 1.2'!AP465","v":0},{"$f":"'[7]InfraS 1.2'!AQ465","v":0},{"$f":"'[7]InfraS 1.2'!AR465","v":0},{"$f":"'[7]InfraS 1.2'!AS465","v":0},null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q11,Q163,Q315)","v":108743933},{"$f":"SUM(R11,R163,R315)","v":4210902},1950848,9043331,{"$f":"SUM(U11,U163,U315)","v":0},10174904,0,10174904,11651890,0,11651890,0,11651890,12090758,0,12090758,0,12090758,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR11,AR163,AR315)","v":0},0]
[null,null,null,null,null,"1.","Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.","Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.","Please refer to the Help Box Item 7:Infrastructure Sheets"]
[null,null,null,null,null,4,"The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"ODA Summary","index":38,"n_rows":333,"n_cols":23,"rows_kept":333,"cut":false,"hidden":false,"merged":[[322,15,323,16],[322,17,323,17],[276,9,278,9],[11,15,11,16],[11,19,11,21],[277,17,278,17],[277,15,278,16],[282,40,282,41],[282,38,282,39],[282,36,282,37],[11,5,12,5],[11,11,12,11],[11,9,12,9],[11,13,12,13],[11,12,12,12],[11,7,12,7],[11,6,12,6],[11,14,12,14],[11,22,12,22],[11,26,12,26],[15,26,16,26],[11,8,12,8],[11,10,12,10]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[null,null,null,null,null,"Official Development Assistance (ODA)"]
[]
[]
[]
[null,null,null,null,null,"Donor","Project Name","Period of Commitment","Commencement Date","Amount Committed","Departmental programme 1","Adjusted economic classification","Foreign / Local Donation","In cash/\nIn kind 2","Spending Focus / Adjusted Objective","Audited \nOutcome ",null,{"$f":"Summary!L27","v":"Audited outcome"},"Estimated Outcome","Medium-term Expenditure Estimate",null,null,"Comments"]
["off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[{"$f":"IF(LEN(F14)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F14","v":0},{"$f":"'[7]ODA Summary'!G14","v":0},{"$f":"'[7]ODA Summary'!H14","v":"00:00:00"},{"$f":"'[7]ODA Summary'!I14","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J14","v":0},{"$f":"'[7]ODA Summary'!K14","v":0},{"$f":"'[7]ODA Summary'!L14","v":0},{"$f":"'[7]ODA Summary'!M14","v":0},{"$f":"'[7]ODA Summary'!N14","v":0},{"$f":"'[7]ODA Summary'!O14","v":0},{"$f":"'[7]ODA Summary'!Q14","v":0},{"$f":"'[7]ODA Summary'!R14","v":0},{"$f":"'[7]ODA Summary'!S14","v":0},{"$f":"'[7]ODA Summary'!T14","v":0},{"$f":"'[7]ODA Summary'!U14","v":0},{"$f":"'[7]ODA Summary'!V14","v":0},null,{"$f":"'[7]ODA Summary'!W14","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F15","v":0},{"$f":"'[7]ODA Summary'!G15","v":0},{"$f":"'[7]ODA Summary'!H15","v":"00:00:00"},{"$f":"'[7]ODA Summary'!I15","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J15","v":0},{"$f":"'[7]ODA Summary'!K15","v":0},{"$f":"'[7]ODA Summary'!L15","v":0},{"$f":"'[7]ODA Summary'!M15","v":0},{"$f":"'[7]ODA Summary'!N15","v":0},{"$f":"'[7]ODA Summary'!O15","v":0},{"$f":"'[7]ODA Summary'!Q15","v":0},{"$f":"'[7]ODA Summary'!R15","v":0},{"$f":"'[7]ODA Summary'!S15","v":0},{"$f":"'[7]ODA Summary'!T15","v":0},{"$f":"'[7]ODA Summary'!U15","v":0},{"$f":"'[7]ODA Summary'!V15","v":0},null,{"$f":"'[7]ODA Summary'!W15","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F16","v":0},{"$f":"'[7]ODA Summary'!G16","v":0},{"$f":"'[7]ODA Summary'!H16","v":"00:00:00"},{"$f":"'[7]ODA Summary'!I16","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J16","v":0},{"$f":"'[7]ODA Summary'!K16","v":0},{"$f":"'[7]ODA Summary'!L16","v":0},{"$f":"'[7]ODA Summary'!M16","v":0},{"$f":"'[7]ODA Summary'!N16","v":0},{"$f":"'[7]ODA Summary'!O16","v":0},{"$f":"'[7]ODA Summary'!Q16","v":0},{"$f":"'[7]ODA Summary'!R16","v":0},{"$f":"'[7]ODA Summary'!S16","v":0},{"$f":"'[7]ODA Summary'!T16","v":0},{"$f":"'[7]ODA Summary'!U16","v":0},{"$f":"'[7]ODA Summary'!V16","v":0},null,{"$f":"'[7]ODA Summary'!W16","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F17","v":0},{"$f":"'[7]ODA Summary'!G17","v":0},{"$f":"'[7]ODA Summary'!H17","v":"00:00:00"},{"$f":"'[7]ODA Summary'!I17","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J17","v":0},{"$f":"'[7]ODA Summary'!K17","v":0},{"$f":"'[7]ODA Summary'!L17","v":0},{"$f":"'[7]ODA Summary'!M17","v":0},{"$f":"'[7]ODA Summary'!N17","v":0},{"$f":"'[7]ODA Summary'!O17","v":0},{"$f":"'[7]ODA Summary'!Q17","v":0},{"$f":"'[7]ODA Summary'!R17","v":0},{"$f":"'[7]ODA Summary'!S17","v":0},{"$f":"'[7]ODA Summary'!T17","v":0},{"$f":"'[7]ODA Summary'!U17","v":0},{"$f":"'[7]ODA Summary'!V17","v":0},null,{"$f":"'[7]ODA Summary'!W17","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F18","v":0},{"$f":"'[7]ODA Summary'!G18","v":0},{"$f":"'[7]ODA Summary'!H18","v":0},{"$f":"'[7]ODA Summary'!I18","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J18","v":0},{"$f":"'[7]ODA Summary'!K18","v":0},{"$f":"'[7]ODA Summary'!L18","v":0},{"$f":"'[7]ODA Summary'!M18","v":0},{"$f":"'[7]ODA Summary'!N18","v":0},{"$f":"'[7]ODA Summary'!O18","v":0},{"$f":"'[7]ODA Summary'!Q18","v":0},{"$f":"'[7]ODA Summary'!R18","v":0},{"$f":"'[7]ODA Summary'!S18","v":0},{"$f":"'[7]ODA Summary'!T18","v":0},{"$f":"'[7]ODA Summary'!U18","v":0},{"$f":"'[7]ODA Summary'!V18","v":0},null,{"$f":"'[7]ODA Summary'!W18","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F19","v":0},{"$f":"'[7]ODA Summary'!G19","v":0},{"$f":"'[7]ODA Summary'!H19","v":0},{"$f":"'[7]ODA Summary'!I19","v":"2008-04-01"},{"$f":"'[7]ODA Summary'!J19","v":0},{"$f":"'[7]ODA Summary'!K19","v":0},{"$f":"'[7]ODA Summary'!L19","v":0},{"$f":"'[7]ODA Summary'!M19","v":0},{"$f":"'[7]ODA Summary'!N19","v":0},{"$f":"'[7]ODA Summary'!O19","v":0},{"$f":"'[7]ODA Summary'!Q19","v":0},{"$f":"'[7]ODA Summary'!R19","v":0},{"$f":"'[7]ODA Summary'!S19","v":0},{"$f":"'[7]ODA Summary'!T19","v":0},{"$f":"'[7]ODA Summary'!U19","v":0},{"$f":"'[7]ODA Summary'!V19","v":0},null,{"$f":"'[7]ODA Summary'!W19","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F20","v":0},{"$f":"'[7]ODA Summary'!G20","v":0},{"$f":"'[7]ODA Summary'!H20","v":0},{"$f":"'[7]ODA Summary'!I20","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J20","v":0},{"$f":"'[7]ODA Summary'!K20","v":0},{"$f":"'[7]ODA Summary'!L20","v":0},{"$f":"'[7]ODA Summary'!M20","v":0},{"$f":"'[7]ODA Summary'!N20","v":0},{"$f":"'[7]ODA Summary'!O20","v":0},{"$f":"'[7]ODA Summary'!Q20","v":0},{"$f":"'[7]ODA Summary'!R20","v":0},{"$f":"'[7]ODA Summary'!S20","v":0},{"$f":"'[7]ODA Summary'!T20","v":0},{"$f":"'[7]ODA Summary'!U20","v":0},{"$f":"'[7]ODA Summary'!V20","v":0},null,{"$f":"'[7]ODA Summary'!W20","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F21","v":0},{"$f":"'[7]ODA Summary'!G21","v":0},{"$f":"'[7]ODA Summary'!H21","v":0},{"$f":"'[7]ODA Summary'!I21","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J21","v":0},{"$f":"'[7]ODA Summary'!K21","v":0},{"$f":"'[7]ODA Summary'!L21","v":0},{"$f":"'[7]ODA Summary'!M21","v":0},{"$f":"'[7]ODA Summary'!N21","v":0},{"$f":"'[7]ODA Summary'!O21","v":0},{"$f":"'[7]ODA Summary'!Q21","v":0},{"$f":"'[7]ODA Summary'!R21","v":0},{"$f":"'[7]ODA Summary'!S21","v":0},{"$f":"'[7]ODA Summary'!T21","v":0},{"$f":"'[7]ODA Summary'!U21","v":0},{"$f":"'[7]ODA Summary'!V21","v":0},null,{"$f":"'[7]ODA Summary'!W21","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F22","v":0},{"$f":"'[7]ODA Summary'!G22","v":0},{"$f":"'[7]ODA Summary'!H22","v":0},{"$f":"'[7]ODA Summary'!I22","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J22","v":0},{"$f":"'[7]ODA Summary'!K22","v":0},{"$f":"'[7]ODA Summary'!L22","v":0},{"$f":"'[7]ODA Summary'!M22","v":0},{"$f":"'[7]ODA Summary'!N22","v":0},{"$f":"'[7]ODA Summary'!O22","v":""},{"$f":"'[7]ODA Summary'!Q22","v":0},{"$f":"'[7]ODA Summary'!R22","v":0},{"$f":"'[7]ODA Summary'!S22","v":0},{"$f":"'[7]ODA Summary'!T22","v":0},{"$f":"'[7]ODA Summary'!U22","v":0},{"$f":"'[7]ODA Summary'!V22","v":0},null,{"$f":"'[7]ODA Summary'!W22","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F23","v":0},{"$f":"'[7]ODA Summary'!G23","v":0},{"$f":"'[7]ODA Summary'!H23","v":0},{"$f":"'[7]ODA Summary'!I23","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J23","v":0},{"$f":"'[7]ODA Summary'!K23","v":0},{"$f":"'[7]ODA Summary'!L23","v":0},{"$f":"'[7]ODA Summary'!M23","v":0},{"$f":"'[7]ODA Summary'!N23","v":0},{"$f":"'[7]ODA Summary'!O23","v":""},{"$f":"'[7]ODA Summary'!Q23","v":0},{"$f":"'[7]ODA Summary'!R23","v":0},{"$f":"'[7]ODA Summary'!S23","v":0},{"$f":"'[7]ODA Summary'!T23","v":0},{"$f":"'[7]ODA Summary'!U23","v":0},{"$f":"'[7]ODA Summary'!V23","v":0},null,{"$f":"'[7]ODA Summary'!W23","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F24","v":0},{"$f":"'[7]ODA Summary'!G24","v":0},{"$f":"'[7]ODA Summary'!H24","v":0},{"$f":"'[7]ODA Summary'!I24","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J24","v":0},{"$f":"'[7]ODA Summary'!K24","v":0},{"$f":"'[7]ODA Summary'!L24","v":0},{"$f":"'[7]ODA Summary'!M24","v":0},{"$f":"'[7]ODA Summary'!N24","v":0},{"$f":"'[7]ODA Summary'!O24","v":""},{"$f":"'[7]ODA Summary'!Q24","v":0},{"$f":"'[7]ODA Summary'!R24","v":0},{"$f":"'[7]ODA Summary'!S24","v":0},{"$f":"'[7]ODA Summary'!T24","v":0},{"$f":"'[7]ODA Summary'!U24","v":0},{"$f":"'[7]ODA Summary'!V24","v":0},null,{"$f":"'[7]ODA Summary'!W24","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F25","v":0},{"$f":"'[7]ODA Summary'!G25","v":0},{"$f":"'[7]ODA Summary'!H25","v":0},{"$f":"'[7]ODA Summary'!I25","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J25","v":0},{"$f":"'[7]ODA Summary'!K25","v":0},{"$f":"'[7]ODA Summary'!L25","v":0},{"$f":"'[7]ODA Summary'!M25","v":0},{"$f":"'[7]ODA Summary'!N25","v":0},{"$f":"'[7]ODA Summary'!O25","v":""},{"$f":"'[7]ODA Summary'!Q25","v":0},{"$f":"'[7]ODA Summary'!R25","v":0},{"$f":"'[7]ODA Summary'!S25","v":0},{"$f":"'[7]ODA Summary'!T25","v":0},{"$f":"'[7]ODA Summary'!U25","v":0},{"$f":"'[7]ODA Summary'!V25","v":0},null,{"$f":"'[7]ODA Summary'!W25","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F26","v":0},{"$f":"'[7]ODA Summary'!G26","v":0},{"$f":"'[7]ODA Summary'!H26","v":0},{"$f":"'[7]ODA Summary'!I26","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J26","v":0},{"$f":"'[7]ODA Summary'!K26","v":0},{"$f":"'[7]ODA Summary'!L26","v":0},{"$f":"'[7]ODA Summary'!M26","v":0},{"$f":"'[7]ODA Summary'!N26","v":0},{"$f":"'[7]ODA Summary'!O26","v":""},{"$f":"'[7]ODA Summary'!Q26","v":0},{"$f":"'[7]ODA Summary'!R26","v":0},{"$f":"'[7]ODA Summary'!S26","v":0},{"$f":"'[7]ODA Summary'!T26","v":0},{"$f":"'[7]ODA Summary'!U26","v":0},{"$f":"'[7]ODA Summary'!V26","v":0},null,{"$f":"'[7]ODA Summary'!W26","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F27","v":0},{"$f":"'[7]ODA Summary'!G27","v":0},{"$f":"'[7]ODA Summary'!H27","v":0},{"$f":"'[7]ODA Summary'!I27","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J27","v":0},{"$f":"'[7]ODA Summary'!K27","v":0},{"$f":"'[7]ODA Summary'!L27","v":0},{"$f":"'[7]ODA Summary'!M27","v":0},{"$f":"'[7]ODA Summary'!N27","v":0},{"$f":"'[7]ODA Summary'!O27","v":""},{"$f":"'[7]ODA Summary'!Q27","v":0},{"$f":"'[7]ODA Summary'!R27","v":0},{"$f":"'[7]ODA Summary'!S27","v":0},{"$f":"'[7]ODA Summary'!T27","v":0},{"$f":"'[7]ODA Summary'!U27","v":0},{"$f":"'[7]ODA Summary'!V27","v":0},null,{"$f":"'[7]ODA Summary'!W27","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F28","v":0},{"$f":"'[7]ODA Summary'!G28","v":0},{"$f":"'[7]ODA Summary'!H28","v":0},{"$f":"'[7]ODA Summary'!I28","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J28","v":0},{"$f":"'[7]ODA Summary'!K28","v":0},{"$f":"'[7]ODA Summary'!L28","v":0},{"$f":"'[7]ODA Summary'!M28","v":0},{"$f":"'[7]ODA Summary'!N28","v":0},{"$f":"'[7]ODA Summary'!O28","v":""},{"$f":"'[7]ODA Summary'!Q28","v":0},{"$f":"'[7]ODA Summary'!R28","v":0},{"$f":"'[7]ODA Summary'!S28","v":0},{"$f":"'[7]ODA Summary'!T28","v":0},{"$f":"'[7]ODA Summary'!U28","v":0},{"$f":"'[7]ODA Summary'!V28","v":0},null,{"$f":"'[7]ODA Summary'!W28","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F29","v":0},{"$f":"'[7]ODA Summary'!G29","v":0},{"$f":"'[7]ODA Summary'!H29","v":0},{"$f":"'[7]ODA Summary'!I29","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J29","v":0},{"$f":"'[7]ODA Summary'!K29","v":0},{"$f":"'[7]ODA Summary'!L29","v":0},{"$f":"'[7]ODA Summary'!M29","v":0},{"$f":"'[7]ODA Summary'!N29","v":0},{"$f":"'[7]ODA Summary'!O29","v":""},{"$f":"'[7]ODA Summary'!Q29","v":0},{"$f":"'[7]ODA Summary'!R29","v":0},{"$f":"'[7]ODA Summary'!S29","v":0},{"$f":"'[7]ODA Summary'!T29","v":0},{"$f":"'[7]ODA Summary'!U29","v":0},{"$f":"'[7]ODA Summary'!V29","v":0},null,{"$f":"'[7]ODA Summary'!W29","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F30","v":0},{"$f":"'[7]ODA Summary'!G30","v":0},{"$f":"'[7]ODA Summary'!H30","v":0},{"$f":"'[7]ODA Summary'!I30","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J30","v":0},{"$f":"'[7]ODA Summary'!K30","v":0},{"$f":"'[7]ODA Summary'!L30","v":0},{"$f":"'[7]ODA Summary'!M30","v":0},{"$f":"'[7]ODA Summary'!N30","v":0},{"$f":"'[7]ODA Summary'!O30","v":""},{"$f":"'[7]ODA Summary'!Q30","v":0},{"$f":"'[7]ODA Summary'!R30","v":0},{"$f":"'[7]ODA Summary'!S30","v":0},{"$f":"'[7]ODA Summary'!T30","v":0},{"$f":"'[7]ODA Summary'!U30","v":0},{"$f":"'[7]ODA Summary'!V30","v":0},null,{"$f":"'[7]ODA Summary'!W30","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F31","v":0},{"$f":"'[7]ODA Summary'!G31","v":0},{"$f":"'[7]ODA Summary'!H31","v":0},{"$f":"'[7]ODA Summary'!I31","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J31","v":0},{"$f":"'[7]ODA Summary'!K31","v":0},{"$f":"'[7]ODA Summary'!L31","v":0},{"$f":"'[7]ODA Summary'!M31","v":0},{"$f":"'[7]ODA Summary'!N31","v":0},{"$f":"'[7]ODA Summary'!O31","v":""},{"$f":"'[7]ODA Summary'!Q31","v":0},{"$f":"'[7]ODA Summary'!R31","v":0},{"$f":"'[7]ODA Summary'!S31","v":0},{"$f":"'[7]ODA Summary'!T31","v":0},{"$f":"'[7]ODA Summary'!U31","v":0},{"$f":"'[7]ODA Summary'!V31","v":0},null,{"$f":"'[7]ODA Summary'!W31","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F32","v":0},{"$f":"'[7]ODA Summary'!G32","v":0},{"$f":"'[7]ODA Summary'!H32","v":0},{"$f":"'[7]ODA Summary'!I32","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J32","v":0},{"$f":"'[7]ODA Summary'!K32","v":0},{"$f":"'[7]ODA Summary'!L32","v":0},{"$f":"'[7]ODA Summary'!M32","v":0},{"$f":"'[7]ODA Summary'!N32","v":0},{"$f":"'[7]ODA Summary'!O32","v":""},{"$f":"'[7]ODA Summary'!Q32","v":0},{"$f":"'[7]ODA Summary'!R32","v":0},{"$f":"'[7]ODA Summary'!S32","v":0},{"$f":"'[7]ODA Summary'!T32","v":0},{"$f":"'[7]ODA Summary'!U32","v":0},{"$f":"'[7]ODA Summary'!V32","v":0},null,{"$f":"'[7]ODA Summary'!W32","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F33","v":0},{"$f":"'[7]ODA Summary'!G33","v":0},{"$f":"'[7]ODA Summary'!H33","v":0},{"$f":"'[7]ODA Summary'!I33","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J33","v":0},{"$f":"'[7]ODA Summary'!K33","v":0},{"$f":"'[7]ODA Summary'!L33","v":0},{"$f":"'[7]ODA Summary'!M33","v":0},{"$f":"'[7]ODA Summary'!N33","v":0},{"$f":"'[7]ODA Summary'!O33","v":""},{"$f":"'[7]ODA Summary'!Q33","v":0},{"$f":"'[7]ODA Summary'!R33","v":0},{"$f":"'[7]ODA Summary'!S33","v":0},{"$f":"'[7]ODA Summary'!T33","v":0},{"$f":"'[7]ODA Summary'!U33","v":0},{"$f":"'[7]ODA Summary'!V33","v":0},null,{"$f":"'[7]ODA Summary'!W33","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F34","v":0},{"$f":"'[7]ODA Summary'!G34","v":0},{"$f":"'[7]ODA Summary'!H34","v":0},{"$f":"'[7]ODA Summary'!I34","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J34","v":0},{"$f":"'[7]ODA Summary'!K34","v":0},{"$f":"'[7]ODA Summary'!L34","v":0},{"$f":"'[7]ODA Summary'!M34","v":0},{"$f":"'[7]ODA Summary'!N34","v":0},{"$f":"'[7]ODA Summary'!O34","v":""},{"$f":"'[7]ODA Summary'!Q34","v":0},{"$f":"'[7]ODA Summary'!R34","v":0},{"$f":"'[7]ODA Summary'!S34","v":0},{"$f":"'[7]ODA Summary'!T34","v":0},{"$f":"'[7]ODA Summary'!U34","v":0},{"$f":"'[7]ODA Summary'!V34","v":0},null,{"$f":"'[7]ODA Summary'!W34","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F35","v":0},{"$f":"'[7]ODA Summary'!G35","v":0},{"$f":"'[7]ODA Summary'!H35","v":0},{"$f":"'[7]ODA Summary'!I35","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J35","v":0},{"$f":"'[7]ODA Summary'!K35","v":0},{"$f":"'[7]ODA Summary'!L35","v":0},{"$f":"'[7]ODA Summary'!M35","v":0},{"$f":"'[7]ODA Summary'!N35","v":0},{"$f":"'[7]ODA Summary'!O35","v":""},{"$f":"'[7]ODA Summary'!Q35","v":0},{"$f":"'[7]ODA Summary'!R35","v":0},{"$f":"'[7]ODA Summary'!S35","v":0},{"$f":"'[7]ODA Summary'!T35","v":0},{"$f":"'[7]ODA Summary'!U35","v":0},{"$f":"'[7]ODA Summary'!V35","v":0},null,{"$f":"'[7]ODA Summary'!W35","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F36","v":0},{"$f":"'[7]ODA Summary'!G36","v":0},{"$f":"'[7]ODA Summary'!H36","v":0},{"$f":"'[7]ODA Summary'!I36","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J36","v":0},{"$f":"'[7]ODA Summary'!K36","v":0},{"$f":"'[7]ODA Summary'!L36","v":0},{"$f":"'[7]ODA Summary'!M36","v":0},{"$f":"'[7]ODA Summary'!N36","v":0},{"$f":"'[7]ODA Summary'!O36","v":""},{"$f":"'[7]ODA Summary'!Q36","v":0},{"$f":"'[7]ODA Summary'!R36","v":0},{"$f":"'[7]ODA Summary'!S36","v":0},{"$f":"'[7]ODA Summary'!T36","v":0},{"$f":"'[7]ODA Summary'!U36","v":0},{"$f":"'[7]ODA Summary'!V36","v":0},null,{"$f":"'[7]ODA Summary'!W36","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F37","v":0},{"$f":"'[7]ODA Summary'!G37","v":0},{"$f":"'[7]ODA Summary'!H37","v":0},{"$f":"'[7]ODA Summary'!I37","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J37","v":0},{"$f":"'[7]ODA Summary'!K37","v":0},{"$f":"'[7]ODA Summary'!L37","v":0},{"$f":"'[7]ODA Summary'!M37","v":0},{"$f":"'[7]ODA Summary'!N37","v":0},{"$f":"'[7]ODA Summary'!O37","v":""},{"$f":"'[7]ODA Summary'!Q37","v":0},{"$f":"'[7]ODA Summary'!R37","v":0},{"$f":"'[7]ODA Summary'!S37","v":0},{"$f":"'[7]ODA Summary'!T37","v":0},{"$f":"'[7]ODA Summary'!U37","v":0},{"$f":"'[7]ODA Summary'!V37","v":0},null,{"$f":"'[7]ODA Summary'!W37","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F38","v":0},{"$f":"'[7]ODA Summary'!G38","v":0},{"$f":"'[7]ODA Summary'!H38","v":0},{"$f":"'[7]ODA Summary'!I38","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J38","v":0},{"$f":"'[7]ODA Summary'!K38","v":0},{"$f":"'[7]ODA Summary'!L38","v":0},{"$f":"'[7]ODA Summary'!M38","v":0},{"$f":"'[7]ODA Summary'!N38","v":0},{"$f":"'[7]ODA Summary'!O38","v":""},{"$f":"'[7]ODA Summary'!Q38","v":0},{"$f":"'[7]ODA Summary'!R38","v":0},{"$f":"'[7]ODA Summary'!S38","v":0},{"$f":"'[7]ODA Summary'!T38","v":0},{"$f":"'[7]ODA Summary'!U38","v":0},{"$f":"'[7]ODA Summary'!V38","v":0},null,{"$f":"'[7]ODA Summary'!W38","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F39","v":0},{"$f":"'[7]ODA Summary'!G39","v":0},{"$f":"'[7]ODA Summary'!H39","v":0},{"$f":"'[7]ODA Summary'!I39","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J39","v":0},{"$f":"'[7]ODA Summary'!K39","v":0},{"$f":"'[7]ODA Summary'!L39","v":0},{"$f":"'[7]ODA Summary'!M39","v":0},{"$f":"'[7]ODA Summary'!N39","v":0},{"$f":"'[7]ODA Summary'!O39","v":""},{"$f":"'[7]ODA Summary'!Q39","v":0},{"$f":"'[7]ODA Summary'!R39","v":0},{"$f":"'[7]ODA Summary'!S39","v":0},{"$f":"'[7]ODA Summary'!T39","v":0},{"$f":"'[7]ODA Summary'!U39","v":0},{"$f":"'[7]ODA Summary'!V39","v":0},null,{"$f":"'[7]ODA Summary'!W39","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F40","v":0},{"$f":"'[7]ODA Summary'!G40","v":0},{"$f":"'[7]ODA Summary'!H40","v":0},{"$f":"'[7]ODA Summary'!I40","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J40","v":0},{"$f":"'[7]ODA Summary'!K40","v":0},{"$f":"'[7]ODA Summary'!L40","v":0},{"$f":"'[7]ODA Summary'!M40","v":0},{"$f":"'[7]ODA Summary'!N40","v":0},{"$f":"'[7]ODA Summary'!O40","v":""},{"$f":"'[7]ODA Summary'!Q40","v":0},{"$f":"'[7]ODA Summary'!R40","v":0},{"$f":"'[7]ODA Summary'!S40","v":0},{"$f":"'[7]ODA Summary'!T40","v":0},{"$f":"'[7]ODA Summary'!U40","v":0},{"$f":"'[7]ODA Summary'!V40","v":0},null,{"$f":"'[7]ODA Summary'!W40","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F41","v":0},{"$f":"'[7]ODA Summary'!G41","v":0},{"$f":"'[7]ODA Summary'!H41","v":0},{"$f":"'[7]ODA Summary'!I41","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J41","v":0},{"$f":"'[7]ODA Summary'!K41","v":0},{"$f":"'[7]ODA Summary'!L41","v":0},{"$f":"'[7]ODA Summary'!M41","v":0},{"$f":"'[7]ODA Summary'!N41","v":0},{"$f":"'[7]ODA Summary'!O41","v":""},{"$f":"'[7]ODA Summary'!Q41","v":0},{"$f":"'[7]ODA Summary'!R41","v":0},{"$f":"'[7]ODA Summary'!S41","v":0},{"$f":"'[7]ODA Summary'!T41","v":0},{"$f":"'[7]ODA Summary'!U41","v":0},{"$f":"'[7]ODA Summary'!V41","v":0},null,{"$f":"'[7]ODA Summary'!W41","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F42","v":0},{"$f":"'[7]ODA Summary'!G42","v":0},{"$f":"'[7]ODA Summary'!H42","v":0},{"$f":"'[7]ODA Summary'!I42","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J42","v":0},{"$f":"'[7]ODA Summary'!K42","v":0},{"$f":"'[7]ODA Summary'!L42","v":0},{"$f":"'[7]ODA Summary'!M42","v":0},{"$f":"'[7]ODA Summary'!N42","v":0},{"$f":"'[7]ODA Summary'!O42","v":""},{"$f":"'[7]ODA Summary'!Q42","v":0},{"$f":"'[7]ODA Summary'!R42","v":0},{"$f":"'[7]ODA Summary'!S42","v":0},{"$f":"'[7]ODA Summary'!T42","v":0},{"$f":"'[7]ODA Summary'!U42","v":0},{"$f":"'[7]ODA Summary'!V42","v":0},null,{"$f":"'[7]ODA Summary'!W42","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F43","v":0},{"$f":"'[7]ODA Summary'!G43","v":0},{"$f":"'[7]ODA Summary'!H43","v":0},{"$f":"'[7]ODA Summary'!I43","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J43","v":0},{"$f":"'[7]ODA Summary'!K43","v":0},{"$f":"'[7]ODA Summary'!L43","v":0},{"$f":"'[7]ODA Summary'!M43","v":0},{"$f":"'[7]ODA Summary'!N43","v":0},{"$f":"'[7]ODA Summary'!O43","v":""},{"$f":"'[7]ODA Summary'!Q43","v":0},{"$f":"'[7]ODA Summary'!R43","v":0},{"$f":"'[7]ODA Summary'!S43","v":0},{"$f":"'[7]ODA Summary'!T43","v":0},{"$f":"'[7]ODA Summary'!U43","v":0},{"$f":"'[7]ODA Summary'!V43","v":0},null,{"$f":"'[7]ODA Summary'!W43","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F44","v":0},{"$f":"'[7]ODA Summary'!G44","v":0},{"$f":"'[7]ODA Summary'!H44","v":0},{"$f":"'[7]ODA Summary'!I44","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J44","v":0},{"$f":"'[7]ODA Summary'!K44","v":0},{"$f":"'[7]ODA Summary'!L44","v":0},{"$f":"'[7]ODA Summary'!M44","v":0},{"$f":"'[7]ODA Summary'!N44","v":0},{"$f":"'[7]ODA Summary'!O44","v":""},{"$f":"'[7]ODA Summary'!Q44","v":0},{"$f":"'[7]ODA Summary'!R44","v":0},{"$f":"'[7]ODA Summary'!S44","v":0},{"$f":"'[7]ODA Summary'!T44","v":0},{"$f":"'[7]ODA Summary'!U44","v":0},{"$f":"'[7]ODA Summary'!V44","v":0},null,{"$f":"'[7]ODA Summary'!W44","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F45","v":0},{"$f":"'[7]ODA Summary'!G45","v":0},{"$f":"'[7]ODA Summary'!H45","v":0},{"$f":"'[7]ODA Summary'!I45","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J45","v":0},{"$f":"'[7]ODA Summary'!K45","v":0},{"$f":"'[7]ODA Summary'!L45","v":0},{"$f":"'[7]ODA Summary'!M45","v":0},{"$f":"'[7]ODA Summary'!N45","v":0},{"$f":"'[7]ODA Summary'!O45","v":""},{"$f":"'[7]ODA Summary'!Q45","v":0},{"$f":"'[7]ODA Summary'!R45","v":0},{"$f":"'[7]ODA Summary'!S45","v":0},{"$f":"'[7]ODA Summary'!T45","v":0},{"$f":"'[7]ODA Summary'!U45","v":0},{"$f":"'[7]ODA Summary'!V45","v":0},null,{"$f":"'[7]ODA Summary'!W45","v":0}]
[{"$f":"IF(LEN(F46)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F46","v":0},{"$f":"'[7]ODA Summary'!G46","v":0},{"$f":"'[7]ODA Summary'!H46","v":0},{"$f":"'[7]ODA Summary'!I46","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J46","v":0},{"$f":"'[7]ODA Summary'!K46","v":0},{"$f":"'[7]ODA Summary'!L46","v":0},{"$f":"'[7]ODA Summary'!M46","v":0},{"$f":"'[7]ODA Summary'!N46","v":0},{"$f":"'[7]ODA Summary'!O46","v":""},{"$f":"'[7]ODA Summary'!Q46","v":0},{"$f":"'[7]ODA Summary'!R46","v":0},{"$f":"'[7]ODA Summary'!S46","v":0},{"$f":"'[7]ODA Summary'!T46","v":0},{"$f":"'[7]ODA Summary'!U46","v":0},{"$f":"'[7]ODA Summary'!V46","v":0},null,{"$f":"'[7]ODA Summary'!W46","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F47","v":0},{"$f":"'[7]ODA Summary'!G47","v":0},{"$f":"'[7]ODA Summary'!H47","v":0},{"$f":"'[7]ODA Summary'!I47","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J47","v":0},{"$f":"'[7]ODA Summary'!K47","v":0},{"$f":"'[7]ODA Summary'!L47","v":0},{"$f":"'[7]ODA Summary'!M47","v":0},{"$f":"'[7]ODA Summary'!N47","v":0},{"$f":"'[7]ODA Summary'!O47","v":""},{"$f":"'[7]ODA Summary'!Q47","v":0},{"$f":"'[7]ODA Summary'!R47","v":0},{"$f":"'[7]ODA Summary'!S47","v":0},{"$f":"'[7]ODA Summary'!T47","v":0},{"$f":"'[7]ODA Summary'!U47","v":0},{"$f":"'[7]ODA Summary'!V47","v":0},null,{"$f":"'[7]ODA Summary'!W47","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F48","v":0},{"$f":"'[7]ODA Summary'!G48","v":0},{"$f":"'[7]ODA Summary'!H48","v":0},{"$f":"'[7]ODA Summary'!I48","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J48","v":0},{"$f":"'[7]ODA Summary'!K48","v":0},{"$f":"'[7]ODA Summary'!L48","v":0},{"$f":"'[7]ODA Summary'!M48","v":0},{"$f":"'[7]ODA Summary'!N48","v":0},{"$f":"'[7]ODA Summary'!O48","v":""},{"$f":"'[7]ODA Summary'!Q48","v":0},{"$f":"'[7]ODA Summary'!R48","v":0},{"$f":"'[7]ODA Summary'!S48","v":0},{"$f":"'[7]ODA Summary'!T48","v":0},{"$f":"'[7]ODA Summary'!U48","v":0},{"$f":"'[7]ODA Summary'!V48","v":0},null,{"$f":"'[7]ODA Summary'!W48","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F49","v":0},{"$f":"'[7]ODA Summary'!G49","v":0},{"$f":"'[7]ODA Summary'!H49","v":0},{"$f":"'[7]ODA Summary'!I49","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J49","v":0},{"$f":"'[7]ODA Summary'!K49","v":0},{"$f":"'[7]ODA Summary'!L49","v":0},{"$f":"'[7]ODA Summary'!M49","v":0},{"$f":"'[7]ODA Summary'!N49","v":0},{"$f":"'[7]ODA Summary'!O49","v":""},{"$f":"'[7]ODA Summary'!Q49","v":0},{"$f":"'[7]ODA Summary'!R49","v":0},{"$f":"'[7]ODA Summary'!S49","v":0},{"$f":"'[7]ODA Summary'!T49","v":0},{"$f":"'[7]ODA Summary'!U49","v":0},{"$f":"'[7]ODA Summary'!V49","v":0},null,{"$f":"'[7]ODA Summary'!W49","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F50","v":0},{"$f":"'[7]ODA Summary'!G50","v":0},{"$f":"'[7]ODA Summary'!H50","v":0},{"$f":"'[7]ODA Summary'!I50","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J50","v":0},{"$f":"'[7]ODA Summary'!K50","v":0},{"$f":"'[7]ODA Summary'!L50","v":0},{"$f":"'[7]ODA Summary'!M50","v":0},{"$f":"'[7]ODA Summary'!N50","v":0},{"$f":"'[7]ODA Summary'!O50","v":""},{"$f":"'[7]ODA Summary'!Q50","v":0},{"$f":"'[7]ODA Summary'!R50","v":0},{"$f":"'[7]ODA Summary'!S50","v":0},{"$f":"'[7]ODA Summary'!T50","v":0},{"$f":"'[7]ODA Summary'!U50","v":0},{"$f":"'[7]ODA Summary'!V50","v":0},null,{"$f":"'[7]ODA Summary'!W50","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F51","v":0},{"$f":"'[7]ODA Summary'!G51","v":0},{"$f":"'[7]ODA Summary'!H51","v":0},{"$f":"'[7]ODA Summary'!I51","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J51","v":0},{"$f":"'[7]ODA Summary'!K51","v":0},{"$f":"'[7]ODA Summary'!L51","v":0},{"$f":"'[7]ODA Summary'!M51","v":0},{"$f":"'[7]ODA Summary'!N51","v":0},{"$f":"'[7]ODA Summary'!O51","v":""},{"$f":"'[7]ODA Summary'!Q51","v":0},{"$f":"'[7]ODA Summary'!R51","v":0},{"$f":"'[7]ODA Summary'!S51","v":0},{"$f":"'[7]ODA Summary'!T51","v":0},{"$f":"'[7]ODA Summary'!U51","v":0},{"$f":"'[7]ODA Summary'!V51","v":0},null,{"$f":"'[7]ODA Summary'!W51","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F52","v":0},{"$f":"'[7]ODA Summary'!G52","v":0},{"$f":"'[7]ODA Summary'!H52","v":0},{"$f":"'[7]ODA Summary'!I52","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J52","v":0},{"$f":"'[7]ODA Summary'!K52","v":0},{"$f":"'[7]ODA Summary'!L52","v":0},{"$f":"'[7]ODA Summary'!M52","v":0},{"$f":"'[7]ODA Summary'!N52","v":0},{"$f":"'[7]ODA Summary'!O52","v":""},{"$f":"'[7]ODA Summary'!Q52","v":0},{"$f":"'[7]ODA Summary'!R52","v":0},{"$f":"'[7]ODA Summary'!S52","v":0},{"$f":"'[7]ODA Summary'!T52","v":0},{"$f":"'[7]ODA Summary'!U52","v":0},{"$f":"'[7]ODA Summary'!V52","v":0},null,{"$f":"'[7]ODA Summary'!W52","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F53","v":0},{"$f":"'[7]ODA Summary'!G53","v":0},{"$f":"'[7]ODA Summary'!H53","v":0},{"$f":"'[7]ODA Summary'!I53","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J53","v":0},{"$f":"'[7]ODA Summary'!K53","v":0},{"$f":"'[7]ODA Summary'!L53","v":0},{"$f":"'[7]ODA Summary'!M53","v":0},{"$f":"'[7]ODA Summary'!N53","v":0},{"$f":"'[7]ODA Summary'!O53","v":""},{"$f":"'[7]ODA Summary'!Q53","v":0},{"$f":"'[7]ODA Summary'!R53","v":0},{"$f":"'[7]ODA Summary'!S53","v":0},{"$f":"'[7]ODA Summary'!T53","v":0},{"$f":"'[7]ODA Summary'!U53","v":0},{"$f":"'[7]ODA Summary'!V53","v":0},null,{"$f":"'[7]ODA Summary'!W53","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F54","v":0},{"$f":"'[7]ODA Summary'!G54","v":0},{"$f":"'[7]ODA Summary'!H54","v":0},{"$f":"'[7]ODA Summary'!I54","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J54","v":0},{"$f":"'[7]ODA Summary'!K54","v":0},{"$f":"'[7]ODA Summary'!L54","v":0},{"$f":"'[7]ODA Summary'!M54","v":0},{"$f":"'[7]ODA Summary'!N54","v":0},{"$f":"'[7]ODA Summary'!O54","v":""},{"$f":"'[7]ODA Summary'!Q54","v":0},{"$f":"'[7]ODA Summary'!R54","v":0},{"$f":"'[7]ODA Summary'!S54","v":0},{"$f":"'[7]ODA Summary'!T54","v":0},{"$f":"'[7]ODA Summary'!U54","v":0},{"$f":"'[7]ODA Summary'!V54","v":0},null,{"$f":"'[7]ODA Summary'!W54","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F55","v":0},{"$f":"'[7]ODA Summary'!G55","v":0},{"$f":"'[7]ODA Summary'!H55","v":0},{"$f":"'[7]ODA Summary'!I55","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J55","v":0},{"$f":"'[7]ODA Summary'!K55","v":0},{"$f":"'[7]ODA Summary'!L55","v":0},{"$f":"'[7]ODA Summary'!M55","v":0},{"$f":"'[7]ODA Summary'!N55","v":0},{"$f":"'[7]ODA Summary'!O55","v":""},{"$f":"'[7]ODA Summary'!Q55","v":0},{"$f":"'[7]ODA Summary'!R55","v":0},{"$f":"'[7]ODA Summary'!S55","v":0},{"$f":"'[7]ODA Summary'!T55","v":0},{"$f":"'[7]ODA Summary'!U55","v":0},{"$f":"'[7]ODA Summary'!V55","v":0},null,{"$f":"'[7]ODA Summary'!W55","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F56","v":0},{"$f":"'[7]ODA Summary'!G56","v":0},{"$f":"'[7]ODA Summary'!H56","v":0},{"$f":"'[7]ODA Summary'!I56","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J56","v":0},{"$f":"'[7]ODA Summary'!K56","v":0},{"$f":"'[7]ODA Summary'!L56","v":0},{"$f":"'[7]ODA Summary'!M56","v":0},{"$f":"'[7]ODA Summary'!N56","v":0},{"$f":"'[7]ODA Summary'!O56","v":""},{"$f":"'[7]ODA Summary'!Q56","v":0},{"$f":"'[7]ODA Summary'!R56","v":0},{"$f":"'[7]ODA Summary'!S56","v":0},{"$f":"'[7]ODA Summary'!T56","v":0},{"$f":"'[7]ODA Summary'!U56","v":0},{"$f":"'[7]ODA Summary'!V56","v":0},null,{"$f":"'[7]ODA Summary'!W56","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F57","v":0},{"$f":"'[7]ODA Summary'!G57","v":0},{"$f":"'[7]ODA Summary'!H57","v":0},{"$f":"'[7]ODA Summary'!I57","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J57","v":0},{"$f":"'[7]ODA Summary'!K57","v":0},{"$f":"'[7]ODA Summary'!L57","v":0},{"$f":"'[7]ODA Summary'!M57","v":0},{"$f":"'[7]ODA Summary'!N57","v":0},{"$f":"'[7]ODA Summary'!O57","v":""},{"$f":"'[7]ODA Summary'!Q57","v":0},{"$f":"'[7]ODA Summary'!R57","v":0},{"$f":"'[7]ODA Summary'!S57","v":0},{"$f":"'[7]ODA Summary'!T57","v":0},{"$f":"'[7]ODA Summary'!U57","v":0},{"$f":"'[7]ODA Summary'!V57","v":0},null,{"$f":"'[7]ODA Summary'!W57","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F58","v":0},{"$f":"'[7]ODA Summary'!G58","v":0},{"$f":"'[7]ODA Summary'!H58","v":0},{"$f":"'[7]ODA Summary'!I58","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J58","v":0},{"$f":"'[7]ODA Summary'!K58","v":0},{"$f":"'[7]ODA Summary'!L58","v":0},{"$f":"'[7]ODA Summary'!M58","v":0},{"$f":"'[7]ODA Summary'!N58","v":0},{"$f":"'[7]ODA Summary'!O58","v":""},{"$f":"'[7]ODA Summary'!Q58","v":0},{"$f":"'[7]ODA Summary'!R58","v":0},{"$f":"'[7]ODA Summary'!S58","v":0},{"$f":"'[7]ODA Summary'!T58","v":0},{"$f":"'[7]ODA Summary'!U58","v":0},{"$f":"'[7]ODA Summary'!V58","v":0},null,{"$f":"'[7]ODA Summary'!W58","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F59","v":0},{"$f":"'[7]ODA Summary'!G59","v":0},{"$f":"'[7]ODA Summary'!H59","v":0},{"$f":"'[7]ODA Summary'!I59","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J59","v":0},{"$f":"'[7]ODA Summary'!K59","v":0},{"$f":"'[7]ODA Summary'!L59","v":0},{"$f":"'[7]ODA Summary'!M59","v":0},{"$f":"'[7]ODA Summary'!N59","v":0},{"$f":"'[7]ODA Summary'!O59","v":""},{"$f":"'[7]ODA Summary'!Q59","v":0},{"$f":"'[7]ODA Summary'!R59","v":0},{"$f":"'[7]ODA Summary'!S59","v":0},{"$f":"'[7]ODA Summary'!T59","v":0},{"$f":"'[7]ODA Summary'!U59","v":0},{"$f":"'[7]ODA Summary'!V59","v":0},null,{"$f":"'[7]ODA Summary'!W59","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F60","v":0},{"$f":"'[7]ODA Summary'!G60","v":0},{"$f":"'[7]ODA Summary'!H60","v":0},{"$f":"'[7]ODA Summary'!I60","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J60","v":0},{"$f":"'[7]ODA Summary'!K60","v":0},{"$f":"'[7]ODA Summary'!L60","v":0},{"$f":"'[7]ODA Summary'!M60","v":0},{"$f":"'[7]ODA Summary'!N60","v":0},{"$f":"'[7]ODA Summary'!O60","v":""},{"$f":"'[7]ODA Summary'!Q60","v":0},{"$f":"'[7]ODA Summary'!R60","v":0},{"$f":"'[7]ODA Summary'!S60","v":0},{"$f":"'[7]ODA Summary'!T60","v":0},{"$f":"'[7]ODA Summary'!U60","v":0},{"$f":"'[7]ODA Summary'!V60","v":0},null,{"$f":"'[7]ODA Summary'!W60","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F61","v":0},{"$f":"'[7]ODA Summary'!G61","v":0},{"$f":"'[7]ODA Summary'!H61","v":0},{"$f":"'[7]ODA Summary'!I61","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J61","v":0},{"$f":"'[7]ODA Summary'!K61","v":0},{"$f":"'[7]ODA Summary'!L61","v":0},{"$f":"'[7]ODA Summary'!M61","v":0},{"$f":"'[7]ODA Summary'!N61","v":0},{"$f":"'[7]ODA Summary'!O61","v":""},{"$f":"'[7]ODA Summary'!Q61","v":0},{"$f":"'[7]ODA Summary'!R61","v":0},{"$f":"'[7]ODA Summary'!S61","v":0},{"$f":"'[7]ODA Summary'!T61","v":0},{"$f":"'[7]ODA Summary'!U61","v":0},{"$f":"'[7]ODA Summary'!V61","v":0},null,{"$f":"'[7]ODA Summary'!W61","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F62","v":0},{"$f":"'[7]ODA Summary'!G62","v":0},{"$f":"'[7]ODA Summary'!H62","v":0},{"$f":"'[7]ODA Summary'!I62","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J62","v":0},{"$f":"'[7]ODA Summary'!K62","v":0},{"$f":"'[7]ODA Summary'!L62","v":0},{"$f":"'[7]ODA Summary'!M62","v":0},{"$f":"'[7]ODA Summary'!N62","v":0},{"$f":"'[7]ODA Summary'!O62","v":""},{"$f":"'[7]ODA Summary'!Q62","v":0},{"$f":"'[7]ODA Summary'!R62","v":0},{"$f":"'[7]ODA Summary'!S62","v":0},{"$f":"'[7]ODA Summary'!T62","v":0},{"$f":"'[7]ODA Summary'!U62","v":0},{"$f":"'[7]ODA Summary'!V62","v":0},null,{"$f":"'[7]ODA Summary'!W62","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F63","v":0},{"$f":"'[7]ODA Summary'!G63","v":0},{"$f":"'[7]ODA Summary'!H63","v":0},{"$f":"'[7]ODA Summary'!I63","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J63","v":0},{"$f":"'[7]ODA Summary'!K63","v":0},{"$f":"'[7]ODA Summary'!L63","v":0},{"$f":"'[7]ODA Summary'!M63","v":0},{"$f":"'[7]ODA Summary'!N63","v":0},{"$f":"'[7]ODA Summary'!O63","v":""},{"$f":"'[7]ODA Summary'!Q63","v":0},{"$f":"'[7]ODA Summary'!R63","v":0},{"$f":"'[7]ODA Summary'!S63","v":0},{"$f":"'[7]ODA Summary'!T63","v":0},{"$f":"'[7]ODA Summary'!U63","v":0},{"$f":"'[7]ODA Summary'!V63","v":0},null,{"$f":"'[7]ODA Summary'!W63","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F64","v":0},{"$f":"'[7]ODA Summary'!G64","v":0},{"$f":"'[7]ODA Summary'!H64","v":0},{"$f":"'[7]ODA Summary'!I64","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J64","v":0},{"$f":"'[7]ODA Summary'!K64","v":0},{"$f":"'[7]ODA Summary'!L64","v":0},{"$f":"'[7]ODA Summary'!M64","v":0},{"$f":"'[7]ODA Summary'!N64","v":0},{"$f":"'[7]ODA Summary'!O64","v":""},{"$f":"'[7]ODA Summary'!Q64","v":0},{"$f":"'[7]ODA Summary'!R64","v":0},{"$f":"'[7]ODA Summary'!S64","v":0},{"$f":"'[7]ODA Summary'!T64","v":0},{"$f":"'[7]ODA Summary'!U64","v":0},{"$f":"'[7]ODA Summary'!V64","v":0},null,{"$f":"'[7]ODA Summary'!W64","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F65","v":0},{"$f":"'[7]ODA Summary'!G65","v":0},{"$f":"'[7]ODA Summary'!H65","v":0},{"$f":"'[7]ODA Summary'!I65","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J65","v":0},{"$f":"'[7]ODA Summary'!K65","v":0},{"$f":"'[7]ODA Summary'!L65","v":0},{"$f":"'[7]ODA Summary'!M65","v":0},{"$f":"'[7]ODA Summary'!N65","v":0},{"$f":"'[7]ODA Summary'!O65","v":""},{"$f":"'[7]ODA Summary'!Q65","v":0},{"$f":"'[7]ODA Summary'!R65","v":0},{"$f":"'[7]ODA Summary'!S65","v":0},{"$f":"'[7]ODA Summary'!T65","v":0},{"$f":"'[7]ODA Summary'!U65","v":0},{"$f":"'[7]ODA Summary'!V65","v":0},null,{"$f":"'[7]ODA Summary'!W65","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F66","v":0},{"$f":"'[7]ODA Summary'!G66","v":0},{"$f":"'[7]ODA Summary'!H66","v":0},{"$f":"'[7]ODA Summary'!I66","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J66","v":0},{"$f":"'[7]ODA Summary'!K66","v":0},{"$f":"'[7]ODA Summary'!L66","v":0},{"$f":"'[7]ODA Summary'!M66","v":0},{"$f":"'[7]ODA Summary'!N66","v":0},{"$f":"'[7]ODA Summary'!O66","v":""},{"$f":"'[7]ODA Summary'!Q66","v":0},{"$f":"'[7]ODA Summary'!R66","v":0},{"$f":"'[7]ODA Summary'!S66","v":0},{"$f":"'[7]ODA Summary'!T66","v":0},{"$f":"'[7]ODA Summary'!U66","v":0},{"$f":"'[7]ODA Summary'!V66","v":0},null,{"$f":"'[7]ODA Summary'!W66","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F67","v":0},{"$f":"'[7]ODA Summary'!G67","v":0},{"$f":"'[7]ODA Summary'!H67","v":0},{"$f":"'[7]ODA Summary'!I67","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J67","v":0},{"$f":"'[7]ODA Summary'!K67","v":0},{"$f":"'[7]ODA Summary'!L67","v":0},{"$f":"'[7]ODA Summary'!M67","v":0},{"$f":"'[7]ODA Summary'!N67","v":0},{"$f":"'[7]ODA Summary'!O67","v":""},{"$f":"'[7]ODA Summary'!Q67","v":0},{"$f":"'[7]ODA Summary'!R67","v":0},{"$f":"'[7]ODA Summary'!S67","v":0},{"$f":"'[7]ODA Summary'!T67","v":0},{"$f":"'[7]ODA Summary'!U67","v":0},{"$f":"'[7]ODA Summary'!V67","v":0},null,{"$f":"'[7]ODA Summary'!W67","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F68","v":0},{"$f":"'[7]ODA Summary'!G68","v":0},{"$f":"'[7]ODA Summary'!H68","v":0},{"$f":"'[7]ODA Summary'!I68","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J68","v":0},{"$f":"'[7]ODA Summary'!K68","v":0},{"$f":"'[7]ODA Summary'!L68","v":0},{"$f":"'[7]ODA Summary'!M68","v":0},{"$f":"'[7]ODA Summary'!N68","v":0},{"$f":"'[7]ODA Summary'!O68","v":""},{"$f":"'[7]ODA Summary'!Q68","v":0},{"$f":"'[7]ODA Summary'!R68","v":0},{"$f":"'[7]ODA Summary'!S68","v":0},{"$f":"'[7]ODA Summary'!T68","v":0},{"$f":"'[7]ODA Summary'!U68","v":0},{"$f":"'[7]ODA Summary'!V68","v":0},null,{"$f":"'[7]ODA Summary'!W68","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F69","v":0},{"$f":"'[7]ODA Summary'!G69","v":0},{"$f":"'[7]ODA Summary'!H69","v":0},{"$f":"'[7]ODA Summary'!I69","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J69","v":0},{"$f":"'[7]ODA Summary'!K69","v":0},{"$f":"'[7]ODA Summary'!L69","v":0},{"$f":"'[7]ODA Summary'!M69","v":0},{"$f":"'[7]ODA Summary'!N69","v":0},{"$f":"'[7]ODA Summary'!O69","v":""},{"$f":"'[7]ODA Summary'!Q69","v":0},{"$f":"'[7]ODA Summary'!R69","v":0},{"$f":"'[7]ODA Summary'!S69","v":0},{"$f":"'[7]ODA Summary'!T69","v":0},{"$f":"'[7]ODA Summary'!U69","v":0},{"$f":"'[7]ODA Summary'!V69","v":0},null,{"$f":"'[7]ODA Summary'!W69","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F70","v":0},{"$f":"'[7]ODA Summary'!G70","v":0},{"$f":"'[7]ODA Summary'!H70","v":0},{"$f":"'[7]ODA Summary'!I70","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J70","v":0},{"$f":"'[7]ODA Summary'!K70","v":0},{"$f":"'[7]ODA Summary'!L70","v":0},{"$f":"'[7]ODA Summary'!M70","v":0},{"$f":"'[7]ODA Summary'!N70","v":0},{"$f":"'[7]ODA Summary'!O70","v":""},{"$f":"'[7]ODA Summary'!Q70","v":0},{"$f":"'[7]ODA Summary'!R70","v":0},{"$f":"'[7]ODA Summary'!S70","v":0},{"$f":"'[7]ODA Summary'!T70","v":0},{"$f":"'[7]ODA Summary'!U70","v":0},{"$f":"'[7]ODA Summary'!V70","v":0},null,{"$f":"'[7]ODA Summary'!W70","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F71","v":0},{"$f":"'[7]ODA Summary'!G71","v":0},{"$f":"'[7]ODA Summary'!H71","v":0},{"$f":"'[7]ODA Summary'!I71","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J71","v":0},{"$f":"'[7]ODA Summary'!K71","v":0},{"$f":"'[7]ODA Summary'!L71","v":0},{"$f":"'[7]ODA Summary'!M71","v":0},{"$f":"'[7]ODA Summary'!N71","v":0},{"$f":"'[7]ODA Summary'!O71","v":""},{"$f":"'[7]ODA Summary'!Q71","v":0},{"$f":"'[7]ODA Summary'!R71","v":0},{"$f":"'[7]ODA Summary'!S71","v":0},{"$f":"'[7]ODA Summary'!T71","v":0},{"$f":"'[7]ODA Summary'!U71","v":0},{"$f":"'[7]ODA Summary'!V71","v":0},null,{"$f":"'[7]ODA Summary'!W71","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F72","v":0},{"$f":"'[7]ODA Summary'!G72","v":0},{"$f":"'[7]ODA Summary'!H72","v":0},{"$f":"'[7]ODA Summary'!I72","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J72","v":0},{"$f":"'[7]ODA Summary'!K72","v":0},{"$f":"'[7]ODA Summary'!L72","v":0},{"$f":"'[7]ODA Summary'!M72","v":0},{"$f":"'[7]ODA Summary'!N72","v":0},{"$f":"'[7]ODA Summary'!O72","v":""},{"$f":"'[7]ODA Summary'!Q72","v":0},{"$f":"'[7]ODA Summary'!R72","v":0},{"$f":"'[7]ODA Summary'!S72","v":0},{"$f":"'[7]ODA Summary'!T72","v":0},{"$f":"'[7]ODA Summary'!U72","v":0},{"$f":"'[7]ODA Summary'!V72","v":0},null,{"$f":"'[7]ODA Summary'!W72","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F73","v":0},{"$f":"'[7]ODA Summary'!G73","v":0},{"$f":"'[7]ODA Summary'!H73","v":0},{"$f":"'[7]ODA Summary'!I73","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J73","v":0},{"$f":"'[7]ODA Summary'!K73","v":0},{"$f":"'[7]ODA Summary'!L73","v":0},{"$f":"'[7]ODA Summary'!M73","v":0},{"$f":"'[7]ODA Summary'!N73","v":0},{"$f":"'[7]ODA Summary'!O73","v":""},{"$f":"'[7]ODA Summary'!Q73","v":0},{"$f":"'[7]ODA Summary'!R73","v":0},{"$f":"'[7]ODA Summary'!S73","v":0},{"$f":"'[7]ODA Summary'!T73","v":0},{"$f":"'[7]ODA Summary'!U73","v":0},{"$f":"'[7]ODA Summary'!V73","v":0},null,{"$f":"'[7]ODA Summary'!W73","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F74","v":0},{"$f":"'[7]ODA Summary'!G74","v":0},{"$f":"'[7]ODA Summary'!H74","v":0},{"$f":"'[7]ODA Summary'!I74","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J74","v":0},{"$f":"'[7]ODA Summary'!K74","v":0},{"$f":"'[7]ODA Summary'!L74","v":0},{"$f":"'[7]ODA Summary'!M74","v":0},{"$f":"'[7]ODA Summary'!N74","v":0},{"$f":"'[7]ODA Summary'!O74","v":""},{"$f":"'[7]ODA Summary'!Q74","v":0},{"$f":"'[7]ODA Summary'!R74","v":0},{"$f":"'[7]ODA Summary'!S74","v":0},{"$f":"'[7]ODA Summary'!T74","v":0},{"$f":"'[7]ODA Summary'!U74","v":0},{"$f":"'[7]ODA Summary'!V74","v":0},null,{"$f":"'[7]ODA Summary'!W74","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F75","v":0},{"$f":"'[7]ODA Summary'!G75","v":0},{"$f":"'[7]ODA Summary'!H75","v":0},{"$f":"'[7]ODA Summary'!I75","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J75","v":0},{"$f":"'[7]ODA Summary'!K75","v":0},{"$f":"'[7]ODA Summary'!L75","v":0},{"$f":"'[7]ODA Summary'!M75","v":0},{"$f":"'[7]ODA Summary'!N75","v":0},{"$f":"'[7]ODA Summary'!O75","v":""},{"$f":"'[7]ODA Summary'!Q75","v":0},{"$f":"'[7]ODA Summary'!R75","v":0},{"$f":"'[7]ODA Summary'!S75","v":0},{"$f":"'[7]ODA Summary'!T75","v":0},{"$f":"'[7]ODA Summary'!U75","v":0},{"$f":"'[7]ODA Summary'!V75","v":0},null,{"$f":"'[7]ODA Summary'!W75","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F76","v":0},{"$f":"'[7]ODA Summary'!G76","v":0},{"$f":"'[7]ODA Summary'!H76","v":0},{"$f":"'[7]ODA Summary'!I76","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J76","v":0},{"$f":"'[7]ODA Summary'!K76","v":0},{"$f":"'[7]ODA Summary'!L76","v":0},{"$f":"'[7]ODA Summary'!M76","v":0},{"$f":"'[7]ODA Summary'!N76","v":0},{"$f":"'[7]ODA Summary'!O76","v":""},{"$f":"'[7]ODA Summary'!Q76","v":0},{"$f":"'[7]ODA Summary'!R76","v":0},{"$f":"'[7]ODA Summary'!S76","v":0},{"$f":"'[7]ODA Summary'!T76","v":0},{"$f":"'[7]ODA Summary'!U76","v":0},{"$f":"'[7]ODA Summary'!V76","v":0},null,{"$f":"'[7]ODA Summary'!W76","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F77","v":0},{"$f":"'[7]ODA Summary'!G77","v":0},{"$f":"'[7]ODA Summary'!H77","v":0},{"$f":"'[7]ODA Summary'!I77","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J77","v":0},{"$f":"'[7]ODA Summary'!K77","v":0},{"$f":"'[7]ODA Summary'!L77","v":0},{"$f":"'[7]ODA Summary'!M77","v":0},{"$f":"'[7]ODA Summary'!N77","v":0},{"$f":"'[7]ODA Summary'!O77","v":""},{"$f":"'[7]ODA Summary'!Q77","v":0},{"$f":"'[7]ODA Summary'!R77","v":0},{"$f":"'[7]ODA Summary'!S77","v":0},{"$f":"'[7]ODA Summary'!T77","v":0},{"$f":"'[7]ODA Summary'!U77","v":0},{"$f":"'[7]ODA Summary'!V77","v":0},null,{"$f":"'[7]ODA Summary'!W77","v":0}]
[{"$f":"IF(LEN(F78)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F78","v":0},{"$f":"'[7]ODA Summary'!G78","v":0},{"$f":"'[7]ODA Summary'!H78","v":0},{"$f":"'[7]ODA Summary'!I78","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J78","v":0},{"$f":"'[7]ODA Summary'!K78","v":0},{"$f":"'[7]ODA Summary'!L78","v":0},{"$f":"'[7]ODA Summary'!M78","v":0},{"$f":"'[7]ODA Summary'!N78","v":0},{"$f":"'[7]ODA Summary'!O78","v":""},{"$f":"'[7]ODA Summary'!Q78","v":0},{"$f":"'[7]ODA Summary'!R78","v":0},{"$f":"'[7]ODA Summary'!S78","v":0},{"$f":"'[7]ODA Summary'!T78","v":0},{"$f":"'[7]ODA Summary'!U78","v":0},{"$f":"'[7]ODA Summary'!V78","v":0},null,{"$f":"'[7]ODA Summary'!W78","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F79","v":0},{"$f":"'[7]ODA Summary'!G79","v":0},{"$f":"'[7]ODA Summary'!H79","v":0},{"$f":"'[7]ODA Summary'!I79","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J79","v":0},{"$f":"'[7]ODA Summary'!K79","v":0},{"$f":"'[7]ODA Summary'!L79","v":0},{"$f":"'[7]ODA Summary'!M79","v":0},{"$f":"'[7]ODA Summary'!N79","v":0},{"$f":"'[7]ODA Summary'!O79","v":""},{"$f":"'[7]ODA Summary'!Q79","v":0},{"$f":"'[7]ODA Summary'!R79","v":0},{"$f":"'[7]ODA Summary'!S79","v":0},{"$f":"'[7]ODA Summary'!T79","v":0},{"$f":"'[7]ODA Summary'!U79","v":0},{"$f":"'[7]ODA Summary'!V79","v":0},null,{"$f":"'[7]ODA Summary'!W79","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F80","v":0},{"$f":"'[7]ODA Summary'!G80","v":0},{"$f":"'[7]ODA Summary'!H80","v":0},{"$f":"'[7]ODA Summary'!I80","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J80","v":0},{"$f":"'[7]ODA Summary'!K80","v":0},{"$f":"'[7]ODA Summary'!L80","v":0},{"$f":"'[7]ODA Summary'!M80","v":0},{"$f":"'[7]ODA Summary'!N80","v":0},{"$f":"'[7]ODA Summary'!O80","v":""},{"$f":"'[7]ODA Summary'!Q80","v":0},{"$f":"'[7]ODA Summary'!R80","v":0},{"$f":"'[7]ODA Summary'!S80","v":0},{"$f":"'[7]ODA Summary'!T80","v":0},{"$f":"'[7]ODA Summary'!U80","v":0},{"$f":"'[7]ODA Summary'!V80","v":0},null,{"$f":"'[7]ODA Summary'!W80","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F81","v":0},{"$f":"'[7]ODA Summary'!G81","v":0},{"$f":"'[7]ODA Summary'!H81","v":0},{"$f":"'[7]ODA Summary'!I81","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J81","v":0},{"$f":"'[7]ODA Summary'!K81","v":0},{"$f":"'[7]ODA Summary'!L81","v":0},{"$f":"'[7]ODA Summary'!M81","v":0},{"$f":"'[7]ODA Summary'!N81","v":0},{"$f":"'[7]ODA Summary'!O81","v":""},{"$f":"'[7]ODA Summary'!Q81","v":0},{"$f":"'[7]ODA Summary'!R81","v":0},{"$f":"'[7]ODA Summary'!S81","v":0},{"$f":"'[7]ODA Summary'!T81","v":0},{"$f":"'[7]ODA Summary'!U81","v":0},{"$f":"'[7]ODA Summary'!V81","v":0},null,{"$f":"'[7]ODA Summary'!W81","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F82","v":0},{"$f":"'[7]ODA Summary'!G82","v":0},{"$f":"'[7]ODA Summary'!H82","v":0},{"$f":"'[7]ODA Summary'!I82","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J82","v":0},{"$f":"'[7]ODA Summary'!K82","v":0},{"$f":"'[7]ODA Summary'!L82","v":0},{"$f":"'[7]ODA Summary'!M82","v":0},{"$f":"'[7]ODA Summary'!N82","v":0},{"$f":"'[7]ODA Summary'!O82","v":""},{"$f":"'[7]ODA Summary'!Q82","v":0},{"$f":"'[7]ODA Summary'!R82","v":0},{"$f":"'[7]ODA Summary'!S82","v":0},{"$f":"'[7]ODA Summary'!T82","v":0},{"$f":"'[7]ODA Summary'!U82","v":0},{"$f":"'[7]ODA Summary'!V82","v":0},null,{"$f":"'[7]ODA Summary'!W82","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F83","v":0},{"$f":"'[7]ODA Summary'!G83","v":0},{"$f":"'[7]ODA Summary'!H83","v":0},{"$f":"'[7]ODA Summary'!I83","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J83","v":0},{"$f":"'[7]ODA Summary'!K83","v":0},{"$f":"'[7]ODA Summary'!L83","v":0},{"$f":"'[7]ODA Summary'!M83","v":0},{"$f":"'[7]ODA Summary'!N83","v":0},{"$f":"'[7]ODA Summary'!O83","v":""},{"$f":"'[7]ODA Summary'!Q83","v":0},{"$f":"'[7]ODA Summary'!R83","v":0},{"$f":"'[7]ODA Summary'!S83","v":0},{"$f":"'[7]ODA Summary'!T83","v":0},{"$f":"'[7]ODA Summary'!U83","v":0},{"$f":"'[7]ODA Summary'!V83","v":0},null,{"$f":"'[7]ODA Summary'!W83","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F84","v":0},{"$f":"'[7]ODA Summary'!G84","v":0},{"$f":"'[7]ODA Summary'!H84","v":0},{"$f":"'[7]ODA Summary'!I84","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J84","v":0},{"$f":"'[7]ODA Summary'!K84","v":0},{"$f":"'[7]ODA Summary'!L84","v":0},{"$f":"'[7]ODA Summary'!M84","v":0},{"$f":"'[7]ODA Summary'!N84","v":0},{"$f":"'[7]ODA Summary'!O84","v":""},{"$f":"'[7]ODA Summary'!Q84","v":0},{"$f":"'[7]ODA Summary'!R84","v":0},{"$f":"'[7]ODA Summary'!S84","v":0},{"$f":"'[7]ODA Summary'!T84","v":0},{"$f":"'[7]ODA Summary'!U84","v":0},{"$f":"'[7]ODA Summary'!V84","v":0},null,{"$f":"'[7]ODA Summary'!W84","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F85","v":0},{"$f":"'[7]ODA Summary'!G85","v":0},{"$f":"'[7]ODA Summary'!H85","v":0},{"$f":"'[7]ODA Summary'!I85","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J85","v":0},{"$f":"'[7]ODA Summary'!K85","v":0},{"$f":"'[7]ODA Summary'!L85","v":0},{"$f":"'[7]ODA Summary'!M85","v":0},{"$f":"'[7]ODA Summary'!N85","v":0},{"$f":"'[7]ODA Summary'!O85","v":""},{"$f":"'[7]ODA Summary'!Q85","v":0},{"$f":"'[7]ODA Summary'!R85","v":0},{"$f":"'[7]ODA Summary'!S85","v":0},{"$f":"'[7]ODA Summary'!T85","v":0},{"$f":"'[7]ODA Summary'!U85","v":0},{"$f":"'[7]ODA Summary'!V85","v":0},null,{"$f":"'[7]ODA Summary'!W85","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F86","v":0},{"$f":"'[7]ODA Summary'!G86","v":0},{"$f":"'[7]ODA Summary'!H86","v":0},{"$f":"'[7]ODA Summary'!I86","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J86","v":0},{"$f":"'[7]ODA Summary'!K86","v":0},{"$f":"'[7]ODA Summary'!L86","v":0},{"$f":"'[7]ODA Summary'!M86","v":0},{"$f":"'[7]ODA Summary'!N86","v":0},{"$f":"'[7]ODA Summary'!O86","v":""},{"$f":"'[7]ODA Summary'!Q86","v":0},{"$f":"'[7]ODA Summary'!R86","v":0},{"$f":"'[7]ODA Summary'!S86","v":0},{"$f":"'[7]ODA Summary'!T86","v":0},{"$f":"'[7]ODA Summary'!U86","v":0},{"$f":"'[7]ODA Summary'!V86","v":0},null,{"$f":"'[7]ODA Summary'!W86","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F87","v":0},{"$f":"'[7]ODA Summary'!G87","v":0},{"$f":"'[7]ODA Summary'!H87","v":0},{"$f":"'[7]ODA Summary'!I87","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J87","v":0},{"$f":"'[7]ODA Summary'!K87","v":0},{"$f":"'[7]ODA Summary'!L87","v":0},{"$f":"'[7]ODA Summary'!M87","v":0},{"$f":"'[7]ODA Summary'!N87","v":0},{"$f":"'[7]ODA Summary'!O87","v":""},{"$f":"'[7]ODA Summary'!Q87","v":0},{"$f":"'[7]ODA Summary'!R87","v":0},{"$f":"'[7]ODA Summary'!S87","v":0},{"$f":"'[7]ODA Summary'!T87","v":0},{"$f":"'[7]ODA Summary'!U87","v":0},{"$f":"'[7]ODA Summary'!V87","v":0},null,{"$f":"'[7]ODA Summary'!W87","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F88","v":0},{"$f":"'[7]ODA Summary'!G88","v":0},{"$f":"'[7]ODA Summary'!H88","v":0},{"$f":"'[7]ODA Summary'!I88","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J88","v":0},{"$f":"'[7]ODA Summary'!K88","v":0},{"$f":"'[7]ODA Summary'!L88","v":0},{"$f":"'[7]ODA Summary'!M88","v":0},{"$f":"'[7]ODA Summary'!N88","v":0},{"$f":"'[7]ODA Summary'!O88","v":""},{"$f":"'[7]ODA Summary'!Q88","v":0},{"$f":"'[7]ODA Summary'!R88","v":0},{"$f":"'[7]ODA Summary'!S88","v":0},{"$f":"'[7]ODA Summary'!T88","v":0},{"$f":"'[7]ODA Summary'!U88","v":0},{"$f":"'[7]ODA Summary'!V88","v":0},null,{"$f":"'[7]ODA Summary'!W88","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F89","v":0},{"$f":"'[7]ODA Summary'!G89","v":0},{"$f":"'[7]ODA Summary'!H89","v":0},{"$f":"'[7]ODA Summary'!I89","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J89","v":0},{"$f":"'[7]ODA Summary'!K89","v":0},{"$f":"'[7]ODA Summary'!L89","v":0},{"$f":"'[7]ODA Summary'!M89","v":0},{"$f":"'[7]ODA Summary'!N89","v":0},{"$f":"'[7]ODA Summary'!O89","v":""},{"$f":"'[7]ODA Summary'!Q89","v":0},{"$f":"'[7]ODA Summary'!R89","v":0},{"$f":"'[7]ODA Summary'!S89","v":0},{"$f":"'[7]ODA Summary'!T89","v":0},{"$f":"'[7]ODA Summary'!U89","v":0},{"$f":"'[7]ODA Summary'!V89","v":0},null,{"$f":"'[7]ODA Summary'!W89","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F90","v":0},{"$f":"'[7]ODA Summary'!G90","v":0},{"$f":"'[7]ODA Summary'!H90","v":0},{"$f":"'[7]ODA Summary'!I90","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J90","v":0},{"$f":"'[7]ODA Summary'!K90","v":0},{"$f":"'[7]ODA Summary'!L90","v":0},{"$f":"'[7]ODA Summary'!M90","v":0},{"$f":"'[7]ODA Summary'!N90","v":0},{"$f":"'[7]ODA Summary'!O90","v":""},{"$f":"'[7]ODA Summary'!Q90","v":0},{"$f":"'[7]ODA Summary'!R90","v":0},{"$f":"'[7]ODA Summary'!S90","v":0},{"$f":"'[7]ODA Summary'!T90","v":0},{"$f":"'[7]ODA Summary'!U90","v":0},{"$f":"'[7]ODA Summary'!V90","v":0},null,{"$f":"'[7]ODA Summary'!W90","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F91","v":0},{"$f":"'[7]ODA Summary'!G91","v":0},{"$f":"'[7]ODA Summary'!H91","v":0},{"$f":"'[7]ODA Summary'!I91","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J91","v":0},{"$f":"'[7]ODA Summary'!K91","v":0},{"$f":"'[7]ODA Summary'!L91","v":0},{"$f":"'[7]ODA Summary'!M91","v":0},{"$f":"'[7]ODA Summary'!N91","v":0},{"$f":"'[7]ODA Summary'!O91","v":""},{"$f":"'[7]ODA Summary'!Q91","v":0},{"$f":"'[7]ODA Summary'!R91","v":0},{"$f":"'[7]ODA Summary'!S91","v":0},{"$f":"'[7]ODA Summary'!T91","v":0},{"$f":"'[7]ODA Summary'!U91","v":0},{"$f":"'[7]ODA Summary'!V91","v":0},null,{"$f":"'[7]ODA Summary'!W91","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F92","v":0},{"$f":"'[7]ODA Summary'!G92","v":0},{"$f":"'[7]ODA Summary'!H92","v":0},{"$f":"'[7]ODA Summary'!I92","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J92","v":0},{"$f":"'[7]ODA Summary'!K92","v":0},{"$f":"'[7]ODA Summary'!L92","v":0},{"$f":"'[7]ODA Summary'!M92","v":0},{"$f":"'[7]ODA Summary'!N92","v":0},{"$f":"'[7]ODA Summary'!O92","v":""},{"$f":"'[7]ODA Summary'!Q92","v":0},{"$f":"'[7]ODA Summary'!R92","v":0},{"$f":"'[7]ODA Summary'!S92","v":0},{"$f":"'[7]ODA Summary'!T92","v":0},{"$f":"'[7]ODA Summary'!U92","v":0},{"$f":"'[7]ODA Summary'!V92","v":0},null,{"$f":"'[7]ODA Summary'!W92","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F93","v":0},{"$f":"'[7]ODA Summary'!G93","v":0},{"$f":"'[7]ODA Summary'!H93","v":0},{"$f":"'[7]ODA Summary'!I93","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J93","v":0},{"$f":"'[7]ODA Summary'!K93","v":0},{"$f":"'[7]ODA Summary'!L93","v":0},{"$f":"'[7]ODA Summary'!M93","v":0},{"$f":"'[7]ODA Summary'!N93","v":0},{"$f":"'[7]ODA Summary'!O93","v":""},{"$f":"'[7]ODA Summary'!Q93","v":0},{"$f":"'[7]ODA Summary'!R93","v":0},{"$f":"'[7]ODA Summary'!S93","v":0},{"$f":"'[7]ODA Summary'!T93","v":0},{"$f":"'[7]ODA Summary'!U93","v":0},{"$f":"'[7]ODA Summary'!V93","v":0},null,{"$f":"'[7]ODA Summary'!W93","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F94","v":0},{"$f":"'[7]ODA Summary'!G94","v":0},{"$f":"'[7]ODA Summary'!H94","v":0},{"$f":"'[7]ODA Summary'!I94","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J94","v":0},{"$f":"'[7]ODA Summary'!K94","v":0},{"$f":"'[7]ODA Summary'!L94","v":0},{"$f":"'[7]ODA Summary'!M94","v":0},{"$f":"'[7]ODA Summary'!N94","v":0},{"$f":"'[7]ODA Summary'!O94","v":""},{"$f":"'[7]ODA Summary'!Q94","v":0},{"$f":"'[7]ODA Summary'!R94","v":0},{"$f":"'[7]ODA Summary'!S94","v":0},{"$f":"'[7]ODA Summary'!T94","v":0},{"$f":"'[7]ODA Summary'!U94","v":0},{"$f":"'[7]ODA Summary'!V94","v":0},null,{"$f":"'[7]ODA Summary'!W94","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F95","v":0},{"$f":"'[7]ODA Summary'!G95","v":0},{"$f":"'[7]ODA Summary'!H95","v":0},{"$f":"'[7]ODA Summary'!I95","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J95","v":0},{"$f":"'[7]ODA Summary'!K95","v":0},{"$f":"'[7]ODA Summary'!L95","v":0},{"$f":"'[7]ODA Summary'!M95","v":0},{"$f":"'[7]ODA Summary'!N95","v":0},{"$f":"'[7]ODA Summary'!O95","v":""},{"$f":"'[7]ODA Summary'!Q95","v":0},{"$f":"'[7]ODA Summary'!R95","v":0},{"$f":"'[7]ODA Summary'!S95","v":0},{"$f":"'[7]ODA Summary'!T95","v":0},{"$f":"'[7]ODA Summary'!U95","v":0},{"$f":"'[7]ODA Summary'!V95","v":0},null,{"$f":"'[7]ODA Summary'!W95","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F96","v":0},{"$f":"'[7]ODA Summary'!G96","v":0},{"$f":"'[7]ODA Summary'!H96","v":0},{"$f":"'[7]ODA Summary'!I96","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J96","v":0},{"$f":"'[7]ODA Summary'!K96","v":0},{"$f":"'[7]ODA Summary'!L96","v":0},{"$f":"'[7]ODA Summary'!M96","v":0},{"$f":"'[7]ODA Summary'!N96","v":0},{"$f":"'[7]ODA Summary'!O96","v":""},{"$f":"'[7]ODA Summary'!Q96","v":0},{"$f":"'[7]ODA Summary'!R96","v":0},{"$f":"'[7]ODA Summary'!S96","v":0},{"$f":"'[7]ODA Summary'!T96","v":0},{"$f":"'[7]ODA Summary'!U96","v":0},{"$f":"'[7]ODA Summary'!V96","v":0},null,{"$f":"'[7]ODA Summary'!W96","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F97","v":0},{"$f":"'[7]ODA Summary'!G97","v":0},{"$f":"'[7]ODA Summary'!H97","v":0},{"$f":"'[7]ODA Summary'!I97","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J97","v":0},{"$f":"'[7]ODA Summary'!K97","v":0},{"$f":"'[7]ODA Summary'!L97","v":0},{"$f":"'[7]ODA Summary'!M97","v":0},{"$f":"'[7]ODA Summary'!N97","v":0},{"$f":"'[7]ODA Summary'!O97","v":""},{"$f":"'[7]ODA Summary'!Q97","v":0},{"$f":"'[7]ODA Summary'!R97","v":0},{"$f":"'[7]ODA Summary'!S97","v":0},{"$f":"'[7]ODA Summary'!T97","v":0},{"$f":"'[7]ODA Summary'!U97","v":0},{"$f":"'[7]ODA Summary'!V97","v":0},null,{"$f":"'[7]ODA Summary'!W97","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F98","v":0},{"$f":"'[7]ODA Summary'!G98","v":0},{"$f":"'[7]ODA Summary'!H98","v":0},{"$f":"'[7]ODA Summary'!I98","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J98","v":0},{"$f":"'[7]ODA Summary'!K98","v":0},{"$f":"'[7]ODA Summary'!L98","v":0},{"$f":"'[7]ODA Summary'!M98","v":0},{"$f":"'[7]ODA Summary'!N98","v":0},{"$f":"'[7]ODA Summary'!O98","v":""},{"$f":"'[7]ODA Summary'!Q98","v":0},{"$f":"'[7]ODA Summary'!R98","v":0},{"$f":"'[7]ODA Summary'!S98","v":0},{"$f":"'[7]ODA Summary'!T98","v":0},{"$f":"'[7]ODA Summary'!U98","v":0},{"$f":"'[7]ODA Summary'!V98","v":0},null,{"$f":"'[7]ODA Summary'!W98","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F99","v":0},{"$f":"'[7]ODA Summary'!G99","v":0},{"$f":"'[7]ODA Summary'!H99","v":0},{"$f":"'[7]ODA Summary'!I99","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J99","v":0},{"$f":"'[7]ODA Summary'!K99","v":0},{"$f":"'[7]ODA Summary'!L99","v":0},{"$f":"'[7]ODA Summary'!M99","v":0},{"$f":"'[7]ODA Summary'!N99","v":0},{"$f":"'[7]ODA Summary'!O99","v":""},{"$f":"'[7]ODA Summary'!Q99","v":0},{"$f":"'[7]ODA Summary'!R99","v":0},{"$f":"'[7]ODA Summary'!S99","v":0},{"$f":"'[7]ODA Summary'!T99","v":0},{"$f":"'[7]ODA Summary'!U99","v":0},{"$f":"'[7]ODA Summary'!V99","v":0},null,{"$f":"'[7]ODA Summary'!W99","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F100","v":0},{"$f":"'[7]ODA Summary'!G100","v":0},{"$f":"'[7]ODA Summary'!H100","v":0},{"$f":"'[7]ODA Summary'!I100","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J100","v":0},{"$f":"'[7]ODA Summary'!K100","v":0},{"$f":"'[7]ODA Summary'!L100","v":0},{"$f":"'[7]ODA Summary'!M100","v":0},{"$f":"'[7]ODA Summary'!N100","v":0},{"$f":"'[7]ODA Summary'!O100","v":""},{"$f":"'[7]ODA Summary'!Q100","v":0},{"$f":"'[7]ODA Summary'!R100","v":0},{"$f":"'[7]ODA Summary'!S100","v":0},{"$f":"'[7]ODA Summary'!T100","v":0},{"$f":"'[7]ODA Summary'!U100","v":0},{"$f":"'[7]ODA Summary'!V100","v":0},null,{"$f":"'[7]ODA Summary'!W100","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F101","v":0},{"$f":"'[7]ODA Summary'!G101","v":0},{"$f":"'[7]ODA Summary'!H101","v":0},{"$f":"'[7]ODA Summary'!I101","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J101","v":0},{"$f":"'[7]ODA Summary'!K101","v":0},{"$f":"'[7]ODA Summary'!L101","v":0},{"$f":"'[7]ODA Summary'!M101","v":0},{"$f":"'[7]ODA Summary'!N101","v":0},{"$f":"'[7]ODA Summary'!O101","v":""},{"$f":"'[7]ODA Summary'!Q101","v":0},{"$f":"'[7]ODA Summary'!R101","v":0},{"$f":"'[7]ODA Summary'!S101","v":0},{"$f":"'[7]ODA Summary'!T101","v":0},{"$f":"'[7]ODA Summary'!U101","v":0},{"$f":"'[7]ODA Summary'!V101","v":0},null,{"$f":"'[7]ODA Summary'!W101","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F102","v":0},{"$f":"'[7]ODA Summary'!G102","v":0},{"$f":"'[7]ODA Summary'!H102","v":0},{"$f":"'[7]ODA Summary'!I102","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J102","v":0},{"$f":"'[7]ODA Summary'!K102","v":0},{"$f":"'[7]ODA Summary'!L102","v":0},{"$f":"'[7]ODA Summary'!M102","v":0},{"$f":"'[7]ODA Summary'!N102","v":0},{"$f":"'[7]ODA Summary'!O102","v":""},{"$f":"'[7]ODA Summary'!Q102","v":0},{"$f":"'[7]ODA Summary'!R102","v":0},{"$f":"'[7]ODA Summary'!S102","v":0},{"$f":"'[7]ODA Summary'!T102","v":0},{"$f":"'[7]ODA Summary'!U102","v":0},{"$f":"'[7]ODA Summary'!V102","v":0},null,{"$f":"'[7]ODA Summary'!W102","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F103","v":0},{"$f":"'[7]ODA Summary'!G103","v":0},{"$f":"'[7]ODA Summary'!H103","v":0},{"$f":"'[7]ODA Summary'!I103","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J103","v":0},{"$f":"'[7]ODA Summary'!K103","v":0},{"$f":"'[7]ODA Summary'!L103","v":0},{"$f":"'[7]ODA Summary'!M103","v":0},{"$f":"'[7]ODA Summary'!N103","v":0},{"$f":"'[7]ODA Summary'!O103","v":""},{"$f":"'[7]ODA Summary'!Q103","v":0},{"$f":"'[7]ODA Summary'!R103","v":0},{"$f":"'[7]ODA Summary'!S103","v":0},{"$f":"'[7]ODA Summary'!T103","v":0},{"$f":"'[7]ODA Summary'!U103","v":0},{"$f":"'[7]ODA Summary'!V103","v":0},null,{"$f":"'[7]ODA Summary'!W103","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F104","v":0},{"$f":"'[7]ODA Summary'!G104","v":0},{"$f":"'[7]ODA Summary'!H104","v":0},{"$f":"'[7]ODA Summary'!I104","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J104","v":0},{"$f":"'[7]ODA Summary'!K104","v":0},{"$f":"'[7]ODA Summary'!L104","v":0},{"$f":"'[7]ODA Summary'!M104","v":0},{"$f":"'[7]ODA Summary'!N104","v":0},{"$f":"'[7]ODA Summary'!O104","v":""},{"$f":"'[7]ODA Summary'!Q104","v":0},{"$f":"'[7]ODA Summary'!R104","v":0},{"$f":"'[7]ODA Summary'!S104","v":0},{"$f":"'[7]ODA Summary'!T104","v":0},{"$f":"'[7]ODA Summary'!U104","v":0},{"$f":"'[7]ODA Summary'!V104","v":0},null,{"$f":"'[7]ODA Summary'!W104","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F105","v":0},{"$f":"'[7]ODA Summary'!G105","v":0},{"$f":"'[7]ODA Summary'!H105","v":0},{"$f":"'[7]ODA Summary'!I105","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J105","v":0},{"$f":"'[7]ODA Summary'!K105","v":0},{"$f":"'[7]ODA Summary'!L105","v":0},{"$f":"'[7]ODA Summary'!M105","v":0},{"$f":"'[7]ODA Summary'!N105","v":0},{"$f":"'[7]ODA Summary'!O105","v":""},{"$f":"'[7]ODA Summary'!Q105","v":0},{"$f":"'[7]ODA Summary'!R105","v":0},{"$f":"'[7]ODA Summary'!S105","v":0},{"$f":"'[7]ODA Summary'!T105","v":0},{"$f":"'[7]ODA Summary'!U105","v":0},{"$f":"'[7]ODA Summary'!V105","v":0},null,{"$f":"'[7]ODA Summary'!W105","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F106","v":0},{"$f":"'[7]ODA Summary'!G106","v":0},{"$f":"'[7]ODA Summary'!H106","v":0},{"$f":"'[7]ODA Summary'!I106","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J106","v":0},{"$f":"'[7]ODA Summary'!K106","v":0},{"$f":"'[7]ODA Summary'!L106","v":0},{"$f":"'[7]ODA Summary'!M106","v":0},{"$f":"'[7]ODA Summary'!N106","v":0},{"$f":"'[7]ODA Summary'!O106","v":""},{"$f":"'[7]ODA Summary'!Q106","v":0},{"$f":"'[7]ODA Summary'!R106","v":0},{"$f":"'[7]ODA Summary'!S106","v":0},{"$f":"'[7]ODA Summary'!T106","v":0},{"$f":"'[7]ODA Summary'!U106","v":0},{"$f":"'[7]ODA Summary'!V106","v":0},null,{"$f":"'[7]ODA Summary'!W106","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F107","v":0},{"$f":"'[7]ODA Summary'!G107","v":0},{"$f":"'[7]ODA Summary'!H107","v":0},{"$f":"'[7]ODA Summary'!I107","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J107","v":0},{"$f":"'[7]ODA Summary'!K107","v":0},{"$f":"'[7]ODA Summary'!L107","v":0},{"$f":"'[7]ODA Summary'!M107","v":0},{"$f":"'[7]ODA Summary'!N107","v":0},{"$f":"'[7]ODA Summary'!O107","v":""},{"$f":"'[7]ODA Summary'!Q107","v":0},{"$f":"'[7]ODA Summary'!R107","v":0},{"$f":"'[7]ODA Summary'!S107","v":0},{"$f":"'[7]ODA Summary'!T107","v":0},{"$f":"'[7]ODA Summary'!U107","v":0},{"$f":"'[7]ODA Summary'!V107","v":0},null,{"$f":"'[7]ODA Summary'!W107","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F108","v":0},{"$f":"'[7]ODA Summary'!G108","v":0},{"$f":"'[7]ODA Summary'!H108","v":0},{"$f":"'[7]ODA Summary'!I108","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J108","v":0},{"$f":"'[7]ODA Summary'!K108","v":0},{"$f":"'[7]ODA Summary'!L108","v":0},{"$f":"'[7]ODA Summary'!M108","v":0},{"$f":"'[7]ODA Summary'!N108","v":0},{"$f":"'[7]ODA Summary'!O108","v":""},{"$f":"'[7]ODA Summary'!Q108","v":0},{"$f":"'[7]ODA Summary'!R108","v":0},{"$f":"'[7]ODA Summary'!S108","v":0},{"$f":"'[7]ODA Summary'!T108","v":0},{"$f":"'[7]ODA Summary'!U108","v":0},{"$f":"'[7]ODA Summary'!V108","v":0},null,{"$f":"'[7]ODA Summary'!W108","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F109","v":0},{"$f":"'[7]ODA Summary'!G109","v":0},{"$f":"'[7]ODA Summary'!H109","v":0},{"$f":"'[7]ODA Summary'!I109","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J109","v":0},{"$f":"'[7]ODA Summary'!K109","v":0},{"$f":"'[7]ODA Summary'!L109","v":0},{"$f":"'[7]ODA Summary'!M109","v":0},{"$f":"'[7]ODA Summary'!N109","v":0},{"$f":"'[7]ODA Summary'!O109","v":""},{"$f":"'[7]ODA Summary'!Q109","v":0},{"$f":"'[7]ODA Summary'!R109","v":0},{"$f":"'[7]ODA Summary'!S109","v":0},{"$f":"'[7]ODA Summary'!T109","v":0},{"$f":"'[7]ODA Summary'!U109","v":0},{"$f":"'[7]ODA Summary'!V109","v":0},null,{"$f":"'[7]ODA Summary'!W109","v":0}]
[{"$f":"IF(LEN(F110)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F110","v":0},{"$f":"'[7]ODA Summary'!G110","v":0},{"$f":"'[7]ODA Summary'!H110","v":0},{"$f":"'[7]ODA Summary'!I110","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J110","v":0},{"$f":"'[7]ODA Summary'!K110","v":0},{"$f":"'[7]ODA Summary'!L110","v":0},{"$f":"'[7]ODA Summary'!M110","v":0},{"$f":"'[7]ODA Summary'!N110","v":0},{"$f":"'[7]ODA Summary'!O110","v":""},{"$f":"'[7]ODA Summary'!Q110","v":0},{"$f":"'[7]ODA Summary'!R110","v":0},{"$f":"'[7]ODA Summary'!S110","v":0},{"$f":"'[7]ODA Summary'!T110","v":0},{"$f":"'[7]ODA Summary'!U110","v":0},{"$f":"'[7]ODA Summary'!V110","v":0},null,{"$f":"'[7]ODA Summary'!W110","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F111","v":0},{"$f":"'[7]ODA Summary'!G111","v":0},{"$f":"'[7]ODA Summary'!H111","v":0},{"$f":"'[7]ODA Summary'!I111","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J111","v":0},{"$f":"'[7]ODA Summary'!K111","v":0},{"$f":"'[7]ODA Summary'!L111","v":0},{"$f":"'[7]ODA Summary'!M111","v":0},{"$f":"'[7]ODA Summary'!N111","v":0},{"$f":"'[7]ODA Summary'!O111","v":""},{"$f":"'[7]ODA Summary'!Q111","v":0},{"$f":"'[7]ODA Summary'!R111","v":0},{"$f":"'[7]ODA Summary'!S111","v":0},{"$f":"'[7]ODA Summary'!T111","v":0},{"$f":"'[7]ODA Summary'!U111","v":0},{"$f":"'[7]ODA Summary'!V111","v":0},null,{"$f":"'[7]ODA Summary'!W111","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F112","v":0},{"$f":"'[7]ODA Summary'!G112","v":0},{"$f":"'[7]ODA Summary'!H112","v":0},{"$f":"'[7]ODA Summary'!I112","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J112","v":0},{"$f":"'[7]ODA Summary'!K112","v":0},{"$f":"'[7]ODA Summary'!L112","v":0},{"$f":"'[7]ODA Summary'!M112","v":0},{"$f":"'[7]ODA Summary'!N112","v":0},{"$f":"'[7]ODA Summary'!O112","v":""},{"$f":"'[7]ODA Summary'!Q112","v":0},{"$f":"'[7]ODA Summary'!R112","v":0},{"$f":"'[7]ODA Summary'!S112","v":0},{"$f":"'[7]ODA Summary'!T112","v":0},{"$f":"'[7]ODA Summary'!U112","v":0},{"$f":"'[7]ODA Summary'!V112","v":0},null,{"$f":"'[7]ODA Summary'!W112","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F113","v":0},{"$f":"'[7]ODA Summary'!G113","v":0},{"$f":"'[7]ODA Summary'!H113","v":0},{"$f":"'[7]ODA Summary'!I113","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J113","v":0},{"$f":"'[7]ODA Summary'!K113","v":0},{"$f":"'[7]ODA Summary'!L113","v":0},{"$f":"'[7]ODA Summary'!M113","v":0},{"$f":"'[7]ODA Summary'!N113","v":0},{"$f":"'[7]ODA Summary'!O113","v":""},{"$f":"'[7]ODA Summary'!Q113","v":0},{"$f":"'[7]ODA Summary'!R113","v":0},{"$f":"'[7]ODA Summary'!S113","v":0},{"$f":"'[7]ODA Summary'!T113","v":0},{"$f":"'[7]ODA Summary'!U113","v":0},{"$f":"'[7]ODA Summary'!V113","v":0},null,{"$f":"'[7]ODA Summary'!W113","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F114","v":0},{"$f":"'[7]ODA Summary'!G114","v":0},{"$f":"'[7]ODA Summary'!H114","v":0},{"$f":"'[7]ODA Summary'!I114","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J114","v":0},{"$f":"'[7]ODA Summary'!K114","v":0},{"$f":"'[7]ODA Summary'!L114","v":0},{"$f":"'[7]ODA Summary'!M114","v":0},{"$f":"'[7]ODA Summary'!N114","v":0},{"$f":"'[7]ODA Summary'!O114","v":""},{"$f":"'[7]ODA Summary'!Q114","v":0},{"$f":"'[7]ODA Summary'!R114","v":0},{"$f":"'[7]ODA Summary'!S114","v":0},{"$f":"'[7]ODA Summary'!T114","v":0},{"$f":"'[7]ODA Summary'!U114","v":0},{"$f":"'[7]ODA Summary'!V114","v":0},null,{"$f":"'[7]ODA Summary'!W114","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F115","v":0},{"$f":"'[7]ODA Summary'!G115","v":0},{"$f":"'[7]ODA Summary'!H115","v":0},{"$f":"'[7]ODA Summary'!I115","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J115","v":0},{"$f":"'[7]ODA Summary'!K115","v":0},{"$f":"'[7]ODA Summary'!L115","v":0},{"$f":"'[7]ODA Summary'!M115","v":0},{"$f":"'[7]ODA Summary'!N115","v":0},{"$f":"'[7]ODA Summary'!O115","v":""},{"$f":"'[7]ODA Summary'!Q115","v":0},{"$f":"'[7]ODA Summary'!R115","v":0},{"$f":"'[7]ODA Summary'!S115","v":0},{"$f":"'[7]ODA Summary'!T115","v":0},{"$f":"'[7]ODA Summary'!U115","v":0},{"$f":"'[7]ODA Summary'!V115","v":0},null,{"$f":"'[7]ODA Summary'!W115","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F116","v":0},{"$f":"'[7]ODA Summary'!G116","v":0},{"$f":"'[7]ODA Summary'!H116","v":0},{"$f":"'[7]ODA Summary'!I116","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J116","v":0},{"$f":"'[7]ODA Summary'!K116","v":0},{"$f":"'[7]ODA Summary'!L116","v":0},{"$f":"'[7]ODA Summary'!M116","v":0},{"$f":"'[7]ODA Summary'!N116","v":0},{"$f":"'[7]ODA Summary'!O116","v":""},{"$f":"'[7]ODA Summary'!Q116","v":0},{"$f":"'[7]ODA Summary'!R116","v":0},{"$f":"'[7]ODA Summary'!S116","v":0},{"$f":"'[7]ODA Summary'!T116","v":0},{"$f":"'[7]ODA Summary'!U116","v":0},{"$f":"'[7]ODA Summary'!V116","v":0},null,{"$f":"'[7]ODA Summary'!W116","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F117","v":0},{"$f":"'[7]ODA Summary'!G117","v":0},{"$f":"'[7]ODA Summary'!H117","v":0},{"$f":"'[7]ODA Summary'!I117","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J117","v":0},{"$f":"'[7]ODA Summary'!K117","v":0},{"$f":"'[7]ODA Summary'!L117","v":0},{"$f":"'[7]ODA Summary'!M117","v":0},{"$f":"'[7]ODA Summary'!N117","v":0},{"$f":"'[7]ODA Summary'!O117","v":""},{"$f":"'[7]ODA Summary'!Q117","v":0},{"$f":"'[7]ODA Summary'!R117","v":0},{"$f":"'[7]ODA Summary'!S117","v":0},{"$f":"'[7]ODA Summary'!T117","v":0},{"$f":"'[7]ODA Summary'!U117","v":0},{"$f":"'[7]ODA Summary'!V117","v":0},null,{"$f":"'[7]ODA Summary'!W117","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F118","v":0},{"$f":"'[7]ODA Summary'!G118","v":0},{"$f":"'[7]ODA Summary'!H118","v":0},{"$f":"'[7]ODA Summary'!I118","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J118","v":0},{"$f":"'[7]ODA Summary'!K118","v":0},{"$f":"'[7]ODA Summary'!L118","v":0},{"$f":"'[7]ODA Summary'!M118","v":0},{"$f":"'[7]ODA Summary'!N118","v":0},{"$f":"'[7]ODA Summary'!O118","v":""},{"$f":"'[7]ODA Summary'!Q118","v":0},{"$f":"'[7]ODA Summary'!R118","v":0},{"$f":"'[7]ODA Summary'!S118","v":0},{"$f":"'[7]ODA Summary'!T118","v":0},{"$f":"'[7]ODA Summary'!U118","v":0},{"$f":"'[7]ODA Summary'!V118","v":0},null,{"$f":"'[7]ODA Summary'!W118","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F119","v":0},{"$f":"'[7]ODA Summary'!G119","v":0},{"$f":"'[7]ODA Summary'!H119","v":0},{"$f":"'[7]ODA Summary'!I119","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J119","v":0},{"$f":"'[7]ODA Summary'!K119","v":0},{"$f":"'[7]ODA Summary'!L119","v":0},{"$f":"'[7]ODA Summary'!M119","v":0},{"$f":"'[7]ODA Summary'!N119","v":0},{"$f":"'[7]ODA Summary'!O119","v":""},{"$f":"'[7]ODA Summary'!Q119","v":0},{"$f":"'[7]ODA Summary'!R119","v":0},{"$f":"'[7]ODA Summary'!S119","v":0},{"$f":"'[7]ODA Summary'!T119","v":0},{"$f":"'[7]ODA Summary'!U119","v":0},{"$f":"'[7]ODA Summary'!V119","v":0},null,{"$f":"'[7]ODA Summary'!W119","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F120","v":0},{"$f":"'[7]ODA Summary'!G120","v":0},{"$f":"'[7]ODA Summary'!H120","v":0},{"$f":"'[7]ODA Summary'!I120","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J120","v":0},{"$f":"'[7]ODA Summary'!K120","v":0},{"$f":"'[7]ODA Summary'!L120","v":0},{"$f":"'[7]ODA Summary'!M120","v":0},{"$f":"'[7]ODA Summary'!N120","v":0},{"$f":"'[7]ODA Summary'!O120","v":""},{"$f":"'[7]ODA Summary'!Q120","v":0},{"$f":"'[7]ODA Summary'!R120","v":0},{"$f":"'[7]ODA Summary'!S120","v":0},{"$f":"'[7]ODA Summary'!T120","v":0},{"$f":"'[7]ODA Summary'!U120","v":0},{"$f":"'[7]ODA Summary'!V120","v":0},null,{"$f":"'[7]ODA Summary'!W120","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F121","v":0},{"$f":"'[7]ODA Summary'!G121","v":0},{"$f":"'[7]ODA Summary'!H121","v":0},{"$f":"'[7]ODA Summary'!I121","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J121","v":0},{"$f":"'[7]ODA Summary'!K121","v":0},{"$f":"'[7]ODA Summary'!L121","v":0},{"$f":"'[7]ODA Summary'!M121","v":0},{"$f":"'[7]ODA Summary'!N121","v":0},{"$f":"'[7]ODA Summary'!O121","v":""},{"$f":"'[7]ODA Summary'!Q121","v":0},{"$f":"'[7]ODA Summary'!R121","v":0},{"$f":"'[7]ODA Summary'!S121","v":0},{"$f":"'[7]ODA Summary'!T121","v":0},{"$f":"'[7]ODA Summary'!U121","v":0},{"$f":"'[7]ODA Summary'!V121","v":0},null,{"$f":"'[7]ODA Summary'!W121","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F122","v":0},{"$f":"'[7]ODA Summary'!G122","v":0},{"$f":"'[7]ODA Summary'!H122","v":0},{"$f":"'[7]ODA Summary'!I122","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J122","v":0},{"$f":"'[7]ODA Summary'!K122","v":0},{"$f":"'[7]ODA Summary'!L122","v":0},{"$f":"'[7]ODA Summary'!M122","v":0},{"$f":"'[7]ODA Summary'!N122","v":0},{"$f":"'[7]ODA Summary'!O122","v":""},{"$f":"'[7]ODA Summary'!Q122","v":0},{"$f":"'[7]ODA Summary'!R122","v":0},{"$f":"'[7]ODA Summary'!S122","v":0},{"$f":"'[7]ODA Summary'!T122","v":0},{"$f":"'[7]ODA Summary'!U122","v":0},{"$f":"'[7]ODA Summary'!V122","v":0},null,{"$f":"'[7]ODA Summary'!W122","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F123","v":0},{"$f":"'[7]ODA Summary'!G123","v":0},{"$f":"'[7]ODA Summary'!H123","v":0},{"$f":"'[7]ODA Summary'!I123","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J123","v":0},{"$f":"'[7]ODA Summary'!K123","v":0},{"$f":"'[7]ODA Summary'!L123","v":0},{"$f":"'[7]ODA Summary'!M123","v":0},{"$f":"'[7]ODA Summary'!N123","v":0},{"$f":"'[7]ODA Summary'!O123","v":""},{"$f":"'[7]ODA Summary'!Q123","v":0},{"$f":"'[7]ODA Summary'!R123","v":0},{"$f":"'[7]ODA Summary'!S123","v":0},{"$f":"'[7]ODA Summary'!T123","v":0},{"$f":"'[7]ODA Summary'!U123","v":0},{"$f":"'[7]ODA Summary'!V123","v":0},null,{"$f":"'[7]ODA Summary'!W123","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F124","v":0},{"$f":"'[7]ODA Summary'!G124","v":0},{"$f":"'[7]ODA Summary'!H124","v":0},{"$f":"'[7]ODA Summary'!I124","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J124","v":0},{"$f":"'[7]ODA Summary'!K124","v":0},{"$f":"'[7]ODA Summary'!L124","v":0},{"$f":"'[7]ODA Summary'!M124","v":0},{"$f":"'[7]ODA Summary'!N124","v":0},{"$f":"'[7]ODA Summary'!O124","v":""},{"$f":"'[7]ODA Summary'!Q124","v":0},{"$f":"'[7]ODA Summary'!R124","v":0},{"$f":"'[7]ODA Summary'!S124","v":0},{"$f":"'[7]ODA Summary'!T124","v":0},{"$f":"'[7]ODA Summary'!U124","v":0},{"$f":"'[7]ODA Summary'!V124","v":0},null,{"$f":"'[7]ODA Summary'!W124","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F125","v":0},{"$f":"'[7]ODA Summary'!G125","v":0},{"$f":"'[7]ODA Summary'!H125","v":0},{"$f":"'[7]ODA Summary'!I125","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J125","v":0},{"$f":"'[7]ODA Summary'!K125","v":0},{"$f":"'[7]ODA Summary'!L125","v":0},{"$f":"'[7]ODA Summary'!M125","v":0},{"$f":"'[7]ODA Summary'!N125","v":0},{"$f":"'[7]ODA Summary'!O125","v":""},{"$f":"'[7]ODA Summary'!Q125","v":0},{"$f":"'[7]ODA Summary'!R125","v":0},{"$f":"'[7]ODA Summary'!S125","v":0},{"$f":"'[7]ODA Summary'!T125","v":0},{"$f":"'[7]ODA Summary'!U125","v":0},{"$f":"'[7]ODA Summary'!V125","v":0},null,{"$f":"'[7]ODA Summary'!W125","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F126","v":0},{"$f":"'[7]ODA Summary'!G126","v":0},{"$f":"'[7]ODA Summary'!H126","v":0},{"$f":"'[7]ODA Summary'!I126","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J126","v":0},{"$f":"'[7]ODA Summary'!K126","v":0},{"$f":"'[7]ODA Summary'!L126","v":0},{"$f":"'[7]ODA Summary'!M126","v":0},{"$f":"'[7]ODA Summary'!N126","v":0},{"$f":"'[7]ODA Summary'!O126","v":""},{"$f":"'[7]ODA Summary'!Q126","v":0},{"$f":"'[7]ODA Summary'!R126","v":0},{"$f":"'[7]ODA Summary'!S126","v":0},{"$f":"'[7]ODA Summary'!T126","v":0},{"$f":"'[7]ODA Summary'!U126","v":0},{"$f":"'[7]ODA Summary'!V126","v":0},null,{"$f":"'[7]ODA Summary'!W126","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F127","v":0},{"$f":"'[7]ODA Summary'!G127","v":0},{"$f":"'[7]ODA Summary'!H127","v":0},{"$f":"'[7]ODA Summary'!I127","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J127","v":0},{"$f":"'[7]ODA Summary'!K127","v":0},{"$f":"'[7]ODA Summary'!L127","v":0},{"$f":"'[7]ODA Summary'!M127","v":0},{"$f":"'[7]ODA Summary'!N127","v":0},{"$f":"'[7]ODA Summary'!O127","v":""},{"$f":"'[7]ODA Summary'!Q127","v":0},{"$f":"'[7]ODA Summary'!R127","v":0},{"$f":"'[7]ODA Summary'!S127","v":0},{"$f":"'[7]ODA Summary'!T127","v":0},{"$f":"'[7]ODA Summary'!U127","v":0},{"$f":"'[7]ODA Summary'!V127","v":0},null,{"$f":"'[7]ODA Summary'!W127","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F128","v":0},{"$f":"'[7]ODA Summary'!G128","v":0},{"$f":"'[7]ODA Summary'!H128","v":0},{"$f":"'[7]ODA Summary'!I128","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J128","v":0},{"$f":"'[7]ODA Summary'!K128","v":0},{"$f":"'[7]ODA Summary'!L128","v":0},{"$f":"'[7]ODA Summary'!M128","v":0},{"$f":"'[7]ODA Summary'!N128","v":0},{"$f":"'[7]ODA Summary'!O128","v":""},{"$f":"'[7]ODA Summary'!Q128","v":0},{"$f":"'[7]ODA Summary'!R128","v":0},{"$f":"'[7]ODA Summary'!S128","v":0},{"$f":"'[7]ODA Summary'!T128","v":0},{"$f":"'[7]ODA Summary'!U128","v":0},{"$f":"'[7]ODA Summary'!V128","v":0},null,{"$f":"'[7]ODA Summary'!W128","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F129","v":0},{"$f":"'[7]ODA Summary'!G129","v":0},{"$f":"'[7]ODA Summary'!H129","v":0},{"$f":"'[7]ODA Summary'!I129","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J129","v":0},{"$f":"'[7]ODA Summary'!K129","v":0},{"$f":"'[7]ODA Summary'!L129","v":0},{"$f":"'[7]ODA Summary'!M129","v":0},{"$f":"'[7]ODA Summary'!N129","v":0},{"$f":"'[7]ODA Summary'!O129","v":""},{"$f":"'[7]ODA Summary'!Q129","v":0},{"$f":"'[7]ODA Summary'!R129","v":0},{"$f":"'[7]ODA Summary'!S129","v":0},{"$f":"'[7]ODA Summary'!T129","v":0},{"$f":"'[7]ODA Summary'!U129","v":0},{"$f":"'[7]ODA Summary'!V129","v":0},null,{"$f":"'[7]ODA Summary'!W129","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F130","v":0},{"$f":"'[7]ODA Summary'!G130","v":0},{"$f":"'[7]ODA Summary'!H130","v":0},{"$f":"'[7]ODA Summary'!I130","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J130","v":0},{"$f":"'[7]ODA Summary'!K130","v":0},{"$f":"'[7]ODA Summary'!L130","v":0},{"$f":"'[7]ODA Summary'!M130","v":0},{"$f":"'[7]ODA Summary'!N130","v":0},{"$f":"'[7]ODA Summary'!O130","v":""},{"$f":"'[7]ODA Summary'!Q130","v":0},{"$f":"'[7]ODA Summary'!R130","v":0},{"$f":"'[7]ODA Summary'!S130","v":0},{"$f":"'[7]ODA Summary'!T130","v":0},{"$f":"'[7]ODA Summary'!U130","v":0},{"$f":"'[7]ODA Summary'!V130","v":0},null,{"$f":"'[7]ODA Summary'!W130","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F131","v":0},{"$f":"'[7]ODA Summary'!G131","v":0},{"$f":"'[7]ODA Summary'!H131","v":0},{"$f":"'[7]ODA Summary'!I131","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J131","v":0},{"$f":"'[7]ODA Summary'!K131","v":0},{"$f":"'[7]ODA Summary'!L131","v":0},{"$f":"'[7]ODA Summary'!M131","v":0},{"$f":"'[7]ODA Summary'!N131","v":0},{"$f":"'[7]ODA Summary'!O131","v":""},{"$f":"'[7]ODA Summary'!Q131","v":0},{"$f":"'[7]ODA Summary'!R131","v":0},{"$f":"'[7]ODA Summary'!S131","v":0},{"$f":"'[7]ODA Summary'!T131","v":0},{"$f":"'[7]ODA Summary'!U131","v":0},{"$f":"'[7]ODA Summary'!V131","v":0},null,{"$f":"'[7]ODA Summary'!W131","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F132","v":0},{"$f":"'[7]ODA Summary'!G132","v":0},{"$f":"'[7]ODA Summary'!H132","v":0},{"$f":"'[7]ODA Summary'!I132","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J132","v":0},{"$f":"'[7]ODA Summary'!K132","v":0},{"$f":"'[7]ODA Summary'!L132","v":0},{"$f":"'[7]ODA Summary'!M132","v":0},{"$f":"'[7]ODA Summary'!N132","v":0},{"$f":"'[7]ODA Summary'!O132","v":""},{"$f":"'[7]ODA Summary'!Q132","v":0},{"$f":"'[7]ODA Summary'!R132","v":0},{"$f":"'[7]ODA Summary'!S132","v":0},{"$f":"'[7]ODA Summary'!T132","v":0},{"$f":"'[7]ODA Summary'!U132","v":0},{"$f":"'[7]ODA Summary'!V132","v":0},null,{"$f":"'[7]ODA Summary'!W132","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F133","v":0},{"$f":"'[7]ODA Summary'!G133","v":0},{"$f":"'[7]ODA Summary'!H133","v":0},{"$f":"'[7]ODA Summary'!I133","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J133","v":0},{"$f":"'[7]ODA Summary'!K133","v":0},{"$f":"'[7]ODA Summary'!L133","v":0},{"$f":"'[7]ODA Summary'!M133","v":0},{"$f":"'[7]ODA Summary'!N133","v":0},{"$f":"'[7]ODA Summary'!O133","v":""},{"$f":"'[7]ODA Summary'!Q133","v":0},{"$f":"'[7]ODA Summary'!R133","v":0},{"$f":"'[7]ODA Summary'!S133","v":0},{"$f":"'[7]ODA Summary'!T133","v":0},{"$f":"'[7]ODA Summary'!U133","v":0},{"$f":"'[7]ODA Summary'!V133","v":0},null,{"$f":"'[7]ODA Summary'!W133","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F134","v":0},{"$f":"'[7]ODA Summary'!G134","v":0},{"$f":"'[7]ODA Summary'!H134","v":0},{"$f":"'[7]ODA Summary'!I134","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J134","v":0},{"$f":"'[7]ODA Summary'!K134","v":0},{"$f":"'[7]ODA Summary'!L134","v":0},{"$f":"'[7]ODA Summary'!M134","v":0},{"$f":"'[7]ODA Summary'!N134","v":0},{"$f":"'[7]ODA Summary'!O134","v":""},{"$f":"'[7]ODA Summary'!Q134","v":0},{"$f":"'[7]ODA Summary'!R134","v":0},{"$f":"'[7]ODA Summary'!S134","v":0},{"$f":"'[7]ODA Summary'!T134","v":0},{"$f":"'[7]ODA Summary'!U134","v":0},{"$f":"'[7]ODA Summary'!V134","v":0},null,{"$f":"'[7]ODA Summary'!W134","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F135","v":0},{"$f":"'[7]ODA Summary'!G135","v":0},{"$f":"'[7]ODA Summary'!H135","v":0},{"$f":"'[7]ODA Summary'!I135","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J135","v":0},{"$f":"'[7]ODA Summary'!K135","v":0},{"$f":"'[7]ODA Summary'!L135","v":0},{"$f":"'[7]ODA Summary'!M135","v":0},{"$f":"'[7]ODA Summary'!N135","v":0},{"$f":"'[7]ODA Summary'!O135","v":""},{"$f":"'[7]ODA Summary'!Q135","v":0},{"$f":"'[7]ODA Summary'!R135","v":0},{"$f":"'[7]ODA Summary'!S135","v":0},{"$f":"'[7]ODA Summary'!T135","v":0},{"$f":"'[7]ODA Summary'!U135","v":0},{"$f":"'[7]ODA Summary'!V135","v":0},null,{"$f":"'[7]ODA Summary'!W135","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F136","v":0},{"$f":"'[7]ODA Summary'!G136","v":0},{"$f":"'[7]ODA Summary'!H136","v":0},{"$f":"'[7]ODA Summary'!I136","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J136","v":0},{"$f":"'[7]ODA Summary'!K136","v":0},{"$f":"'[7]ODA Summary'!L136","v":0},{"$f":"'[7]ODA Summary'!M136","v":0},{"$f":"'[7]ODA Summary'!N136","v":0},{"$f":"'[7]ODA Summary'!O136","v":""},{"$f":"'[7]ODA Summary'!Q136","v":0},{"$f":"'[7]ODA Summary'!R136","v":0},{"$f":"'[7]ODA Summary'!S136","v":0},{"$f":"'[7]ODA Summary'!T136","v":0},{"$f":"'[7]ODA Summary'!U136","v":0},{"$f":"'[7]ODA Summary'!V136","v":0},null,{"$f":"'[7]ODA Summary'!W136","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F137","v":0},{"$f":"'[7]ODA Summary'!G137","v":0},{"$f":"'[7]ODA Summary'!H137","v":0},{"$f":"'[7]ODA Summary'!I137","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J137","v":0},{"$f":"'[7]ODA Summary'!K137","v":0},{"$f":"'[7]ODA Summary'!L137","v":0},{"$f":"'[7]ODA Summary'!M137","v":0},{"$f":"'[7]ODA Summary'!N137","v":0},{"$f":"'[7]ODA Summary'!O137","v":""},{"$f":"'[7]ODA Summary'!Q137","v":0},{"$f":"'[7]ODA Summary'!R137","v":0},{"$f":"'[7]ODA Summary'!S137","v":0},{"$f":"'[7]ODA Summary'!T137","v":0},{"$f":"'[7]ODA Summary'!U137","v":0},{"$f":"'[7]ODA Summary'!V137","v":0},null,{"$f":"'[7]ODA Summary'!W137","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F138","v":0},{"$f":"'[7]ODA Summary'!G138","v":0},{"$f":"'[7]ODA Summary'!H138","v":0},{"$f":"'[7]ODA Summary'!I138","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J138","v":0},{"$f":"'[7]ODA Summary'!K138","v":0},{"$f":"'[7]ODA Summary'!L138","v":0},{"$f":"'[7]ODA Summary'!M138","v":0},{"$f":"'[7]ODA Summary'!N138","v":0},{"$f":"'[7]ODA Summary'!O138","v":""},{"$f":"'[7]ODA Summary'!Q138","v":0},{"$f":"'[7]ODA Summary'!R138","v":0},{"$f":"'[7]ODA Summary'!S138","v":0},{"$f":"'[7]ODA Summary'!T138","v":0},{"$f":"'[7]ODA Summary'!U138","v":0},{"$f":"'[7]ODA Summary'!V138","v":0},null,{"$f":"'[7]ODA Summary'!W138","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F139","v":0},{"$f":"'[7]ODA Summary'!G139","v":0},{"$f":"'[7]ODA Summary'!H139","v":0},{"$f":"'[7]ODA Summary'!I139","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J139","v":0},{"$f":"'[7]ODA Summary'!K139","v":0},{"$f":"'[7]ODA Summary'!L139","v":0},{"$f":"'[7]ODA Summary'!M139","v":0},{"$f":"'[7]ODA Summary'!N139","v":0},{"$f":"'[7]ODA Summary'!O139","v":""},{"$f":"'[7]ODA Summary'!Q139","v":0},{"$f":"'[7]ODA Summary'!R139","v":0},{"$f":"'[7]ODA Summary'!S139","v":0},{"$f":"'[7]ODA Summary'!T139","v":0},{"$f":"'[7]ODA Summary'!U139","v":0},{"$f":"'[7]ODA Summary'!V139","v":0},null,{"$f":"'[7]ODA Summary'!W139","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F140","v":0},{"$f":"'[7]ODA Summary'!G140","v":0},{"$f":"'[7]ODA Summary'!H140","v":0},{"$f":"'[7]ODA Summary'!I140","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J140","v":0},{"$f":"'[7]ODA Summary'!K140","v":0},{"$f":"'[7]ODA Summary'!L140","v":0},{"$f":"'[7]ODA Summary'!M140","v":0},{"$f":"'[7]ODA Summary'!N140","v":0},{"$f":"'[7]ODA Summary'!O140","v":""},{"$f":"'[7]ODA Summary'!Q140","v":0},{"$f":"'[7]ODA Summary'!R140","v":0},{"$f":"'[7]ODA Summary'!S140","v":0},{"$f":"'[7]ODA Summary'!T140","v":0},{"$f":"'[7]ODA Summary'!U140","v":0},{"$f":"'[7]ODA Summary'!V140","v":0},null,{"$f":"'[7]ODA Summary'!W140","v":0}]
[{"$f":"IF(LEN(F141)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F141","v":0},{"$f":"'[7]ODA Summary'!G141","v":0},{"$f":"'[7]ODA Summary'!H141","v":0},{"$f":"'[7]ODA Summary'!I141","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J141","v":0},{"$f":"'[7]ODA Summary'!K141","v":0},{"$f":"'[7]ODA Summary'!L141","v":0},{"$f":"'[7]ODA Summary'!M141","v":0},{"$f":"'[7]ODA Summary'!N141","v":0},{"$f":"'[7]ODA Summary'!O141","v":""},{"$f":"'[7]ODA Summary'!Q141","v":0},{"$f":"'[7]ODA Summary'!R141","v":0},{"$f":"'[7]ODA Summary'!S141","v":0},{"$f":"'[7]ODA Summary'!T141","v":0},{"$f":"'[7]ODA Summary'!U141","v":0},{"$f":"'[7]ODA Summary'!V141","v":0},null,{"$f":"'[7]ODA Summary'!W141","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F142","v":0},{"$f":"'[7]ODA Summary'!G142","v":0},{"$f":"'[7]ODA Summary'!H142","v":0},{"$f":"'[7]ODA Summary'!I142","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J142","v":0},{"$f":"'[7]ODA Summary'!K142","v":0},{"$f":"'[7]ODA Summary'!L142","v":0},{"$f":"'[7]ODA Summary'!M142","v":0},{"$f":"'[7]ODA Summary'!N142","v":0},{"$f":"'[7]ODA Summary'!O142","v":""},{"$f":"'[7]ODA Summary'!Q142","v":0},{"$f":"'[7]ODA Summary'!R142","v":0},{"$f":"'[7]ODA Summary'!S142","v":0},{"$f":"'[7]ODA Summary'!T142","v":0},{"$f":"'[7]ODA Summary'!U142","v":0},{"$f":"'[7]ODA Summary'!V142","v":0},null,{"$f":"'[7]ODA Summary'!W142","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F143","v":0},{"$f":"'[7]ODA Summary'!G143","v":0},{"$f":"'[7]ODA Summary'!H143","v":0},{"$f":"'[7]ODA Summary'!I143","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J143","v":0},{"$f":"'[7]ODA Summary'!K143","v":0},{"$f":"'[7]ODA Summary'!L143","v":0},{"$f":"'[7]ODA Summary'!M143","v":0},{"$f":"'[7]ODA Summary'!N143","v":0},{"$f":"'[7]ODA Summary'!O143","v":""},{"$f":"'[7]ODA Summary'!Q143","v":0},{"$f":"'[7]ODA Summary'!R143","v":0},{"$f":"'[7]ODA Summary'!S143","v":0},{"$f":"'[7]ODA Summary'!T143","v":0},{"$f":"'[7]ODA Summary'!U143","v":0},{"$f":"'[7]ODA Summary'!V143","v":0},null,{"$f":"'[7]ODA Summary'!W143","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F144","v":0},{"$f":"'[7]ODA Summary'!G144","v":0},{"$f":"'[7]ODA Summary'!H144","v":0},{"$f":"'[7]ODA Summary'!I144","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J144","v":0},{"$f":"'[7]ODA Summary'!K144","v":0},{"$f":"'[7]ODA Summary'!L144","v":0},{"$f":"'[7]ODA Summary'!M144","v":0},{"$f":"'[7]ODA Summary'!N144","v":0},{"$f":"'[7]ODA Summary'!O144","v":""},{"$f":"'[7]ODA Summary'!Q144","v":0},{"$f":"'[7]ODA Summary'!R144","v":0},{"$f":"'[7]ODA Summary'!S144","v":0},{"$f":"'[7]ODA Summary'!T144","v":0},{"$f":"'[7]ODA Summary'!U144","v":0},{"$f":"'[7]ODA Summary'!V144","v":0},null,{"$f":"'[7]ODA Summary'!W144","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F145","v":0},{"$f":"'[7]ODA Summary'!G145","v":0},{"$f":"'[7]ODA Summary'!H145","v":0},{"$f":"'[7]ODA Summary'!I145","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J145","v":0},{"$f":"'[7]ODA Summary'!K145","v":0},{"$f":"'[7]ODA Summary'!L145","v":0},{"$f":"'[7]ODA Summary'!M145","v":0},{"$f":"'[7]ODA Summary'!N145","v":0},{"$f":"'[7]ODA Summary'!O145","v":""},{"$f":"'[7]ODA Summary'!Q145","v":0},{"$f":"'[7]ODA Summary'!R145","v":0},{"$f":"'[7]ODA Summary'!S145","v":0},{"$f":"'[7]ODA Summary'!T145","v":0},{"$f":"'[7]ODA Summary'!U145","v":0},{"$f":"'[7]ODA Summary'!V145","v":0},null,{"$f":"'[7]ODA Summary'!W145","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F146","v":0},{"$f":"'[7]ODA Summary'!G146","v":0},{"$f":"'[7]ODA Summary'!H146","v":0},{"$f":"'[7]ODA Summary'!I146","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J146","v":0},{"$f":"'[7]ODA Summary'!K146","v":0},{"$f":"'[7]ODA Summary'!L146","v":0},{"$f":"'[7]ODA Summary'!M146","v":0},{"$f":"'[7]ODA Summary'!N146","v":0},{"$f":"'[7]ODA Summary'!O146","v":""},{"$f":"'[7]ODA Summary'!Q146","v":0},{"$f":"'[7]ODA Summary'!R146","v":0},{"$f":"'[7]ODA Summary'!S146","v":0},{"$f":"'[7]ODA Summary'!T146","v":0},{"$f":"'[7]ODA Summary'!U146","v":0},{"$f":"'[7]ODA Summary'!V146","v":0},null,{"$f":"'[7]ODA Summary'!W146","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F147","v":0},{"$f":"'[7]ODA Summary'!G147","v":0},{"$f":"'[7]ODA Summary'!H147","v":0},{"$f":"'[7]ODA Summary'!I147","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J147","v":0},{"$f":"'[7]ODA Summary'!K147","v":0},{"$f":"'[7]ODA Summary'!L147","v":0},{"$f":"'[7]ODA Summary'!M147","v":0},{"$f":"'[7]ODA Summary'!N147","v":0},{"$f":"'[7]ODA Summary'!O147","v":""},{"$f":"'[7]ODA Summary'!Q147","v":0},{"$f":"'[7]ODA Summary'!R147","v":0},{"$f":"'[7]ODA Summary'!S147","v":0},{"$f":"'[7]ODA Summary'!T147","v":0},{"$f":"'[7]ODA Summary'!U147","v":0},{"$f":"'[7]ODA Summary'!V147","v":0},null,{"$f":"'[7]ODA Summary'!W147","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F148","v":0},{"$f":"'[7]ODA Summary'!G148","v":0},{"$f":"'[7]ODA Summary'!H148","v":0},{"$f":"'[7]ODA Summary'!I148","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J148","v":0},{"$f":"'[7]ODA Summary'!K148","v":0},{"$f":"'[7]ODA Summary'!L148","v":0},{"$f":"'[7]ODA Summary'!M148","v":0},{"$f":"'[7]ODA Summary'!N148","v":0},{"$f":"'[7]ODA Summary'!O148","v":""},{"$f":"'[7]ODA Summary'!Q148","v":0},{"$f":"'[7]ODA Summary'!R148","v":0},{"$f":"'[7]ODA Summary'!S148","v":0},{"$f":"'[7]ODA Summary'!T148","v":0},{"$f":"'[7]ODA Summary'!U148","v":0},{"$f":"'[7]ODA Summary'!V148","v":0},null,{"$f":"'[7]ODA Summary'!W148","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F149","v":0},{"$f":"'[7]ODA Summary'!G149","v":0},{"$f":"'[7]ODA Summary'!H149","v":0},{"$f":"'[7]ODA Summary'!I149","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J149","v":0},{"$f":"'[7]ODA Summary'!K149","v":0},{"$f":"'[7]ODA Summary'!L149","v":0},{"$f":"'[7]ODA Summary'!M149","v":0},{"$f":"'[7]ODA Summary'!N149","v":0},{"$f":"'[7]ODA Summary'!O149","v":""},{"$f":"'[7]ODA Summary'!Q149","v":0},{"$f":"'[7]ODA Summary'!R149","v":0},{"$f":"'[7]ODA Summary'!S149","v":0},{"$f":"'[7]ODA Summary'!T149","v":0},{"$f":"'[7]ODA Summary'!U149","v":0},{"$f":"'[7]ODA Summary'!V149","v":0},null,{"$f":"'[7]ODA Summary'!W149","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F150","v":0},{"$f":"'[7]ODA Summary'!G150","v":0},{"$f":"'[7]ODA Summary'!H150","v":0},{"$f":"'[7]ODA Summary'!I150","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J150","v":0},{"$f":"'[7]ODA Summary'!K150","v":0},{"$f":"'[7]ODA Summary'!L150","v":0},{"$f":"'[7]ODA Summary'!M150","v":0},{"$f":"'[7]ODA Summary'!N150","v":0},{"$f":"'[7]ODA Summary'!O150","v":""},{"$f":"'[7]ODA Summary'!Q150","v":0},{"$f":"'[7]ODA Summary'!R150","v":0},{"$f":"'[7]ODA Summary'!S150","v":0},{"$f":"'[7]ODA Summary'!T150","v":0},{"$f":"'[7]ODA Summary'!U150","v":0},{"$f":"'[7]ODA Summary'!V150","v":0},null,{"$f":"'[7]ODA Summary'!W150","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F151","v":0},{"$f":"'[7]ODA Summary'!G151","v":0},{"$f":"'[7]ODA Summary'!H151","v":0},{"$f":"'[7]ODA Summary'!I151","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J151","v":0},{"$f":"'[7]ODA Summary'!K151","v":0},{"$f":"'[7]ODA Summary'!L151","v":0},{"$f":"'[7]ODA Summary'!M151","v":0},{"$f":"'[7]ODA Summary'!N151","v":0},{"$f":"'[7]ODA Summary'!O151","v":""},{"$f":"'[7]ODA Summary'!Q151","v":0},{"$f":"'[7]ODA Summary'!R151","v":0},{"$f":"'[7]ODA Summary'!S151","v":0},{"$f":"'[7]ODA Summary'!T151","v":0},{"$f":"'[7]ODA Summary'!U151","v":0},{"$f":"'[7]ODA Summary'!V151","v":0},null,{"$f":"'[7]ODA Summary'!W151","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F152","v":0},{"$f":"'[7]ODA Summary'!G152","v":0},{"$f":"'[7]ODA Summary'!H152","v":0},{"$f":"'[7]ODA Summary'!I152","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J152","v":0},{"$f":"'[7]ODA Summary'!K152","v":0},{"$f":"'[7]ODA Summary'!L152","v":0},{"$f":"'[7]ODA Summary'!M152","v":0},{"$f":"'[7]ODA Summary'!N152","v":0},{"$f":"'[7]ODA Summary'!O152","v":""},{"$f":"'[7]ODA Summary'!Q152","v":0},{"$f":"'[7]ODA Summary'!R152","v":0},{"$f":"'[7]ODA Summary'!S152","v":0},{"$f":"'[7]ODA Summary'!T152","v":0},{"$f":"'[7]ODA Summary'!U152","v":0},{"$f":"'[7]ODA Summary'!V152","v":0},null,{"$f":"'[7]ODA Summary'!W152","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F153","v":0},{"$f":"'[7]ODA Summary'!G153","v":0},{"$f":"'[7]ODA Summary'!H153","v":0},{"$f":"'[7]ODA Summary'!I153","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J153","v":0},{"$f":"'[7]ODA Summary'!K153","v":0},{"$f":"'[7]ODA Summary'!L153","v":0},{"$f":"'[7]ODA Summary'!M153","v":0},{"$f":"'[7]ODA Summary'!N153","v":0},{"$f":"'[7]ODA Summary'!O153","v":""},{"$f":"'[7]ODA Summary'!Q153","v":0},{"$f":"'[7]ODA Summary'!R153","v":0},{"$f":"'[7]ODA Summary'!S153","v":0},{"$f":"'[7]ODA Summary'!T153","v":0},{"$f":"'[7]ODA Summary'!U153","v":0},{"$f":"'[7]ODA Summary'!V153","v":0},null,{"$f":"'[7]ODA Summary'!W153","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F154","v":0},{"$f":"'[7]ODA Summary'!G154","v":0},{"$f":"'[7]ODA Summary'!H154","v":0},{"$f":"'[7]ODA Summary'!I154","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J154","v":0},{"$f":"'[7]ODA Summary'!K154","v":0},{"$f":"'[7]ODA Summary'!L154","v":0},{"$f":"'[7]ODA Summary'!M154","v":0},{"$f":"'[7]ODA Summary'!N154","v":0},{"$f":"'[7]ODA Summary'!O154","v":""},{"$f":"'[7]ODA Summary'!Q154","v":0},{"$f":"'[7]ODA Summary'!R154","v":0},{"$f":"'[7]ODA Summary'!S154","v":0},{"$f":"'[7]ODA Summary'!T154","v":0},{"$f":"'[7]ODA Summary'!U154","v":0},{"$f":"'[7]ODA Summary'!V154","v":0},null,{"$f":"'[7]ODA Summary'!W154","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F155","v":0},{"$f":"'[7]ODA Summary'!G155","v":0},{"$f":"'[7]ODA Summary'!H155","v":0},{"$f":"'[7]ODA Summary'!I155","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J155","v":0},{"$f":"'[7]ODA Summary'!K155","v":0},{"$f":"'[7]ODA Summary'!L155","v":0},{"$f":"'[7]ODA Summary'!M155","v":0},{"$f":"'[7]ODA Summary'!N155","v":0},{"$f":"'[7]ODA Summary'!O155","v":""},{"$f":"'[7]ODA Summary'!Q155","v":0},{"$f":"'[7]ODA Summary'!R155","v":0},{"$f":"'[7]ODA Summary'!S155","v":0},{"$f":"'[7]ODA Summary'!T155","v":0},{"$f":"'[7]ODA Summary'!U155","v":0},{"$f":"'[7]ODA Summary'!V155","v":0},null,{"$f":"'[7]ODA Summary'!W155","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F156","v":0},{"$f":"'[7]ODA Summary'!G156","v":0},{"$f":"'[7]ODA Summary'!H156","v":0},{"$f":"'[7]ODA Summary'!I156","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J156","v":0},{"$f":"'[7]ODA Summary'!K156","v":0},{"$f":"'[7]ODA Summary'!L156","v":0},{"$f":"'[7]ODA Summary'!M156","v":0},{"$f":"'[7]ODA Summary'!N156","v":0},{"$f":"'[7]ODA Summary'!O156","v":""},{"$f":"'[7]ODA Summary'!Q156","v":0},{"$f":"'[7]ODA Summary'!R156","v":0},{"$f":"'[7]ODA Summary'!S156","v":0},{"$f":"'[7]ODA Summary'!T156","v":0},{"$f":"'[7]ODA Summary'!U156","v":0},{"$f":"'[7]ODA Summary'!V156","v":0},null,{"$f":"'[7]ODA Summary'!W156","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F157","v":0},{"$f":"'[7]ODA Summary'!G157","v":0},{"$f":"'[7]ODA Summary'!H157","v":0},{"$f":"'[7]ODA Summary'!I157","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J157","v":0},{"$f":"'[7]ODA Summary'!K157","v":0},{"$f":"'[7]ODA Summary'!L157","v":0},{"$f":"'[7]ODA Summary'!M157","v":0},{"$f":"'[7]ODA Summary'!N157","v":0},{"$f":"'[7]ODA Summary'!O157","v":""},{"$f":"'[7]ODA Summary'!Q157","v":0},{"$f":"'[7]ODA Summary'!R157","v":0},{"$f":"'[7]ODA Summary'!S157","v":0},{"$f":"'[7]ODA Summary'!T157","v":0},{"$f":"'[7]ODA Summary'!U157","v":0},{"$f":"'[7]ODA Summary'!V157","v":0},null,{"$f":"'[7]ODA Summary'!W157","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F158","v":0},{"$f":"'[7]ODA Summary'!G158","v":0},{"$f":"'[7]ODA Summary'!H158","v":0},{"$f":"'[7]ODA Summary'!I158","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J158","v":0},{"$f":"'[7]ODA Summary'!K158","v":0},{"$f":"'[7]ODA Summary'!L158","v":0},{"$f":"'[7]ODA Summary'!M158","v":0},{"$f":"'[7]ODA Summary'!N158","v":0},{"$f":"'[7]ODA Summary'!O158","v":""},{"$f":"'[7]ODA Summary'!Q158","v":0},{"$f":"'[7]ODA Summary'!R158","v":0},{"$f":"'[7]ODA Summary'!S158","v":0},{"$f":"'[7]ODA Summary'!T158","v":0},{"$f":"'[7]ODA Summary'!U158","v":0},{"$f":"'[7]ODA Summary'!V158","v":0},null,{"$f":"'[7]ODA Summary'!W158","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F159","v":0},{"$f":"'[7]ODA Summary'!G159","v":0},{"$f":"'[7]ODA Summary'!H159","v":0},{"$f":"'[7]ODA Summary'!I159","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J159","v":0},{"$f":"'[7]ODA Summary'!K159","v":0},{"$f":"'[7]ODA Summary'!L159","v":0},{"$f":"'[7]ODA Summary'!M159","v":0},{"$f":"'[7]ODA Summary'!N159","v":0},{"$f":"'[7]ODA Summary'!O159","v":""},{"$f":"'[7]ODA Summary'!Q159","v":0},{"$f":"'[7]ODA Summary'!R159","v":0},{"$f":"'[7]ODA Summary'!S159","v":0},{"$f":"'[7]ODA Summary'!T159","v":0},{"$f":"'[7]ODA Summary'!U159","v":0},{"$f":"'[7]ODA Summary'!V159","v":0},null,{"$f":"'[7]ODA Summary'!W159","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F160","v":0},{"$f":"'[7]ODA Summary'!G160","v":0},{"$f":"'[7]ODA Summary'!H160","v":0},{"$f":"'[7]ODA Summary'!I160","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J160","v":0},{"$f":"'[7]ODA Summary'!K160","v":0},{"$f":"'[7]ODA Summary'!L160","v":0},{"$f":"'[7]ODA Summary'!M160","v":0},{"$f":"'[7]ODA Summary'!N160","v":0},{"$f":"'[7]ODA Summary'!O160","v":""},{"$f":"'[7]ODA Summary'!Q160","v":0},{"$f":"'[7]ODA Summary'!R160","v":0},{"$f":"'[7]ODA Summary'!S160","v":0},{"$f":"'[7]ODA Summary'!T160","v":0},{"$f":"'[7]ODA Summary'!U160","v":0},{"$f":"'[7]ODA Summary'!V160","v":0},null,{"$f":"'[7]ODA Summary'!W160","v":0}]
[{"$f":"IF(LEN(F161)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F161","v":0},{"$f":"'[7]ODA Summary'!G161","v":0},{"$f":"'[7]ODA Summary'!H161","v":0},{"$f":"'[7]ODA Summary'!I161","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J161","v":0},{"$f":"'[7]ODA Summary'!K161","v":0},{"$f":"'[7]ODA Summary'!L161","v":0},{"$f":"'[7]ODA Summary'!M161","v":0},{"$f":"'[7]ODA Summary'!N161","v":0},{"$f":"'[7]ODA Summary'!O161","v":""},{"$f":"'[7]ODA Summary'!Q161","v":0},{"$f":"'[7]ODA Summary'!R161","v":0},{"$f":"'[7]ODA Summary'!S161","v":0},{"$f":"'[7]ODA Summary'!T161","v":0},{"$f":"'[7]ODA Summary'!U161","v":0},{"$f":"'[7]ODA Summary'!V161","v":0},null,{"$f":"'[7]ODA Summary'!W161","v":0}]
[{"$f":"IF(LEN(F162)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F162","v":0},{"$f":"'[7]ODA Summary'!G162","v":0},{"$f":"'[7]ODA Summary'!H162","v":0},{"$f":"'[7]ODA Summary'!I162","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J162","v":0},{"$f":"'[7]ODA Summary'!K162","v":0},{"$f":"'[7]ODA Summary'!L162","v":0},{"$f":"'[7]ODA Summary'!M162","v":0},{"$f":"'[7]ODA Summary'!N162","v":0},{"$f":"'[7]ODA Summary'!O162","v":""},{"$f":"'[7]ODA Summary'!Q162","v":0},{"$f":"'[7]ODA Summary'!R162","v":0},{"$f":"'[7]ODA Summary'!S162","v":0},{"$f":"'[7]ODA Summary'!T162","v":0},{"$f":"'[7]ODA Summary'!U162","v":0},{"$f":"'[7]ODA Summary'!V162","v":0},null,{"$f":"'[7]ODA Summary'!W162","v":0}]
[{"$f":"IF(LEN(F163)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F163","v":0},{"$f":"'[7]ODA Summary'!G163","v":0},{"$f":"'[7]ODA Summary'!H163","v":0},{"$f":"'[7]ODA Summary'!I163","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J163","v":0},{"$f":"'[7]ODA Summary'!K163","v":0},{"$f":"'[7]ODA Summary'!L163","v":0},{"$f":"'[7]ODA Summary'!M163","v":0},{"$f":"'[7]ODA Summary'!N163","v":0},{"$f":"'[7]ODA Summary'!O163","v":""},{"$f":"'[7]ODA Summary'!Q163","v":0},{"$f":"'[7]ODA Summary'!R163","v":0},{"$f":"'[7]ODA Summary'!S163","v":0},{"$f":"'[7]ODA Summary'!T163","v":0},{"$f":"'[7]ODA Summary'!U163","v":0},{"$f":"'[7]ODA Summary'!V163","v":0},null,{"$f":"'[7]ODA Summary'!W163","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F164","v":0},{"$f":"'[7]ODA Summary'!G164","v":0},{"$f":"'[7]ODA Summary'!H164","v":0},{"$f":"'[7]ODA Summary'!I164","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J164","v":0},{"$f":"'[7]ODA Summary'!K164","v":0},{"$f":"'[7]ODA Summary'!L164","v":0},{"$f":"'[7]ODA Summary'!M164","v":0},{"$f":"'[7]ODA Summary'!N164","v":0},{"$f":"'[7]ODA Summary'!O164","v":""},{"$f":"'[7]ODA Summary'!Q164","v":0},{"$f":"'[7]ODA Summary'!R164","v":0},{"$f":"'[7]ODA Summary'!S164","v":0},{"$f":"'[7]ODA Summary'!T164","v":0},{"$f":"'[7]ODA Summary'!U164","v":0},{"$f":"'[7]ODA Summary'!V164","v":0},null,{"$f":"'[7]ODA Summary'!W164","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F165","v":0},{"$f":"'[7]ODA Summary'!G165","v":0},{"$f":"'[7]ODA Summary'!H165","v":0},{"$f":"'[7]ODA Summary'!I165","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J165","v":0},{"$f":"'[7]ODA Summary'!K165","v":0},{"$f":"'[7]ODA Summary'!L165","v":0},{"$f":"'[7]ODA Summary'!M165","v":0},{"$f":"'[7]ODA Summary'!N165","v":0},{"$f":"'[7]ODA Summary'!O165","v":""},{"$f":"'[7]ODA Summary'!Q165","v":0},{"$f":"'[7]ODA Summary'!R165","v":0},{"$f":"'[7]ODA Summary'!S165","v":0},{"$f":"'[7]ODA Summary'!T165","v":0},{"$f":"'[7]ODA Summary'!U165","v":0},{"$f":"'[7]ODA Summary'!V165","v":0},null,{"$f":"'[7]ODA Summary'!W165","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F166","v":0},{"$f":"'[7]ODA Summary'!G166","v":0},{"$f":"'[7]ODA Summary'!H166","v":0},{"$f":"'[7]ODA Summary'!I166","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J166","v":0},{"$f":"'[7]ODA Summary'!K166","v":0},{"$f":"'[7]ODA Summary'!L166","v":0},{"$f":"'[7]ODA Summary'!M166","v":0},{"$f":"'[7]ODA Summary'!N166","v":0},{"$f":"'[7]ODA Summary'!O166","v":""},{"$f":"'[7]ODA Summary'!Q166","v":0},{"$f":"'[7]ODA Summary'!R166","v":0},{"$f":"'[7]ODA Summary'!S166","v":0},{"$f":"'[7]ODA Summary'!T166","v":0},{"$f":"'[7]ODA Summary'!U166","v":0},{"$f":"'[7]ODA Summary'!V166","v":0},null,{"$f":"'[7]ODA Summary'!W166","v":0}]
[{"$f":"IF(LEN(F167)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F167","v":0},{"$f":"'[7]ODA Summary'!G167","v":0},{"$f":"'[7]ODA Summary'!H167","v":0},{"$f":"'[7]ODA Summary'!I167","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J167","v":0},{"$f":"'[7]ODA Summary'!K167","v":0},{"$f":"'[7]ODA Summary'!L167","v":0},{"$f":"'[7]ODA Summary'!M167","v":0},{"$f":"'[7]ODA Summary'!N167","v":0},{"$f":"'[7]ODA Summary'!O167","v":""},{"$f":"'[7]ODA Summary'!Q167","v":0},{"$f":"'[7]ODA Summary'!R167","v":0},{"$f":"'[7]ODA Summary'!S167","v":0},{"$f":"'[7]ODA Summary'!T167","v":0},{"$f":"'[7]ODA Summary'!U167","v":0},{"$f":"'[7]ODA Summary'!V167","v":0},null,{"$f":"'[7]ODA Summary'!W167","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F168","v":0},{"$f":"'[7]ODA Summary'!G168","v":0},{"$f":"'[7]ODA Summary'!H168","v":0},{"$f":"'[7]ODA Summary'!I168","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J168","v":0},{"$f":"'[7]ODA Summary'!K168","v":0},{"$f":"'[7]ODA Summary'!L168","v":0},{"$f":"'[7]ODA Summary'!M168","v":0},{"$f":"'[7]ODA Summary'!N168","v":0},{"$f":"'[7]ODA Summary'!O168","v":""},{"$f":"'[7]ODA Summary'!Q168","v":0},{"$f":"'[7]ODA Summary'!R168","v":0},{"$f":"'[7]ODA Summary'!S168","v":0},{"$f":"'[7]ODA Summary'!T168","v":0},{"$f":"'[7]ODA Summary'!U168","v":0},{"$f":"'[7]ODA Summary'!V168","v":0},null,{"$f":"'[7]ODA Summary'!W168","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F169","v":0},{"$f":"'[7]ODA Summary'!G169","v":0},{"$f":"'[7]ODA Summary'!H169","v":0},{"$f":"'[7]ODA Summary'!I169","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J169","v":0},{"$f":"'[7]ODA Summary'!K169","v":0},{"$f":"'[7]ODA Summary'!L169","v":0},{"$f":"'[7]ODA Summary'!M169","v":0},{"$f":"'[7]ODA Summary'!N169","v":0},{"$f":"'[7]ODA Summary'!O169","v":""},{"$f":"'[7]ODA Summary'!Q169","v":0},{"$f":"'[7]ODA Summary'!R169","v":0},{"$f":"'[7]ODA Summary'!S169","v":0},{"$f":"'[7]ODA Summary'!T169","v":0},{"$f":"'[7]ODA Summary'!U169","v":0},{"$f":"'[7]ODA Summary'!V169","v":0},null,{"$f":"'[7]ODA Summary'!W169","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F170","v":0},{"$f":"'[7]ODA Summary'!G170","v":0},{"$f":"'[7]ODA Summary'!H170","v":0},{"$f":"'[7]ODA Summary'!I170","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J170","v":0},{"$f":"'[7]ODA Summary'!K170","v":0},{"$f":"'[7]ODA Summary'!L170","v":0},{"$f":"'[7]ODA Summary'!M170","v":0},{"$f":"'[7]ODA Summary'!N170","v":0},{"$f":"'[7]ODA Summary'!O170","v":""},{"$f":"'[7]ODA Summary'!Q170","v":0},{"$f":"'[7]ODA Summary'!R170","v":0},{"$f":"'[7]ODA Summary'!S170","v":0},{"$f":"'[7]ODA Summary'!T170","v":0},{"$f":"'[7]ODA Summary'!U170","v":0},{"$f":"'[7]ODA Summary'!V170","v":0},null,{"$f":"'[7]ODA Summary'!W170","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F171","v":0},{"$f":"'[7]ODA Summary'!G171","v":0},{"$f":"'[7]ODA Summary'!H171","v":0},{"$f":"'[7]ODA Summary'!I171","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J171","v":0},{"$f":"'[7]ODA Summary'!K171","v":0},{"$f":"'[7]ODA Summary'!L171","v":0},{"$f":"'[7]ODA Summary'!M171","v":0},{"$f":"'[7]ODA Summary'!N171","v":0},{"$f":"'[7]ODA Summary'!O171","v":""},{"$f":"'[7]ODA Summary'!Q171","v":0},{"$f":"'[7]ODA Summary'!R171","v":0},{"$f":"'[7]ODA Summary'!S171","v":0},{"$f":"'[7]ODA Summary'!T171","v":0},{"$f":"'[7]ODA Summary'!U171","v":0},{"$f":"'[7]ODA Summary'!V171","v":0},null,{"$f":"'[7]ODA Summary'!W171","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F172","v":0},{"$f":"'[7]ODA Summary'!G172","v":0},{"$f":"'[7]ODA Summary'!H172","v":0},{"$f":"'[7]ODA Summary'!I172","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J172","v":0},{"$f":"'[7]ODA Summary'!K172","v":0},{"$f":"'[7]ODA Summary'!L172","v":0},{"$f":"'[7]ODA Summary'!M172","v":0},{"$f":"'[7]ODA Summary'!N172","v":0},{"$f":"'[7]ODA Summary'!O172","v":""},{"$f":"'[7]ODA Summary'!Q172","v":0},{"$f":"'[7]ODA Summary'!R172","v":0},{"$f":"'[7]ODA Summary'!S172","v":0},{"$f":"'[7]ODA Summary'!T172","v":0},{"$f":"'[7]ODA Summary'!U172","v":0},{"$f":"'[7]ODA Summary'!V172","v":0},null,{"$f":"'[7]ODA Summary'!W172","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F173","v":0},{"$f":"'[7]ODA Summary'!G173","v":0},{"$f":"'[7]ODA Summary'!H173","v":0},{"$f":"'[7]ODA Summary'!I173","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J173","v":0},{"$f":"'[7]ODA Summary'!K173","v":0},{"$f":"'[7]ODA Summary'!L173","v":0},{"$f":"'[7]ODA Summary'!M173","v":0},{"$f":"'[7]ODA Summary'!N173","v":0},{"$f":"'[7]ODA Summary'!O173","v":""},{"$f":"'[7]ODA Summary'!Q173","v":0},{"$f":"'[7]ODA Summary'!R173","v":0},{"$f":"'[7]ODA Summary'!S173","v":0},{"$f":"'[7]ODA Summary'!T173","v":0},{"$f":"'[7]ODA Summary'!U173","v":0},{"$f":"'[7]ODA Summary'!V173","v":0},null,{"$f":"'[7]ODA Summary'!W173","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F174","v":0},{"$f":"'[7]ODA Summary'!G174","v":0},{"$f":"'[7]ODA Summary'!H174","v":0},{"$f":"'[7]ODA Summary'!I174","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J174","v":0},{"$f":"'[7]ODA Summary'!K174","v":0},{"$f":"'[7]ODA Summary'!L174","v":0},{"$f":"'[7]ODA Summary'!M174","v":0},{"$f":"'[7]ODA Summary'!N174","v":0},{"$f":"'[7]ODA Summary'!O174","v":""},{"$f":"'[7]ODA Summary'!Q174","v":0},{"$f":"'[7]ODA Summary'!R174","v":0},{"$f":"'[7]ODA Summary'!S174","v":0},{"$f":"'[7]ODA Summary'!T174","v":0},{"$f":"'[7]ODA Summary'!U174","v":0},{"$f":"'[7]ODA Summary'!V174","v":0},null,{"$f":"'[7]ODA Summary'!W174","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F175","v":0},{"$f":"'[7]ODA Summary'!G175","v":0},{"$f":"'[7]ODA Summary'!H175","v":0},{"$f":"'[7]ODA Summary'!I175","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J175","v":0},{"$f":"'[7]ODA Summary'!K175","v":0},{"$f":"'[7]ODA Summary'!L175","v":0},{"$f":"'[7]ODA Summary'!M175","v":0},{"$f":"'[7]ODA Summary'!N175","v":0},{"$f":"'[7]ODA Summary'!O175","v":""},{"$f":"'[7]ODA Summary'!Q175","v":0},{"$f":"'[7]ODA Summary'!R175","v":0},{"$f":"'[7]ODA Summary'!S175","v":0},{"$f":"'[7]ODA Summary'!T175","v":0},{"$f":"'[7]ODA Summary'!U175","v":0},{"$f":"'[7]ODA Summary'!V175","v":0},null,{"$f":"'[7]ODA Summary'!W175","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F176","v":0},{"$f":"'[7]ODA Summary'!G176","v":0},{"$f":"'[7]ODA Summary'!H176","v":0},{"$f":"'[7]ODA Summary'!I176","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J176","v":0},{"$f":"'[7]ODA Summary'!K176","v":0},{"$f":"'[7]ODA Summary'!L176","v":0},{"$f":"'[7]ODA Summary'!M176","v":0},{"$f":"'[7]ODA Summary'!N176","v":0},{"$f":"'[7]ODA Summary'!O176","v":""},{"$f":"'[7]ODA Summary'!Q176","v":0},{"$f":"'[7]ODA Summary'!R176","v":0},{"$f":"'[7]ODA Summary'!S176","v":0},{"$f":"'[7]ODA Summary'!T176","v":0},{"$f":"'[7]ODA Summary'!U176","v":0},{"$f":"'[7]ODA Summary'!V176","v":0},null,{"$f":"'[7]ODA Summary'!W176","v":0}]
[{"$f":"IF(LEN(F177)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F177","v":0},{"$f":"'[7]ODA Summary'!G177","v":0},{"$f":"'[7]ODA Summary'!H177","v":0},{"$f":"'[7]ODA Summary'!I177","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J177","v":0},{"$f":"'[7]ODA Summary'!K177","v":0},{"$f":"'[7]ODA Summary'!L177","v":0},{"$f":"'[7]ODA Summary'!M177","v":0},{"$f":"'[7]ODA Summary'!N177","v":0},{"$f":"'[7]ODA Summary'!O177","v":""},{"$f":"'[7]ODA Summary'!Q177","v":0},{"$f":"'[7]ODA Summary'!R177","v":0},{"$f":"'[7]ODA Summary'!S177","v":0},{"$f":"'[7]ODA Summary'!T177","v":0},{"$f":"'[7]ODA Summary'!U177","v":0},{"$f":"'[7]ODA Summary'!V177","v":0},null,{"$f":"'[7]ODA Summary'!W177","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F178","v":0},{"$f":"'[7]ODA Summary'!G178","v":0},{"$f":"'[7]ODA Summary'!H178","v":0},{"$f":"'[7]ODA Summary'!I178","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J178","v":0},{"$f":"'[7]ODA Summary'!K178","v":0},{"$f":"'[7]ODA Summary'!L178","v":0},{"$f":"'[7]ODA Summary'!M178","v":0},{"$f":"'[7]ODA Summary'!N178","v":0},{"$f":"'[7]ODA Summary'!O178","v":""},{"$f":"'[7]ODA Summary'!Q178","v":0},{"$f":"'[7]ODA Summary'!R178","v":0},{"$f":"'[7]ODA Summary'!S178","v":0},{"$f":"'[7]ODA Summary'!T178","v":0},{"$f":"'[7]ODA Summary'!U178","v":0},{"$f":"'[7]ODA Summary'!V178","v":0},null,{"$f":"'[7]ODA Summary'!W178","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F179","v":0},{"$f":"'[7]ODA Summary'!G179","v":0},{"$f":"'[7]ODA Summary'!H179","v":0},{"$f":"'[7]ODA Summary'!I179","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J179","v":0},{"$f":"'[7]ODA Summary'!K179","v":0},{"$f":"'[7]ODA Summary'!L179","v":0},{"$f":"'[7]ODA Summary'!M179","v":0},{"$f":"'[7]ODA Summary'!N179","v":0},{"$f":"'[7]ODA Summary'!O179","v":""},{"$f":"'[7]ODA Summary'!Q179","v":0},{"$f":"'[7]ODA Summary'!R179","v":0},{"$f":"'[7]ODA Summary'!S179","v":0},{"$f":"'[7]ODA Summary'!T179","v":0},{"$f":"'[7]ODA Summary'!U179","v":0},{"$f":"'[7]ODA Summary'!V179","v":0},null,{"$f":"'[7]ODA Summary'!W179","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F180","v":0},{"$f":"'[7]ODA Summary'!G180","v":0},{"$f":"'[7]ODA Summary'!H180","v":0},{"$f":"'[7]ODA Summary'!I180","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J180","v":0},{"$f":"'[7]ODA Summary'!K180","v":0},{"$f":"'[7]ODA Summary'!L180","v":0},{"$f":"'[7]ODA Summary'!M180","v":0},{"$f":"'[7]ODA Summary'!N180","v":0},{"$f":"'[7]ODA Summary'!O180","v":""},{"$f":"'[7]ODA Summary'!Q180","v":0},{"$f":"'[7]ODA Summary'!R180","v":0},{"$f":"'[7]ODA Summary'!S180","v":0},{"$f":"'[7]ODA Summary'!T180","v":0},{"$f":"'[7]ODA Summary'!U180","v":0},{"$f":"'[7]ODA Summary'!V180","v":0},null,{"$f":"'[7]ODA Summary'!W180","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F181","v":0},{"$f":"'[7]ODA Summary'!G181","v":0},{"$f":"'[7]ODA Summary'!H181","v":0},{"$f":"'[7]ODA Summary'!I181","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J181","v":0},{"$f":"'[7]ODA Summary'!K181","v":0},{"$f":"'[7]ODA Summary'!L181","v":0},{"$f":"'[7]ODA Summary'!M181","v":0},{"$f":"'[7]ODA Summary'!N181","v":0},{"$f":"'[7]ODA Summary'!O181","v":""},{"$f":"'[7]ODA Summary'!Q181","v":0},{"$f":"'[7]ODA Summary'!R181","v":0},{"$f":"'[7]ODA Summary'!S181","v":0},{"$f":"'[7]ODA Summary'!T181","v":0},{"$f":"'[7]ODA Summary'!U181","v":0},{"$f":"'[7]ODA Summary'!V181","v":0},null,{"$f":"'[7]ODA Summary'!W181","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F182","v":0},{"$f":"'[7]ODA Summary'!G182","v":0},{"$f":"'[7]ODA Summary'!H182","v":0},{"$f":"'[7]ODA Summary'!I182","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J182","v":0},{"$f":"'[7]ODA Summary'!K182","v":0},{"$f":"'[7]ODA Summary'!L182","v":0},{"$f":"'[7]ODA Summary'!M182","v":0},{"$f":"'[7]ODA Summary'!N182","v":0},{"$f":"'[7]ODA Summary'!O182","v":""},{"$f":"'[7]ODA Summary'!Q182","v":0},{"$f":"'[7]ODA Summary'!R182","v":0},{"$f":"'[7]ODA Summary'!S182","v":0},{"$f":"'[7]ODA Summary'!T182","v":0},{"$f":"'[7]ODA Summary'!U182","v":0},{"$f":"'[7]ODA Summary'!V182","v":0},null,{"$f":"'[7]ODA Summary'!W182","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F183","v":0},{"$f":"'[7]ODA Summary'!G183","v":0},{"$f":"'[7]ODA Summary'!H183","v":0},{"$f":"'[7]ODA Summary'!I183","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J183","v":0},{"$f":"'[7]ODA Summary'!K183","v":0},{"$f":"'[7]ODA Summary'!L183","v":0},{"$f":"'[7]ODA Summary'!M183","v":0},{"$f":"'[7]ODA Summary'!N183","v":0},{"$f":"'[7]ODA Summary'!O183","v":""},{"$f":"'[7]ODA Summary'!Q183","v":0},{"$f":"'[7]ODA Summary'!R183","v":0},{"$f":"'[7]ODA Summary'!S183","v":0},{"$f":"'[7]ODA Summary'!T183","v":0},{"$f":"'[7]ODA Summary'!U183","v":0},{"$f":"'[7]ODA Summary'!V183","v":0},null,{"$f":"'[7]ODA Summary'!W183","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F184","v":0},{"$f":"'[7]ODA Summary'!G184","v":0},{"$f":"'[7]ODA Summary'!H184","v":0},{"$f":"'[7]ODA Summary'!I184","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J184","v":0},{"$f":"'[7]ODA Summary'!K184","v":0},{"$f":"'[7]ODA Summary'!L184","v":0},{"$f":"'[7]ODA Summary'!M184","v":0},{"$f":"'[7]ODA Summary'!N184","v":0},{"$f":"'[7]ODA Summary'!O184","v":""},{"$f":"'[7]ODA Summary'!Q184","v":0},{"$f":"'[7]ODA Summary'!R184","v":0},{"$f":"'[7]ODA Summary'!S184","v":0},{"$f":"'[7]ODA Summary'!T184","v":0},{"$f":"'[7]ODA Summary'!U184","v":0},{"$f":"'[7]ODA Summary'!V184","v":0},null,{"$f":"'[7]ODA Summary'!W184","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F185","v":0},{"$f":"'[7]ODA Summary'!G185","v":0},{"$f":"'[7]ODA Summary'!H185","v":0},{"$f":"'[7]ODA Summary'!I185","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J185","v":0},{"$f":"'[7]ODA Summary'!K185","v":0},{"$f":"'[7]ODA Summary'!L185","v":0},{"$f":"'[7]ODA Summary'!M185","v":0},{"$f":"'[7]ODA Summary'!N185","v":0},{"$f":"'[7]ODA Summary'!O185","v":""},{"$f":"'[7]ODA Summary'!Q185","v":0},{"$f":"'[7]ODA Summary'!R185","v":0},{"$f":"'[7]ODA Summary'!S185","v":0},{"$f":"'[7]ODA Summary'!T185","v":0},{"$f":"'[7]ODA Summary'!U185","v":0},{"$f":"'[7]ODA Summary'!V185","v":0},null,{"$f":"'[7]ODA Summary'!W185","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F186","v":0},{"$f":"'[7]ODA Summary'!G186","v":0},{"$f":"'[7]ODA Summary'!H186","v":0},{"$f":"'[7]ODA Summary'!I186","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J186","v":0},{"$f":"'[7]ODA Summary'!K186","v":0},{"$f":"'[7]ODA Summary'!L186","v":0},{"$f":"'[7]ODA Summary'!M186","v":0},{"$f":"'[7]ODA Summary'!N186","v":0},{"$f":"'[7]ODA Summary'!O186","v":""},{"$f":"'[7]ODA Summary'!Q186","v":0},{"$f":"'[7]ODA Summary'!R186","v":0},{"$f":"'[7]ODA Summary'!S186","v":0},{"$f":"'[7]ODA Summary'!T186","v":0},{"$f":"'[7]ODA Summary'!U186","v":0},{"$f":"'[7]ODA Summary'!V186","v":0},null,{"$f":"'[7]ODA Summary'!W186","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F187","v":0},{"$f":"'[7]ODA Summary'!G187","v":0},{"$f":"'[7]ODA Summary'!H187","v":0},{"$f":"'[7]ODA Summary'!I187","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J187","v":0},{"$f":"'[7]ODA Summary'!K187","v":0},{"$f":"'[7]ODA Summary'!L187","v":0},{"$f":"'[7]ODA Summary'!M187","v":0},{"$f":"'[7]ODA Summary'!N187","v":0},{"$f":"'[7]ODA Summary'!O187","v":""},{"$f":"'[7]ODA Summary'!Q187","v":0},{"$f":"'[7]ODA Summary'!R187","v":0},{"$f":"'[7]ODA Summary'!S187","v":0},{"$f":"'[7]ODA Summary'!T187","v":0},{"$f":"'[7]ODA Summary'!U187","v":0},{"$f":"'[7]ODA Summary'!V187","v":0},null,{"$f":"'[7]ODA Summary'!W187","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F188","v":0},{"$f":"'[7]ODA Summary'!G188","v":0},{"$f":"'[7]ODA Summary'!H188","v":0},{"$f":"'[7]ODA Summary'!I188","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J188","v":0},{"$f":"'[7]ODA Summary'!K188","v":0},{"$f":"'[7]ODA Summary'!L188","v":0},{"$f":"'[7]ODA Summary'!M188","v":0},{"$f":"'[7]ODA Summary'!N188","v":0},{"$f":"'[7]ODA Summary'!O188","v":""},{"$f":"'[7]ODA Summary'!Q188","v":0},{"$f":"'[7]ODA Summary'!R188","v":0},{"$f":"'[7]ODA Summary'!S188","v":0},{"$f":"'[7]ODA Summary'!T188","v":0},{"$f":"'[7]ODA Summary'!U188","v":0},{"$f":"'[7]ODA Summary'!V188","v":0},null,{"$f":"'[7]ODA Summary'!W188","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F189","v":0},{"$f":"'[7]ODA Summary'!G189","v":0},{"$f":"'[7]ODA Summary'!H189","v":0},{"$f":"'[7]ODA Summary'!I189","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J189","v":0},{"$f":"'[7]ODA Summary'!K189","v":0},{"$f":"'[7]ODA Summary'!L189","v":0},{"$f":"'[7]ODA Summary'!M189","v":0},{"$f":"'[7]ODA Summary'!N189","v":0},{"$f":"'[7]ODA Summary'!O189","v":""},{"$f":"'[7]ODA Summary'!Q189","v":0},{"$f":"'[7]ODA Summary'!R189","v":0},{"$f":"'[7]ODA Summary'!S189","v":0},{"$f":"'[7]ODA Summary'!T189","v":0},{"$f":"'[7]ODA Summary'!U189","v":0},{"$f":"'[7]ODA Summary'!V189","v":0},null,{"$f":"'[7]ODA Summary'!W189","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F190","v":0},{"$f":"'[7]ODA Summary'!G190","v":0},{"$f":"'[7]ODA Summary'!H190","v":0},{"$f":"'[7]ODA Summary'!I190","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J190","v":0},{"$f":"'[7]ODA Summary'!K190","v":0},{"$f":"'[7]ODA Summary'!L190","v":0},{"$f":"'[7]ODA Summary'!M190","v":0},{"$f":"'[7]ODA Summary'!N190","v":0},{"$f":"'[7]ODA Summary'!O190","v":""},{"$f":"'[7]ODA Summary'!Q190","v":0},{"$f":"'[7]ODA Summary'!R190","v":0},{"$f":"'[7]ODA Summary'!S190","v":0},{"$f":"'[7]ODA Summary'!T190","v":0},{"$f":"'[7]ODA Summary'!U190","v":0},{"$f":"'[7]ODA Summary'!V190","v":0},null,{"$f":"'[7]ODA Summary'!W190","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F191","v":0},{"$f":"'[7]ODA Summary'!G191","v":0},{"$f":"'[7]ODA Summary'!H191","v":0},{"$f":"'[7]ODA Summary'!I191","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J191","v":0},{"$f":"'[7]ODA Summary'!K191","v":0},{"$f":"'[7]ODA Summary'!L191","v":0},{"$f":"'[7]ODA Summary'!M191","v":0},{"$f":"'[7]ODA Summary'!N191","v":0},{"$f":"'[7]ODA Summary'!O191","v":""},{"$f":"'[7]ODA Summary'!Q191","v":0},{"$f":"'[7]ODA Summary'!R191","v":0},{"$f":"'[7]ODA Summary'!S191","v":0},{"$f":"'[7]ODA Summary'!T191","v":0},{"$f":"'[7]ODA Summary'!U191","v":0},{"$f":"'[7]ODA Summary'!V191","v":0},null,{"$f":"'[7]ODA Summary'!W191","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F192","v":0},{"$f":"'[7]ODA Summary'!G192","v":0},{"$f":"'[7]ODA Summary'!H192","v":0},{"$f":"'[7]ODA Summary'!I192","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J192","v":0},{"$f":"'[7]ODA Summary'!K192","v":0},{"$f":"'[7]ODA Summary'!L192","v":0},{"$f":"'[7]ODA Summary'!M192","v":0},{"$f":"'[7]ODA Summary'!N192","v":0},{"$f":"'[7]ODA Summary'!O192","v":""},{"$f":"'[7]ODA Summary'!Q192","v":0},{"$f":"'[7]ODA Summary'!R192","v":0},{"$f":"'[7]ODA Summary'!S192","v":0},{"$f":"'[7]ODA Summary'!T192","v":0},{"$f":"'[7]ODA Summary'!U192","v":0},{"$f":"'[7]ODA Summary'!V192","v":0},null,{"$f":"'[7]ODA Summary'!W192","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F193","v":0},{"$f":"'[7]ODA Summary'!G193","v":0},{"$f":"'[7]ODA Summary'!H193","v":0},{"$f":"'[7]ODA Summary'!I193","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J193","v":0},{"$f":"'[7]ODA Summary'!K193","v":0},{"$f":"'[7]ODA Summary'!L193","v":0},{"$f":"'[7]ODA Summary'!M193","v":0},{"$f":"'[7]ODA Summary'!N193","v":0},{"$f":"'[7]ODA Summary'!O193","v":""},{"$f":"'[7]ODA Summary'!Q193","v":0},{"$f":"'[7]ODA Summary'!R193","v":0},{"$f":"'[7]ODA Summary'!S193","v":0},{"$f":"'[7]ODA Summary'!T193","v":0},{"$f":"'[7]ODA Summary'!U193","v":0},{"$f":"'[7]ODA Summary'!V193","v":0},null,{"$f":"'[7]ODA Summary'!W193","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F194","v":0},{"$f":"'[7]ODA Summary'!G194","v":0},{"$f":"'[7]ODA Summary'!H194","v":0},{"$f":"'[7]ODA Summary'!I194","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J194","v":0},{"$f":"'[7]ODA Summary'!K194","v":0},{"$f":"'[7]ODA Summary'!L194","v":0},{"$f":"'[7]ODA Summary'!M194","v":0},{"$f":"'[7]ODA Summary'!N194","v":0},{"$f":"'[7]ODA Summary'!O194","v":""},{"$f":"'[7]ODA Summary'!Q194","v":0},{"$f":"'[7]ODA Summary'!R194","v":0},{"$f":"'[7]ODA Summary'!S194","v":0},{"$f":"'[7]ODA Summary'!T194","v":0},{"$f":"'[7]ODA Summary'!U194","v":0},{"$f":"'[7]ODA Summary'!V194","v":0},null,{"$f":"'[7]ODA Summary'!W194","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F195","v":0},{"$f":"'[7]ODA Summary'!G195","v":0},{"$f":"'[7]ODA Summary'!H195","v":0},{"$f":"'[7]ODA Summary'!I195","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J195","v":0},{"$f":"'[7]ODA Summary'!K195","v":0},{"$f":"'[7]ODA Summary'!L195","v":0},{"$f":"'[7]ODA Summary'!M195","v":0},{"$f":"'[7]ODA Summary'!N195","v":0},{"$f":"'[7]ODA Summary'!O195","v":""},{"$f":"'[7]ODA Summary'!Q195","v":0},{"$f":"'[7]ODA Summary'!R195","v":0},{"$f":"'[7]ODA Summary'!S195","v":0},{"$f":"'[7]ODA Summary'!T195","v":0},{"$f":"'[7]ODA Summary'!U195","v":0},{"$f":"'[7]ODA Summary'!V195","v":0},null,{"$f":"'[7]ODA Summary'!W195","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F196","v":0},{"$f":"'[7]ODA Summary'!G196","v":0},{"$f":"'[7]ODA Summary'!H196","v":0},{"$f":"'[7]ODA Summary'!I196","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J196","v":0},{"$f":"'[7]ODA Summary'!K196","v":0},{"$f":"'[7]ODA Summary'!L196","v":0},{"$f":"'[7]ODA Summary'!M196","v":0},{"$f":"'[7]ODA Summary'!N196","v":0},{"$f":"'[7]ODA Summary'!O196","v":""},{"$f":"'[7]ODA Summary'!Q196","v":0},{"$f":"'[7]ODA Summary'!R196","v":0},{"$f":"'[7]ODA Summary'!S196","v":0},{"$f":"'[7]ODA Summary'!T196","v":0},{"$f":"'[7]ODA Summary'!U196","v":0},{"$f":"'[7]ODA Summary'!V196","v":0},null,{"$f":"'[7]ODA Summary'!W196","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F197","v":0},{"$f":"'[7]ODA Summary'!G197","v":0},{"$f":"'[7]ODA Summary'!H197","v":0},{"$f":"'[7]ODA Summary'!I197","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J197","v":0},{"$f":"'[7]ODA Summary'!K197","v":0},{"$f":"'[7]ODA Summary'!L197","v":0},{"$f":"'[7]ODA Summary'!M197","v":0},{"$f":"'[7]ODA Summary'!N197","v":0},{"$f":"'[7]ODA Summary'!O197","v":""},{"$f":"'[7]ODA Summary'!Q197","v":0},{"$f":"'[7]ODA Summary'!R197","v":0},{"$f":"'[7]ODA Summary'!S197","v":0},{"$f":"'[7]ODA Summary'!T197","v":0},{"$f":"'[7]ODA Summary'!U197","v":0},{"$f":"'[7]ODA Summary'!V197","v":0},null,{"$f":"'[7]ODA Summary'!W197","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F198","v":0},{"$f":"'[7]ODA Summary'!G198","v":0},{"$f":"'[7]ODA Summary'!H198","v":0},{"$f":"'[7]ODA Summary'!I198","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J198","v":0},{"$f":"'[7]ODA Summary'!K198","v":0},{"$f":"'[7]ODA Summary'!L198","v":0},{"$f":"'[7]ODA Summary'!M198","v":0},{"$f":"'[7]ODA Summary'!N198","v":0},{"$f":"'[7]ODA Summary'!O198","v":""},{"$f":"'[7]ODA Summary'!Q198","v":0},{"$f":"'[7]ODA Summary'!R198","v":0},{"$f":"'[7]ODA Summary'!S198","v":0},{"$f":"'[7]ODA Summary'!T198","v":0},{"$f":"'[7]ODA Summary'!U198","v":0},{"$f":"'[7]ODA Summary'!V198","v":0},null,{"$f":"'[7]ODA Summary'!W198","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F199","v":0},{"$f":"'[7]ODA Summary'!G199","v":0},{"$f":"'[7]ODA Summary'!H199","v":0},{"$f":"'[7]ODA Summary'!I199","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J199","v":0},{"$f":"'[7]ODA Summary'!K199","v":0},{"$f":"'[7]ODA Summary'!L199","v":0},{"$f":"'[7]ODA Summary'!M199","v":0},{"$f":"'[7]ODA Summary'!N199","v":0},{"$f":"'[7]ODA Summary'!O199","v":""},{"$f":"'[7]ODA Summary'!Q199","v":0},{"$f":"'[7]ODA Summary'!R199","v":0},{"$f":"'[7]ODA Summary'!S199","v":0},{"$f":"'[7]ODA Summary'!T199","v":0},{"$f":"'[7]ODA Summary'!U199","v":0},{"$f":"'[7]ODA Summary'!V199","v":0},null,{"$f":"'[7]ODA Summary'!W199","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F200","v":0},{"$f":"'[7]ODA Summary'!G200","v":0},{"$f":"'[7]ODA Summary'!H200","v":0},{"$f":"'[7]ODA Summary'!I200","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J200","v":0},{"$f":"'[7]ODA Summary'!K200","v":0},{"$f":"'[7]ODA Summary'!L200","v":0},{"$f":"'[7]ODA Summary'!M200","v":0},{"$f":"'[7]ODA Summary'!N200","v":0},{"$f":"'[7]ODA Summary'!O200","v":""},{"$f":"'[7]ODA Summary'!Q200","v":0},{"$f":"'[7]ODA Summary'!R200","v":0},{"$f":"'[7]ODA Summary'!S200","v":0},{"$f":"'[7]ODA Summary'!T200","v":0},{"$f":"'[7]ODA Summary'!U200","v":0},{"$f":"'[7]ODA Summary'!V200","v":0},null,{"$f":"'[7]ODA Summary'!W200","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F201","v":0},{"$f":"'[7]ODA Summary'!G201","v":0},{"$f":"'[7]ODA Summary'!H201","v":0},{"$f":"'[7]ODA Summary'!I201","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J201","v":0},{"$f":"'[7]ODA Summary'!K201","v":0},{"$f":"'[7]ODA Summary'!L201","v":0},{"$f":"'[7]ODA Summary'!M201","v":0},{"$f":"'[7]ODA Summary'!N201","v":0},{"$f":"'[7]ODA Summary'!O201","v":""},{"$f":"'[7]ODA Summary'!Q201","v":0},{"$f":"'[7]ODA Summary'!R201","v":0},{"$f":"'[7]ODA Summary'!S201","v":0},{"$f":"'[7]ODA Summary'!T201","v":0},{"$f":"'[7]ODA Summary'!U201","v":0},{"$f":"'[7]ODA Summary'!V201","v":0},null,{"$f":"'[7]ODA Summary'!W201","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F202","v":0},{"$f":"'[7]ODA Summary'!G202","v":0},{"$f":"'[7]ODA Summary'!H202","v":0},{"$f":"'[7]ODA Summary'!I202","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J202","v":0},{"$f":"'[7]ODA Summary'!K202","v":0},{"$f":"'[7]ODA Summary'!L202","v":0},{"$f":"'[7]ODA Summary'!M202","v":0},{"$f":"'[7]ODA Summary'!N202","v":0},{"$f":"'[7]ODA Summary'!O202","v":""},{"$f":"'[7]ODA Summary'!Q202","v":0},{"$f":"'[7]ODA Summary'!R202","v":0},{"$f":"'[7]ODA Summary'!S202","v":0},{"$f":"'[7]ODA Summary'!T202","v":0},{"$f":"'[7]ODA Summary'!U202","v":0},{"$f":"'[7]ODA Summary'!V202","v":0},null,{"$f":"'[7]ODA Summary'!W202","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F203","v":0},{"$f":"'[7]ODA Summary'!G203","v":0},{"$f":"'[7]ODA Summary'!H203","v":0},{"$f":"'[7]ODA Summary'!I203","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J203","v":0},{"$f":"'[7]ODA Summary'!K203","v":0},{"$f":"'[7]ODA Summary'!L203","v":0},{"$f":"'[7]ODA Summary'!M203","v":0},{"$f":"'[7]ODA Summary'!N203","v":0},{"$f":"'[7]ODA Summary'!O203","v":""},{"$f":"'[7]ODA Summary'!Q203","v":0},{"$f":"'[7]ODA Summary'!R203","v":0},{"$f":"'[7]ODA Summary'!S203","v":0},{"$f":"'[7]ODA Summary'!T203","v":0},{"$f":"'[7]ODA Summary'!U203","v":0},{"$f":"'[7]ODA Summary'!V203","v":0},null,{"$f":"'[7]ODA Summary'!W203","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F204","v":0},{"$f":"'[7]ODA Summary'!G204","v":0},{"$f":"'[7]ODA Summary'!H204","v":0},{"$f":"'[7]ODA Summary'!I204","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J204","v":0},{"$f":"'[7]ODA Summary'!K204","v":0},{"$f":"'[7]ODA Summary'!L204","v":0},{"$f":"'[7]ODA Summary'!M204","v":0},{"$f":"'[7]ODA Summary'!N204","v":0},{"$f":"'[7]ODA Summary'!O204","v":""},{"$f":"'[7]ODA Summary'!Q204","v":0},{"$f":"'[7]ODA Summary'!R204","v":0},{"$f":"'[7]ODA Summary'!S204","v":0},{"$f":"'[7]ODA Summary'!T204","v":0},{"$f":"'[7]ODA Summary'!U204","v":0},{"$f":"'[7]ODA Summary'!V204","v":0},null,{"$f":"'[7]ODA Summary'!W204","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F205","v":0},{"$f":"'[7]ODA Summary'!G205","v":0},{"$f":"'[7]ODA Summary'!H205","v":0},{"$f":"'[7]ODA Summary'!I205","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J205","v":0},{"$f":"'[7]ODA Summary'!K205","v":0},{"$f":"'[7]ODA Summary'!L205","v":0},{"$f":"'[7]ODA Summary'!M205","v":0},{"$f":"'[7]ODA Summary'!N205","v":0},{"$f":"'[7]ODA Summary'!O205","v":""},{"$f":"'[7]ODA Summary'!Q205","v":0},{"$f":"'[7]ODA Summary'!R205","v":0},{"$f":"'[7]ODA Summary'!S205","v":0},{"$f":"'[7]ODA Summary'!T205","v":0},{"$f":"'[7]ODA Summary'!U205","v":0},{"$f":"'[7]ODA Summary'!V205","v":0},null,{"$f":"'[7]ODA Summary'!W205","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F206","v":0},{"$f":"'[7]ODA Summary'!G206","v":0},{"$f":"'[7]ODA Summary'!H206","v":0},{"$f":"'[7]ODA Summary'!I206","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J206","v":0},{"$f":"'[7]ODA Summary'!K206","v":0},{"$f":"'[7]ODA Summary'!L206","v":0},{"$f":"'[7]ODA Summary'!M206","v":0},{"$f":"'[7]ODA Summary'!N206","v":0},{"$f":"'[7]ODA Summary'!O206","v":""},{"$f":"'[7]ODA Summary'!Q206","v":0},{"$f":"'[7]ODA Summary'!R206","v":0},{"$f":"'[7]ODA Summary'!S206","v":0},{"$f":"'[7]ODA Summary'!T206","v":0},{"$f":"'[7]ODA Summary'!U206","v":0},{"$f":"'[7]ODA Summary'!V206","v":0},null,{"$f":"'[7]ODA Summary'!W206","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F207","v":0},{"$f":"'[7]ODA Summary'!G207","v":0},{"$f":"'[7]ODA Summary'!H207","v":0},{"$f":"'[7]ODA Summary'!I207","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J207","v":0},{"$f":"'[7]ODA Summary'!K207","v":0},{"$f":"'[7]ODA Summary'!L207","v":0},{"$f":"'[7]ODA Summary'!M207","v":0},{"$f":"'[7]ODA Summary'!N207","v":0},{"$f":"'[7]ODA Summary'!O207","v":""},{"$f":"'[7]ODA Summary'!Q207","v":0},{"$f":"'[7]ODA Summary'!R207","v":0},{"$f":"'[7]ODA Summary'!S207","v":0},{"$f":"'[7]ODA Summary'!T207","v":0},{"$f":"'[7]ODA Summary'!U207","v":0},{"$f":"'[7]ODA Summary'!V207","v":0},null,{"$f":"'[7]ODA Summary'!W207","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F208","v":0},{"$f":"'[7]ODA Summary'!G208","v":0},{"$f":"'[7]ODA Summary'!H208","v":0},{"$f":"'[7]ODA Summary'!I208","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J208","v":0},{"$f":"'[7]ODA Summary'!K208","v":0},{"$f":"'[7]ODA Summary'!L208","v":0},{"$f":"'[7]ODA Summary'!M208","v":0},{"$f":"'[7]ODA Summary'!N208","v":0},{"$f":"'[7]ODA Summary'!O208","v":""},{"$f":"'[7]ODA Summary'!Q208","v":0},{"$f":"'[7]ODA Summary'!R208","v":0},{"$f":"'[7]ODA Summary'!S208","v":0},{"$f":"'[7]ODA Summary'!T208","v":0},{"$f":"'[7]ODA Summary'!U208","v":0},{"$f":"'[7]ODA Summary'!V208","v":0},null,{"$f":"'[7]ODA Summary'!W208","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F209","v":0},{"$f":"'[7]ODA Summary'!G209","v":0},{"$f":"'[7]ODA Summary'!H209","v":0},{"$f":"'[7]ODA Summary'!I209","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J209","v":0},{"$f":"'[7]ODA Summary'!K209","v":0},{"$f":"'[7]ODA Summary'!L209","v":0},{"$f":"'[7]ODA Summary'!M209","v":0},{"$f":"'[7]ODA Summary'!N209","v":0},{"$f":"'[7]ODA Summary'!O209","v":""},{"$f":"'[7]ODA Summary'!Q209","v":0},{"$f":"'[7]ODA Summary'!R209","v":0},{"$f":"'[7]ODA Summary'!S209","v":0},{"$f":"'[7]ODA Summary'!T209","v":0},{"$f":"'[7]ODA Summary'!U209","v":0},{"$f":"'[7]ODA Summary'!V209","v":0},null,{"$f":"'[7]ODA Summary'!W209","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F210","v":0},{"$f":"'[7]ODA Summary'!G210","v":0},{"$f":"'[7]ODA Summary'!H210","v":0},{"$f":"'[7]ODA Summary'!I210","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J210","v":0},{"$f":"'[7]ODA Summary'!K210","v":0},{"$f":"'[7]ODA Summary'!L210","v":0},{"$f":"'[7]ODA Summary'!M210","v":0},{"$f":"'[7]ODA Summary'!N210","v":0},{"$f":"'[7]ODA Summary'!O210","v":""},{"$f":"'[7]ODA Summary'!Q210","v":0},{"$f":"'[7]ODA Summary'!R210","v":0},{"$f":"'[7]ODA Summary'!S210","v":0},{"$f":"'[7]ODA Summary'!T210","v":0},{"$f":"'[7]ODA Summary'!U210","v":0},{"$f":"'[7]ODA Summary'!V210","v":0},null,{"$f":"'[7]ODA Summary'!W210","v":0}]
[{"$f":"IF(LEN(F211)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F211","v":0},{"$f":"'[7]ODA Summary'!G211","v":0},{"$f":"'[7]ODA Summary'!H211","v":0},{"$f":"'[7]ODA Summary'!I211","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J211","v":0},{"$f":"'[7]ODA Summary'!K211","v":0},{"$f":"'[7]ODA Summary'!L211","v":0},{"$f":"'[7]ODA Summary'!M211","v":0},{"$f":"'[7]ODA Summary'!N211","v":0},{"$f":"'[7]ODA Summary'!O211","v":""},{"$f":"'[7]ODA Summary'!Q211","v":0},{"$f":"'[7]ODA Summary'!R211","v":0},{"$f":"'[7]ODA Summary'!S211","v":0},{"$f":"'[7]ODA Summary'!T211","v":0},{"$f":"'[7]ODA Summary'!U211","v":0},{"$f":"'[7]ODA Summary'!V211","v":0},null,{"$f":"'[7]ODA Summary'!W211","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F212","v":0},{"$f":"'[7]ODA Summary'!G212","v":0},{"$f":"'[7]ODA Summary'!H212","v":0},{"$f":"'[7]ODA Summary'!I212","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J212","v":0},{"$f":"'[7]ODA Summary'!K212","v":0},{"$f":"'[7]ODA Summary'!L212","v":0},{"$f":"'[7]ODA Summary'!M212","v":0},{"$f":"'[7]ODA Summary'!N212","v":0},{"$f":"'[7]ODA Summary'!O212","v":""},{"$f":"'[7]ODA Summary'!Q212","v":0},{"$f":"'[7]ODA Summary'!R212","v":0},{"$f":"'[7]ODA Summary'!S212","v":0},{"$f":"'[7]ODA Summary'!T212","v":0},{"$f":"'[7]ODA Summary'!U212","v":0},{"$f":"'[7]ODA Summary'!V212","v":0},null,{"$f":"'[7]ODA Summary'!W212","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F213","v":0},{"$f":"'[7]ODA Summary'!G213","v":0},{"$f":"'[7]ODA Summary'!H213","v":0},{"$f":"'[7]ODA Summary'!I213","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J213","v":0},{"$f":"'[7]ODA Summary'!K213","v":0},{"$f":"'[7]ODA Summary'!L213","v":0},{"$f":"'[7]ODA Summary'!M213","v":0},{"$f":"'[7]ODA Summary'!N213","v":0},{"$f":"'[7]ODA Summary'!O213","v":""},{"$f":"'[7]ODA Summary'!Q213","v":0},{"$f":"'[7]ODA Summary'!R213","v":0},{"$f":"'[7]ODA Summary'!S213","v":0},{"$f":"'[7]ODA Summary'!T213","v":0},{"$f":"'[7]ODA Summary'!U213","v":0},{"$f":"'[7]ODA Summary'!V213","v":0},null,{"$f":"'[7]ODA Summary'!W213","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F214","v":0},{"$f":"'[7]ODA Summary'!G214","v":0},{"$f":"'[7]ODA Summary'!H214","v":0},{"$f":"'[7]ODA Summary'!I214","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J214","v":0},{"$f":"'[7]ODA Summary'!K214","v":0},{"$f":"'[7]ODA Summary'!L214","v":0},{"$f":"'[7]ODA Summary'!M214","v":0},{"$f":"'[7]ODA Summary'!N214","v":0},{"$f":"'[7]ODA Summary'!O214","v":""},{"$f":"'[7]ODA Summary'!Q214","v":0},{"$f":"'[7]ODA Summary'!R214","v":0},{"$f":"'[7]ODA Summary'!S214","v":0},{"$f":"'[7]ODA Summary'!T214","v":0},{"$f":"'[7]ODA Summary'!U214","v":0},{"$f":"'[7]ODA Summary'!V214","v":0},null,{"$f":"'[7]ODA Summary'!W214","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F215","v":0},{"$f":"'[7]ODA Summary'!G215","v":0},{"$f":"'[7]ODA Summary'!H215","v":0},{"$f":"'[7]ODA Summary'!I215","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J215","v":0},{"$f":"'[7]ODA Summary'!K215","v":0},{"$f":"'[7]ODA Summary'!L215","v":0},{"$f":"'[7]ODA Summary'!M215","v":0},{"$f":"'[7]ODA Summary'!N215","v":0},{"$f":"'[7]ODA Summary'!O215","v":""},{"$f":"'[7]ODA Summary'!Q215","v":0},{"$f":"'[7]ODA Summary'!R215","v":0},{"$f":"'[7]ODA Summary'!S215","v":0},{"$f":"'[7]ODA Summary'!T215","v":0},{"$f":"'[7]ODA Summary'!U215","v":0},{"$f":"'[7]ODA Summary'!V215","v":0},null,{"$f":"'[7]ODA Summary'!W215","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F216","v":0},{"$f":"'[7]ODA Summary'!G216","v":0},{"$f":"'[7]ODA Summary'!H216","v":0},{"$f":"'[7]ODA Summary'!I216","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J216","v":0},{"$f":"'[7]ODA Summary'!K216","v":0},{"$f":"'[7]ODA Summary'!L216","v":0},{"$f":"'[7]ODA Summary'!M216","v":0},{"$f":"'[7]ODA Summary'!N216","v":0},{"$f":"'[7]ODA Summary'!O216","v":""},{"$f":"'[7]ODA Summary'!Q216","v":0},{"$f":"'[7]ODA Summary'!R216","v":0},{"$f":"'[7]ODA Summary'!S216","v":0},{"$f":"'[7]ODA Summary'!T216","v":0},{"$f":"'[7]ODA Summary'!U216","v":0},{"$f":"'[7]ODA Summary'!V216","v":0},null,{"$f":"'[7]ODA Summary'!W216","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F217","v":0},{"$f":"'[7]ODA Summary'!G217","v":0},{"$f":"'[7]ODA Summary'!H217","v":0},{"$f":"'[7]ODA Summary'!I217","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J217","v":0},{"$f":"'[7]ODA Summary'!K217","v":0},{"$f":"'[7]ODA Summary'!L217","v":0},{"$f":"'[7]ODA Summary'!M217","v":0},{"$f":"'[7]ODA Summary'!N217","v":0},{"$f":"'[7]ODA Summary'!O217","v":""},{"$f":"'[7]ODA Summary'!Q217","v":0},{"$f":"'[7]ODA Summary'!R217","v":0},{"$f":"'[7]ODA Summary'!S217","v":0},{"$f":"'[7]ODA Summary'!T217","v":0},{"$f":"'[7]ODA Summary'!U217","v":0},{"$f":"'[7]ODA Summary'!V217","v":0},null,{"$f":"'[7]ODA Summary'!W217","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F218","v":0},{"$f":"'[7]ODA Summary'!G218","v":0},{"$f":"'[7]ODA Summary'!H218","v":0},{"$f":"'[7]ODA Summary'!I218","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J218","v":0},{"$f":"'[7]ODA Summary'!K218","v":0},{"$f":"'[7]ODA Summary'!L218","v":0},{"$f":"'[7]ODA Summary'!M218","v":0},{"$f":"'[7]ODA Summary'!N218","v":0},{"$f":"'[7]ODA Summary'!O218","v":""},{"$f":"'[7]ODA Summary'!Q218","v":0},{"$f":"'[7]ODA Summary'!R218","v":0},{"$f":"'[7]ODA Summary'!S218","v":0},{"$f":"'[7]ODA Summary'!T218","v":0},{"$f":"'[7]ODA Summary'!U218","v":0},{"$f":"'[7]ODA Summary'!V218","v":0},null,{"$f":"'[7]ODA Summary'!W218","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F219","v":0},{"$f":"'[7]ODA Summary'!G219","v":0},{"$f":"'[7]ODA Summary'!H219","v":0},{"$f":"'[7]ODA Summary'!I219","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J219","v":0},{"$f":"'[7]ODA Summary'!K219","v":0},{"$f":"'[7]ODA Summary'!L219","v":0},{"$f":"'[7]ODA Summary'!M219","v":0},{"$f":"'[7]ODA Summary'!N219","v":0},{"$f":"'[7]ODA Summary'!O219","v":""},{"$f":"'[7]ODA Summary'!Q219","v":0},{"$f":"'[7]ODA Summary'!R219","v":0},{"$f":"'[7]ODA Summary'!S219","v":0},{"$f":"'[7]ODA Summary'!T219","v":0},{"$f":"'[7]ODA Summary'!U219","v":0},{"$f":"'[7]ODA Summary'!V219","v":0},null,{"$f":"'[7]ODA Summary'!W219","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F220","v":0},{"$f":"'[7]ODA Summary'!G220","v":0},{"$f":"'[7]ODA Summary'!H220","v":0},{"$f":"'[7]ODA Summary'!I220","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J220","v":0},{"$f":"'[7]ODA Summary'!K220","v":0},{"$f":"'[7]ODA Summary'!L220","v":0},{"$f":"'[7]ODA Summary'!M220","v":0},{"$f":"'[7]ODA Summary'!N220","v":0},{"$f":"'[7]ODA Summary'!O220","v":""},{"$f":"'[7]ODA Summary'!Q220","v":0},{"$f":"'[7]ODA Summary'!R220","v":0},{"$f":"'[7]ODA Summary'!S220","v":0},{"$f":"'[7]ODA Summary'!T220","v":0},{"$f":"'[7]ODA Summary'!U220","v":0},{"$f":"'[7]ODA Summary'!V220","v":0},null,{"$f":"'[7]ODA Summary'!W220","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F221","v":0},{"$f":"'[7]ODA Summary'!G221","v":0},{"$f":"'[7]ODA Summary'!H221","v":0},{"$f":"'[7]ODA Summary'!I221","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J221","v":0},{"$f":"'[7]ODA Summary'!K221","v":0},{"$f":"'[7]ODA Summary'!L221","v":0},{"$f":"'[7]ODA Summary'!M221","v":0},{"$f":"'[7]ODA Summary'!N221","v":0},{"$f":"'[7]ODA Summary'!O221","v":""},{"$f":"'[7]ODA Summary'!Q221","v":0},{"$f":"'[7]ODA Summary'!R221","v":0},{"$f":"'[7]ODA Summary'!S221","v":0},{"$f":"'[7]ODA Summary'!T221","v":0},{"$f":"'[7]ODA Summary'!U221","v":0},{"$f":"'[7]ODA Summary'!V221","v":0},null,{"$f":"'[7]ODA Summary'!W221","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F222","v":0},{"$f":"'[7]ODA Summary'!G222","v":0},{"$f":"'[7]ODA Summary'!H222","v":0},{"$f":"'[7]ODA Summary'!I222","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J222","v":0},{"$f":"'[7]ODA Summary'!K222","v":0},{"$f":"'[7]ODA Summary'!L222","v":0},{"$f":"'[7]ODA Summary'!M222","v":0},{"$f":"'[7]ODA Summary'!N222","v":0},{"$f":"'[7]ODA Summary'!O222","v":""},{"$f":"'[7]ODA Summary'!Q222","v":0},{"$f":"'[7]ODA Summary'!R222","v":0},{"$f":"'[7]ODA Summary'!S222","v":0},{"$f":"'[7]ODA Summary'!T222","v":0},{"$f":"'[7]ODA Summary'!U222","v":0},{"$f":"'[7]ODA Summary'!V222","v":0},null,{"$f":"'[7]ODA Summary'!W222","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F223","v":0},{"$f":"'[7]ODA Summary'!G223","v":0},{"$f":"'[7]ODA Summary'!H223","v":0},{"$f":"'[7]ODA Summary'!I223","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J223","v":0},{"$f":"'[7]ODA Summary'!K223","v":0},{"$f":"'[7]ODA Summary'!L223","v":0},{"$f":"'[7]ODA Summary'!M223","v":0},{"$f":"'[7]ODA Summary'!N223","v":0},{"$f":"'[7]ODA Summary'!O223","v":""},{"$f":"'[7]ODA Summary'!Q223","v":0},{"$f":"'[7]ODA Summary'!R223","v":0},{"$f":"'[7]ODA Summary'!S223","v":0},{"$f":"'[7]ODA Summary'!T223","v":0},{"$f":"'[7]ODA Summary'!U223","v":0},{"$f":"'[7]ODA Summary'!V223","v":0},null,{"$f":"'[7]ODA Summary'!W223","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F224","v":0},{"$f":"'[7]ODA Summary'!G224","v":0},{"$f":"'[7]ODA Summary'!H224","v":0},{"$f":"'[7]ODA Summary'!I224","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J224","v":0},{"$f":"'[7]ODA Summary'!K224","v":0},{"$f":"'[7]ODA Summary'!L224","v":0},{"$f":"'[7]ODA Summary'!M224","v":0},{"$f":"'[7]ODA Summary'!N224","v":0},{"$f":"'[7]ODA Summary'!O224","v":""},{"$f":"'[7]ODA Summary'!Q224","v":0},{"$f":"'[7]ODA Summary'!R224","v":0},{"$f":"'[7]ODA Summary'!S224","v":0},{"$f":"'[7]ODA Summary'!T224","v":0},{"$f":"'[7]ODA Summary'!U224","v":0},{"$f":"'[7]ODA Summary'!V224","v":0},null,{"$f":"'[7]ODA Summary'!W224","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F225","v":0},{"$f":"'[7]ODA Summary'!G225","v":0},{"$f":"'[7]ODA Summary'!H225","v":0},{"$f":"'[7]ODA Summary'!I225","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J225","v":0},{"$f":"'[7]ODA Summary'!K225","v":0},{"$f":"'[7]ODA Summary'!L225","v":0},{"$f":"'[7]ODA Summary'!M225","v":0},{"$f":"'[7]ODA Summary'!N225","v":0},{"$f":"'[7]ODA Summary'!O225","v":""},{"$f":"'[7]ODA Summary'!Q225","v":0},{"$f":"'[7]ODA Summary'!R225","v":0},{"$f":"'[7]ODA Summary'!S225","v":0},{"$f":"'[7]ODA Summary'!T225","v":0},{"$f":"'[7]ODA Summary'!U225","v":0},{"$f":"'[7]ODA Summary'!V225","v":0},null,{"$f":"'[7]ODA Summary'!W225","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F226","v":0},{"$f":"'[7]ODA Summary'!G226","v":0},{"$f":"'[7]ODA Summary'!H226","v":0},{"$f":"'[7]ODA Summary'!I226","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J226","v":0},{"$f":"'[7]ODA Summary'!K226","v":0},{"$f":"'[7]ODA Summary'!L226","v":0},{"$f":"'[7]ODA Summary'!M226","v":0},{"$f":"'[7]ODA Summary'!N226","v":0},{"$f":"'[7]ODA Summary'!O226","v":""},{"$f":"'[7]ODA Summary'!Q226","v":0},{"$f":"'[7]ODA Summary'!R226","v":0},{"$f":"'[7]ODA Summary'!S226","v":0},{"$f":"'[7]ODA Summary'!T226","v":0},{"$f":"'[7]ODA Summary'!U226","v":0},{"$f":"'[7]ODA Summary'!V226","v":0},null,{"$f":"'[7]ODA Summary'!W226","v":0}]
[{"$f":"IF(LEN(F227)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F227","v":0},{"$f":"'[7]ODA Summary'!G227","v":0},{"$f":"'[7]ODA Summary'!H227","v":0},{"$f":"'[7]ODA Summary'!I227","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J227","v":0},{"$f":"'[7]ODA Summary'!K227","v":0},{"$f":"'[7]ODA Summary'!L227","v":0},{"$f":"'[7]ODA Summary'!M227","v":0},{"$f":"'[7]ODA Summary'!N227","v":0},{"$f":"'[7]ODA Summary'!O227","v":""},{"$f":"'[7]ODA Summary'!Q227","v":0},{"$f":"'[7]ODA Summary'!R227","v":0},{"$f":"'[7]ODA Summary'!S227","v":0},{"$f":"'[7]ODA Summary'!T227","v":0},{"$f":"'[7]ODA Summary'!U227","v":0},{"$f":"'[7]ODA Summary'!V227","v":0},null,{"$f":"'[7]ODA Summary'!W227","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F228","v":0},{"$f":"'[7]ODA Summary'!G228","v":0},{"$f":"'[7]ODA Summary'!H228","v":0},{"$f":"'[7]ODA Summary'!I228","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J228","v":0},{"$f":"'[7]ODA Summary'!K228","v":0},{"$f":"'[7]ODA Summary'!L228","v":0},{"$f":"'[7]ODA Summary'!M228","v":0},{"$f":"'[7]ODA Summary'!N228","v":0},{"$f":"'[7]ODA Summary'!O228","v":""},{"$f":"'[7]ODA Summary'!Q228","v":0},{"$f":"'[7]ODA Summary'!R228","v":0},{"$f":"'[7]ODA Summary'!S228","v":0},{"$f":"'[7]ODA Summary'!T228","v":0},{"$f":"'[7]ODA Summary'!U228","v":0},{"$f":"'[7]ODA Summary'!V228","v":0},null,{"$f":"'[7]ODA Summary'!W228","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F229","v":0},{"$f":"'[7]ODA Summary'!G229","v":0},{"$f":"'[7]ODA Summary'!H229","v":0},{"$f":"'[7]ODA Summary'!I229","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J229","v":0},{"$f":"'[7]ODA Summary'!K229","v":0},{"$f":"'[7]ODA Summary'!L229","v":0},{"$f":"'[7]ODA Summary'!M229","v":0},{"$f":"'[7]ODA Summary'!N229","v":0},{"$f":"'[7]ODA Summary'!O229","v":""},{"$f":"'[7]ODA Summary'!Q229","v":0},{"$f":"'[7]ODA Summary'!R229","v":0},{"$f":"'[7]ODA Summary'!S229","v":0},{"$f":"'[7]ODA Summary'!T229","v":0},{"$f":"'[7]ODA Summary'!U229","v":0},{"$f":"'[7]ODA Summary'!V229","v":0},null,{"$f":"'[7]ODA Summary'!W229","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F230","v":0},{"$f":"'[7]ODA Summary'!G230","v":0},{"$f":"'[7]ODA Summary'!H230","v":0},{"$f":"'[7]ODA Summary'!I230","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J230","v":0},{"$f":"'[7]ODA Summary'!K230","v":0},{"$f":"'[7]ODA Summary'!L230","v":0},{"$f":"'[7]ODA Summary'!M230","v":0},{"$f":"'[7]ODA Summary'!N230","v":0},{"$f":"'[7]ODA Summary'!O230","v":""},{"$f":"'[7]ODA Summary'!Q230","v":0},{"$f":"'[7]ODA Summary'!R230","v":0},{"$f":"'[7]ODA Summary'!S230","v":0},{"$f":"'[7]ODA Summary'!T230","v":0},{"$f":"'[7]ODA Summary'!U230","v":0},{"$f":"'[7]ODA Summary'!V230","v":0},null,{"$f":"'[7]ODA Summary'!W230","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F231","v":0},{"$f":"'[7]ODA Summary'!G231","v":0},{"$f":"'[7]ODA Summary'!H231","v":0},{"$f":"'[7]ODA Summary'!I231","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J231","v":0},{"$f":"'[7]ODA Summary'!K231","v":0},{"$f":"'[7]ODA Summary'!L231","v":0},{"$f":"'[7]ODA Summary'!M231","v":0},{"$f":"'[7]ODA Summary'!N231","v":0},{"$f":"'[7]ODA Summary'!O231","v":""},{"$f":"'[7]ODA Summary'!Q231","v":0},{"$f":"'[7]ODA Summary'!R231","v":0},{"$f":"'[7]ODA Summary'!S231","v":0},{"$f":"'[7]ODA Summary'!T231","v":0},{"$f":"'[7]ODA Summary'!U231","v":0},{"$f":"'[7]ODA Summary'!V231","v":0},null,{"$f":"'[7]ODA Summary'!W231","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F232","v":0},{"$f":"'[7]ODA Summary'!G232","v":0},{"$f":"'[7]ODA Summary'!H232","v":0},{"$f":"'[7]ODA Summary'!I232","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J232","v":0},{"$f":"'[7]ODA Summary'!K232","v":0},{"$f":"'[7]ODA Summary'!L232","v":0},{"$f":"'[7]ODA Summary'!M232","v":0},{"$f":"'[7]ODA Summary'!N232","v":0},{"$f":"'[7]ODA Summary'!O232","v":""},{"$f":"'[7]ODA Summary'!Q232","v":0},{"$f":"'[7]ODA Summary'!R232","v":0},{"$f":"'[7]ODA Summary'!S232","v":0},{"$f":"'[7]ODA Summary'!T232","v":0},{"$f":"'[7]ODA Summary'!U232","v":0},{"$f":"'[7]ODA Summary'!V232","v":0},null,{"$f":"'[7]ODA Summary'!W232","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F233","v":0},{"$f":"'[7]ODA Summary'!G233","v":0},{"$f":"'[7]ODA Summary'!H233","v":0},{"$f":"'[7]ODA Summary'!I233","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J233","v":0},{"$f":"'[7]ODA Summary'!K233","v":0},{"$f":"'[7]ODA Summary'!L233","v":0},{"$f":"'[7]ODA Summary'!M233","v":0},{"$f":"'[7]ODA Summary'!N233","v":0},{"$f":"'[7]ODA Summary'!O233","v":""},{"$f":"'[7]ODA Summary'!Q233","v":0},{"$f":"'[7]ODA Summary'!R233","v":0},{"$f":"'[7]ODA Summary'!S233","v":0},{"$f":"'[7]ODA Summary'!T233","v":0},{"$f":"'[7]ODA Summary'!U233","v":0},{"$f":"'[7]ODA Summary'!V233","v":0},null,{"$f":"'[7]ODA Summary'!W233","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F234","v":0},{"$f":"'[7]ODA Summary'!G234","v":0},{"$f":"'[7]ODA Summary'!H234","v":0},{"$f":"'[7]ODA Summary'!I234","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J234","v":0},{"$f":"'[7]ODA Summary'!K234","v":0},{"$f":"'[7]ODA Summary'!L234","v":0},{"$f":"'[7]ODA Summary'!M234","v":0},{"$f":"'[7]ODA Summary'!N234","v":0},{"$f":"'[7]ODA Summary'!O234","v":""},{"$f":"'[7]ODA Summary'!Q234","v":0},{"$f":"'[7]ODA Summary'!R234","v":0},{"$f":"'[7]ODA Summary'!S234","v":0},{"$f":"'[7]ODA Summary'!T234","v":0},{"$f":"'[7]ODA Summary'!U234","v":0},{"$f":"'[7]ODA Summary'!V234","v":0},null,{"$f":"'[7]ODA Summary'!W234","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F235","v":0},{"$f":"'[7]ODA Summary'!G235","v":0},{"$f":"'[7]ODA Summary'!H235","v":0},{"$f":"'[7]ODA Summary'!I235","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J235","v":0},{"$f":"'[7]ODA Summary'!K235","v":0},{"$f":"'[7]ODA Summary'!L235","v":0},{"$f":"'[7]ODA Summary'!M235","v":0},{"$f":"'[7]ODA Summary'!N235","v":0},{"$f":"'[7]ODA Summary'!O235","v":""},{"$f":"'[7]ODA Summary'!Q235","v":0},{"$f":"'[7]ODA Summary'!R235","v":0},{"$f":"'[7]ODA Summary'!S235","v":0},{"$f":"'[7]ODA Summary'!T235","v":0},{"$f":"'[7]ODA Summary'!U235","v":0},{"$f":"'[7]ODA Summary'!V235","v":0},null,{"$f":"'[7]ODA Summary'!W235","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F236","v":0},{"$f":"'[7]ODA Summary'!G236","v":0},{"$f":"'[7]ODA Summary'!H236","v":0},{"$f":"'[7]ODA Summary'!I236","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J236","v":0},{"$f":"'[7]ODA Summary'!K236","v":0},{"$f":"'[7]ODA Summary'!L236","v":0},{"$f":"'[7]ODA Summary'!M236","v":0},{"$f":"'[7]ODA Summary'!N236","v":0},{"$f":"'[7]ODA Summary'!O236","v":""},{"$f":"'[7]ODA Summary'!Q236","v":0},{"$f":"'[7]ODA Summary'!R236","v":0},{"$f":"'[7]ODA Summary'!S236","v":0},{"$f":"'[7]ODA Summary'!T236","v":0},{"$f":"'[7]ODA Summary'!U236","v":0},{"$f":"'[7]ODA Summary'!V236","v":0},null,{"$f":"'[7]ODA Summary'!W236","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F237","v":0},{"$f":"'[7]ODA Summary'!G237","v":0},{"$f":"'[7]ODA Summary'!H237","v":0},{"$f":"'[7]ODA Summary'!I237","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J237","v":0},{"$f":"'[7]ODA Summary'!K237","v":0},{"$f":"'[7]ODA Summary'!L237","v":0},{"$f":"'[7]ODA Summary'!M237","v":0},{"$f":"'[7]ODA Summary'!N237","v":0},{"$f":"'[7]ODA Summary'!O237","v":""},{"$f":"'[7]ODA Summary'!Q237","v":0},{"$f":"'[7]ODA Summary'!R237","v":0},{"$f":"'[7]ODA Summary'!S237","v":0},{"$f":"'[7]ODA Summary'!T237","v":0},{"$f":"'[7]ODA Summary'!U237","v":0},{"$f":"'[7]ODA Summary'!V237","v":0},null,{"$f":"'[7]ODA Summary'!W237","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F238","v":0},{"$f":"'[7]ODA Summary'!G238","v":0},{"$f":"'[7]ODA Summary'!H238","v":0},{"$f":"'[7]ODA Summary'!I238","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J238","v":0},{"$f":"'[7]ODA Summary'!K238","v":0},{"$f":"'[7]ODA Summary'!L238","v":0},{"$f":"'[7]ODA Summary'!M238","v":0},{"$f":"'[7]ODA Summary'!N238","v":0},{"$f":"'[7]ODA Summary'!O238","v":""},{"$f":"'[7]ODA Summary'!Q238","v":0},{"$f":"'[7]ODA Summary'!R238","v":0},{"$f":"'[7]ODA Summary'!S238","v":0},{"$f":"'[7]ODA Summary'!T238","v":0},{"$f":"'[7]ODA Summary'!U238","v":0},{"$f":"'[7]ODA Summary'!V238","v":0},null,{"$f":"'[7]ODA Summary'!W238","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F239","v":0},{"$f":"'[7]ODA Summary'!G239","v":0},{"$f":"'[7]ODA Summary'!H239","v":0},{"$f":"'[7]ODA Summary'!I239","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J239","v":0},{"$f":"'[7]ODA Summary'!K239","v":0},{"$f":"'[7]ODA Summary'!L239","v":0},{"$f":"'[7]ODA Summary'!M239","v":0},{"$f":"'[7]ODA Summary'!N239","v":0},{"$f":"'[7]ODA Summary'!O239","v":""},{"$f":"'[7]ODA Summary'!Q239","v":0},{"$f":"'[7]ODA Summary'!R239","v":0},{"$f":"'[7]ODA Summary'!S239","v":0},{"$f":"'[7]ODA Summary'!T239","v":0},{"$f":"'[7]ODA Summary'!U239","v":0},{"$f":"'[7]ODA Summary'!V239","v":0},null,{"$f":"'[7]ODA Summary'!W239","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F240","v":0},{"$f":"'[7]ODA Summary'!G240","v":0},{"$f":"'[7]ODA Summary'!H240","v":0},{"$f":"'[7]ODA Summary'!I240","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J240","v":0},{"$f":"'[7]ODA Summary'!K240","v":0},{"$f":"'[7]ODA Summary'!L240","v":0},{"$f":"'[7]ODA Summary'!M240","v":0},{"$f":"'[7]ODA Summary'!N240","v":0},{"$f":"'[7]ODA Summary'!O240","v":""},{"$f":"'[7]ODA Summary'!Q240","v":0},{"$f":"'[7]ODA Summary'!R240","v":0},{"$f":"'[7]ODA Summary'!S240","v":0},{"$f":"'[7]ODA Summary'!T240","v":0},{"$f":"'[7]ODA Summary'!U240","v":0},{"$f":"'[7]ODA Summary'!V240","v":0},null,{"$f":"'[7]ODA Summary'!W240","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F241","v":0},{"$f":"'[7]ODA Summary'!G241","v":0},{"$f":"'[7]ODA Summary'!H241","v":0},{"$f":"'[7]ODA Summary'!I241","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J241","v":0},{"$f":"'[7]ODA Summary'!K241","v":0},{"$f":"'[7]ODA Summary'!L241","v":0},{"$f":"'[7]ODA Summary'!M241","v":0},{"$f":"'[7]ODA Summary'!N241","v":0},{"$f":"'[7]ODA Summary'!O241","v":""},{"$f":"'[7]ODA Summary'!Q241","v":0},{"$f":"'[7]ODA Summary'!R241","v":0},{"$f":"'[7]ODA Summary'!S241","v":0},{"$f":"'[7]ODA Summary'!T241","v":0},{"$f":"'[7]ODA Summary'!U241","v":0},{"$f":"'[7]ODA Summary'!V241","v":0},null,{"$f":"'[7]ODA Summary'!W241","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F242","v":0},{"$f":"'[7]ODA Summary'!G242","v":0},{"$f":"'[7]ODA Summary'!H242","v":0},{"$f":"'[7]ODA Summary'!I242","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J242","v":0},{"$f":"'[7]ODA Summary'!K242","v":0},{"$f":"'[7]ODA Summary'!L242","v":0},{"$f":"'[7]ODA Summary'!M242","v":0},{"$f":"'[7]ODA Summary'!N242","v":0},{"$f":"'[7]ODA Summary'!O242","v":""},{"$f":"'[7]ODA Summary'!Q242","v":0},{"$f":"'[7]ODA Summary'!R242","v":0},{"$f":"'[7]ODA Summary'!S242","v":0},{"$f":"'[7]ODA Summary'!T242","v":0},{"$f":"'[7]ODA Summary'!U242","v":0},{"$f":"'[7]ODA Summary'!V242","v":0},null,{"$f":"'[7]ODA Summary'!W242","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F243","v":0},{"$f":"'[7]ODA Summary'!G243","v":0},{"$f":"'[7]ODA Summary'!H243","v":0},{"$f":"'[7]ODA Summary'!I243","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J243","v":0},{"$f":"'[7]ODA Summary'!K243","v":0},{"$f":"'[7]ODA Summary'!L243","v":0},{"$f":"'[7]ODA Summary'!M243","v":0},{"$f":"'[7]ODA Summary'!N243","v":0},{"$f":"'[7]ODA Summary'!O243","v":""},{"$f":"'[7]ODA Summary'!Q243","v":0},{"$f":"'[7]ODA Summary'!R243","v":0},{"$f":"'[7]ODA Summary'!S243","v":0},{"$f":"'[7]ODA Summary'!T243","v":0},{"$f":"'[7]ODA Summary'!U243","v":0},{"$f":"'[7]ODA Summary'!V243","v":0},null,{"$f":"'[7]ODA Summary'!W243","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F244","v":0},{"$f":"'[7]ODA Summary'!G244","v":0},{"$f":"'[7]ODA Summary'!H244","v":0},{"$f":"'[7]ODA Summary'!I244","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J244","v":0},{"$f":"'[7]ODA Summary'!K244","v":0},{"$f":"'[7]ODA Summary'!L244","v":0},{"$f":"'[7]ODA Summary'!M244","v":0},{"$f":"'[7]ODA Summary'!N244","v":0},{"$f":"'[7]ODA Summary'!O244","v":""},{"$f":"'[7]ODA Summary'!Q244","v":0},{"$f":"'[7]ODA Summary'!R244","v":0},{"$f":"'[7]ODA Summary'!S244","v":0},{"$f":"'[7]ODA Summary'!T244","v":0},{"$f":"'[7]ODA Summary'!U244","v":0},{"$f":"'[7]ODA Summary'!V244","v":0},null,{"$f":"'[7]ODA Summary'!W244","v":0}]
[{"$f":"IF(LEN(F245)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F245","v":0},{"$f":"'[7]ODA Summary'!G245","v":0},{"$f":"'[7]ODA Summary'!H245","v":0},{"$f":"'[7]ODA Summary'!I245","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J245","v":0},{"$f":"'[7]ODA Summary'!K245","v":0},{"$f":"'[7]ODA Summary'!L245","v":0},{"$f":"'[7]ODA Summary'!M245","v":0},{"$f":"'[7]ODA Summary'!N245","v":0},{"$f":"'[7]ODA Summary'!O245","v":""},{"$f":"'[7]ODA Summary'!Q245","v":0},{"$f":"'[7]ODA Summary'!R245","v":0},{"$f":"'[7]ODA Summary'!S245","v":0},{"$f":"'[7]ODA Summary'!T245","v":0},{"$f":"'[7]ODA Summary'!U245","v":0},{"$f":"'[7]ODA Summary'!V245","v":0},null,{"$f":"'[7]ODA Summary'!W245","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F246","v":0},{"$f":"'[7]ODA Summary'!G246","v":0},{"$f":"'[7]ODA Summary'!H246","v":0},{"$f":"'[7]ODA Summary'!I246","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J246","v":0},{"$f":"'[7]ODA Summary'!K246","v":0},{"$f":"'[7]ODA Summary'!L246","v":0},{"$f":"'[7]ODA Summary'!M246","v":0},{"$f":"'[7]ODA Summary'!N246","v":0},{"$f":"'[7]ODA Summary'!O246","v":""},{"$f":"'[7]ODA Summary'!Q246","v":0},{"$f":"'[7]ODA Summary'!R246","v":0},{"$f":"'[7]ODA Summary'!S246","v":0},{"$f":"'[7]ODA Summary'!T246","v":0},{"$f":"'[7]ODA Summary'!U246","v":0},{"$f":"'[7]ODA Summary'!V246","v":0},null,{"$f":"'[7]ODA Summary'!W246","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F247","v":0},{"$f":"'[7]ODA Summary'!G247","v":0},{"$f":"'[7]ODA Summary'!H247","v":0},{"$f":"'[7]ODA Summary'!I247","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J247","v":0},{"$f":"'[7]ODA Summary'!K247","v":0},{"$f":"'[7]ODA Summary'!L247","v":0},{"$f":"'[7]ODA Summary'!M247","v":0},{"$f":"'[7]ODA Summary'!N247","v":0},{"$f":"'[7]ODA Summary'!O247","v":""},{"$f":"'[7]ODA Summary'!Q247","v":0},{"$f":"'[7]ODA Summary'!R247","v":0},{"$f":"'[7]ODA Summary'!S247","v":0},{"$f":"'[7]ODA Summary'!T247","v":0},{"$f":"'[7]ODA Summary'!U247","v":0},{"$f":"'[7]ODA Summary'!V247","v":0},null,{"$f":"'[7]ODA Summary'!W247","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F248","v":0},{"$f":"'[7]ODA Summary'!G248","v":0},{"$f":"'[7]ODA Summary'!H248","v":0},{"$f":"'[7]ODA Summary'!I248","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J248","v":0},{"$f":"'[7]ODA Summary'!K248","v":0},{"$f":"'[7]ODA Summary'!L248","v":0},{"$f":"'[7]ODA Summary'!M248","v":0},{"$f":"'[7]ODA Summary'!N248","v":0},{"$f":"'[7]ODA Summary'!O248","v":""},{"$f":"'[7]ODA Summary'!Q248","v":0},{"$f":"'[7]ODA Summary'!R248","v":0},{"$f":"'[7]ODA Summary'!S248","v":0},{"$f":"'[7]ODA Summary'!T248","v":0},{"$f":"'[7]ODA Summary'!U248","v":0},{"$f":"'[7]ODA Summary'!V248","v":0},null,{"$f":"'[7]ODA Summary'!W248","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F249","v":0},{"$f":"'[7]ODA Summary'!G249","v":0},{"$f":"'[7]ODA Summary'!H249","v":0},{"$f":"'[7]ODA Summary'!I249","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J249","v":0},{"$f":"'[7]ODA Summary'!K249","v":0},{"$f":"'[7]ODA Summary'!L249","v":0},{"$f":"'[7]ODA Summary'!M249","v":0},{"$f":"'[7]ODA Summary'!N249","v":0},{"$f":"'[7]ODA Summary'!O249","v":""},{"$f":"'[7]ODA Summary'!Q249","v":0},{"$f":"'[7]ODA Summary'!R249","v":0},{"$f":"'[7]ODA Summary'!S249","v":0},{"$f":"'[7]ODA Summary'!T249","v":0},{"$f":"'[7]ODA Summary'!U249","v":0},{"$f":"'[7]ODA Summary'!V249","v":0},null,{"$f":"'[7]ODA Summary'!W249","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F250","v":0},{"$f":"'[7]ODA Summary'!G250","v":0},{"$f":"'[7]ODA Summary'!H250","v":0},{"$f":"'[7]ODA Summary'!I250","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J250","v":0},{"$f":"'[7]ODA Summary'!K250","v":0},{"$f":"'[7]ODA Summary'!L250","v":0},{"$f":"'[7]ODA Summary'!M250","v":0},{"$f":"'[7]ODA Summary'!N250","v":0},{"$f":"'[7]ODA Summary'!O250","v":""},{"$f":"'[7]ODA Summary'!Q250","v":0},{"$f":"'[7]ODA Summary'!R250","v":0},{"$f":"'[7]ODA Summary'!S250","v":0},{"$f":"'[7]ODA Summary'!T250","v":0},{"$f":"'[7]ODA Summary'!U250","v":0},{"$f":"'[7]ODA Summary'!V250","v":0},null,{"$f":"'[7]ODA Summary'!W250","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F251","v":0},{"$f":"'[7]ODA Summary'!G251","v":0},{"$f":"'[7]ODA Summary'!H251","v":0},{"$f":"'[7]ODA Summary'!I251","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J251","v":0},{"$f":"'[7]ODA Summary'!K251","v":0},{"$f":"'[7]ODA Summary'!L251","v":0},{"$f":"'[7]ODA Summary'!M251","v":0},{"$f":"'[7]ODA Summary'!N251","v":0},{"$f":"'[7]ODA Summary'!O251","v":""},{"$f":"'[7]ODA Summary'!Q251","v":0},{"$f":"'[7]ODA Summary'!R251","v":0},{"$f":"'[7]ODA Summary'!S251","v":0},{"$f":"'[7]ODA Summary'!T251","v":0},{"$f":"'[7]ODA Summary'!U251","v":0},{"$f":"'[7]ODA Summary'!V251","v":0},null,{"$f":"'[7]ODA Summary'!W251","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F252","v":0},{"$f":"'[7]ODA Summary'!G252","v":0},{"$f":"'[7]ODA Summary'!H252","v":0},{"$f":"'[7]ODA Summary'!I252","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J252","v":0},{"$f":"'[7]ODA Summary'!K252","v":0},{"$f":"'[7]ODA Summary'!L252","v":0},{"$f":"'[7]ODA Summary'!M252","v":0},{"$f":"'[7]ODA Summary'!N252","v":0},{"$f":"'[7]ODA Summary'!O252","v":""},{"$f":"'[7]ODA Summary'!Q252","v":0},{"$f":"'[7]ODA Summary'!R252","v":0},{"$f":"'[7]ODA Summary'!S252","v":0},{"$f":"'[7]ODA Summary'!T252","v":0},{"$f":"'[7]ODA Summary'!U252","v":0},{"$f":"'[7]ODA Summary'!V252","v":0},null,{"$f":"'[7]ODA Summary'!W252","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F253","v":0},{"$f":"'[7]ODA Summary'!G253","v":0},{"$f":"'[7]ODA Summary'!H253","v":0},{"$f":"'[7]ODA Summary'!I253","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J253","v":0},{"$f":"'[7]ODA Summary'!K253","v":0},{"$f":"'[7]ODA Summary'!L253","v":0},{"$f":"'[7]ODA Summary'!M253","v":0},{"$f":"'[7]ODA Summary'!N253","v":0},{"$f":"'[7]ODA Summary'!O253","v":""},{"$f":"'[7]ODA Summary'!Q253","v":0},{"$f":"'[7]ODA Summary'!R253","v":0},{"$f":"'[7]ODA Summary'!S253","v":0},{"$f":"'[7]ODA Summary'!T253","v":0},{"$f":"'[7]ODA Summary'!U253","v":0},{"$f":"'[7]ODA Summary'!V253","v":0},null,{"$f":"'[7]ODA Summary'!W253","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F254","v":0},{"$f":"'[7]ODA Summary'!G254","v":0},{"$f":"'[7]ODA Summary'!H254","v":0},{"$f":"'[7]ODA Summary'!I254","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J254","v":0},{"$f":"'[7]ODA Summary'!K254","v":0},{"$f":"'[7]ODA Summary'!L254","v":0},{"$f":"'[7]ODA Summary'!M254","v":0},{"$f":"'[7]ODA Summary'!N254","v":0},{"$f":"'[7]ODA Summary'!O254","v":""},{"$f":"'[7]ODA Summary'!Q254","v":0},{"$f":"'[7]ODA Summary'!R254","v":0},{"$f":"'[7]ODA Summary'!S254","v":0},{"$f":"'[7]ODA Summary'!T254","v":0},{"$f":"'[7]ODA Summary'!U254","v":0},{"$f":"'[7]ODA Summary'!V254","v":0},null,{"$f":"'[7]ODA Summary'!W254","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F255","v":0},{"$f":"'[7]ODA Summary'!G255","v":0},{"$f":"'[7]ODA Summary'!H255","v":0},{"$f":"'[7]ODA Summary'!I255","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J255","v":0},{"$f":"'[7]ODA Summary'!K255","v":0},{"$f":"'[7]ODA Summary'!L255","v":0},{"$f":"'[7]ODA Summary'!M255","v":0},{"$f":"'[7]ODA Summary'!N255","v":0},{"$f":"'[7]ODA Summary'!O255","v":""},{"$f":"'[7]ODA Summary'!Q255","v":0},{"$f":"'[7]ODA Summary'!R255","v":0},{"$f":"'[7]ODA Summary'!S255","v":0},{"$f":"'[7]ODA Summary'!T255","v":0},{"$f":"'[7]ODA Summary'!U255","v":0},{"$f":"'[7]ODA Summary'!V255","v":0},null,{"$f":"'[7]ODA Summary'!W255","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F256","v":0},{"$f":"'[7]ODA Summary'!G256","v":0},{"$f":"'[7]ODA Summary'!H256","v":0},{"$f":"'[7]ODA Summary'!I256","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J256","v":0},{"$f":"'[7]ODA Summary'!K256","v":0},{"$f":"'[7]ODA Summary'!L256","v":0},{"$f":"'[7]ODA Summary'!M256","v":0},{"$f":"'[7]ODA Summary'!N256","v":0},{"$f":"'[7]ODA Summary'!O256","v":""},{"$f":"'[7]ODA Summary'!Q256","v":0},{"$f":"'[7]ODA Summary'!R256","v":0},{"$f":"'[7]ODA Summary'!S256","v":0},{"$f":"'[7]ODA Summary'!T256","v":0},{"$f":"'[7]ODA Summary'!U256","v":0},{"$f":"'[7]ODA Summary'!V256","v":0},null,{"$f":"'[7]ODA Summary'!W256","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F257","v":0},{"$f":"'[7]ODA Summary'!G257","v":0},{"$f":"'[7]ODA Summary'!H257","v":0},{"$f":"'[7]ODA Summary'!I257","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J257","v":0},{"$f":"'[7]ODA Summary'!K257","v":0},{"$f":"'[7]ODA Summary'!L257","v":0},{"$f":"'[7]ODA Summary'!M257","v":0},{"$f":"'[7]ODA Summary'!N257","v":0},{"$f":"'[7]ODA Summary'!O257","v":""},{"$f":"'[7]ODA Summary'!Q257","v":0},{"$f":"'[7]ODA Summary'!R257","v":0},{"$f":"'[7]ODA Summary'!S257","v":0},{"$f":"'[7]ODA Summary'!T257","v":0},{"$f":"'[7]ODA Summary'!U257","v":0},{"$f":"'[7]ODA Summary'!V257","v":0},null,{"$f":"'[7]ODA Summary'!W257","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F258","v":0},{"$f":"'[7]ODA Summary'!G258","v":0},{"$f":"'[7]ODA Summary'!H258","v":0},{"$f":"'[7]ODA Summary'!I258","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J258","v":0},{"$f":"'[7]ODA Summary'!K258","v":0},{"$f":"'[7]ODA Summary'!L258","v":0},{"$f":"'[7]ODA Summary'!M258","v":0},{"$f":"'[7]ODA Summary'!N258","v":0},{"$f":"'[7]ODA Summary'!O258","v":""},{"$f":"'[7]ODA Summary'!Q258","v":0},{"$f":"'[7]ODA Summary'!R258","v":0},{"$f":"'[7]ODA Summary'!S258","v":0},{"$f":"'[7]ODA Summary'!T258","v":0},{"$f":"'[7]ODA Summary'!U258","v":0},{"$f":"'[7]ODA Summary'!V258","v":0},null,{"$f":"'[7]ODA Summary'!W258","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F259","v":0},{"$f":"'[7]ODA Summary'!G259","v":0},{"$f":"'[7]ODA Summary'!H259","v":0},{"$f":"'[7]ODA Summary'!I259","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J259","v":0},{"$f":"'[7]ODA Summary'!K259","v":0},{"$f":"'[7]ODA Summary'!L259","v":0},{"$f":"'[7]ODA Summary'!M259","v":0},{"$f":"'[7]ODA Summary'!N259","v":0},{"$f":"'[7]ODA Summary'!O259","v":""},{"$f":"'[7]ODA Summary'!Q259","v":0},{"$f":"'[7]ODA Summary'!R259","v":0},{"$f":"'[7]ODA Summary'!S259","v":0},{"$f":"'[7]ODA Summary'!T259","v":0},{"$f":"'[7]ODA Summary'!U259","v":0},{"$f":"'[7]ODA Summary'!V259","v":0},null,{"$f":"'[7]ODA Summary'!W259","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F260","v":0},{"$f":"'[7]ODA Summary'!G260","v":0},{"$f":"'[7]ODA Summary'!H260","v":0},{"$f":"'[7]ODA Summary'!I260","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J260","v":0},{"$f":"'[7]ODA Summary'!K260","v":0},{"$f":"'[7]ODA Summary'!L260","v":0},{"$f":"'[7]ODA Summary'!M260","v":0},{"$f":"'[7]ODA Summary'!N260","v":0},{"$f":"'[7]ODA Summary'!O260","v":""},{"$f":"'[7]ODA Summary'!Q260","v":0},{"$f":"'[7]ODA Summary'!R260","v":0},{"$f":"'[7]ODA Summary'!S260","v":0},{"$f":"'[7]ODA Summary'!T260","v":0},{"$f":"'[7]ODA Summary'!U260","v":0},{"$f":"'[7]ODA Summary'!V260","v":0},null,{"$f":"'[7]ODA Summary'!W260","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F261","v":0},{"$f":"'[7]ODA Summary'!G261","v":0},{"$f":"'[7]ODA Summary'!H261","v":0},{"$f":"'[7]ODA Summary'!I261","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J261","v":0},{"$f":"'[7]ODA Summary'!K261","v":0},{"$f":"'[7]ODA Summary'!L261","v":0},{"$f":"'[7]ODA Summary'!M261","v":0},{"$f":"'[7]ODA Summary'!N261","v":0},{"$f":"'[7]ODA Summary'!O261","v":""},{"$f":"'[7]ODA Summary'!Q261","v":0},{"$f":"'[7]ODA Summary'!R261","v":0},{"$f":"'[7]ODA Summary'!S261","v":0},{"$f":"'[7]ODA Summary'!T261","v":0},{"$f":"'[7]ODA Summary'!U261","v":0},{"$f":"'[7]ODA Summary'!V261","v":0},null,{"$f":"'[7]ODA Summary'!W261","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F262","v":0},{"$f":"'[7]ODA Summary'!G262","v":0},{"$f":"'[7]ODA Summary'!H262","v":0},{"$f":"'[7]ODA Summary'!I262","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J262","v":0},{"$f":"'[7]ODA Summary'!K262","v":0},{"$f":"'[7]ODA Summary'!L262","v":0},{"$f":"'[7]ODA Summary'!M262","v":0},{"$f":"'[7]ODA Summary'!N262","v":0},{"$f":"'[7]ODA Summary'!O262","v":""},{"$f":"'[7]ODA Summary'!Q262","v":0},{"$f":"'[7]ODA Summary'!R262","v":0},{"$f":"'[7]ODA Summary'!S262","v":0},{"$f":"'[7]ODA Summary'!T262","v":0},{"$f":"'[7]ODA Summary'!U262","v":0},{"$f":"'[7]ODA Summary'!V262","v":0},null,{"$f":"'[7]ODA Summary'!W262","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F263","v":0},{"$f":"'[7]ODA Summary'!G263","v":0},{"$f":"'[7]ODA Summary'!H263","v":0},{"$f":"'[7]ODA Summary'!I263","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J263","v":0},{"$f":"'[7]ODA Summary'!K263","v":0},{"$f":"'[7]ODA Summary'!L263","v":0},{"$f":"'[7]ODA Summary'!M263","v":0},{"$f":"'[7]ODA Summary'!N263","v":0},{"$f":"'[7]ODA Summary'!O263","v":""},{"$f":"'[7]ODA Summary'!Q263","v":0},{"$f":"'[7]ODA Summary'!R263","v":0},{"$f":"'[7]ODA Summary'!S263","v":0},{"$f":"'[7]ODA Summary'!T263","v":0},{"$f":"'[7]ODA Summary'!U263","v":0},{"$f":"'[7]ODA Summary'!V263","v":0},null,{"$f":"'[7]ODA Summary'!W263","v":0}]
[{"$f":"IF(LEN(F264)>3,1,0)","v":0},null,null,null,null,{"$f":"'[7]ODA Summary'!F264","v":0},{"$f":"'[7]ODA Summary'!G264","v":0},{"$f":"'[7]ODA Summary'!H264","v":0},{"$f":"'[7]ODA Summary'!I264","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J264","v":0},{"$f":"'[7]ODA Summary'!K264","v":0},{"$f":"'[7]ODA Summary'!L264","v":0},{"$f":"'[7]ODA Summary'!M264","v":0},{"$f":"'[7]ODA Summary'!N264","v":0},{"$f":"'[7]ODA Summary'!O264","v":""},{"$f":"'[7]ODA Summary'!Q264","v":0},{"$f":"'[7]ODA Summary'!R264","v":0},{"$f":"'[7]ODA Summary'!S264","v":0},{"$f":"'[7]ODA Summary'!T264","v":0},{"$f":"'[7]ODA Summary'!U264","v":0},{"$f":"'[7]ODA Summary'!V264","v":0},null,{"$f":"'[7]ODA Summary'!W264","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F265","v":0},{"$f":"'[7]ODA Summary'!G265","v":0},{"$f":"'[7]ODA Summary'!H265","v":0},{"$f":"'[7]ODA Summary'!I265","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J265","v":0},{"$f":"'[7]ODA Summary'!K265","v":0},{"$f":"'[7]ODA Summary'!L265","v":0},{"$f":"'[7]ODA Summary'!M265","v":0},{"$f":"'[7]ODA Summary'!N265","v":0},{"$f":"'[7]ODA Summary'!O265","v":""},{"$f":"'[7]ODA Summary'!Q265","v":0},{"$f":"'[7]ODA Summary'!R265","v":0},{"$f":"'[7]ODA Summary'!S265","v":0},{"$f":"'[7]ODA Summary'!T265","v":0},{"$f":"'[7]ODA Summary'!U265","v":0},{"$f":"'[7]ODA Summary'!V265","v":0},null,{"$f":"'[7]ODA Summary'!W265","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F266","v":0},{"$f":"'[7]ODA Summary'!G266","v":0},{"$f":"'[7]ODA Summary'!H266","v":0},{"$f":"'[7]ODA Summary'!I266","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J266","v":0},{"$f":"'[7]ODA Summary'!K266","v":0},{"$f":"'[7]ODA Summary'!L266","v":0},{"$f":"'[7]ODA Summary'!M266","v":0},{"$f":"'[7]ODA Summary'!N266","v":0},{"$f":"'[7]ODA Summary'!O266","v":""},{"$f":"'[7]ODA Summary'!Q266","v":0},{"$f":"'[7]ODA Summary'!R266","v":0},{"$f":"'[7]ODA Summary'!S266","v":0},{"$f":"'[7]ODA Summary'!T266","v":0},{"$f":"'[7]ODA Summary'!U266","v":0},{"$f":"'[7]ODA Summary'!V266","v":0},null,{"$f":"'[7]ODA Summary'!W266","v":0}]
[0,null,null,null,null,{"$f":"'[7]ODA Summary'!F267","v":0},{"$f":"'[7]ODA Summary'!G267","v":0},{"$f":"'[7]ODA Summary'!H267","v":0},{"$f":"'[7]ODA Summary'!I267","v":"00:00:00"},{"$f":"'[7]ODA Summary'!J267","v":0},{"$f":"'[7]ODA Summary'!K267","v":0},{"$f":"'[7]ODA Summary'!L267","v":0},{"$f":"'[7]ODA Summary'!M267","v":0},{"$f":"'[7]ODA Summary'!N267","v":0},{"$f":"'[7]ODA Summary'!O267","v":0},{"$f":"'[7]ODA Summary'!Q267","v":0},{"$f":"'[7]ODA Summary'!R267","v":0},{"$f":"'[7]ODA Summary'!S267","v":0},{"$f":"'[7]ODA Summary'!T267","v":0},{"$f":"'[7]ODA Summary'!U267","v":0},{"$f":"'[7]ODA Summary'!V267","v":0},null,{"$f":"'[7]ODA Summary'!W267","v":0}]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J14:J267)","v":0},null,null,null,null,null,{"$f":"SUM(P14:P267)","v":0},{"$f":"SUM(Q14:Q267)","v":0},0,0,{"$f":"SUM(T14:T267)","v":0},0,0]
[null,null,null,null,null,"1. Departmental programme refers to the programme under which the donor project is implemented."]
[null,null,null,null,null,"2. In kind value should be the monetary value of the goods/services received by the donor/development partner on 31 March of said year.  The Monetary value for these transactions should be completed over the seven year period unless if the project was for a shorter period."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding per programme and economic classification"]
[null,null,null,null,null,"Departmental",null,null,null,"Amount Committed",null,null,null,null,null,{"$f":"P13","v":"2019/20"},{"$f":"Q13","v":"2020/21"},"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,"programme",null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[1,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,$P$14:$P$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$R$14:$R$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$S$14:$S$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$T$14:$T$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$U$14:$U$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$V$14:$V$267)","v":0}]
[null,null,null,null,null,{"$f":"+Summary!F32","v":"Water Resources Management"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,$P$14:$P$267)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F33","v":"Water Services Management"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F34","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F35","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F36","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F37","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F38","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F39","v":""},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F40","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F41","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F42","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F43","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F44","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F45","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J280:J294)","v":0},null,null,null,null,null,{"$f":"SUM(P280:P294)","v":0},{"$f":"SUM(Q280:Q294)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,"Current Payments",null,null,null,{"$f":"SUMIF($L$14:$L$267,$F297,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUM(P298:P299)","v":0},{"$f":"SUM(Q298:Q299)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F298,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Goods and services",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F299,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P301:P307)","v":0},{"$f":"SUM(Q301:Q307)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Provinces and municipalities",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F301,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Higher education institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-profit institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Households",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P309:P315)","v":0},{"$f":"SUM(Q309:Q315)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F309,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Machinery and equipment",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Heritage assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Specialised military assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Biological assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J296:J316)","v":0},null,null,null,null,null,{"$f":"SUM(P297:P316)/2","v":0},{"$f":"SUM(Q297:Q316)/2","v":0},0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding - foreign / local and in cash / in kind"]
[null,null,null,null,null,"Programme",null,null,null,null,null,null,null,null,null,{"$f":"P277","v":"2019/20"},{"$f":"Q277","v":"2020/21"},"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[null,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,"Foreign",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F325,P$14:P$267)","v":0},{"$f":"SUMIF($M$14:$M$267,$F325,Q$14:Q$267)","v":0},0,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Local",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F329,P$14:P$267)","v":0},{"$f":"SUMIF($M$14:$M$267,$F329,Q$14:Q$267)","v":0},0,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(P325,P329)","v":0},{"$f":"SUM(Q325,Q329)","v":0},0,0,0,0,0]

{"sheet":"Deviations","index":39,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[[11,10,12,10],[11,14,11,16]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
["Off"]
[null,null,null,null,null,"Deviations between annual report and estimates of national expenditure"]
[null,null,null,null,null,"Economic classification","Outcome",null,null,null,null,null,"Economic classification",null,"Outcome"]
[null,null,null,null,null,"Deviation",null,null,null,null,"Reason/Comments for Deviations",null,"Annual report",null,"Audited"]
[null,null,null,null,null,"Rand thousand",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},null,null,null,"R thousand",null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G15:G17)","v":-80243.599999999715},{"$f":"SUM(H15:H17)","v":246245},{"$f":"SUM(I15:I17)","v":-659973},null,null,null,"Current payments",null,{"$f":"SUM(O15:O17)","v":3625271.4000000004},{"$f":"SUM(P15:P17)","v":3705515},{"$f":"SUM(Q15:Q17)","v":3459270},{"$f":"SUM(O14:Q14)","v":10790056.4}]
[null,null,null,null,null,"Compensation of employees",{"$f":"O15-Summary!I65","v":-79396.199999999953},{"$f":"P15-Summary!J65","v":45106},{"$f":"Q15-Summary!L65","v":-216327},null,null,null,"Compensation of employees",null,{"$f":"+INDEX(([9]Sheet1!$D$5:$D$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":1604039.8},{"$f":"+INDEX(([9]Sheet1!$D$47:$D$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":1683436},{"$f":"+INDEX(([9]Sheet1!$D$89:$D$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":1638330}]
[null,null,null,null,null,"Goods and services",{"$f":"O16-Summary!I68","v":-866.49999999976717},{"$f":"P16-Summary!J68","v":201156},{"$f":"Q16-Summary!L68","v":-443441},null,null,null,"Goods and services",null,{"$f":"+INDEX(([9]Sheet1!$E$5:$E$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":2021212.5000000002},{"$f":"+INDEX(([9]Sheet1!$E$47:$E$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":2022079},{"$f":"+INDEX(([9]Sheet1!$E$89:$E$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":1820923}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"O17-Summary!I107","v":19.100000000000001},{"$f":"P17-Summary!J107","v":-17},{"$f":"Q17-Summary!L107","v":-205},null,null,null,"Interest and rent on land",null,{"$f":"+INDEX(([9]Sheet1!$F$5:$F$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":19.100000000000001},{"$f":"+INDEX(([9]Sheet1!$F$47:$F$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$F$89:$F$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":17}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G19:G25)","v":817229.8},{"$f":"SUM(H19:H25)","v":266307.44617999997},{"$f":"SUM(I19:I25)","v":-559404},null,null,null,"Transfers and subsidies",null,{"$f":"SUM(O19:O25)","v":9933883.7999999989},{"$f":"SUM(P19:P25)","v":9116654.4461800009},{"$f":"SUM(Q19:Q25)","v":8850347}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"O19-Summary!I111","v":1042350.2000000002},{"$f":"P19-Summary!J111","v":324934.44617999997},{"$f":"Q19-Summary!L111","v":-484684},null,null,null,"Provinces and municipalities",null,{"$f":"+INDEX(([9]Sheet1!$G$5:$G$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":6740979.2000000002},{"$f":"+INDEX(([9]Sheet1!$G$47:$G$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":5698629.44618},{"$f":"+INDEX(([9]Sheet1!$G$89:$G$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":5373695}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"O20-Summary!I118","v":-100269.60000000009},{"$f":"P20-Summary!J118","v":-12018},{"$f":"Q20-Summary!L118","v":6192},null,null,null,"Departmental agencies and accounts",null,{"$f":"+INDEX(([9]Sheet1!$H$5:$H$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":2269759.4},{"$f":"+INDEX(([9]Sheet1!$H$47:$H$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":2370029},{"$f":"+INDEX(([9]Sheet1!$H$89:$H$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":2382047}]
[null,null,null,null,null,"Higher education institutions",{"$f":"O21-Summary!I121","v":0},{"$f":"P21-Summary!J121","v":0},{"$f":"Q21-Summary!L121","v":0},null,null,null,"Higher education institutions",null,{"$f":"+INDEX(([9]Sheet1!$I$5:$I$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$I$47:$I$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$I$89:$I$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"O22-Summary!I122","v":-17782},{"$f":"P22-Summary!J122","v":-10407},{"$f":"Q22-Summary!L122","v":-5866},null,null,null,"Foreign governments and international organisations",null,{"$f":"+INDEX(([9]Sheet1!$J$5:$J$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":209269},{"$f":"+INDEX(([9]Sheet1!$J$47:$J$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":227051},{"$f":"+INDEX(([9]Sheet1!$J$89:$J$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":237458}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"O23-Summary!I123","v":-88176},{"$f":"P23-Summary!J123","v":-26421},{"$f":"Q23-Summary!L123","v":-93657},null,null,null,"Public corporations and private enterprises",null,{"$f":"+INDEX(([9]Sheet1!$K$5:$K$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":694715},{"$f":"+INDEX(([9]Sheet1!$K$47:$K$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":782891},{"$f":"+INDEX(([9]Sheet1!$K$89:$K$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":809312}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"O24-Summary!I130","v":-1441.5},{"$f":"P24-Summary!J130","v":1801},{"$f":"Q24-Summary!L130","v":-488},null,null,null,"Non-profit institutions",null,{"$f":"+INDEX(([9]Sheet1!$L$5:$L$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":1193.5},{"$f":"+INDEX(([9]Sheet1!$L$47:$L$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":2635},{"$f":"+INDEX(([9]Sheet1!$L$89:$L$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":834}]
[null,null,null,null,null,"Households",{"$f":"O25-Summary!I131","v":-17451.3},{"$f":"P25-Summary!J131","v":-11582},{"$f":"Q25-Summary!L131","v":19099},null,null,null,"Households",null,{"$f":"+INDEX(([9]Sheet1!$M$5:$M$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":17967.7},{"$f":"+INDEX(([9]Sheet1!$M$47:$M$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":35419},{"$f":"+INDEX(([9]Sheet1!$M$89:$M$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":47001}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G27:G33)","v":665579.79999999946},{"$f":"SUM(H27:H33)","v":201703},{"$f":"SUM(I27:I33)","v":-2013067},null,null,null,"Payments for capital assets",null,{"$f":"SUM(O27:O33)","v":3060278.7999999993},{"$f":"SUM(P27:P33)","v":2394699},{"$f":"SUM(Q27:Q33)","v":2192996}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"O27-Summary!I135","v":659635.39999999944},{"$f":"P27-Summary!J135","v":254206},{"$f":"Q27-Summary!L135","v":-1981951},null,null,null,"Buildings and other fixed structures",null,{"$f":"+INDEX(([9]Sheet1!$N$5:$N$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":2977412.3999999994},{"$f":"+INDEX(([9]Sheet1!$N$47:$N$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":2317777},{"$f":"+INDEX(([9]Sheet1!$N$89:$N$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":2063571}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"O28-Summary!I138","v":4005.5999999999985},{"$f":"P28-Summary!J138","v":-44089},{"$f":"Q28-Summary!L138","v":-25622},null,null,null,"Machinery and equipment",null,{"$f":"+INDEX(([9]Sheet1!$O$5:$O$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":51588.6},{"$f":"+INDEX(([9]Sheet1!$O$47:$O$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":47583},{"$f":"+INDEX(([9]Sheet1!$O$89:$O$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":91672}]
[null,null,null,null,null,"Heritage assets",{"$f":"O29-Summary!I141","v":0},{"$f":"P29-Summary!J141","v":0},{"$f":"Q29-Summary!L141","v":0},null,null,null,"Heritage assets",null,{"$f":"+INDEX(([9]Sheet1!$P$5:$P$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$P$47:$P$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$P$89:$P$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"O30-Summary!I142","v":0},{"$f":"P30-Summary!J142","v":0},{"$f":"Q30-Summary!L142","v":0},null,null,null,"Specialised military assets",null,{"$f":"+INDEX(([9]Sheet1!$Q$5:$Q$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$Q$47:$Q$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$Q$89:$Q$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"O31-Summary!I143","v":0},{"$f":"P31-Summary!J143","v":0},{"$f":"Q31-Summary!L143","v":0},null,null,null,"Biological assets",null,{"$f":"+INDEX(([9]Sheet1!$R$5:$R$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$R$47:$R$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$R$89:$R$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"O32-Summary!I144","v":0},{"$f":"P32-Summary!J144","v":0},{"$f":"Q32-Summary!L144","v":0},null,null,null,"Land and sub-soil assets",null,{"$f":"+INDEX(([9]Sheet1!$S$5:$S$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$S$47:$S$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$S$89:$S$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"O33-Summary!I145","v":1938.7999999999993},{"$f":"P33-Summary!J145","v":-8414},{"$f":"Q33-Summary!L145","v":-5494},null,null,null,"Software and other intangible assets",null,{"$f":"+INDEX(([9]Sheet1!$T$5:$T$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":31277.8},{"$f":"+INDEX(([9]Sheet1!$T$47:$T$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":29339},{"$f":"+INDEX(([9]Sheet1!$T$89:$T$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":37753}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"O34-Summary!I146","v":-738},{"$f":"P34-Summary!J146","v":738},{"$f":"Q34-Summary!L146","v":0},null,null,null,"Payments for financial assets",null,{"$f":"+INDEX(([9]Sheet1!$U$5:$U$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":0},{"$f":"+INDEX(([9]Sheet1!$U$47:$U$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":738},{"$f":"+INDEX(([9]Sheet1!$U$89:$U$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":0}]
[]
[null,null,null,null,null,"Total Economic classification",{"$f":"SUM(G14,G18,G26,G34)","v":1401827.9999999998},{"$f":"SUM(H14,H18,H26,H34)","v":714993.44617999997},{"$f":"SUM(I14,I18,I26,I34)","v":-3232444},null,null,null,"Total Economic classification",null,{"$f":"SUM(O14,O18,O26,O34)","v":16619433.999999998},{"$f":"SUM(P14,P18,P26,P34)","v":15217606.446180001},{"$f":"SUM(Q14,Q18,Q26,Q34)","v":14502613}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"AFS Total",null,{"$f":"+INDEX(([9]Sheet1!$V$5:$V$46),MATCH($G$7,[9]Sheet1!$B$5:$B$46,0))","v":16619434.000000002},{"$f":"+INDEX(([9]Sheet1!$V$47:$V$88),MATCH($G$7,[9]Sheet1!$B$47:$B$88,0))","v":15217606.446180001},{"$f":"+INDEX(([9]Sheet1!$V$89:$V$130),MATCH($G$7,[9]Sheet1!$B$89:$B$130,0))","v":14502613}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check Financial Statements",null,{"$f":"O36-O38","v":0},{"$f":"P36-P38","v":0},{"$f":"Q36-Q38","v":0}]

{"sheet":"Dept specific info","index":40,"n_rows":1014,"n_cols":13,"rows_kept":1014,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
["Off"]
[1,null,null,null,null,"Additional departmental specific information"]
[1,null,null,null,null,"Description",{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,"Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[1,null,null,null,null,null,null,null,null,null," "]
[1,null,null,null,null,"Rand thousand",null,null,null,null," "]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F14","v":"Water services infrastructure grant"},{"$f":"'[7]Dept specific info'!H14","v":0},{"$f":"'[7]Dept specific info'!I14","v":0},{"$f":"'[7]Dept specific info'!J14","v":0},{"$f":"'[7]Dept specific info'!K14","v":0},{"$f":"'[7]Dept specific info'!L14","v":0},{"$f":"'[7]Dept specific info'!M14","v":0}]
[{"$f":"IF(SUM(COUNTIF(F15:M15,\"<>0\")-COUNTBLANK(F15:M15))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F15","v":"Direct grants"},{"$f":"'[7]Dept specific info'!H15","v":0},{"$f":"'[7]Dept specific info'!I15","v":0},{"$f":"'[7]Dept specific info'!J15","v":0},{"$f":"'[7]Dept specific info'!K15","v":0},{"$f":"'[7]Dept specific info'!L15","v":0},{"$f":"'[7]Dept specific info'!M15","v":0}]
[{"$f":"IF(SUM(COUNTIF(F16:M16,\"<>0\")-COUNTBLANK(F16:M16))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F16","v":"Transfers and subsidies"},{"$f":"'[7]Dept specific info'!H16","v":3669319},{"$f":"'[7]Dept specific info'!I16","v":3367557},{"$f":"'[7]Dept specific info'!J16","v":3620327},{"$f":"'[7]Dept specific info'!K16","v":3701019},{"$f":"'[7]Dept specific info'!L16","v":3864137},{"$f":"'[7]Dept specific info'!M16","v":4037673}]
[{"$f":"IF(SUM(COUNTIF(F17:M17,\"<>0\")-COUNTBLANK(F17:M17))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F17","v":"Provinces and municipalities"},{"$f":"'[7]Dept specific info'!H17","v":3669319},{"$f":"'[7]Dept specific info'!I17","v":3367557},{"$f":"'[7]Dept specific info'!J17","v":3620327},{"$f":"'[7]Dept specific info'!K17","v":3701019},{"$f":"'[7]Dept specific info'!L17","v":3864137},{"$f":"'[7]Dept specific info'!M17","v":4037673}]
[{"$f":"IF(SUM(COUNTIF(F18:M18,\"<>0\")-COUNTBLANK(F18:M18))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F18","v":"Indirect grants"},{"$f":"'[7]Dept specific info'!H18","v":0},{"$f":"'[7]Dept specific info'!I18","v":0},{"$f":"'[7]Dept specific info'!J18","v":0},{"$f":"'[7]Dept specific info'!K18","v":0},{"$f":"'[7]Dept specific info'!L18","v":0},{"$f":"'[7]Dept specific info'!M18","v":0}]
[{"$f":"IF(SUM(COUNTIF(F19:M19,\"<>0\")-COUNTBLANK(F19:M19))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F19","v":"Current payments"},{"$f":"'[7]Dept specific info'!H19","v":185526},{"$f":"'[7]Dept specific info'!I19","v":267851},{"$f":"'[7]Dept specific info'!J19","v":170562},{"$f":"'[7]Dept specific info'!K19","v":173286},{"$f":"'[7]Dept specific info'!L19","v":170510},{"$f":"'[7]Dept specific info'!M19","v":177229}]
[{"$f":"IF(SUM(COUNTIF(F20:M20,\"<>0\")-COUNTBLANK(F20:M20))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F20","v":"Compensation of employees"},{"$f":"'[7]Dept specific info'!H20","v":107318},{"$f":"'[7]Dept specific info'!I20","v":83715},{"$f":"'[7]Dept specific info'!J20","v":102038},{"$f":"'[7]Dept specific info'!K20","v":103928},{"$f":"'[7]Dept specific info'!L20","v":98997},{"$f":"'[7]Dept specific info'!M20","v":103443}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F21","v":"Goods and services"},{"$f":"'[7]Dept specific info'!H21","v":78208},{"$f":"'[7]Dept specific info'!I21","v":184123},{"$f":"'[7]Dept specific info'!J21","v":68524},{"$f":"'[7]Dept specific info'!K21","v":69358},{"$f":"'[7]Dept specific info'!L21","v":71513},{"$f":"'[7]Dept specific info'!M21","v":73786}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F22","v":"Interest and rent on land"},{"$f":"'[7]Dept specific info'!H22","v":0},{"$f":"'[7]Dept specific info'!I22","v":13},{"$f":"'[7]Dept specific info'!J22","v":0},{"$f":"'[7]Dept specific info'!K22","v":0},{"$f":"'[7]Dept specific info'!L22","v":0},{"$f":"'[7]Dept specific info'!M22","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F23","v":"Transfers and subsidies"},{"$f":"'[7]Dept specific info'!H23","v":2294},{"$f":"'[7]Dept specific info'!I23","v":885},{"$f":"'[7]Dept specific info'!J23","v":501},{"$f":"'[7]Dept specific info'!K23","v":0},{"$f":"'[7]Dept specific info'!L23","v":0},{"$f":"'[7]Dept specific info'!M23","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F24","v":"Households"},{"$f":"'[7]Dept specific info'!H24","v":2294},{"$f":"'[7]Dept specific info'!I24","v":885},{"$f":"'[7]Dept specific info'!J24","v":501},{"$f":"'[7]Dept specific info'!K24","v":0},{"$f":"'[7]Dept specific info'!L24","v":0},{"$f":"'[7]Dept specific info'!M24","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F25","v":"Payments for capital assets"},{"$f":"'[7]Dept specific info'!H25","v":550657},{"$f":"'[7]Dept specific info'!I25","v":336854},{"$f":"'[7]Dept specific info'!J25","v":742523},{"$f":"'[7]Dept specific info'!K25","v":774662},{"$f":"'[7]Dept specific info'!L25","v":808881},{"$f":"'[7]Dept specific info'!M25","v":845158}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F26","v":"Machinery and equipment"},{"$f":"'[7]Dept specific info'!H26","v":2368},{"$f":"'[7]Dept specific info'!I26","v":32291},{"$f":"'[7]Dept specific info'!J26","v":2831},{"$f":"'[7]Dept specific info'!K26","v":3326},{"$f":"'[7]Dept specific info'!L26","v":3549},{"$f":"'[7]Dept specific info'!M26","v":3659}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F27","v":"Buildings and other fixed structures"},{"$f":"'[7]Dept specific info'!H27","v":548285},{"$f":"'[7]Dept specific info'!I27","v":304563},{"$f":"'[7]Dept specific info'!J27","v":739692},{"$f":"'[7]Dept specific info'!K27","v":771336},{"$f":"'[7]Dept specific info'!L27","v":805332},{"$f":"'[7]Dept specific info'!M27","v":841499}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F28","v":"Payments for financial assets"},{"$f":"'[7]Dept specific info'!H28","v":4},{"$f":"'[7]Dept specific info'!I28","v":0},{"$f":"'[7]Dept specific info'!J28","v":0},{"$f":"'[7]Dept specific info'!K28","v":0},{"$f":"'[7]Dept specific info'!L28","v":0},{"$f":"'[7]Dept specific info'!M28","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F29","v":"Total "},{"$f":"'[7]Dept specific info'!H29","v":4407796},{"$f":"'[7]Dept specific info'!I29","v":3973147},{"$f":"'[7]Dept specific info'!J29","v":5433913},{"$f":"'[7]Dept specific info'!K29","v":4648967},{"$f":"'[7]Dept specific info'!L29","v":4843528},{"$f":"'[7]Dept specific info'!M29","v":5060060}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F30","v":"Regional bulk infrastructure grant: Allocation-in-kind"},{"$f":"'[7]Dept specific info'!H30","v":0},{"$f":"'[7]Dept specific info'!I30","v":0},{"$f":"'[7]Dept specific info'!J30","v":0},{"$f":"'[7]Dept specific info'!K30","v":0},{"$f":"'[7]Dept specific info'!L30","v":0},{"$f":"'[7]Dept specific info'!M30","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F31","v":"Direct grants"},{"$f":"'[7]Dept specific info'!H31","v":0},{"$f":"'[7]Dept specific info'!I31","v":0},{"$f":"'[7]Dept specific info'!J31","v":0},{"$f":"'[7]Dept specific info'!K31","v":0},{"$f":"'[7]Dept specific info'!L31","v":0},{"$f":"'[7]Dept specific info'!M31","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F32","v":"Transfers and subsidies"},{"$f":"'[7]Dept specific info'!H32","v":2811407},{"$f":"'[7]Dept specific info'!I32","v":2814917},{"$f":"'[7]Dept specific info'!J32","v":3140339},{"$f":"'[7]Dept specific info'!K32","v":3935106},{"$f":"'[7]Dept specific info'!L32","v":4625092},{"$f":"'[7]Dept specific info'!M32","v":4334141}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F33","v":"Provinces and municipalities"},{"$f":"'[7]Dept specific info'!H33","v":2028516},{"$f":"'[7]Dept specific info'!I33","v":2005605},{"$f":"'[7]Dept specific info'!J33","v":2237370},{"$f":"'[7]Dept specific info'!K33","v":2521420},{"$f":"'[7]Dept specific info'!L33","v":2892132},{"$f":"'[7]Dept specific info'!M33","v":2762863}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F34","v":"Transfers to public corporations and private enterprises"},{"$f":"'[7]Dept specific info'!H34","v":782891},{"$f":"'[7]Dept specific info'!I34","v":809312},{"$f":"'[7]Dept specific info'!J34","v":902969},{"$f":"'[7]Dept specific info'!K34","v":1413686},{"$f":"'[7]Dept specific info'!L34","v":1732960},{"$f":"'[7]Dept specific info'!M34","v":1571278}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F35","v":"Current payments"},{"$f":"'[7]Dept specific info'!H35","v":579345},{"$f":"'[7]Dept specific info'!I35","v":555406},{"$f":"'[7]Dept specific info'!J35","v":688463},{"$f":"'[7]Dept specific info'!K35","v":111119},{"$f":"'[7]Dept specific info'!L35","v":108537},{"$f":"'[7]Dept specific info'!M35","v":114348}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F36","v":"Compensation of employees"},{"$f":"'[7]Dept specific info'!H36","v":41128},{"$f":"'[7]Dept specific info'!I36","v":42231},{"$f":"'[7]Dept specific info'!J36","v":60067},{"$f":"'[7]Dept specific info'!K36","v":69538},{"$f":"'[7]Dept specific info'!L36","v":66407},{"$f":"'[7]Dept specific info'!M36","v":69390}]
[{"$f":"IF(SUM(COUNTIF(F37:M37,\"<>0\")-COUNTBLANK(F37:M37))<>0,1,0)","v":1},null,null,null,null,{"$f":"'[7]Dept specific info'!F37","v":"Goods and services"},{"$f":"'[7]Dept specific info'!H37","v":537674},{"$f":"'[7]Dept specific info'!I37","v":513024},{"$f":"'[7]Dept specific info'!J37","v":628220},{"$f":"'[7]Dept specific info'!K37","v":41086},{"$f":"'[7]Dept specific info'!L37","v":41627},{"$f":"'[7]Dept specific info'!M37","v":44433}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F38","v":"Households"},{"$f":"'[7]Dept specific info'!H38","v":543},{"$f":"'[7]Dept specific info'!I38","v":151},{"$f":"'[7]Dept specific info'!J38","v":176},{"$f":"'[7]Dept specific info'!K38","v":495},{"$f":"'[7]Dept specific info'!L38","v":503},{"$f":"'[7]Dept specific info'!M38","v":525}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F39","v":"Indirect grants"},{"$f":"'[7]Dept specific info'!H39","v":0},{"$f":"'[7]Dept specific info'!I39","v":0},{"$f":"'[7]Dept specific info'!J39","v":0},{"$f":"'[7]Dept specific info'!K39","v":0},{"$f":"'[7]Dept specific info'!L39","v":0},{"$f":"'[7]Dept specific info'!M39","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F40","v":"Payments for capital assets"},{"$f":"'[7]Dept specific info'!H40","v":1761774},{"$f":"'[7]Dept specific info'!I40","v":1753912},{"$f":"'[7]Dept specific info'!J40","v":3276312},{"$f":"'[7]Dept specific info'!K40","v":3456150},{"$f":"'[7]Dept specific info'!L40","v":3608602},{"$f":"'[7]Dept specific info'!M40","v":3770661}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F41","v":"Buildings and other fixed structures"},{"$f":"'[7]Dept specific info'!H41","v":1761147},{"$f":"'[7]Dept specific info'!I41","v":1724173},{"$f":"'[7]Dept specific info'!J41","v":3274930},{"$f":"'[7]Dept specific info'!K41","v":3455050},{"$f":"'[7]Dept specific info'!L41","v":3607327},{"$f":"'[7]Dept specific info'!M41","v":3769330}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F42","v":"Machinery and equipment"},{"$f":"'[7]Dept specific info'!H42","v":627},{"$f":"'[7]Dept specific info'!I42","v":29739},{"$f":"'[7]Dept specific info'!J42","v":1382},{"$f":"'[7]Dept specific info'!K42","v":1100},{"$f":"'[7]Dept specific info'!L42","v":1275},{"$f":"'[7]Dept specific info'!M42","v":1331}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F43","v":"Total grants"},{"$f":"'[7]Dept specific info'!H43","v":5152526},{"$f":"'[7]Dept specific info'!I43","v":5124235},{"$f":"'[7]Dept specific info'!J43","v":7105114},{"$f":"'[7]Dept specific info'!K43","v":7502375},{"$f":"'[7]Dept specific info'!L43","v":8342231},{"$f":"'[7]Dept specific info'!M43","v":8219150}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F44","v":"Bucket eradication programme: Allocation-in-kind"},{"$f":"'[7]Dept specific info'!H44","v":0},{"$f":"'[7]Dept specific info'!I44","v":0},{"$f":"'[7]Dept specific info'!J44","v":0},{"$f":"'[7]Dept specific info'!K44","v":0},{"$f":"'[7]Dept specific info'!L44","v":0},{"$f":"'[7]Dept specific info'!M44","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F45","v":"Indirect grants"},{"$f":"'[7]Dept specific info'!H45","v":0},{"$f":"'[7]Dept specific info'!I45","v":0},{"$f":"'[7]Dept specific info'!J45","v":0},{"$f":"'[7]Dept specific info'!K45","v":0},{"$f":"'[7]Dept specific info'!L45","v":0},{"$f":"'[7]Dept specific info'!M45","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F46","v":"Payments for capital assets"},{"$f":"'[7]Dept specific info'!H46","v":0},{"$f":"'[7]Dept specific info'!I46","v":0},{"$f":"'[7]Dept specific info'!J46","v":0},{"$f":"'[7]Dept specific info'!K46","v":0},{"$f":"'[7]Dept specific info'!L46","v":0},{"$f":"'[7]Dept specific info'!M46","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F47","v":"Buildings and other fixed structures"},{"$f":"'[7]Dept specific info'!H47","v":0},{"$f":"'[7]Dept specific info'!I47","v":0},{"$f":"'[7]Dept specific info'!J47","v":0},{"$f":"'[7]Dept specific info'!K47","v":0},{"$f":"'[7]Dept specific info'!L47","v":0},{"$f":"'[7]Dept specific info'!M47","v":0}]
[1,null,null,null,null,{"$f":"'[7]Dept specific info'!F48","v":"Total grants"},{"$f":"'[7]Dept specific info'!H48","v":0},{"$f":"'[7]Dept specific info'!I48","v":0},{"$f":"'[7]Dept specific info'!J48","v":0},{"$f":"'[7]Dept specific info'!K48","v":0},{"$f":"'[7]Dept specific info'!L48","v":0},{"$f":"'[7]Dept specific info'!M48","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F49","v":0},{"$f":"'[7]Dept specific info'!H49","v":0},{"$f":"'[7]Dept specific info'!I49","v":0},{"$f":"'[7]Dept specific info'!J49","v":0},{"$f":"'[7]Dept specific info'!K49","v":0},{"$f":"'[7]Dept specific info'!L49","v":0},{"$f":"'[7]Dept specific info'!M49","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F50","v":0},{"$f":"'[7]Dept specific info'!H50","v":0},{"$f":"'[7]Dept specific info'!I50","v":0},{"$f":"'[7]Dept specific info'!J50","v":0},{"$f":"'[7]Dept specific info'!K50","v":0},{"$f":"'[7]Dept specific info'!L50","v":0},{"$f":"'[7]Dept specific info'!M50","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F51","v":0},{"$f":"'[7]Dept specific info'!H51","v":0},{"$f":"'[7]Dept specific info'!I51","v":0},{"$f":"'[7]Dept specific info'!J51","v":0},{"$f":"'[7]Dept specific info'!K51","v":0},{"$f":"'[7]Dept specific info'!L51","v":0},{"$f":"'[7]Dept specific info'!M51","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F52","v":0},{"$f":"'[7]Dept specific info'!H52","v":0},{"$f":"'[7]Dept specific info'!I52","v":0},{"$f":"'[7]Dept specific info'!J52","v":0},{"$f":"'[7]Dept specific info'!K52","v":0},{"$f":"'[7]Dept specific info'!L52","v":0},{"$f":"'[7]Dept specific info'!M52","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F53","v":0},{"$f":"'[7]Dept specific info'!H53","v":0},{"$f":"'[7]Dept specific info'!I53","v":0},{"$f":"'[7]Dept specific info'!J53","v":0},{"$f":"'[7]Dept specific info'!K53","v":0},{"$f":"'[7]Dept specific info'!L53","v":0},{"$f":"'[7]Dept specific info'!M53","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F54","v":0},{"$f":"'[7]Dept specific info'!H54","v":0},{"$f":"'[7]Dept specific info'!I54","v":0},{"$f":"'[7]Dept specific info'!J54","v":0},{"$f":"'[7]Dept specific info'!K54","v":0},{"$f":"'[7]Dept specific info'!L54","v":0},{"$f":"'[7]Dept specific info'!M54","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F55","v":0},{"$f":"'[7]Dept specific info'!H55","v":0},{"$f":"'[7]Dept specific info'!I55","v":0},{"$f":"'[7]Dept specific info'!J55","v":0},{"$f":"'[7]Dept specific info'!K55","v":0},{"$f":"'[7]Dept specific info'!L55","v":0},{"$f":"'[7]Dept specific info'!M55","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F56","v":0},{"$f":"'[7]Dept specific info'!H56","v":0},{"$f":"'[7]Dept specific info'!I56","v":0},{"$f":"'[7]Dept specific info'!J56","v":0},{"$f":"'[7]Dept specific info'!K56","v":0},{"$f":"'[7]Dept specific info'!L56","v":0},{"$f":"'[7]Dept specific info'!M56","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F57","v":0},{"$f":"'[7]Dept specific info'!H57","v":0},{"$f":"'[7]Dept specific info'!I57","v":0},{"$f":"'[7]Dept specific info'!J57","v":0},{"$f":"'[7]Dept specific info'!K57","v":0},{"$f":"'[7]Dept specific info'!L57","v":0},{"$f":"'[7]Dept specific info'!M57","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F58","v":0},{"$f":"'[7]Dept specific info'!H58","v":0},{"$f":"'[7]Dept specific info'!I58","v":0},{"$f":"'[7]Dept specific info'!J58","v":0},{"$f":"'[7]Dept specific info'!K58","v":0},{"$f":"'[7]Dept specific info'!L58","v":0},{"$f":"'[7]Dept specific info'!M58","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F59","v":0},{"$f":"'[7]Dept specific info'!H59","v":0},{"$f":"'[7]Dept specific info'!I59","v":0},{"$f":"'[7]Dept specific info'!J59","v":0},{"$f":"'[7]Dept specific info'!K59","v":0},{"$f":"'[7]Dept specific info'!L59","v":0},{"$f":"'[7]Dept specific info'!M59","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F60","v":0},{"$f":"'[7]Dept specific info'!H60","v":0},{"$f":"'[7]Dept specific info'!I60","v":0},{"$f":"'[7]Dept specific info'!J60","v":0},{"$f":"'[7]Dept specific info'!K60","v":0},{"$f":"'[7]Dept specific info'!L60","v":0},{"$f":"'[7]Dept specific info'!M60","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F61","v":0},{"$f":"'[7]Dept specific info'!H61","v":0},{"$f":"'[7]Dept specific info'!I61","v":0},{"$f":"'[7]Dept specific info'!J61","v":0},{"$f":"'[7]Dept specific info'!K61","v":0},{"$f":"'[7]Dept specific info'!L61","v":0},{"$f":"'[7]Dept specific info'!M61","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F62","v":0},{"$f":"'[7]Dept specific info'!H62","v":0},{"$f":"'[7]Dept specific info'!I62","v":0},{"$f":"'[7]Dept specific info'!J62","v":0},{"$f":"'[7]Dept specific info'!K62","v":0},{"$f":"'[7]Dept specific info'!L62","v":0},{"$f":"'[7]Dept specific info'!M62","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F63","v":0},{"$f":"'[7]Dept specific info'!H63","v":0},{"$f":"'[7]Dept specific info'!I63","v":0},{"$f":"'[7]Dept specific info'!J63","v":0},{"$f":"'[7]Dept specific info'!K63","v":0},{"$f":"'[7]Dept specific info'!L63","v":0},{"$f":"'[7]Dept specific info'!M63","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F64","v":0},{"$f":"'[7]Dept specific info'!H64","v":0},{"$f":"'[7]Dept specific info'!I64","v":0},{"$f":"'[7]Dept specific info'!J64","v":0},{"$f":"'[7]Dept specific info'!K64","v":0},{"$f":"'[7]Dept specific info'!L64","v":0},{"$f":"'[7]Dept specific info'!M64","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F65","v":0},{"$f":"'[7]Dept specific info'!H65","v":0},{"$f":"'[7]Dept specific info'!I65","v":0},{"$f":"'[7]Dept specific info'!J65","v":0},{"$f":"'[7]Dept specific info'!K65","v":0},{"$f":"'[7]Dept specific info'!L65","v":0},{"$f":"'[7]Dept specific info'!M65","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F66","v":0},{"$f":"'[7]Dept specific info'!H66","v":0},{"$f":"'[7]Dept specific info'!I66","v":0},{"$f":"'[7]Dept specific info'!J66","v":0},{"$f":"'[7]Dept specific info'!K66","v":0},{"$f":"'[7]Dept specific info'!L66","v":0},{"$f":"'[7]Dept specific info'!M66","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F67","v":0},{"$f":"'[7]Dept specific info'!H67","v":0},{"$f":"'[7]Dept specific info'!I67","v":0},{"$f":"'[7]Dept specific info'!J67","v":0},{"$f":"'[7]Dept specific info'!K67","v":0},{"$f":"'[7]Dept specific info'!L67","v":0},{"$f":"'[7]Dept specific info'!M67","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F68","v":0},{"$f":"'[7]Dept specific info'!H68","v":0},{"$f":"'[7]Dept specific info'!I68","v":0},{"$f":"'[7]Dept specific info'!J68","v":0},{"$f":"'[7]Dept specific info'!K68","v":0},{"$f":"'[7]Dept specific info'!L68","v":0},{"$f":"'[7]Dept specific info'!M68","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F69","v":0},{"$f":"'[7]Dept specific info'!H69","v":0},{"$f":"'[7]Dept specific info'!I69","v":0},{"$f":"'[7]Dept specific info'!J69","v":0},{"$f":"'[7]Dept specific info'!K69","v":0},{"$f":"'[7]Dept specific info'!L69","v":0},{"$f":"'[7]Dept specific info'!M69","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F70","v":0},{"$f":"'[7]Dept specific info'!H70","v":0},{"$f":"'[7]Dept specific info'!I70","v":0},{"$f":"'[7]Dept specific info'!J70","v":0},{"$f":"'[7]Dept specific info'!K70","v":0},{"$f":"'[7]Dept specific info'!L70","v":0},{"$f":"'[7]Dept specific info'!M70","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F71","v":0},{"$f":"'[7]Dept specific info'!H71","v":0},{"$f":"'[7]Dept specific info'!I71","v":0},{"$f":"'[7]Dept specific info'!J71","v":0},{"$f":"'[7]Dept specific info'!K71","v":0},{"$f":"'[7]Dept specific info'!L71","v":0},{"$f":"'[7]Dept specific info'!M71","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F72","v":0},{"$f":"'[7]Dept specific info'!H72","v":0},{"$f":"'[7]Dept specific info'!I72","v":0},{"$f":"'[7]Dept specific info'!J72","v":0},{"$f":"'[7]Dept specific info'!K72","v":0},{"$f":"'[7]Dept specific info'!L72","v":0},{"$f":"'[7]Dept specific info'!M72","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F73","v":0},{"$f":"'[7]Dept specific info'!H73","v":0},{"$f":"'[7]Dept specific info'!I73","v":0},{"$f":"'[7]Dept specific info'!J73","v":0},{"$f":"'[7]Dept specific info'!K73","v":0},{"$f":"'[7]Dept specific info'!L73","v":0},{"$f":"'[7]Dept specific info'!M73","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F74","v":0},{"$f":"'[7]Dept specific info'!H74","v":0},{"$f":"'[7]Dept specific info'!I74","v":0},{"$f":"'[7]Dept specific info'!J74","v":0},{"$f":"'[7]Dept specific info'!K74","v":0},{"$f":"'[7]Dept specific info'!L74","v":0},{"$f":"'[7]Dept specific info'!M74","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F75","v":0},{"$f":"'[7]Dept specific info'!H75","v":0},{"$f":"'[7]Dept specific info'!I75","v":0},{"$f":"'[7]Dept specific info'!J75","v":0},{"$f":"'[7]Dept specific info'!K75","v":0},{"$f":"'[7]Dept specific info'!L75","v":0},{"$f":"'[7]Dept specific info'!M75","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F76","v":0},{"$f":"'[7]Dept specific info'!H76","v":0},{"$f":"'[7]Dept specific info'!I76","v":0},{"$f":"'[7]Dept specific info'!J76","v":0},{"$f":"'[7]Dept specific info'!K76","v":0},{"$f":"'[7]Dept specific info'!L76","v":0},{"$f":"'[7]Dept specific info'!M76","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F77","v":0},{"$f":"'[7]Dept specific info'!H77","v":0},{"$f":"'[7]Dept specific info'!I77","v":0},{"$f":"'[7]Dept specific info'!J77","v":0},{"$f":"'[7]Dept specific info'!K77","v":0},{"$f":"'[7]Dept specific info'!L77","v":0},{"$f":"'[7]Dept specific info'!M77","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F78","v":0},{"$f":"'[7]Dept specific info'!H78","v":0},{"$f":"'[7]Dept specific info'!I78","v":0},{"$f":"'[7]Dept specific info'!J78","v":0},{"$f":"'[7]Dept specific info'!K78","v":0},{"$f":"'[7]Dept specific info'!L78","v":0},{"$f":"'[7]Dept specific info'!M78","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F79","v":0},{"$f":"'[7]Dept specific info'!H79","v":0},{"$f":"'[7]Dept specific info'!I79","v":0},{"$f":"'[7]Dept specific info'!J79","v":0},{"$f":"'[7]Dept specific info'!K79","v":0},{"$f":"'[7]Dept specific info'!L79","v":0},{"$f":"'[7]Dept specific info'!M79","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F80","v":0},{"$f":"'[7]Dept specific info'!H80","v":0},{"$f":"'[7]Dept specific info'!I80","v":0},{"$f":"'[7]Dept specific info'!J80","v":0},{"$f":"'[7]Dept specific info'!K80","v":0},{"$f":"'[7]Dept specific info'!L80","v":0},{"$f":"'[7]Dept specific info'!M80","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F81","v":0},{"$f":"'[7]Dept specific info'!H81","v":0},{"$f":"'[7]Dept specific info'!I81","v":0},{"$f":"'[7]Dept specific info'!J81","v":0},{"$f":"'[7]Dept specific info'!K81","v":0},{"$f":"'[7]Dept specific info'!L81","v":0},{"$f":"'[7]Dept specific info'!M81","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F82","v":0},{"$f":"'[7]Dept specific info'!H82","v":0},{"$f":"'[7]Dept specific info'!I82","v":0},{"$f":"'[7]Dept specific info'!J82","v":0},{"$f":"'[7]Dept specific info'!K82","v":0},{"$f":"'[7]Dept specific info'!L82","v":0},{"$f":"'[7]Dept specific info'!M82","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F83","v":0},{"$f":"'[7]Dept specific info'!H83","v":0},{"$f":"'[7]Dept specific info'!I83","v":0},{"$f":"'[7]Dept specific info'!J83","v":0},{"$f":"'[7]Dept specific info'!K83","v":0},{"$f":"'[7]Dept specific info'!L83","v":0},{"$f":"'[7]Dept specific info'!M83","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F84","v":0},{"$f":"'[7]Dept specific info'!H84","v":0},{"$f":"'[7]Dept specific info'!I84","v":0},{"$f":"'[7]Dept specific info'!J84","v":0},{"$f":"'[7]Dept specific info'!K84","v":0},{"$f":"'[7]Dept specific info'!L84","v":0},{"$f":"'[7]Dept specific info'!M84","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F85","v":0},{"$f":"'[7]Dept specific info'!H85","v":0},{"$f":"'[7]Dept specific info'!I85","v":0},{"$f":"'[7]Dept specific info'!J85","v":0},{"$f":"'[7]Dept specific info'!K85","v":0},{"$f":"'[7]Dept specific info'!L85","v":0},{"$f":"'[7]Dept specific info'!M85","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F86","v":0},{"$f":"'[7]Dept specific info'!H86","v":0},{"$f":"'[7]Dept specific info'!I86","v":0},{"$f":"'[7]Dept specific info'!J86","v":0},{"$f":"'[7]Dept specific info'!K86","v":0},{"$f":"'[7]Dept specific info'!L86","v":0},{"$f":"'[7]Dept specific info'!M86","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F87","v":0},{"$f":"'[7]Dept specific info'!H87","v":0},{"$f":"'[7]Dept specific info'!I87","v":0},{"$f":"'[7]Dept specific info'!J87","v":0},{"$f":"'[7]Dept specific info'!K87","v":0},{"$f":"'[7]Dept specific info'!L87","v":0},{"$f":"'[7]Dept specific info'!M87","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F88","v":0},{"$f":"'[7]Dept specific info'!H88","v":0},{"$f":"'[7]Dept specific info'!I88","v":0},{"$f":"'[7]Dept specific info'!J88","v":0},{"$f":"'[7]Dept specific info'!K88","v":0},{"$f":"'[7]Dept specific info'!L88","v":0},{"$f":"'[7]Dept specific info'!M88","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F89","v":0},{"$f":"'[7]Dept specific info'!H89","v":0},{"$f":"'[7]Dept specific info'!I89","v":0},{"$f":"'[7]Dept specific info'!J89","v":0},{"$f":"'[7]Dept specific info'!K89","v":0},{"$f":"'[7]Dept specific info'!L89","v":0},{"$f":"'[7]Dept specific info'!M89","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F90","v":0},{"$f":"'[7]Dept specific info'!H90","v":0},{"$f":"'[7]Dept specific info'!I90","v":0},{"$f":"'[7]Dept specific info'!J90","v":0},{"$f":"'[7]Dept specific info'!K90","v":0},{"$f":"'[7]Dept specific info'!L90","v":0},{"$f":"'[7]Dept specific info'!M90","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F91","v":0},{"$f":"'[7]Dept specific info'!H91","v":0},{"$f":"'[7]Dept specific info'!I91","v":0},{"$f":"'[7]Dept specific info'!J91","v":0},{"$f":"'[7]Dept specific info'!K91","v":0},{"$f":"'[7]Dept specific info'!L91","v":0},{"$f":"'[7]Dept specific info'!M91","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F92","v":0},{"$f":"'[7]Dept specific info'!H92","v":0},{"$f":"'[7]Dept specific info'!I92","v":0},{"$f":"'[7]Dept specific info'!J92","v":0},{"$f":"'[7]Dept specific info'!K92","v":0},{"$f":"'[7]Dept specific info'!L92","v":0},{"$f":"'[7]Dept specific info'!M92","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F93","v":0},{"$f":"'[7]Dept specific info'!H93","v":0},{"$f":"'[7]Dept specific info'!I93","v":0},{"$f":"'[7]Dept specific info'!J93","v":0},{"$f":"'[7]Dept specific info'!K93","v":0},{"$f":"'[7]Dept specific info'!L93","v":0},{"$f":"'[7]Dept specific info'!M93","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F94","v":0},{"$f":"'[7]Dept specific info'!H94","v":0},{"$f":"'[7]Dept specific info'!I94","v":0},{"$f":"'[7]Dept specific info'!J94","v":0},{"$f":"'[7]Dept specific info'!K94","v":0},{"$f":"'[7]Dept specific info'!L94","v":0},{"$f":"'[7]Dept specific info'!M94","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F95","v":0},{"$f":"'[7]Dept specific info'!H95","v":0},{"$f":"'[7]Dept specific info'!I95","v":0},{"$f":"'[7]Dept specific info'!J95","v":0},{"$f":"'[7]Dept specific info'!K95","v":0},{"$f":"'[7]Dept specific info'!L95","v":0},{"$f":"'[7]Dept specific info'!M95","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F96","v":0},{"$f":"'[7]Dept specific info'!H96","v":0},{"$f":"'[7]Dept specific info'!I96","v":0},{"$f":"'[7]Dept specific info'!J96","v":0},{"$f":"'[7]Dept specific info'!K96","v":0},{"$f":"'[7]Dept specific info'!L96","v":0},{"$f":"'[7]Dept specific info'!M96","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F97","v":0},{"$f":"'[7]Dept specific info'!H97","v":0},{"$f":"'[7]Dept specific info'!I97","v":0},{"$f":"'[7]Dept specific info'!J97","v":0},{"$f":"'[7]Dept specific info'!K97","v":0},{"$f":"'[7]Dept specific info'!L97","v":0},{"$f":"'[7]Dept specific info'!M97","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F98","v":0},{"$f":"'[7]Dept specific info'!H98","v":0},{"$f":"'[7]Dept specific info'!I98","v":0},{"$f":"'[7]Dept specific info'!J98","v":0},{"$f":"'[7]Dept specific info'!K98","v":0},{"$f":"'[7]Dept specific info'!L98","v":0},{"$f":"'[7]Dept specific info'!M98","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F99","v":0},{"$f":"'[7]Dept specific info'!H99","v":0},{"$f":"'[7]Dept specific info'!I99","v":0},{"$f":"'[7]Dept specific info'!J99","v":0},{"$f":"'[7]Dept specific info'!K99","v":0},{"$f":"'[7]Dept specific info'!L99","v":0},{"$f":"'[7]Dept specific info'!M99","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F100","v":0},{"$f":"'[7]Dept specific info'!H100","v":0},{"$f":"'[7]Dept specific info'!I100","v":0},{"$f":"'[7]Dept specific info'!J100","v":0},{"$f":"'[7]Dept specific info'!K100","v":0},{"$f":"'[7]Dept specific info'!L100","v":0},{"$f":"'[7]Dept specific info'!M100","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F101","v":0},{"$f":"'[7]Dept specific info'!H101","v":0},{"$f":"'[7]Dept specific info'!I101","v":0},{"$f":"'[7]Dept specific info'!J101","v":0},{"$f":"'[7]Dept specific info'!K101","v":0},{"$f":"'[7]Dept specific info'!L101","v":0},{"$f":"'[7]Dept specific info'!M101","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F102","v":0},{"$f":"'[7]Dept specific info'!H102","v":0},{"$f":"'[7]Dept specific info'!I102","v":0},{"$f":"'[7]Dept specific info'!J102","v":0},{"$f":"'[7]Dept specific info'!K102","v":0},{"$f":"'[7]Dept specific info'!L102","v":0},{"$f":"'[7]Dept specific info'!M102","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F103","v":0},{"$f":"'[7]Dept specific info'!H103","v":0},{"$f":"'[7]Dept specific info'!I103","v":0},{"$f":"'[7]Dept specific info'!J103","v":0},{"$f":"'[7]Dept specific info'!K103","v":0},{"$f":"'[7]Dept specific info'!L103","v":0},{"$f":"'[7]Dept specific info'!M103","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F104","v":0},{"$f":"'[7]Dept specific info'!H104","v":0},{"$f":"'[7]Dept specific info'!I104","v":0},{"$f":"'[7]Dept specific info'!J104","v":0},{"$f":"'[7]Dept specific info'!K104","v":0},{"$f":"'[7]Dept specific info'!L104","v":0},{"$f":"'[7]Dept specific info'!M104","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F105","v":0},{"$f":"'[7]Dept specific info'!H105","v":0},{"$f":"'[7]Dept specific info'!I105","v":0},{"$f":"'[7]Dept specific info'!J105","v":0},{"$f":"'[7]Dept specific info'!K105","v":0},{"$f":"'[7]Dept specific info'!L105","v":0},{"$f":"'[7]Dept specific info'!M105","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F106","v":0},{"$f":"'[7]Dept specific info'!H106","v":0},{"$f":"'[7]Dept specific info'!I106","v":0},{"$f":"'[7]Dept specific info'!J106","v":0},{"$f":"'[7]Dept specific info'!K106","v":0},{"$f":"'[7]Dept specific info'!L106","v":0},{"$f":"'[7]Dept specific info'!M106","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F107","v":0},{"$f":"'[7]Dept specific info'!H107","v":0},{"$f":"'[7]Dept specific info'!I107","v":0},{"$f":"'[7]Dept specific info'!J107","v":0},{"$f":"'[7]Dept specific info'!K107","v":0},{"$f":"'[7]Dept specific info'!L107","v":0},{"$f":"'[7]Dept specific info'!M107","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F108","v":0},{"$f":"'[7]Dept specific info'!H108","v":0},{"$f":"'[7]Dept specific info'!I108","v":0},{"$f":"'[7]Dept specific info'!J108","v":0},{"$f":"'[7]Dept specific info'!K108","v":0},{"$f":"'[7]Dept specific info'!L108","v":0},{"$f":"'[7]Dept specific info'!M108","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F109","v":0},{"$f":"'[7]Dept specific info'!H109","v":0},{"$f":"'[7]Dept specific info'!I109","v":0},{"$f":"'[7]Dept specific info'!J109","v":0},{"$f":"'[7]Dept specific info'!K109","v":0},{"$f":"'[7]Dept specific info'!L109","v":0},{"$f":"'[7]Dept specific info'!M109","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F110","v":0},{"$f":"'[7]Dept specific info'!H110","v":0},{"$f":"'[7]Dept specific info'!I110","v":0},{"$f":"'[7]Dept specific info'!J110","v":0},{"$f":"'[7]Dept specific info'!K110","v":0},{"$f":"'[7]Dept specific info'!L110","v":0},{"$f":"'[7]Dept specific info'!M110","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F111","v":0},{"$f":"'[7]Dept specific info'!H111","v":0},{"$f":"'[7]Dept specific info'!I111","v":0},{"$f":"'[7]Dept specific info'!J111","v":0},{"$f":"'[7]Dept specific info'!K111","v":0},{"$f":"'[7]Dept specific info'!L111","v":0},{"$f":"'[7]Dept specific info'!M111","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F112","v":0},{"$f":"'[7]Dept specific info'!H112","v":0},{"$f":"'[7]Dept specific info'!I112","v":0},{"$f":"'[7]Dept specific info'!J112","v":0},{"$f":"'[7]Dept specific info'!K112","v":0},{"$f":"'[7]Dept specific info'!L112","v":0},{"$f":"'[7]Dept specific info'!M112","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F113","v":0},{"$f":"'[7]Dept specific info'!H113","v":0},{"$f":"'[7]Dept specific info'!I113","v":0},{"$f":"'[7]Dept specific info'!J113","v":0},{"$f":"'[7]Dept specific info'!K113","v":0},{"$f":"'[7]Dept specific info'!L113","v":0},{"$f":"'[7]Dept specific info'!M113","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F114","v":0},{"$f":"'[7]Dept specific info'!H114","v":0},{"$f":"'[7]Dept specific info'!I114","v":0},{"$f":"'[7]Dept specific info'!J114","v":0},{"$f":"'[7]Dept specific info'!K114","v":0},{"$f":"'[7]Dept specific info'!L114","v":0},{"$f":"'[7]Dept specific info'!M114","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F115","v":0},{"$f":"'[7]Dept specific info'!H115","v":0},{"$f":"'[7]Dept specific info'!I115","v":0},{"$f":"'[7]Dept specific info'!J115","v":0},{"$f":"'[7]Dept specific info'!K115","v":0},{"$f":"'[7]Dept specific info'!L115","v":0},{"$f":"'[7]Dept specific info'!M115","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F116","v":0},{"$f":"'[7]Dept specific info'!H116","v":0},{"$f":"'[7]Dept specific info'!I116","v":0},{"$f":"'[7]Dept specific info'!J116","v":0},{"$f":"'[7]Dept specific info'!K116","v":0},{"$f":"'[7]Dept specific info'!L116","v":0},{"$f":"'[7]Dept specific info'!M116","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F117","v":0},{"$f":"'[7]Dept specific info'!H117","v":0},{"$f":"'[7]Dept specific info'!I117","v":0},{"$f":"'[7]Dept specific info'!J117","v":0},{"$f":"'[7]Dept specific info'!K117","v":0},{"$f":"'[7]Dept specific info'!L117","v":0},{"$f":"'[7]Dept specific info'!M117","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F118","v":0},{"$f":"'[7]Dept specific info'!H118","v":0},{"$f":"'[7]Dept specific info'!I118","v":0},{"$f":"'[7]Dept specific info'!J118","v":0},{"$f":"'[7]Dept specific info'!K118","v":0},{"$f":"'[7]Dept specific info'!L118","v":0},{"$f":"'[7]Dept specific info'!M118","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F119","v":0},{"$f":"'[7]Dept specific info'!H119","v":0},{"$f":"'[7]Dept specific info'!I119","v":0},{"$f":"'[7]Dept specific info'!J119","v":0},{"$f":"'[7]Dept specific info'!K119","v":0},{"$f":"'[7]Dept specific info'!L119","v":0},{"$f":"'[7]Dept specific info'!M119","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F120","v":0},{"$f":"'[7]Dept specific info'!H120","v":0},{"$f":"'[7]Dept specific info'!I120","v":0},{"$f":"'[7]Dept specific info'!J120","v":0},{"$f":"'[7]Dept specific info'!K120","v":0},{"$f":"'[7]Dept specific info'!L120","v":0},{"$f":"'[7]Dept specific info'!M120","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F121","v":0},{"$f":"'[7]Dept specific info'!H121","v":0},{"$f":"'[7]Dept specific info'!I121","v":0},{"$f":"'[7]Dept specific info'!J121","v":0},{"$f":"'[7]Dept specific info'!K121","v":0},{"$f":"'[7]Dept specific info'!L121","v":0},{"$f":"'[7]Dept specific info'!M121","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F122","v":0},{"$f":"'[7]Dept specific info'!H122","v":0},{"$f":"'[7]Dept specific info'!I122","v":0},{"$f":"'[7]Dept specific info'!J122","v":0},{"$f":"'[7]Dept specific info'!K122","v":0},{"$f":"'[7]Dept specific info'!L122","v":0},{"$f":"'[7]Dept specific info'!M122","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F123","v":0},{"$f":"'[7]Dept specific info'!H123","v":0},{"$f":"'[7]Dept specific info'!I123","v":0},{"$f":"'[7]Dept specific info'!J123","v":0},{"$f":"'[7]Dept specific info'!K123","v":0},{"$f":"'[7]Dept specific info'!L123","v":0},{"$f":"'[7]Dept specific info'!M123","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F124","v":0},{"$f":"'[7]Dept specific info'!H124","v":0},{"$f":"'[7]Dept specific info'!I124","v":0},{"$f":"'[7]Dept specific info'!J124","v":0},{"$f":"'[7]Dept specific info'!K124","v":0},{"$f":"'[7]Dept specific info'!L124","v":0},{"$f":"'[7]Dept specific info'!M124","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F125","v":0},{"$f":"'[7]Dept specific info'!H125","v":0},{"$f":"'[7]Dept specific info'!I125","v":0},{"$f":"'[7]Dept specific info'!J125","v":0},{"$f":"'[7]Dept specific info'!K125","v":0},{"$f":"'[7]Dept specific info'!L125","v":0},{"$f":"'[7]Dept specific info'!M125","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F126","v":0},{"$f":"'[7]Dept specific info'!H126","v":0},{"$f":"'[7]Dept specific info'!I126","v":0},{"$f":"'[7]Dept specific info'!J126","v":0},{"$f":"'[7]Dept specific info'!K126","v":0},{"$f":"'[7]Dept specific info'!L126","v":0},{"$f":"'[7]Dept specific info'!M126","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F127","v":0},{"$f":"'[7]Dept specific info'!H127","v":0},{"$f":"'[7]Dept specific info'!I127","v":0},{"$f":"'[7]Dept specific info'!J127","v":0},{"$f":"'[7]Dept specific info'!K127","v":0},{"$f":"'[7]Dept specific info'!L127","v":0},{"$f":"'[7]Dept specific info'!M127","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F128","v":0},{"$f":"'[7]Dept specific info'!H128","v":0},{"$f":"'[7]Dept specific info'!I128","v":0},{"$f":"'[7]Dept specific info'!J128","v":0},{"$f":"'[7]Dept specific info'!K128","v":0},{"$f":"'[7]Dept specific info'!L128","v":0},{"$f":"'[7]Dept specific info'!M128","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F129","v":0},{"$f":"'[7]Dept specific info'!H129","v":0},{"$f":"'[7]Dept specific info'!I129","v":0},{"$f":"'[7]Dept specific info'!J129","v":0},{"$f":"'[7]Dept specific info'!K129","v":0},{"$f":"'[7]Dept specific info'!L129","v":0},{"$f":"'[7]Dept specific info'!M129","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F130","v":0},{"$f":"'[7]Dept specific info'!H130","v":0},{"$f":"'[7]Dept specific info'!I130","v":0},{"$f":"'[7]Dept specific info'!J130","v":0},{"$f":"'[7]Dept specific info'!K130","v":0},{"$f":"'[7]Dept specific info'!L130","v":0},{"$f":"'[7]Dept specific info'!M130","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F131","v":0},{"$f":"'[7]Dept specific info'!H131","v":0},{"$f":"'[7]Dept specific info'!I131","v":0},{"$f":"'[7]Dept specific info'!J131","v":0},{"$f":"'[7]Dept specific info'!K131","v":0},{"$f":"'[7]Dept specific info'!L131","v":0},{"$f":"'[7]Dept specific info'!M131","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F132","v":0},{"$f":"'[7]Dept specific info'!H132","v":0},{"$f":"'[7]Dept specific info'!I132","v":0},{"$f":"'[7]Dept specific info'!J132","v":0},{"$f":"'[7]Dept specific info'!K132","v":0},{"$f":"'[7]Dept specific info'!L132","v":0},{"$f":"'[7]Dept specific info'!M132","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F133","v":0},{"$f":"'[7]Dept specific info'!H133","v":0},{"$f":"'[7]Dept specific info'!I133","v":0},{"$f":"'[7]Dept specific info'!J133","v":0},{"$f":"'[7]Dept specific info'!K133","v":0},{"$f":"'[7]Dept specific info'!L133","v":0},{"$f":"'[7]Dept specific info'!M133","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F134","v":0},{"$f":"'[7]Dept specific info'!H134","v":0},{"$f":"'[7]Dept specific info'!I134","v":0},{"$f":"'[7]Dept specific info'!J134","v":0},{"$f":"'[7]Dept specific info'!K134","v":0},{"$f":"'[7]Dept specific info'!L134","v":0},{"$f":"'[7]Dept specific info'!M134","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F135","v":0},{"$f":"'[7]Dept specific info'!H135","v":0},{"$f":"'[7]Dept specific info'!I135","v":0},{"$f":"'[7]Dept specific info'!J135","v":0},{"$f":"'[7]Dept specific info'!K135","v":0},{"$f":"'[7]Dept specific info'!L135","v":0},{"$f":"'[7]Dept specific info'!M135","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F136","v":0},{"$f":"'[7]Dept specific info'!H136","v":0},{"$f":"'[7]Dept specific info'!I136","v":0},{"$f":"'[7]Dept specific info'!J136","v":0},{"$f":"'[7]Dept specific info'!K136","v":0},{"$f":"'[7]Dept specific info'!L136","v":0},{"$f":"'[7]Dept specific info'!M136","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F137","v":0},{"$f":"'[7]Dept specific info'!H137","v":0},{"$f":"'[7]Dept specific info'!I137","v":0},{"$f":"'[7]Dept specific info'!J137","v":0},{"$f":"'[7]Dept specific info'!K137","v":0},{"$f":"'[7]Dept specific info'!L137","v":0},{"$f":"'[7]Dept specific info'!M137","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F138","v":0},{"$f":"'[7]Dept specific info'!H138","v":0},{"$f":"'[7]Dept specific info'!I138","v":0},{"$f":"'[7]Dept specific info'!J138","v":0},{"$f":"'[7]Dept specific info'!K138","v":0},{"$f":"'[7]Dept specific info'!L138","v":0},{"$f":"'[7]Dept specific info'!M138","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F139","v":0},{"$f":"'[7]Dept specific info'!H139","v":0},{"$f":"'[7]Dept specific info'!I139","v":0},{"$f":"'[7]Dept specific info'!J139","v":0},{"$f":"'[7]Dept specific info'!K139","v":0},{"$f":"'[7]Dept specific info'!L139","v":0},{"$f":"'[7]Dept specific info'!M139","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F140","v":0},{"$f":"'[7]Dept specific info'!H140","v":0},{"$f":"'[7]Dept specific info'!I140","v":0},{"$f":"'[7]Dept specific info'!J140","v":0},{"$f":"'[7]Dept specific info'!K140","v":0},{"$f":"'[7]Dept specific info'!L140","v":0},{"$f":"'[7]Dept specific info'!M140","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F141","v":0},{"$f":"'[7]Dept specific info'!H141","v":0},{"$f":"'[7]Dept specific info'!I141","v":0},{"$f":"'[7]Dept specific info'!J141","v":0},{"$f":"'[7]Dept specific info'!K141","v":0},{"$f":"'[7]Dept specific info'!L141","v":0},{"$f":"'[7]Dept specific info'!M141","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F142","v":0},{"$f":"'[7]Dept specific info'!H142","v":0},{"$f":"'[7]Dept specific info'!I142","v":0},{"$f":"'[7]Dept specific info'!J142","v":0},{"$f":"'[7]Dept specific info'!K142","v":0},{"$f":"'[7]Dept specific info'!L142","v":0},{"$f":"'[7]Dept specific info'!M142","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F143","v":0},{"$f":"'[7]Dept specific info'!H143","v":0},{"$f":"'[7]Dept specific info'!I143","v":0},{"$f":"'[7]Dept specific info'!J143","v":0},{"$f":"'[7]Dept specific info'!K143","v":0},{"$f":"'[7]Dept specific info'!L143","v":0},{"$f":"'[7]Dept specific info'!M143","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F144","v":0},{"$f":"'[7]Dept specific info'!H144","v":0},{"$f":"'[7]Dept specific info'!I144","v":0},{"$f":"'[7]Dept specific info'!J144","v":0},{"$f":"'[7]Dept specific info'!K144","v":0},{"$f":"'[7]Dept specific info'!L144","v":0},{"$f":"'[7]Dept specific info'!M144","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F145","v":0},{"$f":"'[7]Dept specific info'!H145","v":0},{"$f":"'[7]Dept specific info'!I145","v":0},{"$f":"'[7]Dept specific info'!J145","v":0},{"$f":"'[7]Dept specific info'!K145","v":0},{"$f":"'[7]Dept specific info'!L145","v":0},{"$f":"'[7]Dept specific info'!M145","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F146","v":0},{"$f":"'[7]Dept specific info'!H146","v":0},{"$f":"'[7]Dept specific info'!I146","v":0},{"$f":"'[7]Dept specific info'!J146","v":0},{"$f":"'[7]Dept specific info'!K146","v":0},{"$f":"'[7]Dept specific info'!L146","v":0},{"$f":"'[7]Dept specific info'!M146","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F147","v":0},{"$f":"'[7]Dept specific info'!H147","v":0},{"$f":"'[7]Dept specific info'!I147","v":0},{"$f":"'[7]Dept specific info'!J147","v":0},{"$f":"'[7]Dept specific info'!K147","v":0},{"$f":"'[7]Dept specific info'!L147","v":0},{"$f":"'[7]Dept specific info'!M147","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F148","v":0},{"$f":"'[7]Dept specific info'!H148","v":0},{"$f":"'[7]Dept specific info'!I148","v":0},{"$f":"'[7]Dept specific info'!J148","v":0},{"$f":"'[7]Dept specific info'!K148","v":0},{"$f":"'[7]Dept specific info'!L148","v":0},{"$f":"'[7]Dept specific info'!M148","v":0}]
[{"$f":"IF(SUM(COUNTIF(F149:M360,\"<>0\")-COUNTBLANK(F149:M360))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F149","v":0},{"$f":"'[7]Dept specific info'!H149","v":0},{"$f":"'[7]Dept specific info'!I149","v":0},{"$f":"'[7]Dept specific info'!J149","v":0},{"$f":"'[7]Dept specific info'!K149","v":0},{"$f":"'[7]Dept specific info'!L149","v":0},{"$f":"'[7]Dept specific info'!M149","v":0}]
[{"$f":"IF(SUM(COUNTIF(F150:M361,\"<>0\")-COUNTBLANK(F150:M361))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F150","v":0},{"$f":"'[7]Dept specific info'!H150","v":0},{"$f":"'[7]Dept specific info'!I150","v":0},{"$f":"'[7]Dept specific info'!J150","v":0},{"$f":"'[7]Dept specific info'!K150","v":0},{"$f":"'[7]Dept specific info'!L150","v":0},{"$f":"'[7]Dept specific info'!M150","v":0}]
[{"$f":"IF(SUM(COUNTIF(F151:M362,\"<>0\")-COUNTBLANK(F151:M362))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F151","v":0},{"$f":"'[7]Dept specific info'!H151","v":0},{"$f":"'[7]Dept specific info'!I151","v":0},{"$f":"'[7]Dept specific info'!J151","v":0},{"$f":"'[7]Dept specific info'!K151","v":0},{"$f":"'[7]Dept specific info'!L151","v":0},{"$f":"'[7]Dept specific info'!M151","v":0}]
[{"$f":"IF(SUM(COUNTIF(F152:M363,\"<>0\")-COUNTBLANK(F152:M363))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F152","v":0},{"$f":"'[7]Dept specific info'!H152","v":0},{"$f":"'[7]Dept specific info'!I152","v":0},{"$f":"'[7]Dept specific info'!J152","v":0},{"$f":"'[7]Dept specific info'!K152","v":0},{"$f":"'[7]Dept specific info'!L152","v":0},{"$f":"'[7]Dept specific info'!M152","v":0}]
[{"$f":"IF(SUM(COUNTIF(F153:M364,\"<>0\")-COUNTBLANK(F153:M364))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F153","v":0},{"$f":"'[7]Dept specific info'!H153","v":0},{"$f":"'[7]Dept specific info'!I153","v":0},{"$f":"'[7]Dept specific info'!J153","v":0},{"$f":"'[7]Dept specific info'!K153","v":0},{"$f":"'[7]Dept specific info'!L153","v":0},{"$f":"'[7]Dept specific info'!M153","v":0}]
[{"$f":"IF(SUM(COUNTIF(F154:M364,\"<>0\")-COUNTBLANK(F154:M364))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F154","v":0},{"$f":"'[7]Dept specific info'!H154","v":0},{"$f":"'[7]Dept specific info'!I154","v":0},{"$f":"'[7]Dept specific info'!J154","v":0},{"$f":"'[7]Dept specific info'!K154","v":0},{"$f":"'[7]Dept specific info'!L154","v":0},{"$f":"'[7]Dept specific info'!M154","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F155","v":0},{"$f":"'[7]Dept specific info'!H155","v":0},{"$f":"'[7]Dept specific info'!I155","v":0},{"$f":"'[7]Dept specific info'!J155","v":0},{"$f":"'[7]Dept specific info'!K155","v":0},{"$f":"'[7]Dept specific info'!L155","v":0},{"$f":"'[7]Dept specific info'!M155","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F156","v":0},{"$f":"'[7]Dept specific info'!H156","v":0},{"$f":"'[7]Dept specific info'!I156","v":0},{"$f":"'[7]Dept specific info'!J156","v":0},{"$f":"'[7]Dept specific info'!K156","v":0},{"$f":"'[7]Dept specific info'!L156","v":0},{"$f":"'[7]Dept specific info'!M156","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F157","v":0},{"$f":"'[7]Dept specific info'!H157","v":0},{"$f":"'[7]Dept specific info'!I157","v":0},{"$f":"'[7]Dept specific info'!J157","v":0},{"$f":"'[7]Dept specific info'!K157","v":0},{"$f":"'[7]Dept specific info'!L157","v":0},{"$f":"'[7]Dept specific info'!M157","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F158","v":0},{"$f":"'[7]Dept specific info'!H158","v":0},{"$f":"'[7]Dept specific info'!I158","v":0},{"$f":"'[7]Dept specific info'!J158","v":0},{"$f":"'[7]Dept specific info'!K158","v":0},{"$f":"'[7]Dept specific info'!L158","v":0},{"$f":"'[7]Dept specific info'!M158","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F159","v":0},{"$f":"'[7]Dept specific info'!H159","v":0},{"$f":"'[7]Dept specific info'!I159","v":0},{"$f":"'[7]Dept specific info'!J159","v":0},{"$f":"'[7]Dept specific info'!K159","v":0},{"$f":"'[7]Dept specific info'!L159","v":0},{"$f":"'[7]Dept specific info'!M159","v":0}]
[{"$f":"IF(SUM(COUNTIF(F160:M160,\"<>0\")-COUNTBLANK(F160:M160))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F160","v":0},{"$f":"'[7]Dept specific info'!H160","v":0},{"$f":"'[7]Dept specific info'!I160","v":0},{"$f":"'[7]Dept specific info'!J160","v":0},{"$f":"'[7]Dept specific info'!K160","v":0},{"$f":"'[7]Dept specific info'!L160","v":0},{"$f":"'[7]Dept specific info'!M160","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F161","v":0},{"$f":"'[7]Dept specific info'!H161","v":0},{"$f":"'[7]Dept specific info'!I161","v":0},{"$f":"'[7]Dept specific info'!J161","v":0},{"$f":"'[7]Dept specific info'!K161","v":0},{"$f":"'[7]Dept specific info'!L161","v":0},{"$f":"'[7]Dept specific info'!M161","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F162","v":0},{"$f":"'[7]Dept specific info'!H162","v":0},{"$f":"'[7]Dept specific info'!I162","v":0},{"$f":"'[7]Dept specific info'!J162","v":0},{"$f":"'[7]Dept specific info'!K162","v":0},{"$f":"'[7]Dept specific info'!L162","v":0},{"$f":"'[7]Dept specific info'!M162","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F163","v":0},{"$f":"'[7]Dept specific info'!H163","v":0},{"$f":"'[7]Dept specific info'!I163","v":0},{"$f":"'[7]Dept specific info'!J163","v":0},{"$f":"'[7]Dept specific info'!K163","v":0},{"$f":"'[7]Dept specific info'!L163","v":0},{"$f":"'[7]Dept specific info'!M163","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F164","v":0},{"$f":"'[7]Dept specific info'!H164","v":0},{"$f":"'[7]Dept specific info'!I164","v":0},{"$f":"'[7]Dept specific info'!J164","v":0},{"$f":"'[7]Dept specific info'!K164","v":0},{"$f":"'[7]Dept specific info'!L164","v":0},{"$f":"'[7]Dept specific info'!M164","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F165","v":0},{"$f":"'[7]Dept specific info'!H165","v":0},{"$f":"'[7]Dept specific info'!I165","v":0},{"$f":"'[7]Dept specific info'!J165","v":0},{"$f":"'[7]Dept specific info'!K165","v":0},{"$f":"'[7]Dept specific info'!L165","v":0},{"$f":"'[7]Dept specific info'!M165","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F166","v":0},{"$f":"'[7]Dept specific info'!H166","v":0},{"$f":"'[7]Dept specific info'!I166","v":0},{"$f":"'[7]Dept specific info'!J166","v":0},{"$f":"'[7]Dept specific info'!K166","v":0},{"$f":"'[7]Dept specific info'!L166","v":0},{"$f":"'[7]Dept specific info'!M166","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F167","v":0},{"$f":"'[7]Dept specific info'!H167","v":0},{"$f":"'[7]Dept specific info'!I167","v":0},{"$f":"'[7]Dept specific info'!J167","v":0},{"$f":"'[7]Dept specific info'!K167","v":0},{"$f":"'[7]Dept specific info'!L167","v":0},{"$f":"'[7]Dept specific info'!M167","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F168","v":0},{"$f":"'[7]Dept specific info'!H168","v":0},{"$f":"'[7]Dept specific info'!I168","v":0},{"$f":"'[7]Dept specific info'!J168","v":0},{"$f":"'[7]Dept specific info'!K168","v":0},{"$f":"'[7]Dept specific info'!L168","v":0},{"$f":"'[7]Dept specific info'!M168","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F169","v":0},{"$f":"'[7]Dept specific info'!H169","v":0},{"$f":"'[7]Dept specific info'!I169","v":0},{"$f":"'[7]Dept specific info'!J169","v":0},{"$f":"'[7]Dept specific info'!K169","v":0},{"$f":"'[7]Dept specific info'!L169","v":0},{"$f":"'[7]Dept specific info'!M169","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F170","v":0},{"$f":"'[7]Dept specific info'!H170","v":0},{"$f":"'[7]Dept specific info'!I170","v":0},{"$f":"'[7]Dept specific info'!J170","v":0},{"$f":"'[7]Dept specific info'!K170","v":0},{"$f":"'[7]Dept specific info'!L170","v":0},{"$f":"'[7]Dept specific info'!M170","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F171","v":0},{"$f":"'[7]Dept specific info'!H171","v":0},{"$f":"'[7]Dept specific info'!I171","v":0},{"$f":"'[7]Dept specific info'!J171","v":0},{"$f":"'[7]Dept specific info'!K171","v":0},{"$f":"'[7]Dept specific info'!L171","v":0},{"$f":"'[7]Dept specific info'!M171","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F172","v":0},{"$f":"'[7]Dept specific info'!H172","v":0},{"$f":"'[7]Dept specific info'!I172","v":0},{"$f":"'[7]Dept specific info'!J172","v":0},{"$f":"'[7]Dept specific info'!K172","v":0},{"$f":"'[7]Dept specific info'!L172","v":0},{"$f":"'[7]Dept specific info'!M172","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F173","v":0},{"$f":"'[7]Dept specific info'!H173","v":0},{"$f":"'[7]Dept specific info'!I173","v":0},{"$f":"'[7]Dept specific info'!J173","v":0},{"$f":"'[7]Dept specific info'!K173","v":0},{"$f":"'[7]Dept specific info'!L173","v":0},{"$f":"'[7]Dept specific info'!M173","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F174","v":0},{"$f":"'[7]Dept specific info'!H174","v":0},{"$f":"'[7]Dept specific info'!I174","v":0},{"$f":"'[7]Dept specific info'!J174","v":0},{"$f":"'[7]Dept specific info'!K174","v":0},{"$f":"'[7]Dept specific info'!L174","v":0},{"$f":"'[7]Dept specific info'!M174","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F175","v":0},{"$f":"'[7]Dept specific info'!H175","v":0},{"$f":"'[7]Dept specific info'!I175","v":0},{"$f":"'[7]Dept specific info'!J175","v":0},{"$f":"'[7]Dept specific info'!K175","v":0},{"$f":"'[7]Dept specific info'!L175","v":0},{"$f":"'[7]Dept specific info'!M175","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F176","v":0},{"$f":"'[7]Dept specific info'!H176","v":0},{"$f":"'[7]Dept specific info'!I176","v":0},{"$f":"'[7]Dept specific info'!J176","v":0},{"$f":"'[7]Dept specific info'!K176","v":0},{"$f":"'[7]Dept specific info'!L176","v":0},{"$f":"'[7]Dept specific info'!M176","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F177","v":0},{"$f":"'[7]Dept specific info'!H177","v":0},{"$f":"'[7]Dept specific info'!I177","v":0},{"$f":"'[7]Dept specific info'!J177","v":0},{"$f":"'[7]Dept specific info'!K177","v":0},{"$f":"'[7]Dept specific info'!L177","v":0},{"$f":"'[7]Dept specific info'!M177","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F178","v":0},{"$f":"'[7]Dept specific info'!H178","v":0},{"$f":"'[7]Dept specific info'!I178","v":0},{"$f":"'[7]Dept specific info'!J178","v":0},{"$f":"'[7]Dept specific info'!K178","v":0},{"$f":"'[7]Dept specific info'!L178","v":0},{"$f":"'[7]Dept specific info'!M178","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F179","v":0},{"$f":"'[7]Dept specific info'!H179","v":0},{"$f":"'[7]Dept specific info'!I179","v":0},{"$f":"'[7]Dept specific info'!J179","v":0},{"$f":"'[7]Dept specific info'!K179","v":0},{"$f":"'[7]Dept specific info'!L179","v":0},{"$f":"'[7]Dept specific info'!M179","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F180","v":0},{"$f":"'[7]Dept specific info'!H180","v":0},{"$f":"'[7]Dept specific info'!I180","v":0},{"$f":"'[7]Dept specific info'!J180","v":0},{"$f":"'[7]Dept specific info'!K180","v":0},{"$f":"'[7]Dept specific info'!L180","v":0},{"$f":"'[7]Dept specific info'!M180","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F181","v":0},{"$f":"'[7]Dept specific info'!H181","v":0},{"$f":"'[7]Dept specific info'!I181","v":0},{"$f":"'[7]Dept specific info'!J181","v":0},{"$f":"'[7]Dept specific info'!K181","v":0},{"$f":"'[7]Dept specific info'!L181","v":0},{"$f":"'[7]Dept specific info'!M181","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F182","v":0},{"$f":"'[7]Dept specific info'!H182","v":0},{"$f":"'[7]Dept specific info'!I182","v":0},{"$f":"'[7]Dept specific info'!J182","v":0},{"$f":"'[7]Dept specific info'!K182","v":0},{"$f":"'[7]Dept specific info'!L182","v":0},{"$f":"'[7]Dept specific info'!M182","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F183","v":0},{"$f":"'[7]Dept specific info'!H183","v":0},{"$f":"'[7]Dept specific info'!I183","v":0},{"$f":"'[7]Dept specific info'!J183","v":0},{"$f":"'[7]Dept specific info'!K183","v":0},{"$f":"'[7]Dept specific info'!L183","v":0},{"$f":"'[7]Dept specific info'!M183","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F184","v":0},{"$f":"'[7]Dept specific info'!H184","v":0},{"$f":"'[7]Dept specific info'!I184","v":0},{"$f":"'[7]Dept specific info'!J184","v":0},{"$f":"'[7]Dept specific info'!K184","v":0},{"$f":"'[7]Dept specific info'!L184","v":0},{"$f":"'[7]Dept specific info'!M184","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F185","v":0},{"$f":"'[7]Dept specific info'!H185","v":0},{"$f":"'[7]Dept specific info'!I185","v":0},{"$f":"'[7]Dept specific info'!J185","v":0},{"$f":"'[7]Dept specific info'!K185","v":0},{"$f":"'[7]Dept specific info'!L185","v":0},{"$f":"'[7]Dept specific info'!M185","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F186","v":0},{"$f":"'[7]Dept specific info'!H186","v":0},{"$f":"'[7]Dept specific info'!I186","v":0},{"$f":"'[7]Dept specific info'!J186","v":0},{"$f":"'[7]Dept specific info'!K186","v":0},{"$f":"'[7]Dept specific info'!L186","v":0},{"$f":"'[7]Dept specific info'!M186","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F187","v":0},{"$f":"'[7]Dept specific info'!H187","v":0},{"$f":"'[7]Dept specific info'!I187","v":0},{"$f":"'[7]Dept specific info'!J187","v":0},{"$f":"'[7]Dept specific info'!K187","v":0},{"$f":"'[7]Dept specific info'!L187","v":0},{"$f":"'[7]Dept specific info'!M187","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F188","v":0},{"$f":"'[7]Dept specific info'!H188","v":0},{"$f":"'[7]Dept specific info'!I188","v":0},{"$f":"'[7]Dept specific info'!J188","v":0},{"$f":"'[7]Dept specific info'!K188","v":0},{"$f":"'[7]Dept specific info'!L188","v":0},{"$f":"'[7]Dept specific info'!M188","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F189","v":0},{"$f":"'[7]Dept specific info'!H189","v":0},{"$f":"'[7]Dept specific info'!I189","v":0},{"$f":"'[7]Dept specific info'!J189","v":0},{"$f":"'[7]Dept specific info'!K189","v":0},{"$f":"'[7]Dept specific info'!L189","v":0},{"$f":"'[7]Dept specific info'!M189","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F190","v":0},{"$f":"'[7]Dept specific info'!H190","v":0},{"$f":"'[7]Dept specific info'!I190","v":0},{"$f":"'[7]Dept specific info'!J190","v":0},{"$f":"'[7]Dept specific info'!K190","v":0},{"$f":"'[7]Dept specific info'!L190","v":0},{"$f":"'[7]Dept specific info'!M190","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F191","v":0},{"$f":"'[7]Dept specific info'!H191","v":0},{"$f":"'[7]Dept specific info'!I191","v":0},{"$f":"'[7]Dept specific info'!J191","v":0},{"$f":"'[7]Dept specific info'!K191","v":0},{"$f":"'[7]Dept specific info'!L191","v":0},{"$f":"'[7]Dept specific info'!M191","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F192","v":0},{"$f":"'[7]Dept specific info'!H192","v":0},{"$f":"'[7]Dept specific info'!I192","v":0},{"$f":"'[7]Dept specific info'!J192","v":0},{"$f":"'[7]Dept specific info'!K192","v":0},{"$f":"'[7]Dept specific info'!L192","v":0},{"$f":"'[7]Dept specific info'!M192","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F193","v":0},{"$f":"'[7]Dept specific info'!H193","v":0},{"$f":"'[7]Dept specific info'!I193","v":0},{"$f":"'[7]Dept specific info'!J193","v":0},{"$f":"'[7]Dept specific info'!K193","v":0},{"$f":"'[7]Dept specific info'!L193","v":0},{"$f":"'[7]Dept specific info'!M193","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F194","v":0},{"$f":"'[7]Dept specific info'!H194","v":0},{"$f":"'[7]Dept specific info'!I194","v":0},{"$f":"'[7]Dept specific info'!J194","v":0},{"$f":"'[7]Dept specific info'!K194","v":0},{"$f":"'[7]Dept specific info'!L194","v":0},{"$f":"'[7]Dept specific info'!M194","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F195","v":0},{"$f":"'[7]Dept specific info'!H195","v":0},{"$f":"'[7]Dept specific info'!I195","v":0},{"$f":"'[7]Dept specific info'!J195","v":0},{"$f":"'[7]Dept specific info'!K195","v":0},{"$f":"'[7]Dept specific info'!L195","v":0},{"$f":"'[7]Dept specific info'!M195","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F196","v":0},{"$f":"'[7]Dept specific info'!H196","v":0},{"$f":"'[7]Dept specific info'!I196","v":0},{"$f":"'[7]Dept specific info'!J196","v":0},{"$f":"'[7]Dept specific info'!K196","v":0},{"$f":"'[7]Dept specific info'!L196","v":0},{"$f":"'[7]Dept specific info'!M196","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F197","v":0},{"$f":"'[7]Dept specific info'!H197","v":0},{"$f":"'[7]Dept specific info'!I197","v":0},{"$f":"'[7]Dept specific info'!J197","v":0},{"$f":"'[7]Dept specific info'!K197","v":0},{"$f":"'[7]Dept specific info'!L197","v":0},{"$f":"'[7]Dept specific info'!M197","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F198","v":0},{"$f":"'[7]Dept specific info'!H198","v":0},{"$f":"'[7]Dept specific info'!I198","v":0},{"$f":"'[7]Dept specific info'!J198","v":0},{"$f":"'[7]Dept specific info'!K198","v":0},{"$f":"'[7]Dept specific info'!L198","v":0},{"$f":"'[7]Dept specific info'!M198","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F199","v":0},{"$f":"'[7]Dept specific info'!H199","v":0},{"$f":"'[7]Dept specific info'!I199","v":0},{"$f":"'[7]Dept specific info'!J199","v":0},{"$f":"'[7]Dept specific info'!K199","v":0},{"$f":"'[7]Dept specific info'!L199","v":0},{"$f":"'[7]Dept specific info'!M199","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F200","v":0},{"$f":"'[7]Dept specific info'!H200","v":0},{"$f":"'[7]Dept specific info'!I200","v":0},{"$f":"'[7]Dept specific info'!J200","v":0},{"$f":"'[7]Dept specific info'!K200","v":0},{"$f":"'[7]Dept specific info'!L200","v":0},{"$f":"'[7]Dept specific info'!M200","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F201","v":0},{"$f":"'[7]Dept specific info'!H201","v":0},{"$f":"'[7]Dept specific info'!I201","v":0},{"$f":"'[7]Dept specific info'!J201","v":0},{"$f":"'[7]Dept specific info'!K201","v":0},{"$f":"'[7]Dept specific info'!L201","v":0},{"$f":"'[7]Dept specific info'!M201","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F202","v":0},{"$f":"'[7]Dept specific info'!H202","v":0},{"$f":"'[7]Dept specific info'!I202","v":0},{"$f":"'[7]Dept specific info'!J202","v":0},{"$f":"'[7]Dept specific info'!K202","v":0},{"$f":"'[7]Dept specific info'!L202","v":0},{"$f":"'[7]Dept specific info'!M202","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F203","v":0},{"$f":"'[7]Dept specific info'!H203","v":0},{"$f":"'[7]Dept specific info'!I203","v":0},{"$f":"'[7]Dept specific info'!J203","v":0},{"$f":"'[7]Dept specific info'!K203","v":0},{"$f":"'[7]Dept specific info'!L203","v":0},{"$f":"'[7]Dept specific info'!M203","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F204","v":0},{"$f":"'[7]Dept specific info'!H204","v":0},{"$f":"'[7]Dept specific info'!I204","v":0},{"$f":"'[7]Dept specific info'!J204","v":0},{"$f":"'[7]Dept specific info'!K204","v":0},{"$f":"'[7]Dept specific info'!L204","v":0},{"$f":"'[7]Dept specific info'!M204","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F205","v":0},{"$f":"'[7]Dept specific info'!H205","v":0},{"$f":"'[7]Dept specific info'!I205","v":0},{"$f":"'[7]Dept specific info'!J205","v":0},{"$f":"'[7]Dept specific info'!K205","v":0},{"$f":"'[7]Dept specific info'!L205","v":0},{"$f":"'[7]Dept specific info'!M205","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F206","v":0},{"$f":"'[7]Dept specific info'!H206","v":0},{"$f":"'[7]Dept specific info'!I206","v":0},{"$f":"'[7]Dept specific info'!J206","v":0},{"$f":"'[7]Dept specific info'!K206","v":0},{"$f":"'[7]Dept specific info'!L206","v":0},{"$f":"'[7]Dept specific info'!M206","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F207","v":0},{"$f":"'[7]Dept specific info'!H207","v":0},{"$f":"'[7]Dept specific info'!I207","v":0},{"$f":"'[7]Dept specific info'!J207","v":0},{"$f":"'[7]Dept specific info'!K207","v":0},{"$f":"'[7]Dept specific info'!L207","v":0},{"$f":"'[7]Dept specific info'!M207","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F208","v":0},{"$f":"'[7]Dept specific info'!H208","v":0},{"$f":"'[7]Dept specific info'!I208","v":0},{"$f":"'[7]Dept specific info'!J208","v":0},{"$f":"'[7]Dept specific info'!K208","v":0},{"$f":"'[7]Dept specific info'!L208","v":0},{"$f":"'[7]Dept specific info'!M208","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F209","v":0},{"$f":"'[7]Dept specific info'!H209","v":0},{"$f":"'[7]Dept specific info'!I209","v":0},{"$f":"'[7]Dept specific info'!J209","v":0},{"$f":"'[7]Dept specific info'!K209","v":0},{"$f":"'[7]Dept specific info'!L209","v":0},{"$f":"'[7]Dept specific info'!M209","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F210","v":0},{"$f":"'[7]Dept specific info'!H210","v":0},{"$f":"'[7]Dept specific info'!I210","v":0},{"$f":"'[7]Dept specific info'!J210","v":0},{"$f":"'[7]Dept specific info'!K210","v":0},{"$f":"'[7]Dept specific info'!L210","v":0},{"$f":"'[7]Dept specific info'!M210","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F211","v":0},{"$f":"'[7]Dept specific info'!H211","v":0},{"$f":"'[7]Dept specific info'!I211","v":0},{"$f":"'[7]Dept specific info'!J211","v":0},{"$f":"'[7]Dept specific info'!K211","v":0},{"$f":"'[7]Dept specific info'!L211","v":0},{"$f":"'[7]Dept specific info'!M211","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F212","v":0},{"$f":"'[7]Dept specific info'!H212","v":0},{"$f":"'[7]Dept specific info'!I212","v":0},{"$f":"'[7]Dept specific info'!J212","v":0},{"$f":"'[7]Dept specific info'!K212","v":0},{"$f":"'[7]Dept specific info'!L212","v":0},{"$f":"'[7]Dept specific info'!M212","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F213","v":0},{"$f":"'[7]Dept specific info'!H213","v":0},{"$f":"'[7]Dept specific info'!I213","v":0},{"$f":"'[7]Dept specific info'!J213","v":0},{"$f":"'[7]Dept specific info'!K213","v":0},{"$f":"'[7]Dept specific info'!L213","v":0},{"$f":"'[7]Dept specific info'!M213","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F214","v":0},{"$f":"'[7]Dept specific info'!H214","v":0},{"$f":"'[7]Dept specific info'!I214","v":0},{"$f":"'[7]Dept specific info'!J214","v":0},{"$f":"'[7]Dept specific info'!K214","v":0},{"$f":"'[7]Dept specific info'!L214","v":0},{"$f":"'[7]Dept specific info'!M214","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F215","v":0},{"$f":"'[7]Dept specific info'!H215","v":0},{"$f":"'[7]Dept specific info'!I215","v":0},{"$f":"'[7]Dept specific info'!J215","v":0},{"$f":"'[7]Dept specific info'!K215","v":0},{"$f":"'[7]Dept specific info'!L215","v":0},{"$f":"'[7]Dept specific info'!M215","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F216","v":0},{"$f":"'[7]Dept specific info'!H216","v":0},{"$f":"'[7]Dept specific info'!I216","v":0},{"$f":"'[7]Dept specific info'!J216","v":0},{"$f":"'[7]Dept specific info'!K216","v":0},{"$f":"'[7]Dept specific info'!L216","v":0},{"$f":"'[7]Dept specific info'!M216","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F217","v":0},{"$f":"'[7]Dept specific info'!H217","v":0},{"$f":"'[7]Dept specific info'!I217","v":0},{"$f":"'[7]Dept specific info'!J217","v":0},{"$f":"'[7]Dept specific info'!K217","v":0},{"$f":"'[7]Dept specific info'!L217","v":0},{"$f":"'[7]Dept specific info'!M217","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F218","v":0},{"$f":"'[7]Dept specific info'!H218","v":0},{"$f":"'[7]Dept specific info'!I218","v":0},{"$f":"'[7]Dept specific info'!J218","v":0},{"$f":"'[7]Dept specific info'!K218","v":0},{"$f":"'[7]Dept specific info'!L218","v":0},{"$f":"'[7]Dept specific info'!M218","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F219","v":0},{"$f":"'[7]Dept specific info'!H219","v":0},{"$f":"'[7]Dept specific info'!I219","v":0},{"$f":"'[7]Dept specific info'!J219","v":0},{"$f":"'[7]Dept specific info'!K219","v":0},{"$f":"'[7]Dept specific info'!L219","v":0},{"$f":"'[7]Dept specific info'!M219","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F220","v":0},{"$f":"'[7]Dept specific info'!H220","v":0},{"$f":"'[7]Dept specific info'!I220","v":0},{"$f":"'[7]Dept specific info'!J220","v":0},{"$f":"'[7]Dept specific info'!K220","v":0},{"$f":"'[7]Dept specific info'!L220","v":0},{"$f":"'[7]Dept specific info'!M220","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F221","v":0},{"$f":"'[7]Dept specific info'!H221","v":0},{"$f":"'[7]Dept specific info'!I221","v":0},{"$f":"'[7]Dept specific info'!J221","v":0},{"$f":"'[7]Dept specific info'!K221","v":0},{"$f":"'[7]Dept specific info'!L221","v":0},{"$f":"'[7]Dept specific info'!M221","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F222","v":0},{"$f":"'[7]Dept specific info'!H222","v":0},{"$f":"'[7]Dept specific info'!I222","v":0},{"$f":"'[7]Dept specific info'!J222","v":0},{"$f":"'[7]Dept specific info'!K222","v":0},{"$f":"'[7]Dept specific info'!L222","v":0},{"$f":"'[7]Dept specific info'!M222","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F223","v":0},{"$f":"'[7]Dept specific info'!H223","v":0},{"$f":"'[7]Dept specific info'!I223","v":0},{"$f":"'[7]Dept specific info'!J223","v":0},{"$f":"'[7]Dept specific info'!K223","v":0},{"$f":"'[7]Dept specific info'!L223","v":0},{"$f":"'[7]Dept specific info'!M223","v":0}]
[{"$f":"IF(SUM(COUNTIF(F224:M224,\"<>0\")-COUNTBLANK(F224:M224))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F224","v":0},{"$f":"'[7]Dept specific info'!H224","v":0},{"$f":"'[7]Dept specific info'!I224","v":0},{"$f":"'[7]Dept specific info'!J224","v":0},{"$f":"'[7]Dept specific info'!K224","v":0},{"$f":"'[7]Dept specific info'!L224","v":0},{"$f":"'[7]Dept specific info'!M224","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F225","v":0},{"$f":"'[7]Dept specific info'!H225","v":0},{"$f":"'[7]Dept specific info'!I225","v":0},{"$f":"'[7]Dept specific info'!J225","v":0},{"$f":"'[7]Dept specific info'!K225","v":0},{"$f":"'[7]Dept specific info'!L225","v":0},{"$f":"'[7]Dept specific info'!M225","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F226","v":0},{"$f":"'[7]Dept specific info'!H226","v":0},{"$f":"'[7]Dept specific info'!I226","v":0},{"$f":"'[7]Dept specific info'!J226","v":0},{"$f":"'[7]Dept specific info'!K226","v":0},{"$f":"'[7]Dept specific info'!L226","v":0},{"$f":"'[7]Dept specific info'!M226","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F227","v":0},{"$f":"'[7]Dept specific info'!H227","v":0},{"$f":"'[7]Dept specific info'!I227","v":0},{"$f":"'[7]Dept specific info'!J227","v":0},{"$f":"'[7]Dept specific info'!K227","v":0},{"$f":"'[7]Dept specific info'!L227","v":0},{"$f":"'[7]Dept specific info'!M227","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F228","v":0},{"$f":"'[7]Dept specific info'!H228","v":0},{"$f":"'[7]Dept specific info'!I228","v":0},{"$f":"'[7]Dept specific info'!J228","v":0},{"$f":"'[7]Dept specific info'!K228","v":0},{"$f":"'[7]Dept specific info'!L228","v":0},{"$f":"'[7]Dept specific info'!M228","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F229","v":0},{"$f":"'[7]Dept specific info'!H229","v":0},{"$f":"'[7]Dept specific info'!I229","v":0},{"$f":"'[7]Dept specific info'!J229","v":0},{"$f":"'[7]Dept specific info'!K229","v":0},{"$f":"'[7]Dept specific info'!L229","v":0},{"$f":"'[7]Dept specific info'!M229","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F230","v":0},{"$f":"'[7]Dept specific info'!H230","v":0},{"$f":"'[7]Dept specific info'!I230","v":0},{"$f":"'[7]Dept specific info'!J230","v":0},{"$f":"'[7]Dept specific info'!K230","v":0},{"$f":"'[7]Dept specific info'!L230","v":0},{"$f":"'[7]Dept specific info'!M230","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F231","v":0},{"$f":"'[7]Dept specific info'!H231","v":0},{"$f":"'[7]Dept specific info'!I231","v":0},{"$f":"'[7]Dept specific info'!J231","v":0},{"$f":"'[7]Dept specific info'!K231","v":0},{"$f":"'[7]Dept specific info'!L231","v":0},{"$f":"'[7]Dept specific info'!M231","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F232","v":0},{"$f":"'[7]Dept specific info'!H232","v":0},{"$f":"'[7]Dept specific info'!I232","v":0},{"$f":"'[7]Dept specific info'!J232","v":0},{"$f":"'[7]Dept specific info'!K232","v":0},{"$f":"'[7]Dept specific info'!L232","v":0},{"$f":"'[7]Dept specific info'!M232","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F233","v":0},{"$f":"'[7]Dept specific info'!H233","v":0},{"$f":"'[7]Dept specific info'!I233","v":0},{"$f":"'[7]Dept specific info'!J233","v":0},{"$f":"'[7]Dept specific info'!K233","v":0},{"$f":"'[7]Dept specific info'!L233","v":0},{"$f":"'[7]Dept specific info'!M233","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F234","v":0},{"$f":"'[7]Dept specific info'!H234","v":0},{"$f":"'[7]Dept specific info'!I234","v":0},{"$f":"'[7]Dept specific info'!J234","v":0},{"$f":"'[7]Dept specific info'!K234","v":0},{"$f":"'[7]Dept specific info'!L234","v":0},{"$f":"'[7]Dept specific info'!M234","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F235","v":0},{"$f":"'[7]Dept specific info'!H235","v":0},{"$f":"'[7]Dept specific info'!I235","v":0},{"$f":"'[7]Dept specific info'!J235","v":0},{"$f":"'[7]Dept specific info'!K235","v":0},{"$f":"'[7]Dept specific info'!L235","v":0},{"$f":"'[7]Dept specific info'!M235","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F236","v":0},{"$f":"'[7]Dept specific info'!H236","v":0},{"$f":"'[7]Dept specific info'!I236","v":0},{"$f":"'[7]Dept specific info'!J236","v":0},{"$f":"'[7]Dept specific info'!K236","v":0},{"$f":"'[7]Dept specific info'!L236","v":0},{"$f":"'[7]Dept specific info'!M236","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F237","v":0},{"$f":"'[7]Dept specific info'!H237","v":0},{"$f":"'[7]Dept specific info'!I237","v":0},{"$f":"'[7]Dept specific info'!J237","v":0},{"$f":"'[7]Dept specific info'!K237","v":0},{"$f":"'[7]Dept specific info'!L237","v":0},{"$f":"'[7]Dept specific info'!M237","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F238","v":0},{"$f":"'[7]Dept specific info'!H238","v":0},{"$f":"'[7]Dept specific info'!I238","v":0},{"$f":"'[7]Dept specific info'!J238","v":0},{"$f":"'[7]Dept specific info'!K238","v":0},{"$f":"'[7]Dept specific info'!L238","v":0},{"$f":"'[7]Dept specific info'!M238","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F239","v":0},{"$f":"'[7]Dept specific info'!H239","v":0},{"$f":"'[7]Dept specific info'!I239","v":0},{"$f":"'[7]Dept specific info'!J239","v":0},{"$f":"'[7]Dept specific info'!K239","v":0},{"$f":"'[7]Dept specific info'!L239","v":0},{"$f":"'[7]Dept specific info'!M239","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F240","v":0},{"$f":"'[7]Dept specific info'!H240","v":0},{"$f":"'[7]Dept specific info'!I240","v":0},{"$f":"'[7]Dept specific info'!J240","v":0},{"$f":"'[7]Dept specific info'!K240","v":0},{"$f":"'[7]Dept specific info'!L240","v":0},{"$f":"'[7]Dept specific info'!M240","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F241","v":0},{"$f":"'[7]Dept specific info'!H241","v":0},{"$f":"'[7]Dept specific info'!I241","v":0},{"$f":"'[7]Dept specific info'!J241","v":0},{"$f":"'[7]Dept specific info'!K241","v":0},{"$f":"'[7]Dept specific info'!L241","v":0},{"$f":"'[7]Dept specific info'!M241","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F242","v":0},{"$f":"'[7]Dept specific info'!H242","v":0},{"$f":"'[7]Dept specific info'!I242","v":0},{"$f":"'[7]Dept specific info'!J242","v":0},{"$f":"'[7]Dept specific info'!K242","v":0},{"$f":"'[7]Dept specific info'!L242","v":0},{"$f":"'[7]Dept specific info'!M242","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F243","v":0},{"$f":"'[7]Dept specific info'!H243","v":0},{"$f":"'[7]Dept specific info'!I243","v":0},{"$f":"'[7]Dept specific info'!J243","v":0},{"$f":"'[7]Dept specific info'!K243","v":0},{"$f":"'[7]Dept specific info'!L243","v":0},{"$f":"'[7]Dept specific info'!M243","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F244","v":0},{"$f":"'[7]Dept specific info'!H244","v":0},{"$f":"'[7]Dept specific info'!I244","v":0},{"$f":"'[7]Dept specific info'!J244","v":0},{"$f":"'[7]Dept specific info'!K244","v":0},{"$f":"'[7]Dept specific info'!L244","v":0},{"$f":"'[7]Dept specific info'!M244","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F245","v":0},{"$f":"'[7]Dept specific info'!H245","v":0},{"$f":"'[7]Dept specific info'!I245","v":0},{"$f":"'[7]Dept specific info'!J245","v":0},{"$f":"'[7]Dept specific info'!K245","v":0},{"$f":"'[7]Dept specific info'!L245","v":0},{"$f":"'[7]Dept specific info'!M245","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F246","v":0},{"$f":"'[7]Dept specific info'!H246","v":0},{"$f":"'[7]Dept specific info'!I246","v":0},{"$f":"'[7]Dept specific info'!J246","v":0},{"$f":"'[7]Dept specific info'!K246","v":0},{"$f":"'[7]Dept specific info'!L246","v":0},{"$f":"'[7]Dept specific info'!M246","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F247","v":0},{"$f":"'[7]Dept specific info'!H247","v":0},{"$f":"'[7]Dept specific info'!I247","v":0},{"$f":"'[7]Dept specific info'!J247","v":0},{"$f":"'[7]Dept specific info'!K247","v":0},{"$f":"'[7]Dept specific info'!L247","v":0},{"$f":"'[7]Dept specific info'!M247","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F248","v":0},{"$f":"'[7]Dept specific info'!H248","v":0},{"$f":"'[7]Dept specific info'!I248","v":0},{"$f":"'[7]Dept specific info'!J248","v":0},{"$f":"'[7]Dept specific info'!K248","v":0},{"$f":"'[7]Dept specific info'!L248","v":0},{"$f":"'[7]Dept specific info'!M248","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F249","v":0},{"$f":"'[7]Dept specific info'!H249","v":0},{"$f":"'[7]Dept specific info'!I249","v":0},{"$f":"'[7]Dept specific info'!J249","v":0},{"$f":"'[7]Dept specific info'!K249","v":0},{"$f":"'[7]Dept specific info'!L249","v":0},{"$f":"'[7]Dept specific info'!M249","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F250","v":0},{"$f":"'[7]Dept specific info'!H250","v":0},{"$f":"'[7]Dept specific info'!I250","v":0},{"$f":"'[7]Dept specific info'!J250","v":0},{"$f":"'[7]Dept specific info'!K250","v":0},{"$f":"'[7]Dept specific info'!L250","v":0},{"$f":"'[7]Dept specific info'!M250","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F251","v":0},{"$f":"'[7]Dept specific info'!H251","v":0},{"$f":"'[7]Dept specific info'!I251","v":0},{"$f":"'[7]Dept specific info'!J251","v":0},{"$f":"'[7]Dept specific info'!K251","v":0},{"$f":"'[7]Dept specific info'!L251","v":0},{"$f":"'[7]Dept specific info'!M251","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F252","v":0},{"$f":"'[7]Dept specific info'!H252","v":0},{"$f":"'[7]Dept specific info'!I252","v":0},{"$f":"'[7]Dept specific info'!J252","v":0},{"$f":"'[7]Dept specific info'!K252","v":0},{"$f":"'[7]Dept specific info'!L252","v":0},{"$f":"'[7]Dept specific info'!M252","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F253","v":0},{"$f":"'[7]Dept specific info'!H253","v":0},{"$f":"'[7]Dept specific info'!I253","v":0},{"$f":"'[7]Dept specific info'!J253","v":0},{"$f":"'[7]Dept specific info'!K253","v":0},{"$f":"'[7]Dept specific info'!L253","v":0},{"$f":"'[7]Dept specific info'!M253","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F254","v":0},{"$f":"'[7]Dept specific info'!H254","v":0},{"$f":"'[7]Dept specific info'!I254","v":0},{"$f":"'[7]Dept specific info'!J254","v":0},{"$f":"'[7]Dept specific info'!K254","v":0},{"$f":"'[7]Dept specific info'!L254","v":0},{"$f":"'[7]Dept specific info'!M254","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F255","v":0},{"$f":"'[7]Dept specific info'!H255","v":0},{"$f":"'[7]Dept specific info'!I255","v":0},{"$f":"'[7]Dept specific info'!J255","v":0},{"$f":"'[7]Dept specific info'!K255","v":0},{"$f":"'[7]Dept specific info'!L255","v":0},{"$f":"'[7]Dept specific info'!M255","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F256","v":0},{"$f":"'[7]Dept specific info'!H256","v":0},{"$f":"'[7]Dept specific info'!I256","v":0},{"$f":"'[7]Dept specific info'!J256","v":0},{"$f":"'[7]Dept specific info'!K256","v":0},{"$f":"'[7]Dept specific info'!L256","v":0},{"$f":"'[7]Dept specific info'!M256","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F257","v":0},{"$f":"'[7]Dept specific info'!H257","v":0},{"$f":"'[7]Dept specific info'!I257","v":0},{"$f":"'[7]Dept specific info'!J257","v":0},{"$f":"'[7]Dept specific info'!K257","v":0},{"$f":"'[7]Dept specific info'!L257","v":0},{"$f":"'[7]Dept specific info'!M257","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F258","v":0},{"$f":"'[7]Dept specific info'!H258","v":0},{"$f":"'[7]Dept specific info'!I258","v":0},{"$f":"'[7]Dept specific info'!J258","v":0},{"$f":"'[7]Dept specific info'!K258","v":0},{"$f":"'[7]Dept specific info'!L258","v":0},{"$f":"'[7]Dept specific info'!M258","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F259","v":0},{"$f":"'[7]Dept specific info'!H259","v":0},{"$f":"'[7]Dept specific info'!I259","v":0},{"$f":"'[7]Dept specific info'!J259","v":0},{"$f":"'[7]Dept specific info'!K259","v":0},{"$f":"'[7]Dept specific info'!L259","v":0},{"$f":"'[7]Dept specific info'!M259","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F260","v":0},{"$f":"'[7]Dept specific info'!H260","v":0},{"$f":"'[7]Dept specific info'!I260","v":0},{"$f":"'[7]Dept specific info'!J260","v":0},{"$f":"'[7]Dept specific info'!K260","v":0},{"$f":"'[7]Dept specific info'!L260","v":0},{"$f":"'[7]Dept specific info'!M260","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F261","v":0},{"$f":"'[7]Dept specific info'!H261","v":0},{"$f":"'[7]Dept specific info'!I261","v":0},{"$f":"'[7]Dept specific info'!J261","v":0},{"$f":"'[7]Dept specific info'!K261","v":0},{"$f":"'[7]Dept specific info'!L261","v":0},{"$f":"'[7]Dept specific info'!M261","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F262","v":0},{"$f":"'[7]Dept specific info'!H262","v":0},{"$f":"'[7]Dept specific info'!I262","v":0},{"$f":"'[7]Dept specific info'!J262","v":0},{"$f":"'[7]Dept specific info'!K262","v":0},{"$f":"'[7]Dept specific info'!L262","v":0},{"$f":"'[7]Dept specific info'!M262","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F263","v":0},{"$f":"'[7]Dept specific info'!H263","v":0},{"$f":"'[7]Dept specific info'!I263","v":0},{"$f":"'[7]Dept specific info'!J263","v":0},{"$f":"'[7]Dept specific info'!K263","v":0},{"$f":"'[7]Dept specific info'!L263","v":0},{"$f":"'[7]Dept specific info'!M263","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F264","v":0},{"$f":"'[7]Dept specific info'!H264","v":0},{"$f":"'[7]Dept specific info'!I264","v":0},{"$f":"'[7]Dept specific info'!J264","v":0},{"$f":"'[7]Dept specific info'!K264","v":0},{"$f":"'[7]Dept specific info'!L264","v":0},{"$f":"'[7]Dept specific info'!M264","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F265","v":0},{"$f":"'[7]Dept specific info'!H265","v":0},{"$f":"'[7]Dept specific info'!I265","v":0},{"$f":"'[7]Dept specific info'!J265","v":0},{"$f":"'[7]Dept specific info'!K265","v":0},{"$f":"'[7]Dept specific info'!L265","v":0},{"$f":"'[7]Dept specific info'!M265","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F266","v":0},{"$f":"'[7]Dept specific info'!H266","v":0},{"$f":"'[7]Dept specific info'!I266","v":0},{"$f":"'[7]Dept specific info'!J266","v":0},{"$f":"'[7]Dept specific info'!K266","v":0},{"$f":"'[7]Dept specific info'!L266","v":0},{"$f":"'[7]Dept specific info'!M266","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F267","v":0},{"$f":"'[7]Dept specific info'!H267","v":0},{"$f":"'[7]Dept specific info'!I267","v":0},{"$f":"'[7]Dept specific info'!J267","v":0},{"$f":"'[7]Dept specific info'!K267","v":0},{"$f":"'[7]Dept specific info'!L267","v":0},{"$f":"'[7]Dept specific info'!M267","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F268","v":0},{"$f":"'[7]Dept specific info'!H268","v":0},{"$f":"'[7]Dept specific info'!I268","v":0},{"$f":"'[7]Dept specific info'!J268","v":0},{"$f":"'[7]Dept specific info'!K268","v":0},{"$f":"'[7]Dept specific info'!L268","v":0},{"$f":"'[7]Dept specific info'!M268","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F269","v":0},{"$f":"'[7]Dept specific info'!H269","v":0},{"$f":"'[7]Dept specific info'!I269","v":0},{"$f":"'[7]Dept specific info'!J269","v":0},{"$f":"'[7]Dept specific info'!K269","v":0},{"$f":"'[7]Dept specific info'!L269","v":0},{"$f":"'[7]Dept specific info'!M269","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F270","v":0},{"$f":"'[7]Dept specific info'!H270","v":0},{"$f":"'[7]Dept specific info'!I270","v":0},{"$f":"'[7]Dept specific info'!J270","v":0},{"$f":"'[7]Dept specific info'!K270","v":0},{"$f":"'[7]Dept specific info'!L270","v":0},{"$f":"'[7]Dept specific info'!M270","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F271","v":0},{"$f":"'[7]Dept specific info'!H271","v":0},{"$f":"'[7]Dept specific info'!I271","v":0},{"$f":"'[7]Dept specific info'!J271","v":0},{"$f":"'[7]Dept specific info'!K271","v":0},{"$f":"'[7]Dept specific info'!L271","v":0},{"$f":"'[7]Dept specific info'!M271","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F272","v":0},{"$f":"'[7]Dept specific info'!H272","v":0},{"$f":"'[7]Dept specific info'!I272","v":0},{"$f":"'[7]Dept specific info'!J272","v":0},{"$f":"'[7]Dept specific info'!K272","v":0},{"$f":"'[7]Dept specific info'!L272","v":0},{"$f":"'[7]Dept specific info'!M272","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F273","v":0},{"$f":"'[7]Dept specific info'!H273","v":0},{"$f":"'[7]Dept specific info'!I273","v":0},{"$f":"'[7]Dept specific info'!J273","v":0},{"$f":"'[7]Dept specific info'!K273","v":0},{"$f":"'[7]Dept specific info'!L273","v":0},{"$f":"'[7]Dept specific info'!M273","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F274","v":0},{"$f":"'[7]Dept specific info'!H274","v":0},{"$f":"'[7]Dept specific info'!I274","v":0},{"$f":"'[7]Dept specific info'!J274","v":0},{"$f":"'[7]Dept specific info'!K274","v":0},{"$f":"'[7]Dept specific info'!L274","v":0},{"$f":"'[7]Dept specific info'!M274","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F275","v":0},{"$f":"'[7]Dept specific info'!H275","v":0},{"$f":"'[7]Dept specific info'!I275","v":0},{"$f":"'[7]Dept specific info'!J275","v":0},{"$f":"'[7]Dept specific info'!K275","v":0},{"$f":"'[7]Dept specific info'!L275","v":0},{"$f":"'[7]Dept specific info'!M275","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F276","v":0},{"$f":"'[7]Dept specific info'!H276","v":0},{"$f":"'[7]Dept specific info'!I276","v":0},{"$f":"'[7]Dept specific info'!J276","v":0},{"$f":"'[7]Dept specific info'!K276","v":0},{"$f":"'[7]Dept specific info'!L276","v":0},{"$f":"'[7]Dept specific info'!M276","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F277","v":0},{"$f":"'[7]Dept specific info'!H277","v":0},{"$f":"'[7]Dept specific info'!I277","v":0},{"$f":"'[7]Dept specific info'!J277","v":0},{"$f":"'[7]Dept specific info'!K277","v":0},{"$f":"'[7]Dept specific info'!L277","v":0},{"$f":"'[7]Dept specific info'!M277","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F278","v":0},{"$f":"'[7]Dept specific info'!H278","v":0},{"$f":"'[7]Dept specific info'!I278","v":0},{"$f":"'[7]Dept specific info'!J278","v":0},{"$f":"'[7]Dept specific info'!K278","v":0},{"$f":"'[7]Dept specific info'!L278","v":0},{"$f":"'[7]Dept specific info'!M278","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F279","v":0},{"$f":"'[7]Dept specific info'!H279","v":0},{"$f":"'[7]Dept specific info'!I279","v":0},{"$f":"'[7]Dept specific info'!J279","v":0},{"$f":"'[7]Dept specific info'!K279","v":0},{"$f":"'[7]Dept specific info'!L279","v":0},{"$f":"'[7]Dept specific info'!M279","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F280","v":0},{"$f":"'[7]Dept specific info'!H280","v":0},{"$f":"'[7]Dept specific info'!I280","v":0},{"$f":"'[7]Dept specific info'!J280","v":0},{"$f":"'[7]Dept specific info'!K280","v":0},{"$f":"'[7]Dept specific info'!L280","v":0},{"$f":"'[7]Dept specific info'!M280","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F281","v":0},{"$f":"'[7]Dept specific info'!H281","v":0},{"$f":"'[7]Dept specific info'!I281","v":0},{"$f":"'[7]Dept specific info'!J281","v":0},{"$f":"'[7]Dept specific info'!K281","v":0},{"$f":"'[7]Dept specific info'!L281","v":0},{"$f":"'[7]Dept specific info'!M281","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F282","v":0},{"$f":"'[7]Dept specific info'!H282","v":0},{"$f":"'[7]Dept specific info'!I282","v":0},{"$f":"'[7]Dept specific info'!J282","v":0},{"$f":"'[7]Dept specific info'!K282","v":0},{"$f":"'[7]Dept specific info'!L282","v":0},{"$f":"'[7]Dept specific info'!M282","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F283","v":0},{"$f":"'[7]Dept specific info'!H283","v":0},{"$f":"'[7]Dept specific info'!I283","v":0},{"$f":"'[7]Dept specific info'!J283","v":0},{"$f":"'[7]Dept specific info'!K283","v":0},{"$f":"'[7]Dept specific info'!L283","v":0},{"$f":"'[7]Dept specific info'!M283","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F284","v":0},{"$f":"'[7]Dept specific info'!H284","v":0},{"$f":"'[7]Dept specific info'!I284","v":0},{"$f":"'[7]Dept specific info'!J284","v":0},{"$f":"'[7]Dept specific info'!K284","v":0},{"$f":"'[7]Dept specific info'!L284","v":0},{"$f":"'[7]Dept specific info'!M284","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F285","v":0},{"$f":"'[7]Dept specific info'!H285","v":0},{"$f":"'[7]Dept specific info'!I285","v":0},{"$f":"'[7]Dept specific info'!J285","v":0},{"$f":"'[7]Dept specific info'!K285","v":0},{"$f":"'[7]Dept specific info'!L285","v":0},{"$f":"'[7]Dept specific info'!M285","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F286","v":0},{"$f":"'[7]Dept specific info'!H286","v":0},{"$f":"'[7]Dept specific info'!I286","v":0},{"$f":"'[7]Dept specific info'!J286","v":0},{"$f":"'[7]Dept specific info'!K286","v":0},{"$f":"'[7]Dept specific info'!L286","v":0},{"$f":"'[7]Dept specific info'!M286","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F287","v":0},{"$f":"'[7]Dept specific info'!H287","v":0},{"$f":"'[7]Dept specific info'!I287","v":0},{"$f":"'[7]Dept specific info'!J287","v":0},{"$f":"'[7]Dept specific info'!K287","v":0},{"$f":"'[7]Dept specific info'!L287","v":0},{"$f":"'[7]Dept specific info'!M287","v":0}]
[{"$f":"IF(SUM(COUNTIF(F288:M288,\"<>0\")-COUNTBLANK(F288:M288))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F288","v":0},{"$f":"'[7]Dept specific info'!H288","v":0},{"$f":"'[7]Dept specific info'!I288","v":0},{"$f":"'[7]Dept specific info'!J288","v":0},{"$f":"'[7]Dept specific info'!K288","v":0},{"$f":"'[7]Dept specific info'!L288","v":0},{"$f":"'[7]Dept specific info'!M288","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F289","v":0},{"$f":"'[7]Dept specific info'!H289","v":0},{"$f":"'[7]Dept specific info'!I289","v":0},{"$f":"'[7]Dept specific info'!J289","v":0},{"$f":"'[7]Dept specific info'!K289","v":0},{"$f":"'[7]Dept specific info'!L289","v":0},{"$f":"'[7]Dept specific info'!M289","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F290","v":0},{"$f":"'[7]Dept specific info'!H290","v":0},{"$f":"'[7]Dept specific info'!I290","v":0},{"$f":"'[7]Dept specific info'!J290","v":0},{"$f":"'[7]Dept specific info'!K290","v":0},{"$f":"'[7]Dept specific info'!L290","v":0},{"$f":"'[7]Dept specific info'!M290","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F291","v":0},{"$f":"'[7]Dept specific info'!H291","v":0},{"$f":"'[7]Dept specific info'!I291","v":0},{"$f":"'[7]Dept specific info'!J291","v":0},{"$f":"'[7]Dept specific info'!K291","v":0},{"$f":"'[7]Dept specific info'!L291","v":0},{"$f":"'[7]Dept specific info'!M291","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F292","v":0},{"$f":"'[7]Dept specific info'!H292","v":0},{"$f":"'[7]Dept specific info'!I292","v":0},{"$f":"'[7]Dept specific info'!J292","v":0},{"$f":"'[7]Dept specific info'!K292","v":0},{"$f":"'[7]Dept specific info'!L292","v":0},{"$f":"'[7]Dept specific info'!M292","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F293","v":0},{"$f":"'[7]Dept specific info'!H293","v":0},{"$f":"'[7]Dept specific info'!I293","v":0},{"$f":"'[7]Dept specific info'!J293","v":0},{"$f":"'[7]Dept specific info'!K293","v":0},{"$f":"'[7]Dept specific info'!L293","v":0},{"$f":"'[7]Dept specific info'!M293","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F294","v":0},{"$f":"'[7]Dept specific info'!H294","v":0},{"$f":"'[7]Dept specific info'!I294","v":0},{"$f":"'[7]Dept specific info'!J294","v":0},{"$f":"'[7]Dept specific info'!K294","v":0},{"$f":"'[7]Dept specific info'!L294","v":0},{"$f":"'[7]Dept specific info'!M294","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F295","v":0},{"$f":"'[7]Dept specific info'!H295","v":0},{"$f":"'[7]Dept specific info'!I295","v":0},{"$f":"'[7]Dept specific info'!J295","v":0},{"$f":"'[7]Dept specific info'!K295","v":0},{"$f":"'[7]Dept specific info'!L295","v":0},{"$f":"'[7]Dept specific info'!M295","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F296","v":0},{"$f":"'[7]Dept specific info'!H296","v":0},{"$f":"'[7]Dept specific info'!I296","v":0},{"$f":"'[7]Dept specific info'!J296","v":0},{"$f":"'[7]Dept specific info'!K296","v":0},{"$f":"'[7]Dept specific info'!L296","v":0},{"$f":"'[7]Dept specific info'!M296","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F297","v":0},{"$f":"'[7]Dept specific info'!H297","v":0},{"$f":"'[7]Dept specific info'!I297","v":0},{"$f":"'[7]Dept specific info'!J297","v":0},{"$f":"'[7]Dept specific info'!K297","v":0},{"$f":"'[7]Dept specific info'!L297","v":0},{"$f":"'[7]Dept specific info'!M297","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F298","v":0},{"$f":"'[7]Dept specific info'!H298","v":0},{"$f":"'[7]Dept specific info'!I298","v":0},{"$f":"'[7]Dept specific info'!J298","v":0},{"$f":"'[7]Dept specific info'!K298","v":0},{"$f":"'[7]Dept specific info'!L298","v":0},{"$f":"'[7]Dept specific info'!M298","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F299","v":0},{"$f":"'[7]Dept specific info'!H299","v":0},{"$f":"'[7]Dept specific info'!I299","v":0},{"$f":"'[7]Dept specific info'!J299","v":0},{"$f":"'[7]Dept specific info'!K299","v":0},{"$f":"'[7]Dept specific info'!L299","v":0},{"$f":"'[7]Dept specific info'!M299","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F300","v":0},{"$f":"'[7]Dept specific info'!H300","v":0},{"$f":"'[7]Dept specific info'!I300","v":0},{"$f":"'[7]Dept specific info'!J300","v":0},{"$f":"'[7]Dept specific info'!K300","v":0},{"$f":"'[7]Dept specific info'!L300","v":0},{"$f":"'[7]Dept specific info'!M300","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F301","v":0},{"$f":"'[7]Dept specific info'!H301","v":0},{"$f":"'[7]Dept specific info'!I301","v":0},{"$f":"'[7]Dept specific info'!J301","v":0},{"$f":"'[7]Dept specific info'!K301","v":0},{"$f":"'[7]Dept specific info'!L301","v":0},{"$f":"'[7]Dept specific info'!M301","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F302","v":0},{"$f":"'[7]Dept specific info'!H302","v":0},{"$f":"'[7]Dept specific info'!I302","v":0},{"$f":"'[7]Dept specific info'!J302","v":0},{"$f":"'[7]Dept specific info'!K302","v":0},{"$f":"'[7]Dept specific info'!L302","v":0},{"$f":"'[7]Dept specific info'!M302","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F303","v":0},{"$f":"'[7]Dept specific info'!H303","v":0},{"$f":"'[7]Dept specific info'!I303","v":0},{"$f":"'[7]Dept specific info'!J303","v":0},{"$f":"'[7]Dept specific info'!K303","v":0},{"$f":"'[7]Dept specific info'!L303","v":0},{"$f":"'[7]Dept specific info'!M303","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F304","v":0},{"$f":"'[7]Dept specific info'!H304","v":0},{"$f":"'[7]Dept specific info'!I304","v":0},{"$f":"'[7]Dept specific info'!J304","v":0},{"$f":"'[7]Dept specific info'!K304","v":0},{"$f":"'[7]Dept specific info'!L304","v":0},{"$f":"'[7]Dept specific info'!M304","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F305","v":0},{"$f":"'[7]Dept specific info'!H305","v":0},{"$f":"'[7]Dept specific info'!I305","v":0},{"$f":"'[7]Dept specific info'!J305","v":0},{"$f":"'[7]Dept specific info'!K305","v":0},{"$f":"'[7]Dept specific info'!L305","v":0},{"$f":"'[7]Dept specific info'!M305","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F306","v":0},{"$f":"'[7]Dept specific info'!H306","v":0},{"$f":"'[7]Dept specific info'!I306","v":0},{"$f":"'[7]Dept specific info'!J306","v":0},{"$f":"'[7]Dept specific info'!K306","v":0},{"$f":"'[7]Dept specific info'!L306","v":0},{"$f":"'[7]Dept specific info'!M306","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F307","v":0},{"$f":"'[7]Dept specific info'!H307","v":0},{"$f":"'[7]Dept specific info'!I307","v":0},{"$f":"'[7]Dept specific info'!J307","v":0},{"$f":"'[7]Dept specific info'!K307","v":0},{"$f":"'[7]Dept specific info'!L307","v":0},{"$f":"'[7]Dept specific info'!M307","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F308","v":0},{"$f":"'[7]Dept specific info'!H308","v":0},{"$f":"'[7]Dept specific info'!I308","v":0},{"$f":"'[7]Dept specific info'!J308","v":0},{"$f":"'[7]Dept specific info'!K308","v":0},{"$f":"'[7]Dept specific info'!L308","v":0},{"$f":"'[7]Dept specific info'!M308","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F309","v":0},{"$f":"'[7]Dept specific info'!H309","v":0},{"$f":"'[7]Dept specific info'!I309","v":0},{"$f":"'[7]Dept specific info'!J309","v":0},{"$f":"'[7]Dept specific info'!K309","v":0},{"$f":"'[7]Dept specific info'!L309","v":0},{"$f":"'[7]Dept specific info'!M309","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F310","v":0},{"$f":"'[7]Dept specific info'!H310","v":0},{"$f":"'[7]Dept specific info'!I310","v":0},{"$f":"'[7]Dept specific info'!J310","v":0},{"$f":"'[7]Dept specific info'!K310","v":0},{"$f":"'[7]Dept specific info'!L310","v":0},{"$f":"'[7]Dept specific info'!M310","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F311","v":0},{"$f":"'[7]Dept specific info'!H311","v":0},{"$f":"'[7]Dept specific info'!I311","v":0},{"$f":"'[7]Dept specific info'!J311","v":0},{"$f":"'[7]Dept specific info'!K311","v":0},{"$f":"'[7]Dept specific info'!L311","v":0},{"$f":"'[7]Dept specific info'!M311","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F312","v":0},{"$f":"'[7]Dept specific info'!H312","v":0},{"$f":"'[7]Dept specific info'!I312","v":0},{"$f":"'[7]Dept specific info'!J312","v":0},{"$f":"'[7]Dept specific info'!K312","v":0},{"$f":"'[7]Dept specific info'!L312","v":0},{"$f":"'[7]Dept specific info'!M312","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F313","v":0},{"$f":"'[7]Dept specific info'!H313","v":0},{"$f":"'[7]Dept specific info'!I313","v":0},{"$f":"'[7]Dept specific info'!J313","v":0},{"$f":"'[7]Dept specific info'!K313","v":0},{"$f":"'[7]Dept specific info'!L313","v":0},{"$f":"'[7]Dept specific info'!M313","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F314","v":0},{"$f":"'[7]Dept specific info'!H314","v":0},{"$f":"'[7]Dept specific info'!I314","v":0},{"$f":"'[7]Dept specific info'!J314","v":0},{"$f":"'[7]Dept specific info'!K314","v":0},{"$f":"'[7]Dept specific info'!L314","v":0},{"$f":"'[7]Dept specific info'!M314","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F315","v":0},{"$f":"'[7]Dept specific info'!H315","v":0},{"$f":"'[7]Dept specific info'!I315","v":0},{"$f":"'[7]Dept specific info'!J315","v":0},{"$f":"'[7]Dept specific info'!K315","v":0},{"$f":"'[7]Dept specific info'!L315","v":0},{"$f":"'[7]Dept specific info'!M315","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F316","v":0},{"$f":"'[7]Dept specific info'!H316","v":0},{"$f":"'[7]Dept specific info'!I316","v":0},{"$f":"'[7]Dept specific info'!J316","v":0},{"$f":"'[7]Dept specific info'!K316","v":0},{"$f":"'[7]Dept specific info'!L316","v":0},{"$f":"'[7]Dept specific info'!M316","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F317","v":0},{"$f":"'[7]Dept specific info'!H317","v":0},{"$f":"'[7]Dept specific info'!I317","v":0},{"$f":"'[7]Dept specific info'!J317","v":0},{"$f":"'[7]Dept specific info'!K317","v":0},{"$f":"'[7]Dept specific info'!L317","v":0},{"$f":"'[7]Dept specific info'!M317","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F318","v":0},{"$f":"'[7]Dept specific info'!H318","v":0},{"$f":"'[7]Dept specific info'!I318","v":0},{"$f":"'[7]Dept specific info'!J318","v":0},{"$f":"'[7]Dept specific info'!K318","v":0},{"$f":"'[7]Dept specific info'!L318","v":0},{"$f":"'[7]Dept specific info'!M318","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F319","v":0},{"$f":"'[7]Dept specific info'!H319","v":0},{"$f":"'[7]Dept specific info'!I319","v":0},{"$f":"'[7]Dept specific info'!J319","v":0},{"$f":"'[7]Dept specific info'!K319","v":0},{"$f":"'[7]Dept specific info'!L319","v":0},{"$f":"'[7]Dept specific info'!M319","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F320","v":0},{"$f":"'[7]Dept specific info'!H320","v":0},{"$f":"'[7]Dept specific info'!I320","v":0},{"$f":"'[7]Dept specific info'!J320","v":0},{"$f":"'[7]Dept specific info'!K320","v":0},{"$f":"'[7]Dept specific info'!L320","v":0},{"$f":"'[7]Dept specific info'!M320","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F321","v":0},{"$f":"'[7]Dept specific info'!H321","v":0},{"$f":"'[7]Dept specific info'!I321","v":0},{"$f":"'[7]Dept specific info'!J321","v":0},{"$f":"'[7]Dept specific info'!K321","v":0},{"$f":"'[7]Dept specific info'!L321","v":0},{"$f":"'[7]Dept specific info'!M321","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F322","v":0},{"$f":"'[7]Dept specific info'!H322","v":0},{"$f":"'[7]Dept specific info'!I322","v":0},{"$f":"'[7]Dept specific info'!J322","v":0},{"$f":"'[7]Dept specific info'!K322","v":0},{"$f":"'[7]Dept specific info'!L322","v":0},{"$f":"'[7]Dept specific info'!M322","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F323","v":0},{"$f":"'[7]Dept specific info'!H323","v":0},{"$f":"'[7]Dept specific info'!I323","v":0},{"$f":"'[7]Dept specific info'!J323","v":0},{"$f":"'[7]Dept specific info'!K323","v":0},{"$f":"'[7]Dept specific info'!L323","v":0},{"$f":"'[7]Dept specific info'!M323","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F324","v":0},{"$f":"'[7]Dept specific info'!H324","v":0},{"$f":"'[7]Dept specific info'!I324","v":0},{"$f":"'[7]Dept specific info'!J324","v":0},{"$f":"'[7]Dept specific info'!K324","v":0},{"$f":"'[7]Dept specific info'!L324","v":0},{"$f":"'[7]Dept specific info'!M324","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F325","v":0},{"$f":"'[7]Dept specific info'!H325","v":0},{"$f":"'[7]Dept specific info'!I325","v":0},{"$f":"'[7]Dept specific info'!J325","v":0},{"$f":"'[7]Dept specific info'!K325","v":0},{"$f":"'[7]Dept specific info'!L325","v":0},{"$f":"'[7]Dept specific info'!M325","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F326","v":0},{"$f":"'[7]Dept specific info'!H326","v":0},{"$f":"'[7]Dept specific info'!I326","v":0},{"$f":"'[7]Dept specific info'!J326","v":0},{"$f":"'[7]Dept specific info'!K326","v":0},{"$f":"'[7]Dept specific info'!L326","v":0},{"$f":"'[7]Dept specific info'!M326","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F327","v":0},{"$f":"'[7]Dept specific info'!H327","v":0},{"$f":"'[7]Dept specific info'!I327","v":0},{"$f":"'[7]Dept specific info'!J327","v":0},{"$f":"'[7]Dept specific info'!K327","v":0},{"$f":"'[7]Dept specific info'!L327","v":0},{"$f":"'[7]Dept specific info'!M327","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F328","v":0},{"$f":"'[7]Dept specific info'!H328","v":0},{"$f":"'[7]Dept specific info'!I328","v":0},{"$f":"'[7]Dept specific info'!J328","v":0},{"$f":"'[7]Dept specific info'!K328","v":0},{"$f":"'[7]Dept specific info'!L328","v":0},{"$f":"'[7]Dept specific info'!M328","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F329","v":0},{"$f":"'[7]Dept specific info'!H329","v":0},{"$f":"'[7]Dept specific info'!I329","v":0},{"$f":"'[7]Dept specific info'!J329","v":0},{"$f":"'[7]Dept specific info'!K329","v":0},{"$f":"'[7]Dept specific info'!L329","v":0},{"$f":"'[7]Dept specific info'!M329","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F330","v":0},{"$f":"'[7]Dept specific info'!H330","v":0},{"$f":"'[7]Dept specific info'!I330","v":0},{"$f":"'[7]Dept specific info'!J330","v":0},{"$f":"'[7]Dept specific info'!K330","v":0},{"$f":"'[7]Dept specific info'!L330","v":0},{"$f":"'[7]Dept specific info'!M330","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F331","v":0},{"$f":"'[7]Dept specific info'!H331","v":0},{"$f":"'[7]Dept specific info'!I331","v":0},{"$f":"'[7]Dept specific info'!J331","v":0},{"$f":"'[7]Dept specific info'!K331","v":0},{"$f":"'[7]Dept specific info'!L331","v":0},{"$f":"'[7]Dept specific info'!M331","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F332","v":0},{"$f":"'[7]Dept specific info'!H332","v":0},{"$f":"'[7]Dept specific info'!I332","v":0},{"$f":"'[7]Dept specific info'!J332","v":0},{"$f":"'[7]Dept specific info'!K332","v":0},{"$f":"'[7]Dept specific info'!L332","v":0},{"$f":"'[7]Dept specific info'!M332","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F333","v":0},{"$f":"'[7]Dept specific info'!H333","v":0},{"$f":"'[7]Dept specific info'!I333","v":0},{"$f":"'[7]Dept specific info'!J333","v":0},{"$f":"'[7]Dept specific info'!K333","v":0},{"$f":"'[7]Dept specific info'!L333","v":0},{"$f":"'[7]Dept specific info'!M333","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F334","v":0},{"$f":"'[7]Dept specific info'!H334","v":0},{"$f":"'[7]Dept specific info'!I334","v":0},{"$f":"'[7]Dept specific info'!J334","v":0},{"$f":"'[7]Dept specific info'!K334","v":0},{"$f":"'[7]Dept specific info'!L334","v":0},{"$f":"'[7]Dept specific info'!M334","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F335","v":0},{"$f":"'[7]Dept specific info'!H335","v":0},{"$f":"'[7]Dept specific info'!I335","v":0},{"$f":"'[7]Dept specific info'!J335","v":0},{"$f":"'[7]Dept specific info'!K335","v":0},{"$f":"'[7]Dept specific info'!L335","v":0},{"$f":"'[7]Dept specific info'!M335","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F336","v":0},{"$f":"'[7]Dept specific info'!H336","v":0},{"$f":"'[7]Dept specific info'!I336","v":0},{"$f":"'[7]Dept specific info'!J336","v":0},{"$f":"'[7]Dept specific info'!K336","v":0},{"$f":"'[7]Dept specific info'!L336","v":0},{"$f":"'[7]Dept specific info'!M336","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F337","v":0},{"$f":"'[7]Dept specific info'!H337","v":0},{"$f":"'[7]Dept specific info'!I337","v":0},{"$f":"'[7]Dept specific info'!J337","v":0},{"$f":"'[7]Dept specific info'!K337","v":0},{"$f":"'[7]Dept specific info'!L337","v":0},{"$f":"'[7]Dept specific info'!M337","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F338","v":0},{"$f":"'[7]Dept specific info'!H338","v":0},{"$f":"'[7]Dept specific info'!I338","v":0},{"$f":"'[7]Dept specific info'!J338","v":0},{"$f":"'[7]Dept specific info'!K338","v":0},{"$f":"'[7]Dept specific info'!L338","v":0},{"$f":"'[7]Dept specific info'!M338","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F339","v":0},{"$f":"'[7]Dept specific info'!H339","v":0},{"$f":"'[7]Dept specific info'!I339","v":0},{"$f":"'[7]Dept specific info'!J339","v":0},{"$f":"'[7]Dept specific info'!K339","v":0},{"$f":"'[7]Dept specific info'!L339","v":0},{"$f":"'[7]Dept specific info'!M339","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F340","v":0},{"$f":"'[7]Dept specific info'!H340","v":0},{"$f":"'[7]Dept specific info'!I340","v":0},{"$f":"'[7]Dept specific info'!J340","v":0},{"$f":"'[7]Dept specific info'!K340","v":0},{"$f":"'[7]Dept specific info'!L340","v":0},{"$f":"'[7]Dept specific info'!M340","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F341","v":0},{"$f":"'[7]Dept specific info'!H341","v":0},{"$f":"'[7]Dept specific info'!I341","v":0},{"$f":"'[7]Dept specific info'!J341","v":0},{"$f":"'[7]Dept specific info'!K341","v":0},{"$f":"'[7]Dept specific info'!L341","v":0},{"$f":"'[7]Dept specific info'!M341","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F342","v":0},{"$f":"'[7]Dept specific info'!H342","v":0},{"$f":"'[7]Dept specific info'!I342","v":0},{"$f":"'[7]Dept specific info'!J342","v":0},{"$f":"'[7]Dept specific info'!K342","v":0},{"$f":"'[7]Dept specific info'!L342","v":0},{"$f":"'[7]Dept specific info'!M342","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F343","v":0},{"$f":"'[7]Dept specific info'!H343","v":0},{"$f":"'[7]Dept specific info'!I343","v":0},{"$f":"'[7]Dept specific info'!J343","v":0},{"$f":"'[7]Dept specific info'!K343","v":0},{"$f":"'[7]Dept specific info'!L343","v":0},{"$f":"'[7]Dept specific info'!M343","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F344","v":0},{"$f":"'[7]Dept specific info'!H344","v":0},{"$f":"'[7]Dept specific info'!I344","v":0},{"$f":"'[7]Dept specific info'!J344","v":0},{"$f":"'[7]Dept specific info'!K344","v":0},{"$f":"'[7]Dept specific info'!L344","v":0},{"$f":"'[7]Dept specific info'!M344","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F345","v":0},{"$f":"'[7]Dept specific info'!H345","v":0},{"$f":"'[7]Dept specific info'!I345","v":0},{"$f":"'[7]Dept specific info'!J345","v":0},{"$f":"'[7]Dept specific info'!K345","v":0},{"$f":"'[7]Dept specific info'!L345","v":0},{"$f":"'[7]Dept specific info'!M345","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F346","v":0},{"$f":"'[7]Dept specific info'!H346","v":0},{"$f":"'[7]Dept specific info'!I346","v":0},{"$f":"'[7]Dept specific info'!J346","v":0},{"$f":"'[7]Dept specific info'!K346","v":0},{"$f":"'[7]Dept specific info'!L346","v":0},{"$f":"'[7]Dept specific info'!M346","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F347","v":0},{"$f":"'[7]Dept specific info'!H347","v":0},{"$f":"'[7]Dept specific info'!I347","v":0},{"$f":"'[7]Dept specific info'!J347","v":0},{"$f":"'[7]Dept specific info'!K347","v":0},{"$f":"'[7]Dept specific info'!L347","v":0},{"$f":"'[7]Dept specific info'!M347","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F348","v":0},{"$f":"'[7]Dept specific info'!H348","v":0},{"$f":"'[7]Dept specific info'!I348","v":0},{"$f":"'[7]Dept specific info'!J348","v":0},{"$f":"'[7]Dept specific info'!K348","v":0},{"$f":"'[7]Dept specific info'!L348","v":0},{"$f":"'[7]Dept specific info'!M348","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F349","v":0},{"$f":"'[7]Dept specific info'!H349","v":0},{"$f":"'[7]Dept specific info'!I349","v":0},{"$f":"'[7]Dept specific info'!J349","v":0},{"$f":"'[7]Dept specific info'!K349","v":0},{"$f":"'[7]Dept specific info'!L349","v":0},{"$f":"'[7]Dept specific info'!M349","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F350","v":0},{"$f":"'[7]Dept specific info'!H350","v":0},{"$f":"'[7]Dept specific info'!I350","v":0},{"$f":"'[7]Dept specific info'!J350","v":0},{"$f":"'[7]Dept specific info'!K350","v":0},{"$f":"'[7]Dept specific info'!L350","v":0},{"$f":"'[7]Dept specific info'!M350","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F351","v":0},{"$f":"'[7]Dept specific info'!H351","v":0},{"$f":"'[7]Dept specific info'!I351","v":0},{"$f":"'[7]Dept specific info'!J351","v":0},{"$f":"'[7]Dept specific info'!K351","v":0},{"$f":"'[7]Dept specific info'!L351","v":0},{"$f":"'[7]Dept specific info'!M351","v":0}]
[{"$f":"IF(SUM(COUNTIF(F352:M352,\"<>0\")-COUNTBLANK(F352:M352))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F352","v":0},{"$f":"'[7]Dept specific info'!H352","v":0},{"$f":"'[7]Dept specific info'!I352","v":0},{"$f":"'[7]Dept specific info'!J352","v":0},{"$f":"'[7]Dept specific info'!K352","v":0},{"$f":"'[7]Dept specific info'!L352","v":0},{"$f":"'[7]Dept specific info'!M352","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F353","v":0},{"$f":"'[7]Dept specific info'!H353","v":0},{"$f":"'[7]Dept specific info'!I353","v":0},{"$f":"'[7]Dept specific info'!J353","v":0},{"$f":"'[7]Dept specific info'!K353","v":0},{"$f":"'[7]Dept specific info'!L353","v":0},{"$f":"'[7]Dept specific info'!M353","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F354","v":0},{"$f":"'[7]Dept specific info'!H354","v":0},{"$f":"'[7]Dept specific info'!I354","v":0},{"$f":"'[7]Dept specific info'!J354","v":0},{"$f":"'[7]Dept specific info'!K354","v":0},{"$f":"'[7]Dept specific info'!L354","v":0},{"$f":"'[7]Dept specific info'!M354","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F355","v":0},{"$f":"'[7]Dept specific info'!H355","v":0},{"$f":"'[7]Dept specific info'!I355","v":0},{"$f":"'[7]Dept specific info'!J355","v":0},{"$f":"'[7]Dept specific info'!K355","v":0},{"$f":"'[7]Dept specific info'!L355","v":0},{"$f":"'[7]Dept specific info'!M355","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F356","v":0},{"$f":"'[7]Dept specific info'!H356","v":0},{"$f":"'[7]Dept specific info'!I356","v":0},{"$f":"'[7]Dept specific info'!J356","v":0},{"$f":"'[7]Dept specific info'!K356","v":0},{"$f":"'[7]Dept specific info'!L356","v":0},{"$f":"'[7]Dept specific info'!M356","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F357","v":0},{"$f":"'[7]Dept specific info'!H357","v":0},{"$f":"'[7]Dept specific info'!I357","v":0},{"$f":"'[7]Dept specific info'!J357","v":0},{"$f":"'[7]Dept specific info'!K357","v":0},{"$f":"'[7]Dept specific info'!L357","v":0},{"$f":"'[7]Dept specific info'!M357","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F358","v":0},{"$f":"'[7]Dept specific info'!H358","v":0},{"$f":"'[7]Dept specific info'!I358","v":0},{"$f":"'[7]Dept specific info'!J358","v":0},{"$f":"'[7]Dept specific info'!K358","v":0},{"$f":"'[7]Dept specific info'!L358","v":0},{"$f":"'[7]Dept specific info'!M358","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F359","v":0},{"$f":"'[7]Dept specific info'!H359","v":0},{"$f":"'[7]Dept specific info'!I359","v":0},{"$f":"'[7]Dept specific info'!J359","v":0},{"$f":"'[7]Dept specific info'!K359","v":0},{"$f":"'[7]Dept specific info'!L359","v":0},{"$f":"'[7]Dept specific info'!M359","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F360","v":0},{"$f":"'[7]Dept specific info'!H360","v":0},{"$f":"'[7]Dept specific info'!I360","v":0},{"$f":"'[7]Dept specific info'!J360","v":0},{"$f":"'[7]Dept specific info'!K360","v":0},{"$f":"'[7]Dept specific info'!L360","v":0},{"$f":"'[7]Dept specific info'!M360","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F361","v":0},{"$f":"'[7]Dept specific info'!H361","v":0},{"$f":"'[7]Dept specific info'!I361","v":0},{"$f":"'[7]Dept specific info'!J361","v":0},{"$f":"'[7]Dept specific info'!K361","v":0},{"$f":"'[7]Dept specific info'!L361","v":0},{"$f":"'[7]Dept specific info'!M361","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F362","v":0},{"$f":"'[7]Dept specific info'!H362","v":0},{"$f":"'[7]Dept specific info'!I362","v":0},{"$f":"'[7]Dept specific info'!J362","v":0},{"$f":"'[7]Dept specific info'!K362","v":0},{"$f":"'[7]Dept specific info'!L362","v":0},{"$f":"'[7]Dept specific info'!M362","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F363","v":0},{"$f":"'[7]Dept specific info'!H363","v":0},{"$f":"'[7]Dept specific info'!I363","v":0},{"$f":"'[7]Dept specific info'!J363","v":0},{"$f":"'[7]Dept specific info'!K363","v":0},{"$f":"'[7]Dept specific info'!L363","v":0},{"$f":"'[7]Dept specific info'!M363","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F364","v":0},{"$f":"'[7]Dept specific info'!H364","v":0},{"$f":"'[7]Dept specific info'!I364","v":0},{"$f":"'[7]Dept specific info'!J364","v":0},{"$f":"'[7]Dept specific info'!K364","v":0},{"$f":"'[7]Dept specific info'!L364","v":0},{"$f":"'[7]Dept specific info'!M364","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F365","v":0},{"$f":"'[7]Dept specific info'!H365","v":0},{"$f":"'[7]Dept specific info'!I365","v":0},{"$f":"'[7]Dept specific info'!J365","v":0},{"$f":"'[7]Dept specific info'!K365","v":0},{"$f":"'[7]Dept specific info'!L365","v":0},{"$f":"'[7]Dept specific info'!M365","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F366","v":0},{"$f":"'[7]Dept specific info'!H366","v":0},{"$f":"'[7]Dept specific info'!I366","v":0},{"$f":"'[7]Dept specific info'!J366","v":0},{"$f":"'[7]Dept specific info'!K366","v":0},{"$f":"'[7]Dept specific info'!L366","v":0},{"$f":"'[7]Dept specific info'!M366","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F367","v":0},{"$f":"'[7]Dept specific info'!H367","v":0},{"$f":"'[7]Dept specific info'!I367","v":0},{"$f":"'[7]Dept specific info'!J367","v":0},{"$f":"'[7]Dept specific info'!K367","v":0},{"$f":"'[7]Dept specific info'!L367","v":0},{"$f":"'[7]Dept specific info'!M367","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F368","v":0},{"$f":"'[7]Dept specific info'!H368","v":0},{"$f":"'[7]Dept specific info'!I368","v":0},{"$f":"'[7]Dept specific info'!J368","v":0},{"$f":"'[7]Dept specific info'!K368","v":0},{"$f":"'[7]Dept specific info'!L368","v":0},{"$f":"'[7]Dept specific info'!M368","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F369","v":0},{"$f":"'[7]Dept specific info'!H369","v":0},{"$f":"'[7]Dept specific info'!I369","v":0},{"$f":"'[7]Dept specific info'!J369","v":0},{"$f":"'[7]Dept specific info'!K369","v":0},{"$f":"'[7]Dept specific info'!L369","v":0},{"$f":"'[7]Dept specific info'!M369","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F370","v":0},{"$f":"'[7]Dept specific info'!H370","v":0},{"$f":"'[7]Dept specific info'!I370","v":0},{"$f":"'[7]Dept specific info'!J370","v":0},{"$f":"'[7]Dept specific info'!K370","v":0},{"$f":"'[7]Dept specific info'!L370","v":0},{"$f":"'[7]Dept specific info'!M370","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F371","v":0},{"$f":"'[7]Dept specific info'!H371","v":0},{"$f":"'[7]Dept specific info'!I371","v":0},{"$f":"'[7]Dept specific info'!J371","v":0},{"$f":"'[7]Dept specific info'!K371","v":0},{"$f":"'[7]Dept specific info'!L371","v":0},{"$f":"'[7]Dept specific info'!M371","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F372","v":0},{"$f":"'[7]Dept specific info'!H372","v":0},{"$f":"'[7]Dept specific info'!I372","v":0},{"$f":"'[7]Dept specific info'!J372","v":0},{"$f":"'[7]Dept specific info'!K372","v":0},{"$f":"'[7]Dept specific info'!L372","v":0},{"$f":"'[7]Dept specific info'!M372","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F373","v":0},{"$f":"'[7]Dept specific info'!H373","v":0},{"$f":"'[7]Dept specific info'!I373","v":0},{"$f":"'[7]Dept specific info'!J373","v":0},{"$f":"'[7]Dept specific info'!K373","v":0},{"$f":"'[7]Dept specific info'!L373","v":0},{"$f":"'[7]Dept specific info'!M373","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F374","v":0},{"$f":"'[7]Dept specific info'!H374","v":0},{"$f":"'[7]Dept specific info'!I374","v":0},{"$f":"'[7]Dept specific info'!J374","v":0},{"$f":"'[7]Dept specific info'!K374","v":0},{"$f":"'[7]Dept specific info'!L374","v":0},{"$f":"'[7]Dept specific info'!M374","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F375","v":0},{"$f":"'[7]Dept specific info'!H375","v":0},{"$f":"'[7]Dept specific info'!I375","v":0},{"$f":"'[7]Dept specific info'!J375","v":0},{"$f":"'[7]Dept specific info'!K375","v":0},{"$f":"'[7]Dept specific info'!L375","v":0},{"$f":"'[7]Dept specific info'!M375","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F376","v":0},{"$f":"'[7]Dept specific info'!H376","v":0},{"$f":"'[7]Dept specific info'!I376","v":0},{"$f":"'[7]Dept specific info'!J376","v":0},{"$f":"'[7]Dept specific info'!K376","v":0},{"$f":"'[7]Dept specific info'!L376","v":0},{"$f":"'[7]Dept specific info'!M376","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F377","v":0},{"$f":"'[7]Dept specific info'!H377","v":0},{"$f":"'[7]Dept specific info'!I377","v":0},{"$f":"'[7]Dept specific info'!J377","v":0},{"$f":"'[7]Dept specific info'!K377","v":0},{"$f":"'[7]Dept specific info'!L377","v":0},{"$f":"'[7]Dept specific info'!M377","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F378","v":0},{"$f":"'[7]Dept specific info'!H378","v":0},{"$f":"'[7]Dept specific info'!I378","v":0},{"$f":"'[7]Dept specific info'!J378","v":0},{"$f":"'[7]Dept specific info'!K378","v":0},{"$f":"'[7]Dept specific info'!L378","v":0},{"$f":"'[7]Dept specific info'!M378","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F379","v":0},{"$f":"'[7]Dept specific info'!H379","v":0},{"$f":"'[7]Dept specific info'!I379","v":0},{"$f":"'[7]Dept specific info'!J379","v":0},{"$f":"'[7]Dept specific info'!K379","v":0},{"$f":"'[7]Dept specific info'!L379","v":0},{"$f":"'[7]Dept specific info'!M379","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F380","v":0},{"$f":"'[7]Dept specific info'!H380","v":0},{"$f":"'[7]Dept specific info'!I380","v":0},{"$f":"'[7]Dept specific info'!J380","v":0},{"$f":"'[7]Dept specific info'!K380","v":0},{"$f":"'[7]Dept specific info'!L380","v":0},{"$f":"'[7]Dept specific info'!M380","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F381","v":0},{"$f":"'[7]Dept specific info'!H381","v":0},{"$f":"'[7]Dept specific info'!I381","v":0},{"$f":"'[7]Dept specific info'!J381","v":0},{"$f":"'[7]Dept specific info'!K381","v":0},{"$f":"'[7]Dept specific info'!L381","v":0},{"$f":"'[7]Dept specific info'!M381","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F382","v":0},{"$f":"'[7]Dept specific info'!H382","v":0},{"$f":"'[7]Dept specific info'!I382","v":0},{"$f":"'[7]Dept specific info'!J382","v":0},{"$f":"'[7]Dept specific info'!K382","v":0},{"$f":"'[7]Dept specific info'!L382","v":0},{"$f":"'[7]Dept specific info'!M382","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F383","v":0},{"$f":"'[7]Dept specific info'!H383","v":0},{"$f":"'[7]Dept specific info'!I383","v":0},{"$f":"'[7]Dept specific info'!J383","v":0},{"$f":"'[7]Dept specific info'!K383","v":0},{"$f":"'[7]Dept specific info'!L383","v":0},{"$f":"'[7]Dept specific info'!M383","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F384","v":0},{"$f":"'[7]Dept specific info'!H384","v":0},{"$f":"'[7]Dept specific info'!I384","v":0},{"$f":"'[7]Dept specific info'!J384","v":0},{"$f":"'[7]Dept specific info'!K384","v":0},{"$f":"'[7]Dept specific info'!L384","v":0},{"$f":"'[7]Dept specific info'!M384","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F385","v":0},{"$f":"'[7]Dept specific info'!H385","v":0},{"$f":"'[7]Dept specific info'!I385","v":0},{"$f":"'[7]Dept specific info'!J385","v":0},{"$f":"'[7]Dept specific info'!K385","v":0},{"$f":"'[7]Dept specific info'!L385","v":0},{"$f":"'[7]Dept specific info'!M385","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F386","v":0},{"$f":"'[7]Dept specific info'!H386","v":0},{"$f":"'[7]Dept specific info'!I386","v":0},{"$f":"'[7]Dept specific info'!J386","v":0},{"$f":"'[7]Dept specific info'!K386","v":0},{"$f":"'[7]Dept specific info'!L386","v":0},{"$f":"'[7]Dept specific info'!M386","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F387","v":0},{"$f":"'[7]Dept specific info'!H387","v":0},{"$f":"'[7]Dept specific info'!I387","v":0},{"$f":"'[7]Dept specific info'!J387","v":0},{"$f":"'[7]Dept specific info'!K387","v":0},{"$f":"'[7]Dept specific info'!L387","v":0},{"$f":"'[7]Dept specific info'!M387","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F388","v":0},{"$f":"'[7]Dept specific info'!H388","v":0},{"$f":"'[7]Dept specific info'!I388","v":0},{"$f":"'[7]Dept specific info'!J388","v":0},{"$f":"'[7]Dept specific info'!K388","v":0},{"$f":"'[7]Dept specific info'!L388","v":0},{"$f":"'[7]Dept specific info'!M388","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F389","v":0},{"$f":"'[7]Dept specific info'!H389","v":0},{"$f":"'[7]Dept specific info'!I389","v":0},{"$f":"'[7]Dept specific info'!J389","v":0},{"$f":"'[7]Dept specific info'!K389","v":0},{"$f":"'[7]Dept specific info'!L389","v":0},{"$f":"'[7]Dept specific info'!M389","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F390","v":0},{"$f":"'[7]Dept specific info'!H390","v":0},{"$f":"'[7]Dept specific info'!I390","v":0},{"$f":"'[7]Dept specific info'!J390","v":0},{"$f":"'[7]Dept specific info'!K390","v":0},{"$f":"'[7]Dept specific info'!L390","v":0},{"$f":"'[7]Dept specific info'!M390","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F391","v":0},{"$f":"'[7]Dept specific info'!H391","v":0},{"$f":"'[7]Dept specific info'!I391","v":0},{"$f":"'[7]Dept specific info'!J391","v":0},{"$f":"'[7]Dept specific info'!K391","v":0},{"$f":"'[7]Dept specific info'!L391","v":0},{"$f":"'[7]Dept specific info'!M391","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F392","v":0},{"$f":"'[7]Dept specific info'!H392","v":0},{"$f":"'[7]Dept specific info'!I392","v":0},{"$f":"'[7]Dept specific info'!J392","v":0},{"$f":"'[7]Dept specific info'!K392","v":0},{"$f":"'[7]Dept specific info'!L392","v":0},{"$f":"'[7]Dept specific info'!M392","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F393","v":0},{"$f":"'[7]Dept specific info'!H393","v":0},{"$f":"'[7]Dept specific info'!I393","v":0},{"$f":"'[7]Dept specific info'!J393","v":0},{"$f":"'[7]Dept specific info'!K393","v":0},{"$f":"'[7]Dept specific info'!L393","v":0},{"$f":"'[7]Dept specific info'!M393","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F394","v":0},{"$f":"'[7]Dept specific info'!H394","v":0},{"$f":"'[7]Dept specific info'!I394","v":0},{"$f":"'[7]Dept specific info'!J394","v":0},{"$f":"'[7]Dept specific info'!K394","v":0},{"$f":"'[7]Dept specific info'!L394","v":0},{"$f":"'[7]Dept specific info'!M394","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F395","v":0},{"$f":"'[7]Dept specific info'!H395","v":0},{"$f":"'[7]Dept specific info'!I395","v":0},{"$f":"'[7]Dept specific info'!J395","v":0},{"$f":"'[7]Dept specific info'!K395","v":0},{"$f":"'[7]Dept specific info'!L395","v":0},{"$f":"'[7]Dept specific info'!M395","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F396","v":0},{"$f":"'[7]Dept specific info'!H396","v":0},{"$f":"'[7]Dept specific info'!I396","v":0},{"$f":"'[7]Dept specific info'!J396","v":0},{"$f":"'[7]Dept specific info'!K396","v":0},{"$f":"'[7]Dept specific info'!L396","v":0},{"$f":"'[7]Dept specific info'!M396","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F397","v":0},{"$f":"'[7]Dept specific info'!H397","v":0},{"$f":"'[7]Dept specific info'!I397","v":0},{"$f":"'[7]Dept specific info'!J397","v":0},{"$f":"'[7]Dept specific info'!K397","v":0},{"$f":"'[7]Dept specific info'!L397","v":0},{"$f":"'[7]Dept specific info'!M397","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F398","v":0},{"$f":"'[7]Dept specific info'!H398","v":0},{"$f":"'[7]Dept specific info'!I398","v":0},{"$f":"'[7]Dept specific info'!J398","v":0},{"$f":"'[7]Dept specific info'!K398","v":0},{"$f":"'[7]Dept specific info'!L398","v":0},{"$f":"'[7]Dept specific info'!M398","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F399","v":0},{"$f":"'[7]Dept specific info'!H399","v":0},{"$f":"'[7]Dept specific info'!I399","v":0},{"$f":"'[7]Dept specific info'!J399","v":0},{"$f":"'[7]Dept specific info'!K399","v":0},{"$f":"'[7]Dept specific info'!L399","v":0},{"$f":"'[7]Dept specific info'!M399","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F400","v":0},{"$f":"'[7]Dept specific info'!H400","v":0},{"$f":"'[7]Dept specific info'!I400","v":0},{"$f":"'[7]Dept specific info'!J400","v":0},{"$f":"'[7]Dept specific info'!K400","v":0},{"$f":"'[7]Dept specific info'!L400","v":0},{"$f":"'[7]Dept specific info'!M400","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F401","v":0},{"$f":"'[7]Dept specific info'!H401","v":0},{"$f":"'[7]Dept specific info'!I401","v":0},{"$f":"'[7]Dept specific info'!J401","v":0},{"$f":"'[7]Dept specific info'!K401","v":0},{"$f":"'[7]Dept specific info'!L401","v":0},{"$f":"'[7]Dept specific info'!M401","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F402","v":0},{"$f":"'[7]Dept specific info'!H402","v":0},{"$f":"'[7]Dept specific info'!I402","v":0},{"$f":"'[7]Dept specific info'!J402","v":0},{"$f":"'[7]Dept specific info'!K402","v":0},{"$f":"'[7]Dept specific info'!L402","v":0},{"$f":"'[7]Dept specific info'!M402","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F403","v":0},{"$f":"'[7]Dept specific info'!H403","v":0},{"$f":"'[7]Dept specific info'!I403","v":0},{"$f":"'[7]Dept specific info'!J403","v":0},{"$f":"'[7]Dept specific info'!K403","v":0},{"$f":"'[7]Dept specific info'!L403","v":0},{"$f":"'[7]Dept specific info'!M403","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F404","v":0},{"$f":"'[7]Dept specific info'!H404","v":0},{"$f":"'[7]Dept specific info'!I404","v":0},{"$f":"'[7]Dept specific info'!J404","v":0},{"$f":"'[7]Dept specific info'!K404","v":0},{"$f":"'[7]Dept specific info'!L404","v":0},{"$f":"'[7]Dept specific info'!M404","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F405","v":0},{"$f":"'[7]Dept specific info'!H405","v":0},{"$f":"'[7]Dept specific info'!I405","v":0},{"$f":"'[7]Dept specific info'!J405","v":0},{"$f":"'[7]Dept specific info'!K405","v":0},{"$f":"'[7]Dept specific info'!L405","v":0},{"$f":"'[7]Dept specific info'!M405","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F406","v":0},{"$f":"'[7]Dept specific info'!H406","v":0},{"$f":"'[7]Dept specific info'!I406","v":0},{"$f":"'[7]Dept specific info'!J406","v":0},{"$f":"'[7]Dept specific info'!K406","v":0},{"$f":"'[7]Dept specific info'!L406","v":0},{"$f":"'[7]Dept specific info'!M406","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F407","v":0},{"$f":"'[7]Dept specific info'!H407","v":0},{"$f":"'[7]Dept specific info'!I407","v":0},{"$f":"'[7]Dept specific info'!J407","v":0},{"$f":"'[7]Dept specific info'!K407","v":0},{"$f":"'[7]Dept specific info'!L407","v":0},{"$f":"'[7]Dept specific info'!M407","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F408","v":0},{"$f":"'[7]Dept specific info'!H408","v":0},{"$f":"'[7]Dept specific info'!I408","v":0},{"$f":"'[7]Dept specific info'!J408","v":0},{"$f":"'[7]Dept specific info'!K408","v":0},{"$f":"'[7]Dept specific info'!L408","v":0},{"$f":"'[7]Dept specific info'!M408","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F409","v":0},{"$f":"'[7]Dept specific info'!H409","v":0},{"$f":"'[7]Dept specific info'!I409","v":0},{"$f":"'[7]Dept specific info'!J409","v":0},{"$f":"'[7]Dept specific info'!K409","v":0},{"$f":"'[7]Dept specific info'!L409","v":0},{"$f":"'[7]Dept specific info'!M409","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F410","v":0},{"$f":"'[7]Dept specific info'!H410","v":0},{"$f":"'[7]Dept specific info'!I410","v":0},{"$f":"'[7]Dept specific info'!J410","v":0},{"$f":"'[7]Dept specific info'!K410","v":0},{"$f":"'[7]Dept specific info'!L410","v":0},{"$f":"'[7]Dept specific info'!M410","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F411","v":0},{"$f":"'[7]Dept specific info'!H411","v":0},{"$f":"'[7]Dept specific info'!I411","v":0},{"$f":"'[7]Dept specific info'!J411","v":0},{"$f":"'[7]Dept specific info'!K411","v":0},{"$f":"'[7]Dept specific info'!L411","v":0},{"$f":"'[7]Dept specific info'!M411","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F412","v":0},{"$f":"'[7]Dept specific info'!H412","v":0},{"$f":"'[7]Dept specific info'!I412","v":0},{"$f":"'[7]Dept specific info'!J412","v":0},{"$f":"'[7]Dept specific info'!K412","v":0},{"$f":"'[7]Dept specific info'!L412","v":0},{"$f":"'[7]Dept specific info'!M412","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F413","v":0},{"$f":"'[7]Dept specific info'!H413","v":0},{"$f":"'[7]Dept specific info'!I413","v":0},{"$f":"'[7]Dept specific info'!J413","v":0},{"$f":"'[7]Dept specific info'!K413","v":0},{"$f":"'[7]Dept specific info'!L413","v":0},{"$f":"'[7]Dept specific info'!M413","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F414","v":0},{"$f":"'[7]Dept specific info'!H414","v":0},{"$f":"'[7]Dept specific info'!I414","v":0},{"$f":"'[7]Dept specific info'!J414","v":0},{"$f":"'[7]Dept specific info'!K414","v":0},{"$f":"'[7]Dept specific info'!L414","v":0},{"$f":"'[7]Dept specific info'!M414","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F415","v":0},{"$f":"'[7]Dept specific info'!H415","v":0},{"$f":"'[7]Dept specific info'!I415","v":0},{"$f":"'[7]Dept specific info'!J415","v":0},{"$f":"'[7]Dept specific info'!K415","v":0},{"$f":"'[7]Dept specific info'!L415","v":0},{"$f":"'[7]Dept specific info'!M415","v":0}]
[{"$f":"IF(SUM(COUNTIF(F416:M416,\"<>0\")-COUNTBLANK(F416:M416))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F416","v":0},{"$f":"'[7]Dept specific info'!H416","v":0},{"$f":"'[7]Dept specific info'!I416","v":0},{"$f":"'[7]Dept specific info'!J416","v":0},{"$f":"'[7]Dept specific info'!K416","v":0},{"$f":"'[7]Dept specific info'!L416","v":0},{"$f":"'[7]Dept specific info'!M416","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F417","v":0},{"$f":"'[7]Dept specific info'!H417","v":0},{"$f":"'[7]Dept specific info'!I417","v":0},{"$f":"'[7]Dept specific info'!J417","v":0},{"$f":"'[7]Dept specific info'!K417","v":0},{"$f":"'[7]Dept specific info'!L417","v":0},{"$f":"'[7]Dept specific info'!M417","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F418","v":0},{"$f":"'[7]Dept specific info'!H418","v":0},{"$f":"'[7]Dept specific info'!I418","v":0},{"$f":"'[7]Dept specific info'!J418","v":0},{"$f":"'[7]Dept specific info'!K418","v":0},{"$f":"'[7]Dept specific info'!L418","v":0},{"$f":"'[7]Dept specific info'!M418","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F419","v":0},{"$f":"'[7]Dept specific info'!H419","v":0},{"$f":"'[7]Dept specific info'!I419","v":0},{"$f":"'[7]Dept specific info'!J419","v":0},{"$f":"'[7]Dept specific info'!K419","v":0},{"$f":"'[7]Dept specific info'!L419","v":0},{"$f":"'[7]Dept specific info'!M419","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F420","v":0},{"$f":"'[7]Dept specific info'!H420","v":0},{"$f":"'[7]Dept specific info'!I420","v":0},{"$f":"'[7]Dept specific info'!J420","v":0},{"$f":"'[7]Dept specific info'!K420","v":0},{"$f":"'[7]Dept specific info'!L420","v":0},{"$f":"'[7]Dept specific info'!M420","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F421","v":0},{"$f":"'[7]Dept specific info'!H421","v":0},{"$f":"'[7]Dept specific info'!I421","v":0},{"$f":"'[7]Dept specific info'!J421","v":0},{"$f":"'[7]Dept specific info'!K421","v":0},{"$f":"'[7]Dept specific info'!L421","v":0},{"$f":"'[7]Dept specific info'!M421","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F422","v":0},{"$f":"'[7]Dept specific info'!H422","v":0},{"$f":"'[7]Dept specific info'!I422","v":0},{"$f":"'[7]Dept specific info'!J422","v":0},{"$f":"'[7]Dept specific info'!K422","v":0},{"$f":"'[7]Dept specific info'!L422","v":0},{"$f":"'[7]Dept specific info'!M422","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F423","v":0},{"$f":"'[7]Dept specific info'!H423","v":0},{"$f":"'[7]Dept specific info'!I423","v":0},{"$f":"'[7]Dept specific info'!J423","v":0},{"$f":"'[7]Dept specific info'!K423","v":0},{"$f":"'[7]Dept specific info'!L423","v":0},{"$f":"'[7]Dept specific info'!M423","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F424","v":0},{"$f":"'[7]Dept specific info'!H424","v":0},{"$f":"'[7]Dept specific info'!I424","v":0},{"$f":"'[7]Dept specific info'!J424","v":0},{"$f":"'[7]Dept specific info'!K424","v":0},{"$f":"'[7]Dept specific info'!L424","v":0},{"$f":"'[7]Dept specific info'!M424","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F425","v":0},{"$f":"'[7]Dept specific info'!H425","v":0},{"$f":"'[7]Dept specific info'!I425","v":0},{"$f":"'[7]Dept specific info'!J425","v":0},{"$f":"'[7]Dept specific info'!K425","v":0},{"$f":"'[7]Dept specific info'!L425","v":0},{"$f":"'[7]Dept specific info'!M425","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F426","v":0},{"$f":"'[7]Dept specific info'!H426","v":0},{"$f":"'[7]Dept specific info'!I426","v":0},{"$f":"'[7]Dept specific info'!J426","v":0},{"$f":"'[7]Dept specific info'!K426","v":0},{"$f":"'[7]Dept specific info'!L426","v":0},{"$f":"'[7]Dept specific info'!M426","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F427","v":0},{"$f":"'[7]Dept specific info'!H427","v":0},{"$f":"'[7]Dept specific info'!I427","v":0},{"$f":"'[7]Dept specific info'!J427","v":0},{"$f":"'[7]Dept specific info'!K427","v":0},{"$f":"'[7]Dept specific info'!L427","v":0},{"$f":"'[7]Dept specific info'!M427","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F428","v":0},{"$f":"'[7]Dept specific info'!H428","v":0},{"$f":"'[7]Dept specific info'!I428","v":0},{"$f":"'[7]Dept specific info'!J428","v":0},{"$f":"'[7]Dept specific info'!K428","v":0},{"$f":"'[7]Dept specific info'!L428","v":0},{"$f":"'[7]Dept specific info'!M428","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F429","v":0},{"$f":"'[7]Dept specific info'!H429","v":0},{"$f":"'[7]Dept specific info'!I429","v":0},{"$f":"'[7]Dept specific info'!J429","v":0},{"$f":"'[7]Dept specific info'!K429","v":0},{"$f":"'[7]Dept specific info'!L429","v":0},{"$f":"'[7]Dept specific info'!M429","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F430","v":0},{"$f":"'[7]Dept specific info'!H430","v":0},{"$f":"'[7]Dept specific info'!I430","v":0},{"$f":"'[7]Dept specific info'!J430","v":0},{"$f":"'[7]Dept specific info'!K430","v":0},{"$f":"'[7]Dept specific info'!L430","v":0},{"$f":"'[7]Dept specific info'!M430","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F431","v":0},{"$f":"'[7]Dept specific info'!H431","v":0},{"$f":"'[7]Dept specific info'!I431","v":0},{"$f":"'[7]Dept specific info'!J431","v":0},{"$f":"'[7]Dept specific info'!K431","v":0},{"$f":"'[7]Dept specific info'!L431","v":0},{"$f":"'[7]Dept specific info'!M431","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F432","v":0},{"$f":"'[7]Dept specific info'!H432","v":0},{"$f":"'[7]Dept specific info'!I432","v":0},{"$f":"'[7]Dept specific info'!J432","v":0},{"$f":"'[7]Dept specific info'!K432","v":0},{"$f":"'[7]Dept specific info'!L432","v":0},{"$f":"'[7]Dept specific info'!M432","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F433","v":0},{"$f":"'[7]Dept specific info'!H433","v":0},{"$f":"'[7]Dept specific info'!I433","v":0},{"$f":"'[7]Dept specific info'!J433","v":0},{"$f":"'[7]Dept specific info'!K433","v":0},{"$f":"'[7]Dept specific info'!L433","v":0},{"$f":"'[7]Dept specific info'!M433","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F434","v":0},{"$f":"'[7]Dept specific info'!H434","v":0},{"$f":"'[7]Dept specific info'!I434","v":0},{"$f":"'[7]Dept specific info'!J434","v":0},{"$f":"'[7]Dept specific info'!K434","v":0},{"$f":"'[7]Dept specific info'!L434","v":0},{"$f":"'[7]Dept specific info'!M434","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F435","v":0},{"$f":"'[7]Dept specific info'!H435","v":0},{"$f":"'[7]Dept specific info'!I435","v":0},{"$f":"'[7]Dept specific info'!J435","v":0},{"$f":"'[7]Dept specific info'!K435","v":0},{"$f":"'[7]Dept specific info'!L435","v":0},{"$f":"'[7]Dept specific info'!M435","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F436","v":0},{"$f":"'[7]Dept specific info'!H436","v":0},{"$f":"'[7]Dept specific info'!I436","v":0},{"$f":"'[7]Dept specific info'!J436","v":0},{"$f":"'[7]Dept specific info'!K436","v":0},{"$f":"'[7]Dept specific info'!L436","v":0},{"$f":"'[7]Dept specific info'!M436","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F437","v":0},{"$f":"'[7]Dept specific info'!H437","v":0},{"$f":"'[7]Dept specific info'!I437","v":0},{"$f":"'[7]Dept specific info'!J437","v":0},{"$f":"'[7]Dept specific info'!K437","v":0},{"$f":"'[7]Dept specific info'!L437","v":0},{"$f":"'[7]Dept specific info'!M437","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F438","v":0},{"$f":"'[7]Dept specific info'!H438","v":0},{"$f":"'[7]Dept specific info'!I438","v":0},{"$f":"'[7]Dept specific info'!J438","v":0},{"$f":"'[7]Dept specific info'!K438","v":0},{"$f":"'[7]Dept specific info'!L438","v":0},{"$f":"'[7]Dept specific info'!M438","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F439","v":0},{"$f":"'[7]Dept specific info'!H439","v":0},{"$f":"'[7]Dept specific info'!I439","v":0},{"$f":"'[7]Dept specific info'!J439","v":0},{"$f":"'[7]Dept specific info'!K439","v":0},{"$f":"'[7]Dept specific info'!L439","v":0},{"$f":"'[7]Dept specific info'!M439","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F440","v":0},{"$f":"'[7]Dept specific info'!H440","v":0},{"$f":"'[7]Dept specific info'!I440","v":0},{"$f":"'[7]Dept specific info'!J440","v":0},{"$f":"'[7]Dept specific info'!K440","v":0},{"$f":"'[7]Dept specific info'!L440","v":0},{"$f":"'[7]Dept specific info'!M440","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F441","v":0},{"$f":"'[7]Dept specific info'!H441","v":0},{"$f":"'[7]Dept specific info'!I441","v":0},{"$f":"'[7]Dept specific info'!J441","v":0},{"$f":"'[7]Dept specific info'!K441","v":0},{"$f":"'[7]Dept specific info'!L441","v":0},{"$f":"'[7]Dept specific info'!M441","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F442","v":0},{"$f":"'[7]Dept specific info'!H442","v":0},{"$f":"'[7]Dept specific info'!I442","v":0},{"$f":"'[7]Dept specific info'!J442","v":0},{"$f":"'[7]Dept specific info'!K442","v":0},{"$f":"'[7]Dept specific info'!L442","v":0},{"$f":"'[7]Dept specific info'!M442","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F443","v":0},{"$f":"'[7]Dept specific info'!H443","v":0},{"$f":"'[7]Dept specific info'!I443","v":0},{"$f":"'[7]Dept specific info'!J443","v":0},{"$f":"'[7]Dept specific info'!K443","v":0},{"$f":"'[7]Dept specific info'!L443","v":0},{"$f":"'[7]Dept specific info'!M443","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F444","v":0},{"$f":"'[7]Dept specific info'!H444","v":0},{"$f":"'[7]Dept specific info'!I444","v":0},{"$f":"'[7]Dept specific info'!J444","v":0},{"$f":"'[7]Dept specific info'!K444","v":0},{"$f":"'[7]Dept specific info'!L444","v":0},{"$f":"'[7]Dept specific info'!M444","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F445","v":0},{"$f":"'[7]Dept specific info'!H445","v":0},{"$f":"'[7]Dept specific info'!I445","v":0},{"$f":"'[7]Dept specific info'!J445","v":0},{"$f":"'[7]Dept specific info'!K445","v":0},{"$f":"'[7]Dept specific info'!L445","v":0},{"$f":"'[7]Dept specific info'!M445","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F446","v":0},{"$f":"'[7]Dept specific info'!H446","v":0},{"$f":"'[7]Dept specific info'!I446","v":0},{"$f":"'[7]Dept specific info'!J446","v":0},{"$f":"'[7]Dept specific info'!K446","v":0},{"$f":"'[7]Dept specific info'!L446","v":0},{"$f":"'[7]Dept specific info'!M446","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F447","v":0},{"$f":"'[7]Dept specific info'!H447","v":0},{"$f":"'[7]Dept specific info'!I447","v":0},{"$f":"'[7]Dept specific info'!J447","v":0},{"$f":"'[7]Dept specific info'!K447","v":0},{"$f":"'[7]Dept specific info'!L447","v":0},{"$f":"'[7]Dept specific info'!M447","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F448","v":0},{"$f":"'[7]Dept specific info'!H448","v":0},{"$f":"'[7]Dept specific info'!I448","v":0},{"$f":"'[7]Dept specific info'!J448","v":0},{"$f":"'[7]Dept specific info'!K448","v":0},{"$f":"'[7]Dept specific info'!L448","v":0},{"$f":"'[7]Dept specific info'!M448","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F449","v":0},{"$f":"'[7]Dept specific info'!H449","v":0},{"$f":"'[7]Dept specific info'!I449","v":0},{"$f":"'[7]Dept specific info'!J449","v":0},{"$f":"'[7]Dept specific info'!K449","v":0},{"$f":"'[7]Dept specific info'!L449","v":0},{"$f":"'[7]Dept specific info'!M449","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F450","v":0},{"$f":"'[7]Dept specific info'!H450","v":0},{"$f":"'[7]Dept specific info'!I450","v":0},{"$f":"'[7]Dept specific info'!J450","v":0},{"$f":"'[7]Dept specific info'!K450","v":0},{"$f":"'[7]Dept specific info'!L450","v":0},{"$f":"'[7]Dept specific info'!M450","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F451","v":0},{"$f":"'[7]Dept specific info'!H451","v":0},{"$f":"'[7]Dept specific info'!I451","v":0},{"$f":"'[7]Dept specific info'!J451","v":0},{"$f":"'[7]Dept specific info'!K451","v":0},{"$f":"'[7]Dept specific info'!L451","v":0},{"$f":"'[7]Dept specific info'!M451","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F452","v":0},{"$f":"'[7]Dept specific info'!H452","v":0},{"$f":"'[7]Dept specific info'!I452","v":0},{"$f":"'[7]Dept specific info'!J452","v":0},{"$f":"'[7]Dept specific info'!K452","v":0},{"$f":"'[7]Dept specific info'!L452","v":0},{"$f":"'[7]Dept specific info'!M452","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F453","v":0},{"$f":"'[7]Dept specific info'!H453","v":0},{"$f":"'[7]Dept specific info'!I453","v":0},{"$f":"'[7]Dept specific info'!J453","v":0},{"$f":"'[7]Dept specific info'!K453","v":0},{"$f":"'[7]Dept specific info'!L453","v":0},{"$f":"'[7]Dept specific info'!M453","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F454","v":0},{"$f":"'[7]Dept specific info'!H454","v":0},{"$f":"'[7]Dept specific info'!I454","v":0},{"$f":"'[7]Dept specific info'!J454","v":0},{"$f":"'[7]Dept specific info'!K454","v":0},{"$f":"'[7]Dept specific info'!L454","v":0},{"$f":"'[7]Dept specific info'!M454","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F455","v":0},{"$f":"'[7]Dept specific info'!H455","v":0},{"$f":"'[7]Dept specific info'!I455","v":0},{"$f":"'[7]Dept specific info'!J455","v":0},{"$f":"'[7]Dept specific info'!K455","v":0},{"$f":"'[7]Dept specific info'!L455","v":0},{"$f":"'[7]Dept specific info'!M455","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F456","v":0},{"$f":"'[7]Dept specific info'!H456","v":0},{"$f":"'[7]Dept specific info'!I456","v":0},{"$f":"'[7]Dept specific info'!J456","v":0},{"$f":"'[7]Dept specific info'!K456","v":0},{"$f":"'[7]Dept specific info'!L456","v":0},{"$f":"'[7]Dept specific info'!M456","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F457","v":0},{"$f":"'[7]Dept specific info'!H457","v":0},{"$f":"'[7]Dept specific info'!I457","v":0},{"$f":"'[7]Dept specific info'!J457","v":0},{"$f":"'[7]Dept specific info'!K457","v":0},{"$f":"'[7]Dept specific info'!L457","v":0},{"$f":"'[7]Dept specific info'!M457","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F458","v":0},{"$f":"'[7]Dept specific info'!H458","v":0},{"$f":"'[7]Dept specific info'!I458","v":0},{"$f":"'[7]Dept specific info'!J458","v":0},{"$f":"'[7]Dept specific info'!K458","v":0},{"$f":"'[7]Dept specific info'!L458","v":0},{"$f":"'[7]Dept specific info'!M458","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F459","v":0},{"$f":"'[7]Dept specific info'!H459","v":0},{"$f":"'[7]Dept specific info'!I459","v":0},{"$f":"'[7]Dept specific info'!J459","v":0},{"$f":"'[7]Dept specific info'!K459","v":0},{"$f":"'[7]Dept specific info'!L459","v":0},{"$f":"'[7]Dept specific info'!M459","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F460","v":0},{"$f":"'[7]Dept specific info'!H460","v":0},{"$f":"'[7]Dept specific info'!I460","v":0},{"$f":"'[7]Dept specific info'!J460","v":0},{"$f":"'[7]Dept specific info'!K460","v":0},{"$f":"'[7]Dept specific info'!L460","v":0},{"$f":"'[7]Dept specific info'!M460","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F461","v":0},{"$f":"'[7]Dept specific info'!H461","v":0},{"$f":"'[7]Dept specific info'!I461","v":0},{"$f":"'[7]Dept specific info'!J461","v":0},{"$f":"'[7]Dept specific info'!K461","v":0},{"$f":"'[7]Dept specific info'!L461","v":0},{"$f":"'[7]Dept specific info'!M461","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F462","v":0},{"$f":"'[7]Dept specific info'!H462","v":0},{"$f":"'[7]Dept specific info'!I462","v":0},{"$f":"'[7]Dept specific info'!J462","v":0},{"$f":"'[7]Dept specific info'!K462","v":0},{"$f":"'[7]Dept specific info'!L462","v":0},{"$f":"'[7]Dept specific info'!M462","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F463","v":0},{"$f":"'[7]Dept specific info'!H463","v":0},{"$f":"'[7]Dept specific info'!I463","v":0},{"$f":"'[7]Dept specific info'!J463","v":0},{"$f":"'[7]Dept specific info'!K463","v":0},{"$f":"'[7]Dept specific info'!L463","v":0},{"$f":"'[7]Dept specific info'!M463","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F464","v":0},{"$f":"'[7]Dept specific info'!H464","v":0},{"$f":"'[7]Dept specific info'!I464","v":0},{"$f":"'[7]Dept specific info'!J464","v":0},{"$f":"'[7]Dept specific info'!K464","v":0},{"$f":"'[7]Dept specific info'!L464","v":0},{"$f":"'[7]Dept specific info'!M464","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F465","v":0},{"$f":"'[7]Dept specific info'!H465","v":0},{"$f":"'[7]Dept specific info'!I465","v":0},{"$f":"'[7]Dept specific info'!J465","v":0},{"$f":"'[7]Dept specific info'!K465","v":0},{"$f":"'[7]Dept specific info'!L465","v":0},{"$f":"'[7]Dept specific info'!M465","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F466","v":0},{"$f":"'[7]Dept specific info'!H466","v":0},{"$f":"'[7]Dept specific info'!I466","v":0},{"$f":"'[7]Dept specific info'!J466","v":0},{"$f":"'[7]Dept specific info'!K466","v":0},{"$f":"'[7]Dept specific info'!L466","v":0},{"$f":"'[7]Dept specific info'!M466","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F467","v":0},{"$f":"'[7]Dept specific info'!H467","v":0},{"$f":"'[7]Dept specific info'!I467","v":0},{"$f":"'[7]Dept specific info'!J467","v":0},{"$f":"'[7]Dept specific info'!K467","v":0},{"$f":"'[7]Dept specific info'!L467","v":0},{"$f":"'[7]Dept specific info'!M467","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F468","v":0},{"$f":"'[7]Dept specific info'!H468","v":0},{"$f":"'[7]Dept specific info'!I468","v":0},{"$f":"'[7]Dept specific info'!J468","v":0},{"$f":"'[7]Dept specific info'!K468","v":0},{"$f":"'[7]Dept specific info'!L468","v":0},{"$f":"'[7]Dept specific info'!M468","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F469","v":0},{"$f":"'[7]Dept specific info'!H469","v":0},{"$f":"'[7]Dept specific info'!I469","v":0},{"$f":"'[7]Dept specific info'!J469","v":0},{"$f":"'[7]Dept specific info'!K469","v":0},{"$f":"'[7]Dept specific info'!L469","v":0},{"$f":"'[7]Dept specific info'!M469","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F470","v":0},{"$f":"'[7]Dept specific info'!H470","v":0},{"$f":"'[7]Dept specific info'!I470","v":0},{"$f":"'[7]Dept specific info'!J470","v":0},{"$f":"'[7]Dept specific info'!K470","v":0},{"$f":"'[7]Dept specific info'!L470","v":0},{"$f":"'[7]Dept specific info'!M470","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F471","v":0},{"$f":"'[7]Dept specific info'!H471","v":0},{"$f":"'[7]Dept specific info'!I471","v":0},{"$f":"'[7]Dept specific info'!J471","v":0},{"$f":"'[7]Dept specific info'!K471","v":0},{"$f":"'[7]Dept specific info'!L471","v":0},{"$f":"'[7]Dept specific info'!M471","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F472","v":0},{"$f":"'[7]Dept specific info'!H472","v":0},{"$f":"'[7]Dept specific info'!I472","v":0},{"$f":"'[7]Dept specific info'!J472","v":0},{"$f":"'[7]Dept specific info'!K472","v":0},{"$f":"'[7]Dept specific info'!L472","v":0},{"$f":"'[7]Dept specific info'!M472","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F473","v":0},{"$f":"'[7]Dept specific info'!H473","v":0},{"$f":"'[7]Dept specific info'!I473","v":0},{"$f":"'[7]Dept specific info'!J473","v":0},{"$f":"'[7]Dept specific info'!K473","v":0},{"$f":"'[7]Dept specific info'!L473","v":0},{"$f":"'[7]Dept specific info'!M473","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F474","v":0},{"$f":"'[7]Dept specific info'!H474","v":0},{"$f":"'[7]Dept specific info'!I474","v":0},{"$f":"'[7]Dept specific info'!J474","v":0},{"$f":"'[7]Dept specific info'!K474","v":0},{"$f":"'[7]Dept specific info'!L474","v":0},{"$f":"'[7]Dept specific info'!M474","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F475","v":0},{"$f":"'[7]Dept specific info'!H475","v":0},{"$f":"'[7]Dept specific info'!I475","v":0},{"$f":"'[7]Dept specific info'!J475","v":0},{"$f":"'[7]Dept specific info'!K475","v":0},{"$f":"'[7]Dept specific info'!L475","v":0},{"$f":"'[7]Dept specific info'!M475","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F476","v":0},{"$f":"'[7]Dept specific info'!H476","v":0},{"$f":"'[7]Dept specific info'!I476","v":0},{"$f":"'[7]Dept specific info'!J476","v":0},{"$f":"'[7]Dept specific info'!K476","v":0},{"$f":"'[7]Dept specific info'!L476","v":0},{"$f":"'[7]Dept specific info'!M476","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F477","v":0},{"$f":"'[7]Dept specific info'!H477","v":0},{"$f":"'[7]Dept specific info'!I477","v":0},{"$f":"'[7]Dept specific info'!J477","v":0},{"$f":"'[7]Dept specific info'!K477","v":0},{"$f":"'[7]Dept specific info'!L477","v":0},{"$f":"'[7]Dept specific info'!M477","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F478","v":0},{"$f":"'[7]Dept specific info'!H478","v":0},{"$f":"'[7]Dept specific info'!I478","v":0},{"$f":"'[7]Dept specific info'!J478","v":0},{"$f":"'[7]Dept specific info'!K478","v":0},{"$f":"'[7]Dept specific info'!L478","v":0},{"$f":"'[7]Dept specific info'!M478","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F479","v":0},{"$f":"'[7]Dept specific info'!H479","v":0},{"$f":"'[7]Dept specific info'!I479","v":0},{"$f":"'[7]Dept specific info'!J479","v":0},{"$f":"'[7]Dept specific info'!K479","v":0},{"$f":"'[7]Dept specific info'!L479","v":0},{"$f":"'[7]Dept specific info'!M479","v":0}]
[{"$f":"IF(SUM(COUNTIF(F480:M480,\"<>0\")-COUNTBLANK(F480:M480))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F480","v":0},{"$f":"'[7]Dept specific info'!H480","v":0},{"$f":"'[7]Dept specific info'!I480","v":0},{"$f":"'[7]Dept specific info'!J480","v":0},{"$f":"'[7]Dept specific info'!K480","v":0},{"$f":"'[7]Dept specific info'!L480","v":0},{"$f":"'[7]Dept specific info'!M480","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F481","v":0},{"$f":"'[7]Dept specific info'!H481","v":0},{"$f":"'[7]Dept specific info'!I481","v":0},{"$f":"'[7]Dept specific info'!J481","v":0},{"$f":"'[7]Dept specific info'!K481","v":0},{"$f":"'[7]Dept specific info'!L481","v":0},{"$f":"'[7]Dept specific info'!M481","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F482","v":0},{"$f":"'[7]Dept specific info'!H482","v":0},{"$f":"'[7]Dept specific info'!I482","v":0},{"$f":"'[7]Dept specific info'!J482","v":0},{"$f":"'[7]Dept specific info'!K482","v":0},{"$f":"'[7]Dept specific info'!L482","v":0},{"$f":"'[7]Dept specific info'!M482","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F483","v":0},{"$f":"'[7]Dept specific info'!H483","v":0},{"$f":"'[7]Dept specific info'!I483","v":0},{"$f":"'[7]Dept specific info'!J483","v":0},{"$f":"'[7]Dept specific info'!K483","v":0},{"$f":"'[7]Dept specific info'!L483","v":0},{"$f":"'[7]Dept specific info'!M483","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F484","v":0},{"$f":"'[7]Dept specific info'!H484","v":0},{"$f":"'[7]Dept specific info'!I484","v":0},{"$f":"'[7]Dept specific info'!J484","v":0},{"$f":"'[7]Dept specific info'!K484","v":0},{"$f":"'[7]Dept specific info'!L484","v":0},{"$f":"'[7]Dept specific info'!M484","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F485","v":0},{"$f":"'[7]Dept specific info'!H485","v":0},{"$f":"'[7]Dept specific info'!I485","v":0},{"$f":"'[7]Dept specific info'!J485","v":0},{"$f":"'[7]Dept specific info'!K485","v":0},{"$f":"'[7]Dept specific info'!L485","v":0},{"$f":"'[7]Dept specific info'!M485","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F486","v":0},{"$f":"'[7]Dept specific info'!H486","v":0},{"$f":"'[7]Dept specific info'!I486","v":0},{"$f":"'[7]Dept specific info'!J486","v":0},{"$f":"'[7]Dept specific info'!K486","v":0},{"$f":"'[7]Dept specific info'!L486","v":0},{"$f":"'[7]Dept specific info'!M486","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F487","v":0},{"$f":"'[7]Dept specific info'!H487","v":0},{"$f":"'[7]Dept specific info'!I487","v":0},{"$f":"'[7]Dept specific info'!J487","v":0},{"$f":"'[7]Dept specific info'!K487","v":0},{"$f":"'[7]Dept specific info'!L487","v":0},{"$f":"'[7]Dept specific info'!M487","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F488","v":0},{"$f":"'[7]Dept specific info'!H488","v":0},{"$f":"'[7]Dept specific info'!I488","v":0},{"$f":"'[7]Dept specific info'!J488","v":0},{"$f":"'[7]Dept specific info'!K488","v":0},{"$f":"'[7]Dept specific info'!L488","v":0},{"$f":"'[7]Dept specific info'!M488","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F489","v":0},{"$f":"'[7]Dept specific info'!H489","v":0},{"$f":"'[7]Dept specific info'!I489","v":0},{"$f":"'[7]Dept specific info'!J489","v":0},{"$f":"'[7]Dept specific info'!K489","v":0},{"$f":"'[7]Dept specific info'!L489","v":0},{"$f":"'[7]Dept specific info'!M489","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F490","v":0},{"$f":"'[7]Dept specific info'!H490","v":0},{"$f":"'[7]Dept specific info'!I490","v":0},{"$f":"'[7]Dept specific info'!J490","v":0},{"$f":"'[7]Dept specific info'!K490","v":0},{"$f":"'[7]Dept specific info'!L490","v":0},{"$f":"'[7]Dept specific info'!M490","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F491","v":0},{"$f":"'[7]Dept specific info'!H491","v":0},{"$f":"'[7]Dept specific info'!I491","v":0},{"$f":"'[7]Dept specific info'!J491","v":0},{"$f":"'[7]Dept specific info'!K491","v":0},{"$f":"'[7]Dept specific info'!L491","v":0},{"$f":"'[7]Dept specific info'!M491","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F492","v":0},{"$f":"'[7]Dept specific info'!H492","v":0},{"$f":"'[7]Dept specific info'!I492","v":0},{"$f":"'[7]Dept specific info'!J492","v":0},{"$f":"'[7]Dept specific info'!K492","v":0},{"$f":"'[7]Dept specific info'!L492","v":0},{"$f":"'[7]Dept specific info'!M492","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F493","v":0},{"$f":"'[7]Dept specific info'!H493","v":0},{"$f":"'[7]Dept specific info'!I493","v":0},{"$f":"'[7]Dept specific info'!J493","v":0},{"$f":"'[7]Dept specific info'!K493","v":0},{"$f":"'[7]Dept specific info'!L493","v":0},{"$f":"'[7]Dept specific info'!M493","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F494","v":0},{"$f":"'[7]Dept specific info'!H494","v":0},{"$f":"'[7]Dept specific info'!I494","v":0},{"$f":"'[7]Dept specific info'!J494","v":0},{"$f":"'[7]Dept specific info'!K494","v":0},{"$f":"'[7]Dept specific info'!L494","v":0},{"$f":"'[7]Dept specific info'!M494","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F495","v":0},{"$f":"'[7]Dept specific info'!H495","v":0},{"$f":"'[7]Dept specific info'!I495","v":0},{"$f":"'[7]Dept specific info'!J495","v":0},{"$f":"'[7]Dept specific info'!K495","v":0},{"$f":"'[7]Dept specific info'!L495","v":0},{"$f":"'[7]Dept specific info'!M495","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F496","v":0},{"$f":"'[7]Dept specific info'!H496","v":0},{"$f":"'[7]Dept specific info'!I496","v":0},{"$f":"'[7]Dept specific info'!J496","v":0},{"$f":"'[7]Dept specific info'!K496","v":0},{"$f":"'[7]Dept specific info'!L496","v":0},{"$f":"'[7]Dept specific info'!M496","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F497","v":0},{"$f":"'[7]Dept specific info'!H497","v":0},{"$f":"'[7]Dept specific info'!I497","v":0},{"$f":"'[7]Dept specific info'!J497","v":0},{"$f":"'[7]Dept specific info'!K497","v":0},{"$f":"'[7]Dept specific info'!L497","v":0},{"$f":"'[7]Dept specific info'!M497","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F498","v":0},{"$f":"'[7]Dept specific info'!H498","v":0},{"$f":"'[7]Dept specific info'!I498","v":0},{"$f":"'[7]Dept specific info'!J498","v":0},{"$f":"'[7]Dept specific info'!K498","v":0},{"$f":"'[7]Dept specific info'!L498","v":0},{"$f":"'[7]Dept specific info'!M498","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F499","v":0},{"$f":"'[7]Dept specific info'!H499","v":0},{"$f":"'[7]Dept specific info'!I499","v":0},{"$f":"'[7]Dept specific info'!J499","v":0},{"$f":"'[7]Dept specific info'!K499","v":0},{"$f":"'[7]Dept specific info'!L499","v":0},{"$f":"'[7]Dept specific info'!M499","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F500","v":0},{"$f":"'[7]Dept specific info'!H500","v":0},{"$f":"'[7]Dept specific info'!I500","v":0},{"$f":"'[7]Dept specific info'!J500","v":0},{"$f":"'[7]Dept specific info'!K500","v":0},{"$f":"'[7]Dept specific info'!L500","v":0},{"$f":"'[7]Dept specific info'!M500","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F501","v":0},{"$f":"'[7]Dept specific info'!H501","v":0},{"$f":"'[7]Dept specific info'!I501","v":0},{"$f":"'[7]Dept specific info'!J501","v":0},{"$f":"'[7]Dept specific info'!K501","v":0},{"$f":"'[7]Dept specific info'!L501","v":0},{"$f":"'[7]Dept specific info'!M501","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F502","v":0},{"$f":"'[7]Dept specific info'!H502","v":0},{"$f":"'[7]Dept specific info'!I502","v":0},{"$f":"'[7]Dept specific info'!J502","v":0},{"$f":"'[7]Dept specific info'!K502","v":0},{"$f":"'[7]Dept specific info'!L502","v":0},{"$f":"'[7]Dept specific info'!M502","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F503","v":0},{"$f":"'[7]Dept specific info'!H503","v":0},{"$f":"'[7]Dept specific info'!I503","v":0},{"$f":"'[7]Dept specific info'!J503","v":0},{"$f":"'[7]Dept specific info'!K503","v":0},{"$f":"'[7]Dept specific info'!L503","v":0},{"$f":"'[7]Dept specific info'!M503","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F504","v":0},{"$f":"'[7]Dept specific info'!H504","v":0},{"$f":"'[7]Dept specific info'!I504","v":0},{"$f":"'[7]Dept specific info'!J504","v":0},{"$f":"'[7]Dept specific info'!K504","v":0},{"$f":"'[7]Dept specific info'!L504","v":0},{"$f":"'[7]Dept specific info'!M504","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F505","v":0},{"$f":"'[7]Dept specific info'!H505","v":0},{"$f":"'[7]Dept specific info'!I505","v":0},{"$f":"'[7]Dept specific info'!J505","v":0},{"$f":"'[7]Dept specific info'!K505","v":0},{"$f":"'[7]Dept specific info'!L505","v":0},{"$f":"'[7]Dept specific info'!M505","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F506","v":0},{"$f":"'[7]Dept specific info'!H506","v":0},{"$f":"'[7]Dept specific info'!I506","v":0},{"$f":"'[7]Dept specific info'!J506","v":0},{"$f":"'[7]Dept specific info'!K506","v":0},{"$f":"'[7]Dept specific info'!L506","v":0},{"$f":"'[7]Dept specific info'!M506","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F507","v":0},{"$f":"'[7]Dept specific info'!H507","v":0},{"$f":"'[7]Dept specific info'!I507","v":0},{"$f":"'[7]Dept specific info'!J507","v":0},{"$f":"'[7]Dept specific info'!K507","v":0},{"$f":"'[7]Dept specific info'!L507","v":0},{"$f":"'[7]Dept specific info'!M507","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F508","v":0},{"$f":"'[7]Dept specific info'!H508","v":0},{"$f":"'[7]Dept specific info'!I508","v":0},{"$f":"'[7]Dept specific info'!J508","v":0},{"$f":"'[7]Dept specific info'!K508","v":0},{"$f":"'[7]Dept specific info'!L508","v":0},{"$f":"'[7]Dept specific info'!M508","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F509","v":0},{"$f":"'[7]Dept specific info'!H509","v":0},{"$f":"'[7]Dept specific info'!I509","v":0},{"$f":"'[7]Dept specific info'!J509","v":0},{"$f":"'[7]Dept specific info'!K509","v":0},{"$f":"'[7]Dept specific info'!L509","v":0},{"$f":"'[7]Dept specific info'!M509","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F510","v":0},{"$f":"'[7]Dept specific info'!H510","v":0},{"$f":"'[7]Dept specific info'!I510","v":0},{"$f":"'[7]Dept specific info'!J510","v":0},{"$f":"'[7]Dept specific info'!K510","v":0},{"$f":"'[7]Dept specific info'!L510","v":0},{"$f":"'[7]Dept specific info'!M510","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F511","v":0},{"$f":"'[7]Dept specific info'!H511","v":0},{"$f":"'[7]Dept specific info'!I511","v":0},{"$f":"'[7]Dept specific info'!J511","v":0},{"$f":"'[7]Dept specific info'!K511","v":0},{"$f":"'[7]Dept specific info'!L511","v":0},{"$f":"'[7]Dept specific info'!M511","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F512","v":0},{"$f":"'[7]Dept specific info'!H512","v":0},{"$f":"'[7]Dept specific info'!I512","v":0},{"$f":"'[7]Dept specific info'!J512","v":0},{"$f":"'[7]Dept specific info'!K512","v":0},{"$f":"'[7]Dept specific info'!L512","v":0},{"$f":"'[7]Dept specific info'!M512","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F513","v":0},{"$f":"'[7]Dept specific info'!H513","v":0},{"$f":"'[7]Dept specific info'!I513","v":0},{"$f":"'[7]Dept specific info'!J513","v":0},{"$f":"'[7]Dept specific info'!K513","v":0},{"$f":"'[7]Dept specific info'!L513","v":0},{"$f":"'[7]Dept specific info'!M513","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F514","v":0},{"$f":"'[7]Dept specific info'!H514","v":0},{"$f":"'[7]Dept specific info'!I514","v":0},{"$f":"'[7]Dept specific info'!J514","v":0},{"$f":"'[7]Dept specific info'!K514","v":0},{"$f":"'[7]Dept specific info'!L514","v":0},{"$f":"'[7]Dept specific info'!M514","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F515","v":0},{"$f":"'[7]Dept specific info'!H515","v":0},{"$f":"'[7]Dept specific info'!I515","v":0},{"$f":"'[7]Dept specific info'!J515","v":0},{"$f":"'[7]Dept specific info'!K515","v":0},{"$f":"'[7]Dept specific info'!L515","v":0},{"$f":"'[7]Dept specific info'!M515","v":0}]
[{"$f":"IF(SUM(COUNTIF(F516:M516,\"<>0\")-COUNTBLANK(F516:M516))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F516","v":0},{"$f":"'[7]Dept specific info'!H516","v":0},{"$f":"'[7]Dept specific info'!I516","v":0},{"$f":"'[7]Dept specific info'!J516","v":0},{"$f":"'[7]Dept specific info'!K516","v":0},{"$f":"'[7]Dept specific info'!L516","v":0},{"$f":"'[7]Dept specific info'!M516","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F517","v":0},{"$f":"'[7]Dept specific info'!H517","v":0},{"$f":"'[7]Dept specific info'!I517","v":0},{"$f":"'[7]Dept specific info'!J517","v":0},{"$f":"'[7]Dept specific info'!K517","v":0},{"$f":"'[7]Dept specific info'!L517","v":0},{"$f":"'[7]Dept specific info'!M517","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F518","v":0},{"$f":"'[7]Dept specific info'!H518","v":0},{"$f":"'[7]Dept specific info'!I518","v":0},{"$f":"'[7]Dept specific info'!J518","v":0},{"$f":"'[7]Dept specific info'!K518","v":0},{"$f":"'[7]Dept specific info'!L518","v":0},{"$f":"'[7]Dept specific info'!M518","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F519","v":0},{"$f":"'[7]Dept specific info'!H519","v":0},{"$f":"'[7]Dept specific info'!I519","v":0},{"$f":"'[7]Dept specific info'!J519","v":0},{"$f":"'[7]Dept specific info'!K519","v":0},{"$f":"'[7]Dept specific info'!L519","v":0},{"$f":"'[7]Dept specific info'!M519","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F520","v":0},{"$f":"'[7]Dept specific info'!H520","v":0},{"$f":"'[7]Dept specific info'!I520","v":0},{"$f":"'[7]Dept specific info'!J520","v":0},{"$f":"'[7]Dept specific info'!K520","v":0},{"$f":"'[7]Dept specific info'!L520","v":0},{"$f":"'[7]Dept specific info'!M520","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F521","v":0},{"$f":"'[7]Dept specific info'!H521","v":0},{"$f":"'[7]Dept specific info'!I521","v":0},{"$f":"'[7]Dept specific info'!J521","v":0},{"$f":"'[7]Dept specific info'!K521","v":0},{"$f":"'[7]Dept specific info'!L521","v":0},{"$f":"'[7]Dept specific info'!M521","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F522","v":0},{"$f":"'[7]Dept specific info'!H522","v":0},{"$f":"'[7]Dept specific info'!I522","v":0},{"$f":"'[7]Dept specific info'!J522","v":0},{"$f":"'[7]Dept specific info'!K522","v":0},{"$f":"'[7]Dept specific info'!L522","v":0},{"$f":"'[7]Dept specific info'!M522","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F523","v":0},{"$f":"'[7]Dept specific info'!H523","v":0},{"$f":"'[7]Dept specific info'!I523","v":0},{"$f":"'[7]Dept specific info'!J523","v":0},{"$f":"'[7]Dept specific info'!K523","v":0},{"$f":"'[7]Dept specific info'!L523","v":0},{"$f":"'[7]Dept specific info'!M523","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F524","v":0},{"$f":"'[7]Dept specific info'!H524","v":0},{"$f":"'[7]Dept specific info'!I524","v":0},{"$f":"'[7]Dept specific info'!J524","v":0},{"$f":"'[7]Dept specific info'!K524","v":0},{"$f":"'[7]Dept specific info'!L524","v":0},{"$f":"'[7]Dept specific info'!M524","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F525","v":0},{"$f":"'[7]Dept specific info'!H525","v":0},{"$f":"'[7]Dept specific info'!I525","v":0},{"$f":"'[7]Dept specific info'!J525","v":0},{"$f":"'[7]Dept specific info'!K525","v":0},{"$f":"'[7]Dept specific info'!L525","v":0},{"$f":"'[7]Dept specific info'!M525","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F526","v":0},{"$f":"'[7]Dept specific info'!H526","v":0},{"$f":"'[7]Dept specific info'!I526","v":0},{"$f":"'[7]Dept specific info'!J526","v":0},{"$f":"'[7]Dept specific info'!K526","v":0},{"$f":"'[7]Dept specific info'!L526","v":0},{"$f":"'[7]Dept specific info'!M526","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F527","v":0},{"$f":"'[7]Dept specific info'!H527","v":0},{"$f":"'[7]Dept specific info'!I527","v":0},{"$f":"'[7]Dept specific info'!J527","v":0},{"$f":"'[7]Dept specific info'!K527","v":0},{"$f":"'[7]Dept specific info'!L527","v":0},{"$f":"'[7]Dept specific info'!M527","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F528","v":0},{"$f":"'[7]Dept specific info'!H528","v":0},{"$f":"'[7]Dept specific info'!I528","v":0},{"$f":"'[7]Dept specific info'!J528","v":0},{"$f":"'[7]Dept specific info'!K528","v":0},{"$f":"'[7]Dept specific info'!L528","v":0},{"$f":"'[7]Dept specific info'!M528","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F529","v":0},{"$f":"'[7]Dept specific info'!H529","v":0},{"$f":"'[7]Dept specific info'!I529","v":0},{"$f":"'[7]Dept specific info'!J529","v":0},{"$f":"'[7]Dept specific info'!K529","v":0},{"$f":"'[7]Dept specific info'!L529","v":0},{"$f":"'[7]Dept specific info'!M529","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F530","v":0},{"$f":"'[7]Dept specific info'!H530","v":0},{"$f":"'[7]Dept specific info'!I530","v":0},{"$f":"'[7]Dept specific info'!J530","v":0},{"$f":"'[7]Dept specific info'!K530","v":0},{"$f":"'[7]Dept specific info'!L530","v":0},{"$f":"'[7]Dept specific info'!M530","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F531","v":0},{"$f":"'[7]Dept specific info'!H531","v":0},{"$f":"'[7]Dept specific info'!I531","v":0},{"$f":"'[7]Dept specific info'!J531","v":0},{"$f":"'[7]Dept specific info'!K531","v":0},{"$f":"'[7]Dept specific info'!L531","v":0},{"$f":"'[7]Dept specific info'!M531","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F532","v":0},{"$f":"'[7]Dept specific info'!H532","v":0},{"$f":"'[7]Dept specific info'!I532","v":0},{"$f":"'[7]Dept specific info'!J532","v":0},{"$f":"'[7]Dept specific info'!K532","v":0},{"$f":"'[7]Dept specific info'!L532","v":0},{"$f":"'[7]Dept specific info'!M532","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F533","v":0},{"$f":"'[7]Dept specific info'!H533","v":0},{"$f":"'[7]Dept specific info'!I533","v":0},{"$f":"'[7]Dept specific info'!J533","v":0},{"$f":"'[7]Dept specific info'!K533","v":0},{"$f":"'[7]Dept specific info'!L533","v":0},{"$f":"'[7]Dept specific info'!M533","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F534","v":0},{"$f":"'[7]Dept specific info'!H534","v":0},{"$f":"'[7]Dept specific info'!I534","v":0},{"$f":"'[7]Dept specific info'!J534","v":0},{"$f":"'[7]Dept specific info'!K534","v":0},{"$f":"'[7]Dept specific info'!L534","v":0},{"$f":"'[7]Dept specific info'!M534","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F535","v":0},{"$f":"'[7]Dept specific info'!H535","v":0},{"$f":"'[7]Dept specific info'!I535","v":0},{"$f":"'[7]Dept specific info'!J535","v":0},{"$f":"'[7]Dept specific info'!K535","v":0},{"$f":"'[7]Dept specific info'!L535","v":0},{"$f":"'[7]Dept specific info'!M535","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F536","v":0},{"$f":"'[7]Dept specific info'!H536","v":0},{"$f":"'[7]Dept specific info'!I536","v":0},{"$f":"'[7]Dept specific info'!J536","v":0},{"$f":"'[7]Dept specific info'!K536","v":0},{"$f":"'[7]Dept specific info'!L536","v":0},{"$f":"'[7]Dept specific info'!M536","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F537","v":0},{"$f":"'[7]Dept specific info'!H537","v":0},{"$f":"'[7]Dept specific info'!I537","v":0},{"$f":"'[7]Dept specific info'!J537","v":0},{"$f":"'[7]Dept specific info'!K537","v":0},{"$f":"'[7]Dept specific info'!L537","v":0},{"$f":"'[7]Dept specific info'!M537","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F538","v":0},{"$f":"'[7]Dept specific info'!H538","v":0},{"$f":"'[7]Dept specific info'!I538","v":0},{"$f":"'[7]Dept specific info'!J538","v":0},{"$f":"'[7]Dept specific info'!K538","v":0},{"$f":"'[7]Dept specific info'!L538","v":0},{"$f":"'[7]Dept specific info'!M538","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F539","v":0},{"$f":"'[7]Dept specific info'!H539","v":0},{"$f":"'[7]Dept specific info'!I539","v":0},{"$f":"'[7]Dept specific info'!J539","v":0},{"$f":"'[7]Dept specific info'!K539","v":0},{"$f":"'[7]Dept specific info'!L539","v":0},{"$f":"'[7]Dept specific info'!M539","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F540","v":0},{"$f":"'[7]Dept specific info'!H540","v":0},{"$f":"'[7]Dept specific info'!I540","v":0},{"$f":"'[7]Dept specific info'!J540","v":0},{"$f":"'[7]Dept specific info'!K540","v":0},{"$f":"'[7]Dept specific info'!L540","v":0},{"$f":"'[7]Dept specific info'!M540","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F541","v":0},{"$f":"'[7]Dept specific info'!H541","v":0},{"$f":"'[7]Dept specific info'!I541","v":0},{"$f":"'[7]Dept specific info'!J541","v":0},{"$f":"'[7]Dept specific info'!K541","v":0},{"$f":"'[7]Dept specific info'!L541","v":0},{"$f":"'[7]Dept specific info'!M541","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F542","v":0},{"$f":"'[7]Dept specific info'!H542","v":0},{"$f":"'[7]Dept specific info'!I542","v":0},{"$f":"'[7]Dept specific info'!J542","v":0},{"$f":"'[7]Dept specific info'!K542","v":0},{"$f":"'[7]Dept specific info'!L542","v":0},{"$f":"'[7]Dept specific info'!M542","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F543","v":0},{"$f":"'[7]Dept specific info'!H543","v":0},{"$f":"'[7]Dept specific info'!I543","v":0},{"$f":"'[7]Dept specific info'!J543","v":0},{"$f":"'[7]Dept specific info'!K543","v":0},{"$f":"'[7]Dept specific info'!L543","v":0},{"$f":"'[7]Dept specific info'!M543","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F544","v":0},{"$f":"'[7]Dept specific info'!H544","v":0},{"$f":"'[7]Dept specific info'!I544","v":0},{"$f":"'[7]Dept specific info'!J544","v":0},{"$f":"'[7]Dept specific info'!K544","v":0},{"$f":"'[7]Dept specific info'!L544","v":0},{"$f":"'[7]Dept specific info'!M544","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F545","v":0},{"$f":"'[7]Dept specific info'!H545","v":0},{"$f":"'[7]Dept specific info'!I545","v":0},{"$f":"'[7]Dept specific info'!J545","v":0},{"$f":"'[7]Dept specific info'!K545","v":0},{"$f":"'[7]Dept specific info'!L545","v":0},{"$f":"'[7]Dept specific info'!M545","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F546","v":0},{"$f":"'[7]Dept specific info'!H546","v":0},{"$f":"'[7]Dept specific info'!I546","v":0},{"$f":"'[7]Dept specific info'!J546","v":0},{"$f":"'[7]Dept specific info'!K546","v":0},{"$f":"'[7]Dept specific info'!L546","v":0},{"$f":"'[7]Dept specific info'!M546","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F547","v":0},{"$f":"'[7]Dept specific info'!H547","v":0},{"$f":"'[7]Dept specific info'!I547","v":0},{"$f":"'[7]Dept specific info'!J547","v":0},{"$f":"'[7]Dept specific info'!K547","v":0},{"$f":"'[7]Dept specific info'!L547","v":0},{"$f":"'[7]Dept specific info'!M547","v":0}]
[{"$f":"IF(SUM(COUNTIF(F548:M548,\"<>0\")-COUNTBLANK(F548:M548))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F548","v":0},{"$f":"'[7]Dept specific info'!H548","v":0},{"$f":"'[7]Dept specific info'!I548","v":0},{"$f":"'[7]Dept specific info'!J548","v":0},{"$f":"'[7]Dept specific info'!K548","v":0},{"$f":"'[7]Dept specific info'!L548","v":0},{"$f":"'[7]Dept specific info'!M548","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F549","v":0},{"$f":"'[7]Dept specific info'!H549","v":0},{"$f":"'[7]Dept specific info'!I549","v":0},{"$f":"'[7]Dept specific info'!J549","v":0},{"$f":"'[7]Dept specific info'!K549","v":0},{"$f":"'[7]Dept specific info'!L549","v":0},{"$f":"'[7]Dept specific info'!M549","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F550","v":0},{"$f":"'[7]Dept specific info'!H550","v":0},{"$f":"'[7]Dept specific info'!I550","v":0},{"$f":"'[7]Dept specific info'!J550","v":0},{"$f":"'[7]Dept specific info'!K550","v":0},{"$f":"'[7]Dept specific info'!L550","v":0},{"$f":"'[7]Dept specific info'!M550","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F551","v":0},{"$f":"'[7]Dept specific info'!H551","v":0},{"$f":"'[7]Dept specific info'!I551","v":0},{"$f":"'[7]Dept specific info'!J551","v":0},{"$f":"'[7]Dept specific info'!K551","v":0},{"$f":"'[7]Dept specific info'!L551","v":0},{"$f":"'[7]Dept specific info'!M551","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F552","v":0},{"$f":"'[7]Dept specific info'!H552","v":0},{"$f":"'[7]Dept specific info'!I552","v":0},{"$f":"'[7]Dept specific info'!J552","v":0},{"$f":"'[7]Dept specific info'!K552","v":0},{"$f":"'[7]Dept specific info'!L552","v":0},{"$f":"'[7]Dept specific info'!M552","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F553","v":0},{"$f":"'[7]Dept specific info'!H553","v":0},{"$f":"'[7]Dept specific info'!I553","v":0},{"$f":"'[7]Dept specific info'!J553","v":0},{"$f":"'[7]Dept specific info'!K553","v":0},{"$f":"'[7]Dept specific info'!L553","v":0},{"$f":"'[7]Dept specific info'!M553","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F554","v":0},{"$f":"'[7]Dept specific info'!H554","v":0},{"$f":"'[7]Dept specific info'!I554","v":0},{"$f":"'[7]Dept specific info'!J554","v":0},{"$f":"'[7]Dept specific info'!K554","v":0},{"$f":"'[7]Dept specific info'!L554","v":0},{"$f":"'[7]Dept specific info'!M554","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F555","v":0},{"$f":"'[7]Dept specific info'!H555","v":0},{"$f":"'[7]Dept specific info'!I555","v":0},{"$f":"'[7]Dept specific info'!J555","v":0},{"$f":"'[7]Dept specific info'!K555","v":0},{"$f":"'[7]Dept specific info'!L555","v":0},{"$f":"'[7]Dept specific info'!M555","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F556","v":0},{"$f":"'[7]Dept specific info'!H556","v":0},{"$f":"'[7]Dept specific info'!I556","v":0},{"$f":"'[7]Dept specific info'!J556","v":0},{"$f":"'[7]Dept specific info'!K556","v":0},{"$f":"'[7]Dept specific info'!L556","v":0},{"$f":"'[7]Dept specific info'!M556","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F557","v":0},{"$f":"'[7]Dept specific info'!H557","v":0},{"$f":"'[7]Dept specific info'!I557","v":0},{"$f":"'[7]Dept specific info'!J557","v":0},{"$f":"'[7]Dept specific info'!K557","v":0},{"$f":"'[7]Dept specific info'!L557","v":0},{"$f":"'[7]Dept specific info'!M557","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F558","v":0},{"$f":"'[7]Dept specific info'!H558","v":0},{"$f":"'[7]Dept specific info'!I558","v":0},{"$f":"'[7]Dept specific info'!J558","v":0},{"$f":"'[7]Dept specific info'!K558","v":0},{"$f":"'[7]Dept specific info'!L558","v":0},{"$f":"'[7]Dept specific info'!M558","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F559","v":0},{"$f":"'[7]Dept specific info'!H559","v":0},{"$f":"'[7]Dept specific info'!I559","v":0},{"$f":"'[7]Dept specific info'!J559","v":0},{"$f":"'[7]Dept specific info'!K559","v":0},{"$f":"'[7]Dept specific info'!L559","v":0},{"$f":"'[7]Dept specific info'!M559","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F560","v":0},{"$f":"'[7]Dept specific info'!H560","v":0},{"$f":"'[7]Dept specific info'!I560","v":0},{"$f":"'[7]Dept specific info'!J560","v":0},{"$f":"'[7]Dept specific info'!K560","v":0},{"$f":"'[7]Dept specific info'!L560","v":0},{"$f":"'[7]Dept specific info'!M560","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F561","v":0},{"$f":"'[7]Dept specific info'!H561","v":0},{"$f":"'[7]Dept specific info'!I561","v":0},{"$f":"'[7]Dept specific info'!J561","v":0},{"$f":"'[7]Dept specific info'!K561","v":0},{"$f":"'[7]Dept specific info'!L561","v":0},{"$f":"'[7]Dept specific info'!M561","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F562","v":0},{"$f":"'[7]Dept specific info'!H562","v":0},{"$f":"'[7]Dept specific info'!I562","v":0},{"$f":"'[7]Dept specific info'!J562","v":0},{"$f":"'[7]Dept specific info'!K562","v":0},{"$f":"'[7]Dept specific info'!L562","v":0},{"$f":"'[7]Dept specific info'!M562","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F563","v":0},{"$f":"'[7]Dept specific info'!H563","v":0},{"$f":"'[7]Dept specific info'!I563","v":0},{"$f":"'[7]Dept specific info'!J563","v":0},{"$f":"'[7]Dept specific info'!K563","v":0},{"$f":"'[7]Dept specific info'!L563","v":0},{"$f":"'[7]Dept specific info'!M563","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F564","v":0},{"$f":"'[7]Dept specific info'!H564","v":0},{"$f":"'[7]Dept specific info'!I564","v":0},{"$f":"'[7]Dept specific info'!J564","v":0},{"$f":"'[7]Dept specific info'!K564","v":0},{"$f":"'[7]Dept specific info'!L564","v":0},{"$f":"'[7]Dept specific info'!M564","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F565","v":0},{"$f":"'[7]Dept specific info'!H565","v":0},{"$f":"'[7]Dept specific info'!I565","v":0},{"$f":"'[7]Dept specific info'!J565","v":0},{"$f":"'[7]Dept specific info'!K565","v":0},{"$f":"'[7]Dept specific info'!L565","v":0},{"$f":"'[7]Dept specific info'!M565","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F566","v":0},{"$f":"'[7]Dept specific info'!H566","v":0},{"$f":"'[7]Dept specific info'!I566","v":0},{"$f":"'[7]Dept specific info'!J566","v":0},{"$f":"'[7]Dept specific info'!K566","v":0},{"$f":"'[7]Dept specific info'!L566","v":0},{"$f":"'[7]Dept specific info'!M566","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F567","v":0},{"$f":"'[7]Dept specific info'!H567","v":0},{"$f":"'[7]Dept specific info'!I567","v":0},{"$f":"'[7]Dept specific info'!J567","v":0},{"$f":"'[7]Dept specific info'!K567","v":0},{"$f":"'[7]Dept specific info'!L567","v":0},{"$f":"'[7]Dept specific info'!M567","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F568","v":0},{"$f":"'[7]Dept specific info'!H568","v":0},{"$f":"'[7]Dept specific info'!I568","v":0},{"$f":"'[7]Dept specific info'!J568","v":0},{"$f":"'[7]Dept specific info'!K568","v":0},{"$f":"'[7]Dept specific info'!L568","v":0},{"$f":"'[7]Dept specific info'!M568","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F569","v":0},{"$f":"'[7]Dept specific info'!H569","v":0},{"$f":"'[7]Dept specific info'!I569","v":0},{"$f":"'[7]Dept specific info'!J569","v":0},{"$f":"'[7]Dept specific info'!K569","v":0},{"$f":"'[7]Dept specific info'!L569","v":0},{"$f":"'[7]Dept specific info'!M569","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F570","v":0},{"$f":"'[7]Dept specific info'!H570","v":0},{"$f":"'[7]Dept specific info'!I570","v":0},{"$f":"'[7]Dept specific info'!J570","v":0},{"$f":"'[7]Dept specific info'!K570","v":0},{"$f":"'[7]Dept specific info'!L570","v":0},{"$f":"'[7]Dept specific info'!M570","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F571","v":0},{"$f":"'[7]Dept specific info'!H571","v":0},{"$f":"'[7]Dept specific info'!I571","v":0},{"$f":"'[7]Dept specific info'!J571","v":0},{"$f":"'[7]Dept specific info'!K571","v":0},{"$f":"'[7]Dept specific info'!L571","v":0},{"$f":"'[7]Dept specific info'!M571","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F572","v":0},{"$f":"'[7]Dept specific info'!H572","v":0},{"$f":"'[7]Dept specific info'!I572","v":0},{"$f":"'[7]Dept specific info'!J572","v":0},{"$f":"'[7]Dept specific info'!K572","v":0},{"$f":"'[7]Dept specific info'!L572","v":0},{"$f":"'[7]Dept specific info'!M572","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F573","v":0},{"$f":"'[7]Dept specific info'!H573","v":0},{"$f":"'[7]Dept specific info'!I573","v":0},{"$f":"'[7]Dept specific info'!J573","v":0},{"$f":"'[7]Dept specific info'!K573","v":0},{"$f":"'[7]Dept specific info'!L573","v":0},{"$f":"'[7]Dept specific info'!M573","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F574","v":0},{"$f":"'[7]Dept specific info'!H574","v":0},{"$f":"'[7]Dept specific info'!I574","v":0},{"$f":"'[7]Dept specific info'!J574","v":0},{"$f":"'[7]Dept specific info'!K574","v":0},{"$f":"'[7]Dept specific info'!L574","v":0},{"$f":"'[7]Dept specific info'!M574","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F575","v":0},{"$f":"'[7]Dept specific info'!H575","v":0},{"$f":"'[7]Dept specific info'!I575","v":0},{"$f":"'[7]Dept specific info'!J575","v":0},{"$f":"'[7]Dept specific info'!K575","v":0},{"$f":"'[7]Dept specific info'!L575","v":0},{"$f":"'[7]Dept specific info'!M575","v":0}]
[{"$f":"IF(SUM(COUNTIF(F576:M576,\"<>0\")-COUNTBLANK(F576:M576))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F576","v":0},{"$f":"'[7]Dept specific info'!H576","v":0},{"$f":"'[7]Dept specific info'!I576","v":0},{"$f":"'[7]Dept specific info'!J576","v":0},{"$f":"'[7]Dept specific info'!K576","v":0},{"$f":"'[7]Dept specific info'!L576","v":0},{"$f":"'[7]Dept specific info'!M576","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F577","v":0},{"$f":"'[7]Dept specific info'!H577","v":0},{"$f":"'[7]Dept specific info'!I577","v":0},{"$f":"'[7]Dept specific info'!J577","v":0},{"$f":"'[7]Dept specific info'!K577","v":0},{"$f":"'[7]Dept specific info'!L577","v":0},{"$f":"'[7]Dept specific info'!M577","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F578","v":0},{"$f":"'[7]Dept specific info'!H578","v":0},{"$f":"'[7]Dept specific info'!I578","v":0},{"$f":"'[7]Dept specific info'!J578","v":0},{"$f":"'[7]Dept specific info'!K578","v":0},{"$f":"'[7]Dept specific info'!L578","v":0},{"$f":"'[7]Dept specific info'!M578","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F579","v":0},{"$f":"'[7]Dept specific info'!H579","v":0},{"$f":"'[7]Dept specific info'!I579","v":0},{"$f":"'[7]Dept specific info'!J579","v":0},{"$f":"'[7]Dept specific info'!K579","v":0},{"$f":"'[7]Dept specific info'!L579","v":0},{"$f":"'[7]Dept specific info'!M579","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F580","v":0},{"$f":"'[7]Dept specific info'!H580","v":0},{"$f":"'[7]Dept specific info'!I580","v":0},{"$f":"'[7]Dept specific info'!J580","v":0},{"$f":"'[7]Dept specific info'!K580","v":0},{"$f":"'[7]Dept specific info'!L580","v":0},{"$f":"'[7]Dept specific info'!M580","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F581","v":0},{"$f":"'[7]Dept specific info'!H581","v":0},{"$f":"'[7]Dept specific info'!I581","v":0},{"$f":"'[7]Dept specific info'!J581","v":0},{"$f":"'[7]Dept specific info'!K581","v":0},{"$f":"'[7]Dept specific info'!L581","v":0},{"$f":"'[7]Dept specific info'!M581","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F582","v":0},{"$f":"'[7]Dept specific info'!H582","v":0},{"$f":"'[7]Dept specific info'!I582","v":0},{"$f":"'[7]Dept specific info'!J582","v":0},{"$f":"'[7]Dept specific info'!K582","v":0},{"$f":"'[7]Dept specific info'!L582","v":0},{"$f":"'[7]Dept specific info'!M582","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F583","v":0},{"$f":"'[7]Dept specific info'!H583","v":0},{"$f":"'[7]Dept specific info'!I583","v":0},{"$f":"'[7]Dept specific info'!J583","v":0},{"$f":"'[7]Dept specific info'!K583","v":0},{"$f":"'[7]Dept specific info'!L583","v":0},{"$f":"'[7]Dept specific info'!M583","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F584","v":0},{"$f":"'[7]Dept specific info'!H584","v":0},{"$f":"'[7]Dept specific info'!I584","v":0},{"$f":"'[7]Dept specific info'!J584","v":0},{"$f":"'[7]Dept specific info'!K584","v":0},{"$f":"'[7]Dept specific info'!L584","v":0},{"$f":"'[7]Dept specific info'!M584","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F585","v":0},{"$f":"'[7]Dept specific info'!H585","v":0},{"$f":"'[7]Dept specific info'!I585","v":0},{"$f":"'[7]Dept specific info'!J585","v":0},{"$f":"'[7]Dept specific info'!K585","v":0},{"$f":"'[7]Dept specific info'!L585","v":0},{"$f":"'[7]Dept specific info'!M585","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F586","v":0},{"$f":"'[7]Dept specific info'!H586","v":0},{"$f":"'[7]Dept specific info'!I586","v":0},{"$f":"'[7]Dept specific info'!J586","v":0},{"$f":"'[7]Dept specific info'!K586","v":0},{"$f":"'[7]Dept specific info'!L586","v":0},{"$f":"'[7]Dept specific info'!M586","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F587","v":0},{"$f":"'[7]Dept specific info'!H587","v":0},{"$f":"'[7]Dept specific info'!I587","v":0},{"$f":"'[7]Dept specific info'!J587","v":0},{"$f":"'[7]Dept specific info'!K587","v":0},{"$f":"'[7]Dept specific info'!L587","v":0},{"$f":"'[7]Dept specific info'!M587","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F588","v":0},{"$f":"'[7]Dept specific info'!H588","v":0},{"$f":"'[7]Dept specific info'!I588","v":0},{"$f":"'[7]Dept specific info'!J588","v":0},{"$f":"'[7]Dept specific info'!K588","v":0},{"$f":"'[7]Dept specific info'!L588","v":0},{"$f":"'[7]Dept specific info'!M588","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F589","v":0},{"$f":"'[7]Dept specific info'!H589","v":0},{"$f":"'[7]Dept specific info'!I589","v":0},{"$f":"'[7]Dept specific info'!J589","v":0},{"$f":"'[7]Dept specific info'!K589","v":0},{"$f":"'[7]Dept specific info'!L589","v":0},{"$f":"'[7]Dept specific info'!M589","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F590","v":0},{"$f":"'[7]Dept specific info'!H590","v":0},{"$f":"'[7]Dept specific info'!I590","v":0},{"$f":"'[7]Dept specific info'!J590","v":0},{"$f":"'[7]Dept specific info'!K590","v":0},{"$f":"'[7]Dept specific info'!L590","v":0},{"$f":"'[7]Dept specific info'!M590","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F591","v":0},{"$f":"'[7]Dept specific info'!H591","v":0},{"$f":"'[7]Dept specific info'!I591","v":0},{"$f":"'[7]Dept specific info'!J591","v":0},{"$f":"'[7]Dept specific info'!K591","v":0},{"$f":"'[7]Dept specific info'!L591","v":0},{"$f":"'[7]Dept specific info'!M591","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F592","v":0},{"$f":"'[7]Dept specific info'!H592","v":0},{"$f":"'[7]Dept specific info'!I592","v":0},{"$f":"'[7]Dept specific info'!J592","v":0},{"$f":"'[7]Dept specific info'!K592","v":0},{"$f":"'[7]Dept specific info'!L592","v":0},{"$f":"'[7]Dept specific info'!M592","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F593","v":0},{"$f":"'[7]Dept specific info'!H593","v":0},{"$f":"'[7]Dept specific info'!I593","v":0},{"$f":"'[7]Dept specific info'!J593","v":0},{"$f":"'[7]Dept specific info'!K593","v":0},{"$f":"'[7]Dept specific info'!L593","v":0},{"$f":"'[7]Dept specific info'!M593","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F594","v":0},{"$f":"'[7]Dept specific info'!H594","v":0},{"$f":"'[7]Dept specific info'!I594","v":0},{"$f":"'[7]Dept specific info'!J594","v":0},{"$f":"'[7]Dept specific info'!K594","v":0},{"$f":"'[7]Dept specific info'!L594","v":0},{"$f":"'[7]Dept specific info'!M594","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F595","v":0},{"$f":"'[7]Dept specific info'!H595","v":0},{"$f":"'[7]Dept specific info'!I595","v":0},{"$f":"'[7]Dept specific info'!J595","v":0},{"$f":"'[7]Dept specific info'!K595","v":0},{"$f":"'[7]Dept specific info'!L595","v":0},{"$f":"'[7]Dept specific info'!M595","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F596","v":0},{"$f":"'[7]Dept specific info'!H596","v":0},{"$f":"'[7]Dept specific info'!I596","v":0},{"$f":"'[7]Dept specific info'!J596","v":0},{"$f":"'[7]Dept specific info'!K596","v":0},{"$f":"'[7]Dept specific info'!L596","v":0},{"$f":"'[7]Dept specific info'!M596","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F597","v":0},{"$f":"'[7]Dept specific info'!H597","v":0},{"$f":"'[7]Dept specific info'!I597","v":0},{"$f":"'[7]Dept specific info'!J597","v":0},{"$f":"'[7]Dept specific info'!K597","v":0},{"$f":"'[7]Dept specific info'!L597","v":0},{"$f":"'[7]Dept specific info'!M597","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F598","v":0},{"$f":"'[7]Dept specific info'!H598","v":0},{"$f":"'[7]Dept specific info'!I598","v":0},{"$f":"'[7]Dept specific info'!J598","v":0},{"$f":"'[7]Dept specific info'!K598","v":0},{"$f":"'[7]Dept specific info'!L598","v":0},{"$f":"'[7]Dept specific info'!M598","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F599","v":0},{"$f":"'[7]Dept specific info'!H599","v":0},{"$f":"'[7]Dept specific info'!I599","v":0},{"$f":"'[7]Dept specific info'!J599","v":0},{"$f":"'[7]Dept specific info'!K599","v":0},{"$f":"'[7]Dept specific info'!L599","v":0},{"$f":"'[7]Dept specific info'!M599","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F600","v":0},{"$f":"'[7]Dept specific info'!H600","v":0},{"$f":"'[7]Dept specific info'!I600","v":0},{"$f":"'[7]Dept specific info'!J600","v":0},{"$f":"'[7]Dept specific info'!K600","v":0},{"$f":"'[7]Dept specific info'!L600","v":0},{"$f":"'[7]Dept specific info'!M600","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F601","v":0},{"$f":"'[7]Dept specific info'!H601","v":0},{"$f":"'[7]Dept specific info'!I601","v":0},{"$f":"'[7]Dept specific info'!J601","v":0},{"$f":"'[7]Dept specific info'!K601","v":0},{"$f":"'[7]Dept specific info'!L601","v":0},{"$f":"'[7]Dept specific info'!M601","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F602","v":0},{"$f":"'[7]Dept specific info'!H602","v":0},{"$f":"'[7]Dept specific info'!I602","v":0},{"$f":"'[7]Dept specific info'!J602","v":0},{"$f":"'[7]Dept specific info'!K602","v":0},{"$f":"'[7]Dept specific info'!L602","v":0},{"$f":"'[7]Dept specific info'!M602","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F603","v":0},{"$f":"'[7]Dept specific info'!H603","v":0},{"$f":"'[7]Dept specific info'!I603","v":0},{"$f":"'[7]Dept specific info'!J603","v":0},{"$f":"'[7]Dept specific info'!K603","v":0},{"$f":"'[7]Dept specific info'!L603","v":0},{"$f":"'[7]Dept specific info'!M603","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F604","v":0},{"$f":"'[7]Dept specific info'!H604","v":0},{"$f":"'[7]Dept specific info'!I604","v":0},{"$f":"'[7]Dept specific info'!J604","v":0},{"$f":"'[7]Dept specific info'!K604","v":0},{"$f":"'[7]Dept specific info'!L604","v":0},{"$f":"'[7]Dept specific info'!M604","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F605","v":0},{"$f":"'[7]Dept specific info'!H605","v":0},{"$f":"'[7]Dept specific info'!I605","v":0},{"$f":"'[7]Dept specific info'!J605","v":0},{"$f":"'[7]Dept specific info'!K605","v":0},{"$f":"'[7]Dept specific info'!L605","v":0},{"$f":"'[7]Dept specific info'!M605","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F606","v":0},{"$f":"'[7]Dept specific info'!H606","v":0},{"$f":"'[7]Dept specific info'!I606","v":0},{"$f":"'[7]Dept specific info'!J606","v":0},{"$f":"'[7]Dept specific info'!K606","v":0},{"$f":"'[7]Dept specific info'!L606","v":0},{"$f":"'[7]Dept specific info'!M606","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F607","v":0},{"$f":"'[7]Dept specific info'!H607","v":0},{"$f":"'[7]Dept specific info'!I607","v":0},{"$f":"'[7]Dept specific info'!J607","v":0},{"$f":"'[7]Dept specific info'!K607","v":0},{"$f":"'[7]Dept specific info'!L607","v":0},{"$f":"'[7]Dept specific info'!M607","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F608","v":0},{"$f":"'[7]Dept specific info'!H608","v":0},{"$f":"'[7]Dept specific info'!I608","v":0},{"$f":"'[7]Dept specific info'!J608","v":0},{"$f":"'[7]Dept specific info'!K608","v":0},{"$f":"'[7]Dept specific info'!L608","v":0},{"$f":"'[7]Dept specific info'!M608","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F609","v":0},{"$f":"'[7]Dept specific info'!H609","v":0},{"$f":"'[7]Dept specific info'!I609","v":0},{"$f":"'[7]Dept specific info'!J609","v":0},{"$f":"'[7]Dept specific info'!K609","v":0},{"$f":"'[7]Dept specific info'!L609","v":0},{"$f":"'[7]Dept specific info'!M609","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F610","v":0},{"$f":"'[7]Dept specific info'!H610","v":0},{"$f":"'[7]Dept specific info'!I610","v":0},{"$f":"'[7]Dept specific info'!J610","v":0},{"$f":"'[7]Dept specific info'!K610","v":0},{"$f":"'[7]Dept specific info'!L610","v":0},{"$f":"'[7]Dept specific info'!M610","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F611","v":0},{"$f":"'[7]Dept specific info'!H611","v":0},{"$f":"'[7]Dept specific info'!I611","v":0},{"$f":"'[7]Dept specific info'!J611","v":0},{"$f":"'[7]Dept specific info'!K611","v":0},{"$f":"'[7]Dept specific info'!L611","v":0},{"$f":"'[7]Dept specific info'!M611","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F612","v":0},{"$f":"'[7]Dept specific info'!H612","v":0},{"$f":"'[7]Dept specific info'!I612","v":0},{"$f":"'[7]Dept specific info'!J612","v":0},{"$f":"'[7]Dept specific info'!K612","v":0},{"$f":"'[7]Dept specific info'!L612","v":0},{"$f":"'[7]Dept specific info'!M612","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F613","v":0},{"$f":"'[7]Dept specific info'!H613","v":0},{"$f":"'[7]Dept specific info'!I613","v":0},{"$f":"'[7]Dept specific info'!J613","v":0},{"$f":"'[7]Dept specific info'!K613","v":0},{"$f":"'[7]Dept specific info'!L613","v":0},{"$f":"'[7]Dept specific info'!M613","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F614","v":0},{"$f":"'[7]Dept specific info'!H614","v":0},{"$f":"'[7]Dept specific info'!I614","v":0},{"$f":"'[7]Dept specific info'!J614","v":0},{"$f":"'[7]Dept specific info'!K614","v":0},{"$f":"'[7]Dept specific info'!L614","v":0},{"$f":"'[7]Dept specific info'!M614","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F615","v":0},{"$f":"'[7]Dept specific info'!H615","v":0},{"$f":"'[7]Dept specific info'!I615","v":0},{"$f":"'[7]Dept specific info'!J615","v":0},{"$f":"'[7]Dept specific info'!K615","v":0},{"$f":"'[7]Dept specific info'!L615","v":0},{"$f":"'[7]Dept specific info'!M615","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F616","v":0},{"$f":"'[7]Dept specific info'!H616","v":0},{"$f":"'[7]Dept specific info'!I616","v":0},{"$f":"'[7]Dept specific info'!J616","v":0},{"$f":"'[7]Dept specific info'!K616","v":0},{"$f":"'[7]Dept specific info'!L616","v":0},{"$f":"'[7]Dept specific info'!M616","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F617","v":0},{"$f":"'[7]Dept specific info'!H617","v":0},{"$f":"'[7]Dept specific info'!I617","v":0},{"$f":"'[7]Dept specific info'!J617","v":0},{"$f":"'[7]Dept specific info'!K617","v":0},{"$f":"'[7]Dept specific info'!L617","v":0},{"$f":"'[7]Dept specific info'!M617","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F618","v":0},{"$f":"'[7]Dept specific info'!H618","v":0},{"$f":"'[7]Dept specific info'!I618","v":0},{"$f":"'[7]Dept specific info'!J618","v":0},{"$f":"'[7]Dept specific info'!K618","v":0},{"$f":"'[7]Dept specific info'!L618","v":0},{"$f":"'[7]Dept specific info'!M618","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F619","v":0},{"$f":"'[7]Dept specific info'!H619","v":0},{"$f":"'[7]Dept specific info'!I619","v":0},{"$f":"'[7]Dept specific info'!J619","v":0},{"$f":"'[7]Dept specific info'!K619","v":0},{"$f":"'[7]Dept specific info'!L619","v":0},{"$f":"'[7]Dept specific info'!M619","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F620","v":0},{"$f":"'[7]Dept specific info'!H620","v":0},{"$f":"'[7]Dept specific info'!I620","v":0},{"$f":"'[7]Dept specific info'!J620","v":0},{"$f":"'[7]Dept specific info'!K620","v":0},{"$f":"'[7]Dept specific info'!L620","v":0},{"$f":"'[7]Dept specific info'!M620","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F621","v":0},{"$f":"'[7]Dept specific info'!H621","v":0},{"$f":"'[7]Dept specific info'!I621","v":0},{"$f":"'[7]Dept specific info'!J621","v":0},{"$f":"'[7]Dept specific info'!K621","v":0},{"$f":"'[7]Dept specific info'!L621","v":0},{"$f":"'[7]Dept specific info'!M621","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F622","v":0},{"$f":"'[7]Dept specific info'!H622","v":0},{"$f":"'[7]Dept specific info'!I622","v":0},{"$f":"'[7]Dept specific info'!J622","v":0},{"$f":"'[7]Dept specific info'!K622","v":0},{"$f":"'[7]Dept specific info'!L622","v":0},{"$f":"'[7]Dept specific info'!M622","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F623","v":0},{"$f":"'[7]Dept specific info'!H623","v":0},{"$f":"'[7]Dept specific info'!I623","v":0},{"$f":"'[7]Dept specific info'!J623","v":0},{"$f":"'[7]Dept specific info'!K623","v":0},{"$f":"'[7]Dept specific info'!L623","v":0},{"$f":"'[7]Dept specific info'!M623","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F624","v":0},{"$f":"'[7]Dept specific info'!H624","v":0},{"$f":"'[7]Dept specific info'!I624","v":0},{"$f":"'[7]Dept specific info'!J624","v":0},{"$f":"'[7]Dept specific info'!K624","v":0},{"$f":"'[7]Dept specific info'!L624","v":0},{"$f":"'[7]Dept specific info'!M624","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F625","v":0},{"$f":"'[7]Dept specific info'!H625","v":0},{"$f":"'[7]Dept specific info'!I625","v":0},{"$f":"'[7]Dept specific info'!J625","v":0},{"$f":"'[7]Dept specific info'!K625","v":0},{"$f":"'[7]Dept specific info'!L625","v":0},{"$f":"'[7]Dept specific info'!M625","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F626","v":0},{"$f":"'[7]Dept specific info'!H626","v":0},{"$f":"'[7]Dept specific info'!I626","v":0},{"$f":"'[7]Dept specific info'!J626","v":0},{"$f":"'[7]Dept specific info'!K626","v":0},{"$f":"'[7]Dept specific info'!L626","v":0},{"$f":"'[7]Dept specific info'!M626","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F627","v":0},{"$f":"'[7]Dept specific info'!H627","v":0},{"$f":"'[7]Dept specific info'!I627","v":0},{"$f":"'[7]Dept specific info'!J627","v":0},{"$f":"'[7]Dept specific info'!K627","v":0},{"$f":"'[7]Dept specific info'!L627","v":0},{"$f":"'[7]Dept specific info'!M627","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F628","v":0},{"$f":"'[7]Dept specific info'!H628","v":0},{"$f":"'[7]Dept specific info'!I628","v":0},{"$f":"'[7]Dept specific info'!J628","v":0},{"$f":"'[7]Dept specific info'!K628","v":0},{"$f":"'[7]Dept specific info'!L628","v":0},{"$f":"'[7]Dept specific info'!M628","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F629","v":0},{"$f":"'[7]Dept specific info'!H629","v":0},{"$f":"'[7]Dept specific info'!I629","v":0},{"$f":"'[7]Dept specific info'!J629","v":0},{"$f":"'[7]Dept specific info'!K629","v":0},{"$f":"'[7]Dept specific info'!L629","v":0},{"$f":"'[7]Dept specific info'!M629","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F630","v":0},{"$f":"'[7]Dept specific info'!H630","v":0},{"$f":"'[7]Dept specific info'!I630","v":0},{"$f":"'[7]Dept specific info'!J630","v":0},{"$f":"'[7]Dept specific info'!K630","v":0},{"$f":"'[7]Dept specific info'!L630","v":0},{"$f":"'[7]Dept specific info'!M630","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F631","v":0},{"$f":"'[7]Dept specific info'!H631","v":0},{"$f":"'[7]Dept specific info'!I631","v":0},{"$f":"'[7]Dept specific info'!J631","v":0},{"$f":"'[7]Dept specific info'!K631","v":0},{"$f":"'[7]Dept specific info'!L631","v":0},{"$f":"'[7]Dept specific info'!M631","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F632","v":0},{"$f":"'[7]Dept specific info'!H632","v":0},{"$f":"'[7]Dept specific info'!I632","v":0},{"$f":"'[7]Dept specific info'!J632","v":0},{"$f":"'[7]Dept specific info'!K632","v":0},{"$f":"'[7]Dept specific info'!L632","v":0},{"$f":"'[7]Dept specific info'!M632","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F633","v":0},{"$f":"'[7]Dept specific info'!H633","v":0},{"$f":"'[7]Dept specific info'!I633","v":0},{"$f":"'[7]Dept specific info'!J633","v":0},{"$f":"'[7]Dept specific info'!K633","v":0},{"$f":"'[7]Dept specific info'!L633","v":0},{"$f":"'[7]Dept specific info'!M633","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F634","v":0},{"$f":"'[7]Dept specific info'!H634","v":0},{"$f":"'[7]Dept specific info'!I634","v":0},{"$f":"'[7]Dept specific info'!J634","v":0},{"$f":"'[7]Dept specific info'!K634","v":0},{"$f":"'[7]Dept specific info'!L634","v":0},{"$f":"'[7]Dept specific info'!M634","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F635","v":0},{"$f":"'[7]Dept specific info'!H635","v":0},{"$f":"'[7]Dept specific info'!I635","v":0},{"$f":"'[7]Dept specific info'!J635","v":0},{"$f":"'[7]Dept specific info'!K635","v":0},{"$f":"'[7]Dept specific info'!L635","v":0},{"$f":"'[7]Dept specific info'!M635","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F636","v":0},{"$f":"'[7]Dept specific info'!H636","v":0},{"$f":"'[7]Dept specific info'!I636","v":0},{"$f":"'[7]Dept specific info'!J636","v":0},{"$f":"'[7]Dept specific info'!K636","v":0},{"$f":"'[7]Dept specific info'!L636","v":0},{"$f":"'[7]Dept specific info'!M636","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F637","v":0},{"$f":"'[7]Dept specific info'!H637","v":0},{"$f":"'[7]Dept specific info'!I637","v":0},{"$f":"'[7]Dept specific info'!J637","v":0},{"$f":"'[7]Dept specific info'!K637","v":0},{"$f":"'[7]Dept specific info'!L637","v":0},{"$f":"'[7]Dept specific info'!M637","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F638","v":0},{"$f":"'[7]Dept specific info'!H638","v":0},{"$f":"'[7]Dept specific info'!I638","v":0},{"$f":"'[7]Dept specific info'!J638","v":0},{"$f":"'[7]Dept specific info'!K638","v":0},{"$f":"'[7]Dept specific info'!L638","v":0},{"$f":"'[7]Dept specific info'!M638","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F639","v":0},{"$f":"'[7]Dept specific info'!H639","v":0},{"$f":"'[7]Dept specific info'!I639","v":0},{"$f":"'[7]Dept specific info'!J639","v":0},{"$f":"'[7]Dept specific info'!K639","v":0},{"$f":"'[7]Dept specific info'!L639","v":0},{"$f":"'[7]Dept specific info'!M639","v":0}]
[{"$f":"IF(SUM(COUNTIF(F640:M640,\"<>0\")-COUNTBLANK(F640:M640))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F640","v":0},{"$f":"'[7]Dept specific info'!H640","v":0},{"$f":"'[7]Dept specific info'!I640","v":0},{"$f":"'[7]Dept specific info'!J640","v":0},{"$f":"'[7]Dept specific info'!K640","v":0},{"$f":"'[7]Dept specific info'!L640","v":0},{"$f":"'[7]Dept specific info'!M640","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F641","v":0},{"$f":"'[7]Dept specific info'!H641","v":0},{"$f":"'[7]Dept specific info'!I641","v":0},{"$f":"'[7]Dept specific info'!J641","v":0},{"$f":"'[7]Dept specific info'!K641","v":0},{"$f":"'[7]Dept specific info'!L641","v":0},{"$f":"'[7]Dept specific info'!M641","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F642","v":0},{"$f":"'[7]Dept specific info'!H642","v":0},{"$f":"'[7]Dept specific info'!I642","v":0},{"$f":"'[7]Dept specific info'!J642","v":0},{"$f":"'[7]Dept specific info'!K642","v":0},{"$f":"'[7]Dept specific info'!L642","v":0},{"$f":"'[7]Dept specific info'!M642","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F643","v":0},{"$f":"'[7]Dept specific info'!H643","v":0},{"$f":"'[7]Dept specific info'!I643","v":0},{"$f":"'[7]Dept specific info'!J643","v":0},{"$f":"'[7]Dept specific info'!K643","v":0},{"$f":"'[7]Dept specific info'!L643","v":0},{"$f":"'[7]Dept specific info'!M643","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F644","v":0},{"$f":"'[7]Dept specific info'!H644","v":0},{"$f":"'[7]Dept specific info'!I644","v":0},{"$f":"'[7]Dept specific info'!J644","v":0},{"$f":"'[7]Dept specific info'!K644","v":0},{"$f":"'[7]Dept specific info'!L644","v":0},{"$f":"'[7]Dept specific info'!M644","v":0}]
[{"$f":"IF(SUM(COUNTIF(F645:M855,\"<>0\")-COUNTBLANK(F645:M855))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F645","v":0},{"$f":"'[7]Dept specific info'!H645","v":0},{"$f":"'[7]Dept specific info'!I645","v":0},{"$f":"'[7]Dept specific info'!J645","v":0},{"$f":"'[7]Dept specific info'!K645","v":0},{"$f":"'[7]Dept specific info'!L645","v":0},{"$f":"'[7]Dept specific info'!M645","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F646","v":0},{"$f":"'[7]Dept specific info'!H646","v":0},{"$f":"'[7]Dept specific info'!I646","v":0},{"$f":"'[7]Dept specific info'!J646","v":0},{"$f":"'[7]Dept specific info'!K646","v":0},{"$f":"'[7]Dept specific info'!L646","v":0},{"$f":"'[7]Dept specific info'!M646","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F647","v":0},{"$f":"'[7]Dept specific info'!H647","v":0},{"$f":"'[7]Dept specific info'!I647","v":0},{"$f":"'[7]Dept specific info'!J647","v":0},{"$f":"'[7]Dept specific info'!K647","v":0},{"$f":"'[7]Dept specific info'!L647","v":0},{"$f":"'[7]Dept specific info'!M647","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F648","v":0},{"$f":"'[7]Dept specific info'!H648","v":0},{"$f":"'[7]Dept specific info'!I648","v":0},{"$f":"'[7]Dept specific info'!J648","v":0},{"$f":"'[7]Dept specific info'!K648","v":0},{"$f":"'[7]Dept specific info'!L648","v":0},{"$f":"'[7]Dept specific info'!M648","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F649","v":0},{"$f":"'[7]Dept specific info'!H649","v":0},{"$f":"'[7]Dept specific info'!I649","v":0},{"$f":"'[7]Dept specific info'!J649","v":0},{"$f":"'[7]Dept specific info'!K649","v":0},{"$f":"'[7]Dept specific info'!L649","v":0},{"$f":"'[7]Dept specific info'!M649","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F650","v":0},{"$f":"'[7]Dept specific info'!H650","v":0},{"$f":"'[7]Dept specific info'!I650","v":0},{"$f":"'[7]Dept specific info'!J650","v":0},{"$f":"'[7]Dept specific info'!K650","v":0},{"$f":"'[7]Dept specific info'!L650","v":0},{"$f":"'[7]Dept specific info'!M650","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F651","v":0},{"$f":"'[7]Dept specific info'!H651","v":0},{"$f":"'[7]Dept specific info'!I651","v":0},{"$f":"'[7]Dept specific info'!J651","v":0},{"$f":"'[7]Dept specific info'!K651","v":0},{"$f":"'[7]Dept specific info'!L651","v":0},{"$f":"'[7]Dept specific info'!M651","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F652","v":0},{"$f":"'[7]Dept specific info'!H652","v":0},{"$f":"'[7]Dept specific info'!I652","v":0},{"$f":"'[7]Dept specific info'!J652","v":0},{"$f":"'[7]Dept specific info'!K652","v":0},{"$f":"'[7]Dept specific info'!L652","v":0},{"$f":"'[7]Dept specific info'!M652","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F653","v":0},{"$f":"'[7]Dept specific info'!H653","v":0},{"$f":"'[7]Dept specific info'!I653","v":0},{"$f":"'[7]Dept specific info'!J653","v":0},{"$f":"'[7]Dept specific info'!K653","v":0},{"$f":"'[7]Dept specific info'!L653","v":0},{"$f":"'[7]Dept specific info'!M653","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F654","v":0},{"$f":"'[7]Dept specific info'!H654","v":0},{"$f":"'[7]Dept specific info'!I654","v":0},{"$f":"'[7]Dept specific info'!J654","v":0},{"$f":"'[7]Dept specific info'!K654","v":0},{"$f":"'[7]Dept specific info'!L654","v":0},{"$f":"'[7]Dept specific info'!M654","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F655","v":0},{"$f":"'[7]Dept specific info'!H655","v":0},{"$f":"'[7]Dept specific info'!I655","v":0},{"$f":"'[7]Dept specific info'!J655","v":0},{"$f":"'[7]Dept specific info'!K655","v":0},{"$f":"'[7]Dept specific info'!L655","v":0},{"$f":"'[7]Dept specific info'!M655","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F656","v":0},{"$f":"'[7]Dept specific info'!H656","v":0},{"$f":"'[7]Dept specific info'!I656","v":0},{"$f":"'[7]Dept specific info'!J656","v":0},{"$f":"'[7]Dept specific info'!K656","v":0},{"$f":"'[7]Dept specific info'!L656","v":0},{"$f":"'[7]Dept specific info'!M656","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F657","v":0},{"$f":"'[7]Dept specific info'!H657","v":0},{"$f":"'[7]Dept specific info'!I657","v":0},{"$f":"'[7]Dept specific info'!J657","v":0},{"$f":"'[7]Dept specific info'!K657","v":0},{"$f":"'[7]Dept specific info'!L657","v":0},{"$f":"'[7]Dept specific info'!M657","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F658","v":0},{"$f":"'[7]Dept specific info'!H658","v":0},{"$f":"'[7]Dept specific info'!I658","v":0},{"$f":"'[7]Dept specific info'!J658","v":0},{"$f":"'[7]Dept specific info'!K658","v":0},{"$f":"'[7]Dept specific info'!L658","v":0},{"$f":"'[7]Dept specific info'!M658","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F659","v":0},{"$f":"'[7]Dept specific info'!H659","v":0},{"$f":"'[7]Dept specific info'!I659","v":0},{"$f":"'[7]Dept specific info'!J659","v":0},{"$f":"'[7]Dept specific info'!K659","v":0},{"$f":"'[7]Dept specific info'!L659","v":0},{"$f":"'[7]Dept specific info'!M659","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F660","v":0},{"$f":"'[7]Dept specific info'!H660","v":0},{"$f":"'[7]Dept specific info'!I660","v":0},{"$f":"'[7]Dept specific info'!J660","v":0},{"$f":"'[7]Dept specific info'!K660","v":0},{"$f":"'[7]Dept specific info'!L660","v":0},{"$f":"'[7]Dept specific info'!M660","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F661","v":0},{"$f":"'[7]Dept specific info'!H661","v":0},{"$f":"'[7]Dept specific info'!I661","v":0},{"$f":"'[7]Dept specific info'!J661","v":0},{"$f":"'[7]Dept specific info'!K661","v":0},{"$f":"'[7]Dept specific info'!L661","v":0},{"$f":"'[7]Dept specific info'!M661","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F662","v":0},{"$f":"'[7]Dept specific info'!H662","v":0},{"$f":"'[7]Dept specific info'!I662","v":0},{"$f":"'[7]Dept specific info'!J662","v":0},{"$f":"'[7]Dept specific info'!K662","v":0},{"$f":"'[7]Dept specific info'!L662","v":0},{"$f":"'[7]Dept specific info'!M662","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F663","v":0},{"$f":"'[7]Dept specific info'!H663","v":0},{"$f":"'[7]Dept specific info'!I663","v":0},{"$f":"'[7]Dept specific info'!J663","v":0},{"$f":"'[7]Dept specific info'!K663","v":0},{"$f":"'[7]Dept specific info'!L663","v":0},{"$f":"'[7]Dept specific info'!M663","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F664","v":0},{"$f":"'[7]Dept specific info'!H664","v":0},{"$f":"'[7]Dept specific info'!I664","v":0},{"$f":"'[7]Dept specific info'!J664","v":0},{"$f":"'[7]Dept specific info'!K664","v":0},{"$f":"'[7]Dept specific info'!L664","v":0},{"$f":"'[7]Dept specific info'!M664","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F665","v":0},{"$f":"'[7]Dept specific info'!H665","v":0},{"$f":"'[7]Dept specific info'!I665","v":0},{"$f":"'[7]Dept specific info'!J665","v":0},{"$f":"'[7]Dept specific info'!K665","v":0},{"$f":"'[7]Dept specific info'!L665","v":0},{"$f":"'[7]Dept specific info'!M665","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F666","v":0},{"$f":"'[7]Dept specific info'!H666","v":0},{"$f":"'[7]Dept specific info'!I666","v":0},{"$f":"'[7]Dept specific info'!J666","v":0},{"$f":"'[7]Dept specific info'!K666","v":0},{"$f":"'[7]Dept specific info'!L666","v":0},{"$f":"'[7]Dept specific info'!M666","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F667","v":0},{"$f":"'[7]Dept specific info'!H667","v":0},{"$f":"'[7]Dept specific info'!I667","v":0},{"$f":"'[7]Dept specific info'!J667","v":0},{"$f":"'[7]Dept specific info'!K667","v":0},{"$f":"'[7]Dept specific info'!L667","v":0},{"$f":"'[7]Dept specific info'!M667","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F668","v":0},{"$f":"'[7]Dept specific info'!H668","v":0},{"$f":"'[7]Dept specific info'!I668","v":0},{"$f":"'[7]Dept specific info'!J668","v":0},{"$f":"'[7]Dept specific info'!K668","v":0},{"$f":"'[7]Dept specific info'!L668","v":0},{"$f":"'[7]Dept specific info'!M668","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F669","v":0},{"$f":"'[7]Dept specific info'!H669","v":0},{"$f":"'[7]Dept specific info'!I669","v":0},{"$f":"'[7]Dept specific info'!J669","v":0},{"$f":"'[7]Dept specific info'!K669","v":0},{"$f":"'[7]Dept specific info'!L669","v":0},{"$f":"'[7]Dept specific info'!M669","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F670","v":0},{"$f":"'[7]Dept specific info'!H670","v":0},{"$f":"'[7]Dept specific info'!I670","v":0},{"$f":"'[7]Dept specific info'!J670","v":0},{"$f":"'[7]Dept specific info'!K670","v":0},{"$f":"'[7]Dept specific info'!L670","v":0},{"$f":"'[7]Dept specific info'!M670","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F671","v":0},{"$f":"'[7]Dept specific info'!H671","v":0},{"$f":"'[7]Dept specific info'!I671","v":0},{"$f":"'[7]Dept specific info'!J671","v":0},{"$f":"'[7]Dept specific info'!K671","v":0},{"$f":"'[7]Dept specific info'!L671","v":0},{"$f":"'[7]Dept specific info'!M671","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F672","v":0},{"$f":"'[7]Dept specific info'!H672","v":0},{"$f":"'[7]Dept specific info'!I672","v":0},{"$f":"'[7]Dept specific info'!J672","v":0},{"$f":"'[7]Dept specific info'!K672","v":0},{"$f":"'[7]Dept specific info'!L672","v":0},{"$f":"'[7]Dept specific info'!M672","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F673","v":0},{"$f":"'[7]Dept specific info'!H673","v":0},{"$f":"'[7]Dept specific info'!I673","v":0},{"$f":"'[7]Dept specific info'!J673","v":0},{"$f":"'[7]Dept specific info'!K673","v":0},{"$f":"'[7]Dept specific info'!L673","v":0},{"$f":"'[7]Dept specific info'!M673","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F674","v":0},{"$f":"'[7]Dept specific info'!H674","v":0},{"$f":"'[7]Dept specific info'!I674","v":0},{"$f":"'[7]Dept specific info'!J674","v":0},{"$f":"'[7]Dept specific info'!K674","v":0},{"$f":"'[7]Dept specific info'!L674","v":0},{"$f":"'[7]Dept specific info'!M674","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F675","v":0},{"$f":"'[7]Dept specific info'!H675","v":0},{"$f":"'[7]Dept specific info'!I675","v":0},{"$f":"'[7]Dept specific info'!J675","v":0},{"$f":"'[7]Dept specific info'!K675","v":0},{"$f":"'[7]Dept specific info'!L675","v":0},{"$f":"'[7]Dept specific info'!M675","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F676","v":0},{"$f":"'[7]Dept specific info'!H676","v":0},{"$f":"'[7]Dept specific info'!I676","v":0},{"$f":"'[7]Dept specific info'!J676","v":0},{"$f":"'[7]Dept specific info'!K676","v":0},{"$f":"'[7]Dept specific info'!L676","v":0},{"$f":"'[7]Dept specific info'!M676","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F677","v":0},{"$f":"'[7]Dept specific info'!H677","v":0},{"$f":"'[7]Dept specific info'!I677","v":0},{"$f":"'[7]Dept specific info'!J677","v":0},{"$f":"'[7]Dept specific info'!K677","v":0},{"$f":"'[7]Dept specific info'!L677","v":0},{"$f":"'[7]Dept specific info'!M677","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F678","v":0},{"$f":"'[7]Dept specific info'!H678","v":0},{"$f":"'[7]Dept specific info'!I678","v":0},{"$f":"'[7]Dept specific info'!J678","v":0},{"$f":"'[7]Dept specific info'!K678","v":0},{"$f":"'[7]Dept specific info'!L678","v":0},{"$f":"'[7]Dept specific info'!M678","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F679","v":0},{"$f":"'[7]Dept specific info'!H679","v":0},{"$f":"'[7]Dept specific info'!I679","v":0},{"$f":"'[7]Dept specific info'!J679","v":0},{"$f":"'[7]Dept specific info'!K679","v":0},{"$f":"'[7]Dept specific info'!L679","v":0},{"$f":"'[7]Dept specific info'!M679","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F680","v":0},{"$f":"'[7]Dept specific info'!H680","v":0},{"$f":"'[7]Dept specific info'!I680","v":0},{"$f":"'[7]Dept specific info'!J680","v":0},{"$f":"'[7]Dept specific info'!K680","v":0},{"$f":"'[7]Dept specific info'!L680","v":0},{"$f":"'[7]Dept specific info'!M680","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F681","v":0},{"$f":"'[7]Dept specific info'!H681","v":0},{"$f":"'[7]Dept specific info'!I681","v":0},{"$f":"'[7]Dept specific info'!J681","v":0},{"$f":"'[7]Dept specific info'!K681","v":0},{"$f":"'[7]Dept specific info'!L681","v":0},{"$f":"'[7]Dept specific info'!M681","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F682","v":0},{"$f":"'[7]Dept specific info'!H682","v":0},{"$f":"'[7]Dept specific info'!I682","v":0},{"$f":"'[7]Dept specific info'!J682","v":0},{"$f":"'[7]Dept specific info'!K682","v":0},{"$f":"'[7]Dept specific info'!L682","v":0},{"$f":"'[7]Dept specific info'!M682","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F683","v":0},{"$f":"'[7]Dept specific info'!H683","v":0},{"$f":"'[7]Dept specific info'!I683","v":0},{"$f":"'[7]Dept specific info'!J683","v":0},{"$f":"'[7]Dept specific info'!K683","v":0},{"$f":"'[7]Dept specific info'!L683","v":0},{"$f":"'[7]Dept specific info'!M683","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F684","v":0},{"$f":"'[7]Dept specific info'!H684","v":0},{"$f":"'[7]Dept specific info'!I684","v":0},{"$f":"'[7]Dept specific info'!J684","v":0},{"$f":"'[7]Dept specific info'!K684","v":0},{"$f":"'[7]Dept specific info'!L684","v":0},{"$f":"'[7]Dept specific info'!M684","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F685","v":0},{"$f":"'[7]Dept specific info'!H685","v":0},{"$f":"'[7]Dept specific info'!I685","v":0},{"$f":"'[7]Dept specific info'!J685","v":0},{"$f":"'[7]Dept specific info'!K685","v":0},{"$f":"'[7]Dept specific info'!L685","v":0},{"$f":"'[7]Dept specific info'!M685","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F686","v":0},{"$f":"'[7]Dept specific info'!H686","v":0},{"$f":"'[7]Dept specific info'!I686","v":0},{"$f":"'[7]Dept specific info'!J686","v":0},{"$f":"'[7]Dept specific info'!K686","v":0},{"$f":"'[7]Dept specific info'!L686","v":0},{"$f":"'[7]Dept specific info'!M686","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F687","v":0},{"$f":"'[7]Dept specific info'!H687","v":0},{"$f":"'[7]Dept specific info'!I687","v":0},{"$f":"'[7]Dept specific info'!J687","v":0},{"$f":"'[7]Dept specific info'!K687","v":0},{"$f":"'[7]Dept specific info'!L687","v":0},{"$f":"'[7]Dept specific info'!M687","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F688","v":0},{"$f":"'[7]Dept specific info'!H688","v":0},{"$f":"'[7]Dept specific info'!I688","v":0},{"$f":"'[7]Dept specific info'!J688","v":0},{"$f":"'[7]Dept specific info'!K688","v":0},{"$f":"'[7]Dept specific info'!L688","v":0},{"$f":"'[7]Dept specific info'!M688","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F689","v":0},{"$f":"'[7]Dept specific info'!H689","v":0},{"$f":"'[7]Dept specific info'!I689","v":0},{"$f":"'[7]Dept specific info'!J689","v":0},{"$f":"'[7]Dept specific info'!K689","v":0},{"$f":"'[7]Dept specific info'!L689","v":0},{"$f":"'[7]Dept specific info'!M689","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F690","v":0},{"$f":"'[7]Dept specific info'!H690","v":0},{"$f":"'[7]Dept specific info'!I690","v":0},{"$f":"'[7]Dept specific info'!J690","v":0},{"$f":"'[7]Dept specific info'!K690","v":0},{"$f":"'[7]Dept specific info'!L690","v":0},{"$f":"'[7]Dept specific info'!M690","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F691","v":0},{"$f":"'[7]Dept specific info'!H691","v":0},{"$f":"'[7]Dept specific info'!I691","v":0},{"$f":"'[7]Dept specific info'!J691","v":0},{"$f":"'[7]Dept specific info'!K691","v":0},{"$f":"'[7]Dept specific info'!L691","v":0},{"$f":"'[7]Dept specific info'!M691","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F692","v":0},{"$f":"'[7]Dept specific info'!H692","v":0},{"$f":"'[7]Dept specific info'!I692","v":0},{"$f":"'[7]Dept specific info'!J692","v":0},{"$f":"'[7]Dept specific info'!K692","v":0},{"$f":"'[7]Dept specific info'!L692","v":0},{"$f":"'[7]Dept specific info'!M692","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F693","v":0},{"$f":"'[7]Dept specific info'!H693","v":0},{"$f":"'[7]Dept specific info'!I693","v":0},{"$f":"'[7]Dept specific info'!J693","v":0},{"$f":"'[7]Dept specific info'!K693","v":0},{"$f":"'[7]Dept specific info'!L693","v":0},{"$f":"'[7]Dept specific info'!M693","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F694","v":0},{"$f":"'[7]Dept specific info'!H694","v":0},{"$f":"'[7]Dept specific info'!I694","v":0},{"$f":"'[7]Dept specific info'!J694","v":0},{"$f":"'[7]Dept specific info'!K694","v":0},{"$f":"'[7]Dept specific info'!L694","v":0},{"$f":"'[7]Dept specific info'!M694","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F695","v":0},{"$f":"'[7]Dept specific info'!H695","v":0},{"$f":"'[7]Dept specific info'!I695","v":0},{"$f":"'[7]Dept specific info'!J695","v":0},{"$f":"'[7]Dept specific info'!K695","v":0},{"$f":"'[7]Dept specific info'!L695","v":0},{"$f":"'[7]Dept specific info'!M695","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F696","v":0},{"$f":"'[7]Dept specific info'!H696","v":0},{"$f":"'[7]Dept specific info'!I696","v":0},{"$f":"'[7]Dept specific info'!J696","v":0},{"$f":"'[7]Dept specific info'!K696","v":0},{"$f":"'[7]Dept specific info'!L696","v":0},{"$f":"'[7]Dept specific info'!M696","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F697","v":0},{"$f":"'[7]Dept specific info'!H697","v":0},{"$f":"'[7]Dept specific info'!I697","v":0},{"$f":"'[7]Dept specific info'!J697","v":0},{"$f":"'[7]Dept specific info'!K697","v":0},{"$f":"'[7]Dept specific info'!L697","v":0},{"$f":"'[7]Dept specific info'!M697","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F698","v":0},{"$f":"'[7]Dept specific info'!H698","v":0},{"$f":"'[7]Dept specific info'!I698","v":0},{"$f":"'[7]Dept specific info'!J698","v":0},{"$f":"'[7]Dept specific info'!K698","v":0},{"$f":"'[7]Dept specific info'!L698","v":0},{"$f":"'[7]Dept specific info'!M698","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F699","v":0},{"$f":"'[7]Dept specific info'!H699","v":0},{"$f":"'[7]Dept specific info'!I699","v":0},{"$f":"'[7]Dept specific info'!J699","v":0},{"$f":"'[7]Dept specific info'!K699","v":0},{"$f":"'[7]Dept specific info'!L699","v":0},{"$f":"'[7]Dept specific info'!M699","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F700","v":0},{"$f":"'[7]Dept specific info'!H700","v":0},{"$f":"'[7]Dept specific info'!I700","v":0},{"$f":"'[7]Dept specific info'!J700","v":0},{"$f":"'[7]Dept specific info'!K700","v":0},{"$f":"'[7]Dept specific info'!L700","v":0},{"$f":"'[7]Dept specific info'!M700","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F701","v":0},{"$f":"'[7]Dept specific info'!H701","v":0},{"$f":"'[7]Dept specific info'!I701","v":0},{"$f":"'[7]Dept specific info'!J701","v":0},{"$f":"'[7]Dept specific info'!K701","v":0},{"$f":"'[7]Dept specific info'!L701","v":0},{"$f":"'[7]Dept specific info'!M701","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F702","v":0},{"$f":"'[7]Dept specific info'!H702","v":0},{"$f":"'[7]Dept specific info'!I702","v":0},{"$f":"'[7]Dept specific info'!J702","v":0},{"$f":"'[7]Dept specific info'!K702","v":0},{"$f":"'[7]Dept specific info'!L702","v":0},{"$f":"'[7]Dept specific info'!M702","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F703","v":0},{"$f":"'[7]Dept specific info'!H703","v":0},{"$f":"'[7]Dept specific info'!I703","v":0},{"$f":"'[7]Dept specific info'!J703","v":0},{"$f":"'[7]Dept specific info'!K703","v":0},{"$f":"'[7]Dept specific info'!L703","v":0},{"$f":"'[7]Dept specific info'!M703","v":0}]
[{"$f":"IF(SUM(COUNTIF(F704:M704,\"<>0\")-COUNTBLANK(F704:M704))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F704","v":0},{"$f":"'[7]Dept specific info'!H704","v":0},{"$f":"'[7]Dept specific info'!I704","v":0},{"$f":"'[7]Dept specific info'!J704","v":0},{"$f":"'[7]Dept specific info'!K704","v":0},{"$f":"'[7]Dept specific info'!L704","v":0},{"$f":"'[7]Dept specific info'!M704","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F705","v":0},{"$f":"'[7]Dept specific info'!H705","v":0},{"$f":"'[7]Dept specific info'!I705","v":0},{"$f":"'[7]Dept specific info'!J705","v":0},{"$f":"'[7]Dept specific info'!K705","v":0},{"$f":"'[7]Dept specific info'!L705","v":0},{"$f":"'[7]Dept specific info'!M705","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F706","v":0},{"$f":"'[7]Dept specific info'!H706","v":0},{"$f":"'[7]Dept specific info'!I706","v":0},{"$f":"'[7]Dept specific info'!J706","v":0},{"$f":"'[7]Dept specific info'!K706","v":0},{"$f":"'[7]Dept specific info'!L706","v":0},{"$f":"'[7]Dept specific info'!M706","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F707","v":0},{"$f":"'[7]Dept specific info'!H707","v":0},{"$f":"'[7]Dept specific info'!I707","v":0},{"$f":"'[7]Dept specific info'!J707","v":0},{"$f":"'[7]Dept specific info'!K707","v":0},{"$f":"'[7]Dept specific info'!L707","v":0},{"$f":"'[7]Dept specific info'!M707","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F708","v":0},{"$f":"'[7]Dept specific info'!H708","v":0},{"$f":"'[7]Dept specific info'!I708","v":0},{"$f":"'[7]Dept specific info'!J708","v":0},{"$f":"'[7]Dept specific info'!K708","v":0},{"$f":"'[7]Dept specific info'!L708","v":0},{"$f":"'[7]Dept specific info'!M708","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F709","v":0},{"$f":"'[7]Dept specific info'!H709","v":0},{"$f":"'[7]Dept specific info'!I709","v":0},{"$f":"'[7]Dept specific info'!J709","v":0},{"$f":"'[7]Dept specific info'!K709","v":0},{"$f":"'[7]Dept specific info'!L709","v":0},{"$f":"'[7]Dept specific info'!M709","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F710","v":0},{"$f":"'[7]Dept specific info'!H710","v":0},{"$f":"'[7]Dept specific info'!I710","v":0},{"$f":"'[7]Dept specific info'!J710","v":0},{"$f":"'[7]Dept specific info'!K710","v":0},{"$f":"'[7]Dept specific info'!L710","v":0},{"$f":"'[7]Dept specific info'!M710","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F711","v":0},{"$f":"'[7]Dept specific info'!H711","v":0},{"$f":"'[7]Dept specific info'!I711","v":0},{"$f":"'[7]Dept specific info'!J711","v":0},{"$f":"'[7]Dept specific info'!K711","v":0},{"$f":"'[7]Dept specific info'!L711","v":0},{"$f":"'[7]Dept specific info'!M711","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F712","v":0},{"$f":"'[7]Dept specific info'!H712","v":0},{"$f":"'[7]Dept specific info'!I712","v":0},{"$f":"'[7]Dept specific info'!J712","v":0},{"$f":"'[7]Dept specific info'!K712","v":0},{"$f":"'[7]Dept specific info'!L712","v":0},{"$f":"'[7]Dept specific info'!M712","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F713","v":0},{"$f":"'[7]Dept specific info'!H713","v":0},{"$f":"'[7]Dept specific info'!I713","v":0},{"$f":"'[7]Dept specific info'!J713","v":0},{"$f":"'[7]Dept specific info'!K713","v":0},{"$f":"'[7]Dept specific info'!L713","v":0},{"$f":"'[7]Dept specific info'!M713","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F714","v":0},{"$f":"'[7]Dept specific info'!H714","v":0},{"$f":"'[7]Dept specific info'!I714","v":0},{"$f":"'[7]Dept specific info'!J714","v":0},{"$f":"'[7]Dept specific info'!K714","v":0},{"$f":"'[7]Dept specific info'!L714","v":0},{"$f":"'[7]Dept specific info'!M714","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F715","v":0},{"$f":"'[7]Dept specific info'!H715","v":0},{"$f":"'[7]Dept specific info'!I715","v":0},{"$f":"'[7]Dept specific info'!J715","v":0},{"$f":"'[7]Dept specific info'!K715","v":0},{"$f":"'[7]Dept specific info'!L715","v":0},{"$f":"'[7]Dept specific info'!M715","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F716","v":0},{"$f":"'[7]Dept specific info'!H716","v":0},{"$f":"'[7]Dept specific info'!I716","v":0},{"$f":"'[7]Dept specific info'!J716","v":0},{"$f":"'[7]Dept specific info'!K716","v":0},{"$f":"'[7]Dept specific info'!L716","v":0},{"$f":"'[7]Dept specific info'!M716","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F717","v":0},{"$f":"'[7]Dept specific info'!H717","v":0},{"$f":"'[7]Dept specific info'!I717","v":0},{"$f":"'[7]Dept specific info'!J717","v":0},{"$f":"'[7]Dept specific info'!K717","v":0},{"$f":"'[7]Dept specific info'!L717","v":0},{"$f":"'[7]Dept specific info'!M717","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F718","v":0},{"$f":"'[7]Dept specific info'!H718","v":0},{"$f":"'[7]Dept specific info'!I718","v":0},{"$f":"'[7]Dept specific info'!J718","v":0},{"$f":"'[7]Dept specific info'!K718","v":0},{"$f":"'[7]Dept specific info'!L718","v":0},{"$f":"'[7]Dept specific info'!M718","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F719","v":0},{"$f":"'[7]Dept specific info'!H719","v":0},{"$f":"'[7]Dept specific info'!I719","v":0},{"$f":"'[7]Dept specific info'!J719","v":0},{"$f":"'[7]Dept specific info'!K719","v":0},{"$f":"'[7]Dept specific info'!L719","v":0},{"$f":"'[7]Dept specific info'!M719","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F720","v":0},{"$f":"'[7]Dept specific info'!H720","v":0},{"$f":"'[7]Dept specific info'!I720","v":0},{"$f":"'[7]Dept specific info'!J720","v":0},{"$f":"'[7]Dept specific info'!K720","v":0},{"$f":"'[7]Dept specific info'!L720","v":0},{"$f":"'[7]Dept specific info'!M720","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F721","v":0},{"$f":"'[7]Dept specific info'!H721","v":0},{"$f":"'[7]Dept specific info'!I721","v":0},{"$f":"'[7]Dept specific info'!J721","v":0},{"$f":"'[7]Dept specific info'!K721","v":0},{"$f":"'[7]Dept specific info'!L721","v":0},{"$f":"'[7]Dept specific info'!M721","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F722","v":0},{"$f":"'[7]Dept specific info'!H722","v":0},{"$f":"'[7]Dept specific info'!I722","v":0},{"$f":"'[7]Dept specific info'!J722","v":0},{"$f":"'[7]Dept specific info'!K722","v":0},{"$f":"'[7]Dept specific info'!L722","v":0},{"$f":"'[7]Dept specific info'!M722","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F723","v":0},{"$f":"'[7]Dept specific info'!H723","v":0},{"$f":"'[7]Dept specific info'!I723","v":0},{"$f":"'[7]Dept specific info'!J723","v":0},{"$f":"'[7]Dept specific info'!K723","v":0},{"$f":"'[7]Dept specific info'!L723","v":0},{"$f":"'[7]Dept specific info'!M723","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F724","v":0},{"$f":"'[7]Dept specific info'!H724","v":0},{"$f":"'[7]Dept specific info'!I724","v":0},{"$f":"'[7]Dept specific info'!J724","v":0},{"$f":"'[7]Dept specific info'!K724","v":0},{"$f":"'[7]Dept specific info'!L724","v":0},{"$f":"'[7]Dept specific info'!M724","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F725","v":0},{"$f":"'[7]Dept specific info'!H725","v":0},{"$f":"'[7]Dept specific info'!I725","v":0},{"$f":"'[7]Dept specific info'!J725","v":0},{"$f":"'[7]Dept specific info'!K725","v":0},{"$f":"'[7]Dept specific info'!L725","v":0},{"$f":"'[7]Dept specific info'!M725","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F726","v":0},{"$f":"'[7]Dept specific info'!H726","v":0},{"$f":"'[7]Dept specific info'!I726","v":0},{"$f":"'[7]Dept specific info'!J726","v":0},{"$f":"'[7]Dept specific info'!K726","v":0},{"$f":"'[7]Dept specific info'!L726","v":0},{"$f":"'[7]Dept specific info'!M726","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F727","v":0},{"$f":"'[7]Dept specific info'!H727","v":0},{"$f":"'[7]Dept specific info'!I727","v":0},{"$f":"'[7]Dept specific info'!J727","v":0},{"$f":"'[7]Dept specific info'!K727","v":0},{"$f":"'[7]Dept specific info'!L727","v":0},{"$f":"'[7]Dept specific info'!M727","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F728","v":0},{"$f":"'[7]Dept specific info'!H728","v":0},{"$f":"'[7]Dept specific info'!I728","v":0},{"$f":"'[7]Dept specific info'!J728","v":0},{"$f":"'[7]Dept specific info'!K728","v":0},{"$f":"'[7]Dept specific info'!L728","v":0},{"$f":"'[7]Dept specific info'!M728","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F729","v":0},{"$f":"'[7]Dept specific info'!H729","v":0},{"$f":"'[7]Dept specific info'!I729","v":0},{"$f":"'[7]Dept specific info'!J729","v":0},{"$f":"'[7]Dept specific info'!K729","v":0},{"$f":"'[7]Dept specific info'!L729","v":0},{"$f":"'[7]Dept specific info'!M729","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F730","v":0},{"$f":"'[7]Dept specific info'!H730","v":0},{"$f":"'[7]Dept specific info'!I730","v":0},{"$f":"'[7]Dept specific info'!J730","v":0},{"$f":"'[7]Dept specific info'!K730","v":0},{"$f":"'[7]Dept specific info'!L730","v":0},{"$f":"'[7]Dept specific info'!M730","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F731","v":0},{"$f":"'[7]Dept specific info'!H731","v":0},{"$f":"'[7]Dept specific info'!I731","v":0},{"$f":"'[7]Dept specific info'!J731","v":0},{"$f":"'[7]Dept specific info'!K731","v":0},{"$f":"'[7]Dept specific info'!L731","v":0},{"$f":"'[7]Dept specific info'!M731","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F732","v":0},{"$f":"'[7]Dept specific info'!H732","v":0},{"$f":"'[7]Dept specific info'!I732","v":0},{"$f":"'[7]Dept specific info'!J732","v":0},{"$f":"'[7]Dept specific info'!K732","v":0},{"$f":"'[7]Dept specific info'!L732","v":0},{"$f":"'[7]Dept specific info'!M732","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F733","v":0},{"$f":"'[7]Dept specific info'!H733","v":0},{"$f":"'[7]Dept specific info'!I733","v":0},{"$f":"'[7]Dept specific info'!J733","v":0},{"$f":"'[7]Dept specific info'!K733","v":0},{"$f":"'[7]Dept specific info'!L733","v":0},{"$f":"'[7]Dept specific info'!M733","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F734","v":0},{"$f":"'[7]Dept specific info'!H734","v":0},{"$f":"'[7]Dept specific info'!I734","v":0},{"$f":"'[7]Dept specific info'!J734","v":0},{"$f":"'[7]Dept specific info'!K734","v":0},{"$f":"'[7]Dept specific info'!L734","v":0},{"$f":"'[7]Dept specific info'!M734","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F735","v":0},{"$f":"'[7]Dept specific info'!H735","v":0},{"$f":"'[7]Dept specific info'!I735","v":0},{"$f":"'[7]Dept specific info'!J735","v":0},{"$f":"'[7]Dept specific info'!K735","v":0},{"$f":"'[7]Dept specific info'!L735","v":0},{"$f":"'[7]Dept specific info'!M735","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F736","v":0},{"$f":"'[7]Dept specific info'!H736","v":0},{"$f":"'[7]Dept specific info'!I736","v":0},{"$f":"'[7]Dept specific info'!J736","v":0},{"$f":"'[7]Dept specific info'!K736","v":0},{"$f":"'[7]Dept specific info'!L736","v":0},{"$f":"'[7]Dept specific info'!M736","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F737","v":0},{"$f":"'[7]Dept specific info'!H737","v":0},{"$f":"'[7]Dept specific info'!I737","v":0},{"$f":"'[7]Dept specific info'!J737","v":0},{"$f":"'[7]Dept specific info'!K737","v":0},{"$f":"'[7]Dept specific info'!L737","v":0},{"$f":"'[7]Dept specific info'!M737","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F738","v":0},{"$f":"'[7]Dept specific info'!H738","v":0},{"$f":"'[7]Dept specific info'!I738","v":0},{"$f":"'[7]Dept specific info'!J738","v":0},{"$f":"'[7]Dept specific info'!K738","v":0},{"$f":"'[7]Dept specific info'!L738","v":0},{"$f":"'[7]Dept specific info'!M738","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F739","v":0},{"$f":"'[7]Dept specific info'!H739","v":0},{"$f":"'[7]Dept specific info'!I739","v":0},{"$f":"'[7]Dept specific info'!J739","v":0},{"$f":"'[7]Dept specific info'!K739","v":0},{"$f":"'[7]Dept specific info'!L739","v":0},{"$f":"'[7]Dept specific info'!M739","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F740","v":0},{"$f":"'[7]Dept specific info'!H740","v":0},{"$f":"'[7]Dept specific info'!I740","v":0},{"$f":"'[7]Dept specific info'!J740","v":0},{"$f":"'[7]Dept specific info'!K740","v":0},{"$f":"'[7]Dept specific info'!L740","v":0},{"$f":"'[7]Dept specific info'!M740","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F741","v":0},{"$f":"'[7]Dept specific info'!H741","v":0},{"$f":"'[7]Dept specific info'!I741","v":0},{"$f":"'[7]Dept specific info'!J741","v":0},{"$f":"'[7]Dept specific info'!K741","v":0},{"$f":"'[7]Dept specific info'!L741","v":0},{"$f":"'[7]Dept specific info'!M741","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F742","v":0},{"$f":"'[7]Dept specific info'!H742","v":0},{"$f":"'[7]Dept specific info'!I742","v":0},{"$f":"'[7]Dept specific info'!J742","v":0},{"$f":"'[7]Dept specific info'!K742","v":0},{"$f":"'[7]Dept specific info'!L742","v":0},{"$f":"'[7]Dept specific info'!M742","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F743","v":0},{"$f":"'[7]Dept specific info'!H743","v":0},{"$f":"'[7]Dept specific info'!I743","v":0},{"$f":"'[7]Dept specific info'!J743","v":0},{"$f":"'[7]Dept specific info'!K743","v":0},{"$f":"'[7]Dept specific info'!L743","v":0},{"$f":"'[7]Dept specific info'!M743","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F744","v":0},{"$f":"'[7]Dept specific info'!H744","v":0},{"$f":"'[7]Dept specific info'!I744","v":0},{"$f":"'[7]Dept specific info'!J744","v":0},{"$f":"'[7]Dept specific info'!K744","v":0},{"$f":"'[7]Dept specific info'!L744","v":0},{"$f":"'[7]Dept specific info'!M744","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F745","v":0},{"$f":"'[7]Dept specific info'!H745","v":0},{"$f":"'[7]Dept specific info'!I745","v":0},{"$f":"'[7]Dept specific info'!J745","v":0},{"$f":"'[7]Dept specific info'!K745","v":0},{"$f":"'[7]Dept specific info'!L745","v":0},{"$f":"'[7]Dept specific info'!M745","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F746","v":0},{"$f":"'[7]Dept specific info'!H746","v":0},{"$f":"'[7]Dept specific info'!I746","v":0},{"$f":"'[7]Dept specific info'!J746","v":0},{"$f":"'[7]Dept specific info'!K746","v":0},{"$f":"'[7]Dept specific info'!L746","v":0},{"$f":"'[7]Dept specific info'!M746","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F747","v":0},{"$f":"'[7]Dept specific info'!H747","v":0},{"$f":"'[7]Dept specific info'!I747","v":0},{"$f":"'[7]Dept specific info'!J747","v":0},{"$f":"'[7]Dept specific info'!K747","v":0},{"$f":"'[7]Dept specific info'!L747","v":0},{"$f":"'[7]Dept specific info'!M747","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F748","v":0},{"$f":"'[7]Dept specific info'!H748","v":0},{"$f":"'[7]Dept specific info'!I748","v":0},{"$f":"'[7]Dept specific info'!J748","v":0},{"$f":"'[7]Dept specific info'!K748","v":0},{"$f":"'[7]Dept specific info'!L748","v":0},{"$f":"'[7]Dept specific info'!M748","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F749","v":0},{"$f":"'[7]Dept specific info'!H749","v":0},{"$f":"'[7]Dept specific info'!I749","v":0},{"$f":"'[7]Dept specific info'!J749","v":0},{"$f":"'[7]Dept specific info'!K749","v":0},{"$f":"'[7]Dept specific info'!L749","v":0},{"$f":"'[7]Dept specific info'!M749","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F750","v":0},{"$f":"'[7]Dept specific info'!H750","v":0},{"$f":"'[7]Dept specific info'!I750","v":0},{"$f":"'[7]Dept specific info'!J750","v":0},{"$f":"'[7]Dept specific info'!K750","v":0},{"$f":"'[7]Dept specific info'!L750","v":0},{"$f":"'[7]Dept specific info'!M750","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F751","v":0},{"$f":"'[7]Dept specific info'!H751","v":0},{"$f":"'[7]Dept specific info'!I751","v":0},{"$f":"'[7]Dept specific info'!J751","v":0},{"$f":"'[7]Dept specific info'!K751","v":0},{"$f":"'[7]Dept specific info'!L751","v":0},{"$f":"'[7]Dept specific info'!M751","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F752","v":0},{"$f":"'[7]Dept specific info'!H752","v":0},{"$f":"'[7]Dept specific info'!I752","v":0},{"$f":"'[7]Dept specific info'!J752","v":0},{"$f":"'[7]Dept specific info'!K752","v":0},{"$f":"'[7]Dept specific info'!L752","v":0},{"$f":"'[7]Dept specific info'!M752","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F753","v":0},{"$f":"'[7]Dept specific info'!H753","v":0},{"$f":"'[7]Dept specific info'!I753","v":0},{"$f":"'[7]Dept specific info'!J753","v":0},{"$f":"'[7]Dept specific info'!K753","v":0},{"$f":"'[7]Dept specific info'!L753","v":0},{"$f":"'[7]Dept specific info'!M753","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F754","v":0},{"$f":"'[7]Dept specific info'!H754","v":0},{"$f":"'[7]Dept specific info'!I754","v":0},{"$f":"'[7]Dept specific info'!J754","v":0},{"$f":"'[7]Dept specific info'!K754","v":0},{"$f":"'[7]Dept specific info'!L754","v":0},{"$f":"'[7]Dept specific info'!M754","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F755","v":0},{"$f":"'[7]Dept specific info'!H755","v":0},{"$f":"'[7]Dept specific info'!I755","v":0},{"$f":"'[7]Dept specific info'!J755","v":0},{"$f":"'[7]Dept specific info'!K755","v":0},{"$f":"'[7]Dept specific info'!L755","v":0},{"$f":"'[7]Dept specific info'!M755","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F756","v":0},{"$f":"'[7]Dept specific info'!H756","v":0},{"$f":"'[7]Dept specific info'!I756","v":0},{"$f":"'[7]Dept specific info'!J756","v":0},{"$f":"'[7]Dept specific info'!K756","v":0},{"$f":"'[7]Dept specific info'!L756","v":0},{"$f":"'[7]Dept specific info'!M756","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F757","v":0},{"$f":"'[7]Dept specific info'!H757","v":0},{"$f":"'[7]Dept specific info'!I757","v":0},{"$f":"'[7]Dept specific info'!J757","v":0},{"$f":"'[7]Dept specific info'!K757","v":0},{"$f":"'[7]Dept specific info'!L757","v":0},{"$f":"'[7]Dept specific info'!M757","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F758","v":0},{"$f":"'[7]Dept specific info'!H758","v":0},{"$f":"'[7]Dept specific info'!I758","v":0},{"$f":"'[7]Dept specific info'!J758","v":0},{"$f":"'[7]Dept specific info'!K758","v":0},{"$f":"'[7]Dept specific info'!L758","v":0},{"$f":"'[7]Dept specific info'!M758","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F759","v":0},{"$f":"'[7]Dept specific info'!H759","v":0},{"$f":"'[7]Dept specific info'!I759","v":0},{"$f":"'[7]Dept specific info'!J759","v":0},{"$f":"'[7]Dept specific info'!K759","v":0},{"$f":"'[7]Dept specific info'!L759","v":0},{"$f":"'[7]Dept specific info'!M759","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F760","v":0},{"$f":"'[7]Dept specific info'!H760","v":0},{"$f":"'[7]Dept specific info'!I760","v":0},{"$f":"'[7]Dept specific info'!J760","v":0},{"$f":"'[7]Dept specific info'!K760","v":0},{"$f":"'[7]Dept specific info'!L760","v":0},{"$f":"'[7]Dept specific info'!M760","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F761","v":0},{"$f":"'[7]Dept specific info'!H761","v":0},{"$f":"'[7]Dept specific info'!I761","v":0},{"$f":"'[7]Dept specific info'!J761","v":0},{"$f":"'[7]Dept specific info'!K761","v":0},{"$f":"'[7]Dept specific info'!L761","v":0},{"$f":"'[7]Dept specific info'!M761","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F762","v":0},{"$f":"'[7]Dept specific info'!H762","v":0},{"$f":"'[7]Dept specific info'!I762","v":0},{"$f":"'[7]Dept specific info'!J762","v":0},{"$f":"'[7]Dept specific info'!K762","v":0},{"$f":"'[7]Dept specific info'!L762","v":0},{"$f":"'[7]Dept specific info'!M762","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F763","v":0},{"$f":"'[7]Dept specific info'!H763","v":0},{"$f":"'[7]Dept specific info'!I763","v":0},{"$f":"'[7]Dept specific info'!J763","v":0},{"$f":"'[7]Dept specific info'!K763","v":0},{"$f":"'[7]Dept specific info'!L763","v":0},{"$f":"'[7]Dept specific info'!M763","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F764","v":0},{"$f":"'[7]Dept specific info'!H764","v":0},{"$f":"'[7]Dept specific info'!I764","v":0},{"$f":"'[7]Dept specific info'!J764","v":0},{"$f":"'[7]Dept specific info'!K764","v":0},{"$f":"'[7]Dept specific info'!L764","v":0},{"$f":"'[7]Dept specific info'!M764","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F765","v":0},{"$f":"'[7]Dept specific info'!H765","v":0},{"$f":"'[7]Dept specific info'!I765","v":0},{"$f":"'[7]Dept specific info'!J765","v":0},{"$f":"'[7]Dept specific info'!K765","v":0},{"$f":"'[7]Dept specific info'!L765","v":0},{"$f":"'[7]Dept specific info'!M765","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F766","v":0},{"$f":"'[7]Dept specific info'!H766","v":0},{"$f":"'[7]Dept specific info'!I766","v":0},{"$f":"'[7]Dept specific info'!J766","v":0},{"$f":"'[7]Dept specific info'!K766","v":0},{"$f":"'[7]Dept specific info'!L766","v":0},{"$f":"'[7]Dept specific info'!M766","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F767","v":0},{"$f":"'[7]Dept specific info'!H767","v":0},{"$f":"'[7]Dept specific info'!I767","v":0},{"$f":"'[7]Dept specific info'!J767","v":0},{"$f":"'[7]Dept specific info'!K767","v":0},{"$f":"'[7]Dept specific info'!L767","v":0},{"$f":"'[7]Dept specific info'!M767","v":0}]
[{"$f":"IF(SUM(COUNTIF(F768:M768,\"<>0\")-COUNTBLANK(F768:M768))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F768","v":0},{"$f":"'[7]Dept specific info'!H768","v":0},{"$f":"'[7]Dept specific info'!I768","v":0},{"$f":"'[7]Dept specific info'!J768","v":0},{"$f":"'[7]Dept specific info'!K768","v":0},{"$f":"'[7]Dept specific info'!L768","v":0},{"$f":"'[7]Dept specific info'!M768","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F769","v":0},{"$f":"'[7]Dept specific info'!H769","v":0},{"$f":"'[7]Dept specific info'!I769","v":0},{"$f":"'[7]Dept specific info'!J769","v":0},{"$f":"'[7]Dept specific info'!K769","v":0},{"$f":"'[7]Dept specific info'!L769","v":0},{"$f":"'[7]Dept specific info'!M769","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F770","v":0},{"$f":"'[7]Dept specific info'!H770","v":0},{"$f":"'[7]Dept specific info'!I770","v":0},{"$f":"'[7]Dept specific info'!J770","v":0},{"$f":"'[7]Dept specific info'!K770","v":0},{"$f":"'[7]Dept specific info'!L770","v":0},{"$f":"'[7]Dept specific info'!M770","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F771","v":0},{"$f":"'[7]Dept specific info'!H771","v":0},{"$f":"'[7]Dept specific info'!I771","v":0},{"$f":"'[7]Dept specific info'!J771","v":0},{"$f":"'[7]Dept specific info'!K771","v":0},{"$f":"'[7]Dept specific info'!L771","v":0},{"$f":"'[7]Dept specific info'!M771","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F772","v":0},{"$f":"'[7]Dept specific info'!H772","v":0},{"$f":"'[7]Dept specific info'!I772","v":0},{"$f":"'[7]Dept specific info'!J772","v":0},{"$f":"'[7]Dept specific info'!K772","v":0},{"$f":"'[7]Dept specific info'!L772","v":0},{"$f":"'[7]Dept specific info'!M772","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F773","v":0},{"$f":"'[7]Dept specific info'!H773","v":0},{"$f":"'[7]Dept specific info'!I773","v":0},{"$f":"'[7]Dept specific info'!J773","v":0},{"$f":"'[7]Dept specific info'!K773","v":0},{"$f":"'[7]Dept specific info'!L773","v":0},{"$f":"'[7]Dept specific info'!M773","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F774","v":0},{"$f":"'[7]Dept specific info'!H774","v":0},{"$f":"'[7]Dept specific info'!I774","v":0},{"$f":"'[7]Dept specific info'!J774","v":0},{"$f":"'[7]Dept specific info'!K774","v":0},{"$f":"'[7]Dept specific info'!L774","v":0},{"$f":"'[7]Dept specific info'!M774","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F775","v":0},{"$f":"'[7]Dept specific info'!H775","v":0},{"$f":"'[7]Dept specific info'!I775","v":0},{"$f":"'[7]Dept specific info'!J775","v":0},{"$f":"'[7]Dept specific info'!K775","v":0},{"$f":"'[7]Dept specific info'!L775","v":0},{"$f":"'[7]Dept specific info'!M775","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F776","v":0},{"$f":"'[7]Dept specific info'!H776","v":0},{"$f":"'[7]Dept specific info'!I776","v":0},{"$f":"'[7]Dept specific info'!J776","v":0},{"$f":"'[7]Dept specific info'!K776","v":0},{"$f":"'[7]Dept specific info'!L776","v":0},{"$f":"'[7]Dept specific info'!M776","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F777","v":0},{"$f":"'[7]Dept specific info'!H777","v":0},{"$f":"'[7]Dept specific info'!I777","v":0},{"$f":"'[7]Dept specific info'!J777","v":0},{"$f":"'[7]Dept specific info'!K777","v":0},{"$f":"'[7]Dept specific info'!L777","v":0},{"$f":"'[7]Dept specific info'!M777","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F778","v":0},{"$f":"'[7]Dept specific info'!H778","v":0},{"$f":"'[7]Dept specific info'!I778","v":0},{"$f":"'[7]Dept specific info'!J778","v":0},{"$f":"'[7]Dept specific info'!K778","v":0},{"$f":"'[7]Dept specific info'!L778","v":0},{"$f":"'[7]Dept specific info'!M778","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F779","v":0},{"$f":"'[7]Dept specific info'!H779","v":0},{"$f":"'[7]Dept specific info'!I779","v":0},{"$f":"'[7]Dept specific info'!J779","v":0},{"$f":"'[7]Dept specific info'!K779","v":0},{"$f":"'[7]Dept specific info'!L779","v":0},{"$f":"'[7]Dept specific info'!M779","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F780","v":0},{"$f":"'[7]Dept specific info'!H780","v":0},{"$f":"'[7]Dept specific info'!I780","v":0},{"$f":"'[7]Dept specific info'!J780","v":0},{"$f":"'[7]Dept specific info'!K780","v":0},{"$f":"'[7]Dept specific info'!L780","v":0},{"$f":"'[7]Dept specific info'!M780","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F781","v":0},{"$f":"'[7]Dept specific info'!H781","v":0},{"$f":"'[7]Dept specific info'!I781","v":0},{"$f":"'[7]Dept specific info'!J781","v":0},{"$f":"'[7]Dept specific info'!K781","v":0},{"$f":"'[7]Dept specific info'!L781","v":0},{"$f":"'[7]Dept specific info'!M781","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F782","v":0},{"$f":"'[7]Dept specific info'!H782","v":0},{"$f":"'[7]Dept specific info'!I782","v":0},{"$f":"'[7]Dept specific info'!J782","v":0},{"$f":"'[7]Dept specific info'!K782","v":0},{"$f":"'[7]Dept specific info'!L782","v":0},{"$f":"'[7]Dept specific info'!M782","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F783","v":0},{"$f":"'[7]Dept specific info'!H783","v":0},{"$f":"'[7]Dept specific info'!I783","v":0},{"$f":"'[7]Dept specific info'!J783","v":0},{"$f":"'[7]Dept specific info'!K783","v":0},{"$f":"'[7]Dept specific info'!L783","v":0},{"$f":"'[7]Dept specific info'!M783","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F784","v":0},{"$f":"'[7]Dept specific info'!H784","v":0},{"$f":"'[7]Dept specific info'!I784","v":0},{"$f":"'[7]Dept specific info'!J784","v":0},{"$f":"'[7]Dept specific info'!K784","v":0},{"$f":"'[7]Dept specific info'!L784","v":0},{"$f":"'[7]Dept specific info'!M784","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F785","v":0},{"$f":"'[7]Dept specific info'!H785","v":0},{"$f":"'[7]Dept specific info'!I785","v":0},{"$f":"'[7]Dept specific info'!J785","v":0},{"$f":"'[7]Dept specific info'!K785","v":0},{"$f":"'[7]Dept specific info'!L785","v":0},{"$f":"'[7]Dept specific info'!M785","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F786","v":0},{"$f":"'[7]Dept specific info'!H786","v":0},{"$f":"'[7]Dept specific info'!I786","v":0},{"$f":"'[7]Dept specific info'!J786","v":0},{"$f":"'[7]Dept specific info'!K786","v":0},{"$f":"'[7]Dept specific info'!L786","v":0},{"$f":"'[7]Dept specific info'!M786","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F787","v":0},{"$f":"'[7]Dept specific info'!H787","v":0},{"$f":"'[7]Dept specific info'!I787","v":0},{"$f":"'[7]Dept specific info'!J787","v":0},{"$f":"'[7]Dept specific info'!K787","v":0},{"$f":"'[7]Dept specific info'!L787","v":0},{"$f":"'[7]Dept specific info'!M787","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F788","v":0},{"$f":"'[7]Dept specific info'!H788","v":0},{"$f":"'[7]Dept specific info'!I788","v":0},{"$f":"'[7]Dept specific info'!J788","v":0},{"$f":"'[7]Dept specific info'!K788","v":0},{"$f":"'[7]Dept specific info'!L788","v":0},{"$f":"'[7]Dept specific info'!M788","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F789","v":0},{"$f":"'[7]Dept specific info'!H789","v":0},{"$f":"'[7]Dept specific info'!I789","v":0},{"$f":"'[7]Dept specific info'!J789","v":0},{"$f":"'[7]Dept specific info'!K789","v":0},{"$f":"'[7]Dept specific info'!L789","v":0},{"$f":"'[7]Dept specific info'!M789","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F790","v":0},{"$f":"'[7]Dept specific info'!H790","v":0},{"$f":"'[7]Dept specific info'!I790","v":0},{"$f":"'[7]Dept specific info'!J790","v":0},{"$f":"'[7]Dept specific info'!K790","v":0},{"$f":"'[7]Dept specific info'!L790","v":0},{"$f":"'[7]Dept specific info'!M790","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F791","v":0},{"$f":"'[7]Dept specific info'!H791","v":0},{"$f":"'[7]Dept specific info'!I791","v":0},{"$f":"'[7]Dept specific info'!J791","v":0},{"$f":"'[7]Dept specific info'!K791","v":0},{"$f":"'[7]Dept specific info'!L791","v":0},{"$f":"'[7]Dept specific info'!M791","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F792","v":0},{"$f":"'[7]Dept specific info'!H792","v":0},{"$f":"'[7]Dept specific info'!I792","v":0},{"$f":"'[7]Dept specific info'!J792","v":0},{"$f":"'[7]Dept specific info'!K792","v":0},{"$f":"'[7]Dept specific info'!L792","v":0},{"$f":"'[7]Dept specific info'!M792","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F793","v":0},{"$f":"'[7]Dept specific info'!H793","v":0},{"$f":"'[7]Dept specific info'!I793","v":0},{"$f":"'[7]Dept specific info'!J793","v":0},{"$f":"'[7]Dept specific info'!K793","v":0},{"$f":"'[7]Dept specific info'!L793","v":0},{"$f":"'[7]Dept specific info'!M793","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F794","v":0},{"$f":"'[7]Dept specific info'!H794","v":0},{"$f":"'[7]Dept specific info'!I794","v":0},{"$f":"'[7]Dept specific info'!J794","v":0},{"$f":"'[7]Dept specific info'!K794","v":0},{"$f":"'[7]Dept specific info'!L794","v":0},{"$f":"'[7]Dept specific info'!M794","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F795","v":0},{"$f":"'[7]Dept specific info'!H795","v":0},{"$f":"'[7]Dept specific info'!I795","v":0},{"$f":"'[7]Dept specific info'!J795","v":0},{"$f":"'[7]Dept specific info'!K795","v":0},{"$f":"'[7]Dept specific info'!L795","v":0},{"$f":"'[7]Dept specific info'!M795","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F796","v":0},{"$f":"'[7]Dept specific info'!H796","v":0},{"$f":"'[7]Dept specific info'!I796","v":0},{"$f":"'[7]Dept specific info'!J796","v":0},{"$f":"'[7]Dept specific info'!K796","v":0},{"$f":"'[7]Dept specific info'!L796","v":0},{"$f":"'[7]Dept specific info'!M796","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F797","v":0},{"$f":"'[7]Dept specific info'!H797","v":0},{"$f":"'[7]Dept specific info'!I797","v":0},{"$f":"'[7]Dept specific info'!J797","v":0},{"$f":"'[7]Dept specific info'!K797","v":0},{"$f":"'[7]Dept specific info'!L797","v":0},{"$f":"'[7]Dept specific info'!M797","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F798","v":0},{"$f":"'[7]Dept specific info'!H798","v":0},{"$f":"'[7]Dept specific info'!I798","v":0},{"$f":"'[7]Dept specific info'!J798","v":0},{"$f":"'[7]Dept specific info'!K798","v":0},{"$f":"'[7]Dept specific info'!L798","v":0},{"$f":"'[7]Dept specific info'!M798","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F799","v":0},{"$f":"'[7]Dept specific info'!H799","v":0},{"$f":"'[7]Dept specific info'!I799","v":0},{"$f":"'[7]Dept specific info'!J799","v":0},{"$f":"'[7]Dept specific info'!K799","v":0},{"$f":"'[7]Dept specific info'!L799","v":0},{"$f":"'[7]Dept specific info'!M799","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F800","v":0},{"$f":"'[7]Dept specific info'!H800","v":0},{"$f":"'[7]Dept specific info'!I800","v":0},{"$f":"'[7]Dept specific info'!J800","v":0},{"$f":"'[7]Dept specific info'!K800","v":0},{"$f":"'[7]Dept specific info'!L800","v":0},{"$f":"'[7]Dept specific info'!M800","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F801","v":0},{"$f":"'[7]Dept specific info'!H801","v":0},{"$f":"'[7]Dept specific info'!I801","v":0},{"$f":"'[7]Dept specific info'!J801","v":0},{"$f":"'[7]Dept specific info'!K801","v":0},{"$f":"'[7]Dept specific info'!L801","v":0},{"$f":"'[7]Dept specific info'!M801","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F802","v":0},{"$f":"'[7]Dept specific info'!H802","v":0},{"$f":"'[7]Dept specific info'!I802","v":0},{"$f":"'[7]Dept specific info'!J802","v":0},{"$f":"'[7]Dept specific info'!K802","v":0},{"$f":"'[7]Dept specific info'!L802","v":0},{"$f":"'[7]Dept specific info'!M802","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F803","v":0},{"$f":"'[7]Dept specific info'!H803","v":0},{"$f":"'[7]Dept specific info'!I803","v":0},{"$f":"'[7]Dept specific info'!J803","v":0},{"$f":"'[7]Dept specific info'!K803","v":0},{"$f":"'[7]Dept specific info'!L803","v":0},{"$f":"'[7]Dept specific info'!M803","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F804","v":0},{"$f":"'[7]Dept specific info'!H804","v":0},{"$f":"'[7]Dept specific info'!I804","v":0},{"$f":"'[7]Dept specific info'!J804","v":0},{"$f":"'[7]Dept specific info'!K804","v":0},{"$f":"'[7]Dept specific info'!L804","v":0},{"$f":"'[7]Dept specific info'!M804","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F805","v":0},{"$f":"'[7]Dept specific info'!H805","v":0},{"$f":"'[7]Dept specific info'!I805","v":0},{"$f":"'[7]Dept specific info'!J805","v":0},{"$f":"'[7]Dept specific info'!K805","v":0},{"$f":"'[7]Dept specific info'!L805","v":0},{"$f":"'[7]Dept specific info'!M805","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F806","v":0},{"$f":"'[7]Dept specific info'!H806","v":0},{"$f":"'[7]Dept specific info'!I806","v":0},{"$f":"'[7]Dept specific info'!J806","v":0},{"$f":"'[7]Dept specific info'!K806","v":0},{"$f":"'[7]Dept specific info'!L806","v":0},{"$f":"'[7]Dept specific info'!M806","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F807","v":0},{"$f":"'[7]Dept specific info'!H807","v":0},{"$f":"'[7]Dept specific info'!I807","v":0},{"$f":"'[7]Dept specific info'!J807","v":0},{"$f":"'[7]Dept specific info'!K807","v":0},{"$f":"'[7]Dept specific info'!L807","v":0},{"$f":"'[7]Dept specific info'!M807","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F808","v":0},{"$f":"'[7]Dept specific info'!H808","v":0},{"$f":"'[7]Dept specific info'!I808","v":0},{"$f":"'[7]Dept specific info'!J808","v":0},{"$f":"'[7]Dept specific info'!K808","v":0},{"$f":"'[7]Dept specific info'!L808","v":0},{"$f":"'[7]Dept specific info'!M808","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F809","v":0},{"$f":"'[7]Dept specific info'!H809","v":0},{"$f":"'[7]Dept specific info'!I809","v":0},{"$f":"'[7]Dept specific info'!J809","v":0},{"$f":"'[7]Dept specific info'!K809","v":0},{"$f":"'[7]Dept specific info'!L809","v":0},{"$f":"'[7]Dept specific info'!M809","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F810","v":0},{"$f":"'[7]Dept specific info'!H810","v":0},{"$f":"'[7]Dept specific info'!I810","v":0},{"$f":"'[7]Dept specific info'!J810","v":0},{"$f":"'[7]Dept specific info'!K810","v":0},{"$f":"'[7]Dept specific info'!L810","v":0},{"$f":"'[7]Dept specific info'!M810","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F811","v":0},{"$f":"'[7]Dept specific info'!H811","v":0},{"$f":"'[7]Dept specific info'!I811","v":0},{"$f":"'[7]Dept specific info'!J811","v":0},{"$f":"'[7]Dept specific info'!K811","v":0},{"$f":"'[7]Dept specific info'!L811","v":0},{"$f":"'[7]Dept specific info'!M811","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F812","v":0},{"$f":"'[7]Dept specific info'!H812","v":0},{"$f":"'[7]Dept specific info'!I812","v":0},{"$f":"'[7]Dept specific info'!J812","v":0},{"$f":"'[7]Dept specific info'!K812","v":0},{"$f":"'[7]Dept specific info'!L812","v":0},{"$f":"'[7]Dept specific info'!M812","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F813","v":0},{"$f":"'[7]Dept specific info'!H813","v":0},{"$f":"'[7]Dept specific info'!I813","v":0},{"$f":"'[7]Dept specific info'!J813","v":0},{"$f":"'[7]Dept specific info'!K813","v":0},{"$f":"'[7]Dept specific info'!L813","v":0},{"$f":"'[7]Dept specific info'!M813","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F814","v":0},{"$f":"'[7]Dept specific info'!H814","v":0},{"$f":"'[7]Dept specific info'!I814","v":0},{"$f":"'[7]Dept specific info'!J814","v":0},{"$f":"'[7]Dept specific info'!K814","v":0},{"$f":"'[7]Dept specific info'!L814","v":0},{"$f":"'[7]Dept specific info'!M814","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F815","v":0},{"$f":"'[7]Dept specific info'!H815","v":0},{"$f":"'[7]Dept specific info'!I815","v":0},{"$f":"'[7]Dept specific info'!J815","v":0},{"$f":"'[7]Dept specific info'!K815","v":0},{"$f":"'[7]Dept specific info'!L815","v":0},{"$f":"'[7]Dept specific info'!M815","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F816","v":0},{"$f":"'[7]Dept specific info'!H816","v":0},{"$f":"'[7]Dept specific info'!I816","v":0},{"$f":"'[7]Dept specific info'!J816","v":0},{"$f":"'[7]Dept specific info'!K816","v":0},{"$f":"'[7]Dept specific info'!L816","v":0},{"$f":"'[7]Dept specific info'!M816","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F817","v":0},{"$f":"'[7]Dept specific info'!H817","v":0},{"$f":"'[7]Dept specific info'!I817","v":0},{"$f":"'[7]Dept specific info'!J817","v":0},{"$f":"'[7]Dept specific info'!K817","v":0},{"$f":"'[7]Dept specific info'!L817","v":0},{"$f":"'[7]Dept specific info'!M817","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F818","v":0},{"$f":"'[7]Dept specific info'!H818","v":0},{"$f":"'[7]Dept specific info'!I818","v":0},{"$f":"'[7]Dept specific info'!J818","v":0},{"$f":"'[7]Dept specific info'!K818","v":0},{"$f":"'[7]Dept specific info'!L818","v":0},{"$f":"'[7]Dept specific info'!M818","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F819","v":0},{"$f":"'[7]Dept specific info'!H819","v":0},{"$f":"'[7]Dept specific info'!I819","v":0},{"$f":"'[7]Dept specific info'!J819","v":0},{"$f":"'[7]Dept specific info'!K819","v":0},{"$f":"'[7]Dept specific info'!L819","v":0},{"$f":"'[7]Dept specific info'!M819","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F820","v":0},{"$f":"'[7]Dept specific info'!H820","v":0},{"$f":"'[7]Dept specific info'!I820","v":0},{"$f":"'[7]Dept specific info'!J820","v":0},{"$f":"'[7]Dept specific info'!K820","v":0},{"$f":"'[7]Dept specific info'!L820","v":0},{"$f":"'[7]Dept specific info'!M820","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F821","v":0},{"$f":"'[7]Dept specific info'!H821","v":0},{"$f":"'[7]Dept specific info'!I821","v":0},{"$f":"'[7]Dept specific info'!J821","v":0},{"$f":"'[7]Dept specific info'!K821","v":0},{"$f":"'[7]Dept specific info'!L821","v":0},{"$f":"'[7]Dept specific info'!M821","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F822","v":0},{"$f":"'[7]Dept specific info'!H822","v":0},{"$f":"'[7]Dept specific info'!I822","v":0},{"$f":"'[7]Dept specific info'!J822","v":0},{"$f":"'[7]Dept specific info'!K822","v":0},{"$f":"'[7]Dept specific info'!L822","v":0},{"$f":"'[7]Dept specific info'!M822","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F823","v":0},{"$f":"'[7]Dept specific info'!H823","v":0},{"$f":"'[7]Dept specific info'!I823","v":0},{"$f":"'[7]Dept specific info'!J823","v":0},{"$f":"'[7]Dept specific info'!K823","v":0},{"$f":"'[7]Dept specific info'!L823","v":0},{"$f":"'[7]Dept specific info'!M823","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F824","v":0},{"$f":"'[7]Dept specific info'!H824","v":0},{"$f":"'[7]Dept specific info'!I824","v":0},{"$f":"'[7]Dept specific info'!J824","v":0},{"$f":"'[7]Dept specific info'!K824","v":0},{"$f":"'[7]Dept specific info'!L824","v":0},{"$f":"'[7]Dept specific info'!M824","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F825","v":0},{"$f":"'[7]Dept specific info'!H825","v":0},{"$f":"'[7]Dept specific info'!I825","v":0},{"$f":"'[7]Dept specific info'!J825","v":0},{"$f":"'[7]Dept specific info'!K825","v":0},{"$f":"'[7]Dept specific info'!L825","v":0},{"$f":"'[7]Dept specific info'!M825","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F826","v":0},{"$f":"'[7]Dept specific info'!H826","v":0},{"$f":"'[7]Dept specific info'!I826","v":0},{"$f":"'[7]Dept specific info'!J826","v":0},{"$f":"'[7]Dept specific info'!K826","v":0},{"$f":"'[7]Dept specific info'!L826","v":0},{"$f":"'[7]Dept specific info'!M826","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F827","v":0},{"$f":"'[7]Dept specific info'!H827","v":0},{"$f":"'[7]Dept specific info'!I827","v":0},{"$f":"'[7]Dept specific info'!J827","v":0},{"$f":"'[7]Dept specific info'!K827","v":0},{"$f":"'[7]Dept specific info'!L827","v":0},{"$f":"'[7]Dept specific info'!M827","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F828","v":0},{"$f":"'[7]Dept specific info'!H828","v":0},{"$f":"'[7]Dept specific info'!I828","v":0},{"$f":"'[7]Dept specific info'!J828","v":0},{"$f":"'[7]Dept specific info'!K828","v":0},{"$f":"'[7]Dept specific info'!L828","v":0},{"$f":"'[7]Dept specific info'!M828","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F829","v":0},{"$f":"'[7]Dept specific info'!H829","v":0},{"$f":"'[7]Dept specific info'!I829","v":0},{"$f":"'[7]Dept specific info'!J829","v":0},{"$f":"'[7]Dept specific info'!K829","v":0},{"$f":"'[7]Dept specific info'!L829","v":0},{"$f":"'[7]Dept specific info'!M829","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F830","v":0},{"$f":"'[7]Dept specific info'!H830","v":0},{"$f":"'[7]Dept specific info'!I830","v":0},{"$f":"'[7]Dept specific info'!J830","v":0},{"$f":"'[7]Dept specific info'!K830","v":0},{"$f":"'[7]Dept specific info'!L830","v":0},{"$f":"'[7]Dept specific info'!M830","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F831","v":0},{"$f":"'[7]Dept specific info'!H831","v":0},{"$f":"'[7]Dept specific info'!I831","v":0},{"$f":"'[7]Dept specific info'!J831","v":0},{"$f":"'[7]Dept specific info'!K831","v":0},{"$f":"'[7]Dept specific info'!L831","v":0},{"$f":"'[7]Dept specific info'!M831","v":0}]
[{"$f":"IF(SUM(COUNTIF(F832:M832,\"<>0\")-COUNTBLANK(F832:M832))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F832","v":0},{"$f":"'[7]Dept specific info'!H832","v":0},{"$f":"'[7]Dept specific info'!I832","v":0},{"$f":"'[7]Dept specific info'!J832","v":0},{"$f":"'[7]Dept specific info'!K832","v":0},{"$f":"'[7]Dept specific info'!L832","v":0},{"$f":"'[7]Dept specific info'!M832","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F833","v":0},{"$f":"'[7]Dept specific info'!H833","v":0},{"$f":"'[7]Dept specific info'!I833","v":0},{"$f":"'[7]Dept specific info'!J833","v":0},{"$f":"'[7]Dept specific info'!K833","v":0},{"$f":"'[7]Dept specific info'!L833","v":0},{"$f":"'[7]Dept specific info'!M833","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F834","v":0},{"$f":"'[7]Dept specific info'!H834","v":0},{"$f":"'[7]Dept specific info'!I834","v":0},{"$f":"'[7]Dept specific info'!J834","v":0},{"$f":"'[7]Dept specific info'!K834","v":0},{"$f":"'[7]Dept specific info'!L834","v":0},{"$f":"'[7]Dept specific info'!M834","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F835","v":0},{"$f":"'[7]Dept specific info'!H835","v":0},{"$f":"'[7]Dept specific info'!I835","v":0},{"$f":"'[7]Dept specific info'!J835","v":0},{"$f":"'[7]Dept specific info'!K835","v":0},{"$f":"'[7]Dept specific info'!L835","v":0},{"$f":"'[7]Dept specific info'!M835","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F836","v":0},{"$f":"'[7]Dept specific info'!H836","v":0},{"$f":"'[7]Dept specific info'!I836","v":0},{"$f":"'[7]Dept specific info'!J836","v":0},{"$f":"'[7]Dept specific info'!K836","v":0},{"$f":"'[7]Dept specific info'!L836","v":0},{"$f":"'[7]Dept specific info'!M836","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F837","v":0},{"$f":"'[7]Dept specific info'!H837","v":0},{"$f":"'[7]Dept specific info'!I837","v":0},{"$f":"'[7]Dept specific info'!J837","v":0},{"$f":"'[7]Dept specific info'!K837","v":0},{"$f":"'[7]Dept specific info'!L837","v":0},{"$f":"'[7]Dept specific info'!M837","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F838","v":0},{"$f":"'[7]Dept specific info'!H838","v":0},{"$f":"'[7]Dept specific info'!I838","v":0},{"$f":"'[7]Dept specific info'!J838","v":0},{"$f":"'[7]Dept specific info'!K838","v":0},{"$f":"'[7]Dept specific info'!L838","v":0},{"$f":"'[7]Dept specific info'!M838","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F839","v":0},{"$f":"'[7]Dept specific info'!H839","v":0},{"$f":"'[7]Dept specific info'!I839","v":0},{"$f":"'[7]Dept specific info'!J839","v":0},{"$f":"'[7]Dept specific info'!K839","v":0},{"$f":"'[7]Dept specific info'!L839","v":0},{"$f":"'[7]Dept specific info'!M839","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F840","v":0},{"$f":"'[7]Dept specific info'!H840","v":0},{"$f":"'[7]Dept specific info'!I840","v":0},{"$f":"'[7]Dept specific info'!J840","v":0},{"$f":"'[7]Dept specific info'!K840","v":0},{"$f":"'[7]Dept specific info'!L840","v":0},{"$f":"'[7]Dept specific info'!M840","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F841","v":0},{"$f":"'[7]Dept specific info'!H841","v":0},{"$f":"'[7]Dept specific info'!I841","v":0},{"$f":"'[7]Dept specific info'!J841","v":0},{"$f":"'[7]Dept specific info'!K841","v":0},{"$f":"'[7]Dept specific info'!L841","v":0},{"$f":"'[7]Dept specific info'!M841","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F842","v":0},{"$f":"'[7]Dept specific info'!H842","v":0},{"$f":"'[7]Dept specific info'!I842","v":0},{"$f":"'[7]Dept specific info'!J842","v":0},{"$f":"'[7]Dept specific info'!K842","v":0},{"$f":"'[7]Dept specific info'!L842","v":0},{"$f":"'[7]Dept specific info'!M842","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F843","v":0},{"$f":"'[7]Dept specific info'!H843","v":0},{"$f":"'[7]Dept specific info'!I843","v":0},{"$f":"'[7]Dept specific info'!J843","v":0},{"$f":"'[7]Dept specific info'!K843","v":0},{"$f":"'[7]Dept specific info'!L843","v":0},{"$f":"'[7]Dept specific info'!M843","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F844","v":0},{"$f":"'[7]Dept specific info'!H844","v":0},{"$f":"'[7]Dept specific info'!I844","v":0},{"$f":"'[7]Dept specific info'!J844","v":0},{"$f":"'[7]Dept specific info'!K844","v":0},{"$f":"'[7]Dept specific info'!L844","v":0},{"$f":"'[7]Dept specific info'!M844","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F845","v":0},{"$f":"'[7]Dept specific info'!H845","v":0},{"$f":"'[7]Dept specific info'!I845","v":0},{"$f":"'[7]Dept specific info'!J845","v":0},{"$f":"'[7]Dept specific info'!K845","v":0},{"$f":"'[7]Dept specific info'!L845","v":0},{"$f":"'[7]Dept specific info'!M845","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F846","v":0},{"$f":"'[7]Dept specific info'!H846","v":0},{"$f":"'[7]Dept specific info'!I846","v":0},{"$f":"'[7]Dept specific info'!J846","v":0},{"$f":"'[7]Dept specific info'!K846","v":0},{"$f":"'[7]Dept specific info'!L846","v":0},{"$f":"'[7]Dept specific info'!M846","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F847","v":0},{"$f":"'[7]Dept specific info'!H847","v":0},{"$f":"'[7]Dept specific info'!I847","v":0},{"$f":"'[7]Dept specific info'!J847","v":0},{"$f":"'[7]Dept specific info'!K847","v":0},{"$f":"'[7]Dept specific info'!L847","v":0},{"$f":"'[7]Dept specific info'!M847","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F848","v":0},{"$f":"'[7]Dept specific info'!H848","v":0},{"$f":"'[7]Dept specific info'!I848","v":0},{"$f":"'[7]Dept specific info'!J848","v":0},{"$f":"'[7]Dept specific info'!K848","v":0},{"$f":"'[7]Dept specific info'!L848","v":0},{"$f":"'[7]Dept specific info'!M848","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F849","v":0},{"$f":"'[7]Dept specific info'!H849","v":0},{"$f":"'[7]Dept specific info'!I849","v":0},{"$f":"'[7]Dept specific info'!J849","v":0},{"$f":"'[7]Dept specific info'!K849","v":0},{"$f":"'[7]Dept specific info'!L849","v":0},{"$f":"'[7]Dept specific info'!M849","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F850","v":0},{"$f":"'[7]Dept specific info'!H850","v":0},{"$f":"'[7]Dept specific info'!I850","v":0},{"$f":"'[7]Dept specific info'!J850","v":0},{"$f":"'[7]Dept specific info'!K850","v":0},{"$f":"'[7]Dept specific info'!L850","v":0},{"$f":"'[7]Dept specific info'!M850","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F851","v":0},{"$f":"'[7]Dept specific info'!H851","v":0},{"$f":"'[7]Dept specific info'!I851","v":0},{"$f":"'[7]Dept specific info'!J851","v":0},{"$f":"'[7]Dept specific info'!K851","v":0},{"$f":"'[7]Dept specific info'!L851","v":0},{"$f":"'[7]Dept specific info'!M851","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F852","v":0},{"$f":"'[7]Dept specific info'!H852","v":0},{"$f":"'[7]Dept specific info'!I852","v":0},{"$f":"'[7]Dept specific info'!J852","v":0},{"$f":"'[7]Dept specific info'!K852","v":0},{"$f":"'[7]Dept specific info'!L852","v":0},{"$f":"'[7]Dept specific info'!M852","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F853","v":0},{"$f":"'[7]Dept specific info'!H853","v":0},{"$f":"'[7]Dept specific info'!I853","v":0},{"$f":"'[7]Dept specific info'!J853","v":0},{"$f":"'[7]Dept specific info'!K853","v":0},{"$f":"'[7]Dept specific info'!L853","v":0},{"$f":"'[7]Dept specific info'!M853","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F854","v":0},{"$f":"'[7]Dept specific info'!H854","v":0},{"$f":"'[7]Dept specific info'!I854","v":0},{"$f":"'[7]Dept specific info'!J854","v":0},{"$f":"'[7]Dept specific info'!K854","v":0},{"$f":"'[7]Dept specific info'!L854","v":0},{"$f":"'[7]Dept specific info'!M854","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F855","v":0},{"$f":"'[7]Dept specific info'!H855","v":0},{"$f":"'[7]Dept specific info'!I855","v":0},{"$f":"'[7]Dept specific info'!J855","v":0},{"$f":"'[7]Dept specific info'!K855","v":0},{"$f":"'[7]Dept specific info'!L855","v":0},{"$f":"'[7]Dept specific info'!M855","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F856","v":0},{"$f":"'[7]Dept specific info'!H856","v":0},{"$f":"'[7]Dept specific info'!I856","v":0},{"$f":"'[7]Dept specific info'!J856","v":0},{"$f":"'[7]Dept specific info'!K856","v":0},{"$f":"'[7]Dept specific info'!L856","v":0},{"$f":"'[7]Dept specific info'!M856","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F857","v":0},{"$f":"'[7]Dept specific info'!H857","v":0},{"$f":"'[7]Dept specific info'!I857","v":0},{"$f":"'[7]Dept specific info'!J857","v":0},{"$f":"'[7]Dept specific info'!K857","v":0},{"$f":"'[7]Dept specific info'!L857","v":0},{"$f":"'[7]Dept specific info'!M857","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F858","v":0},{"$f":"'[7]Dept specific info'!H858","v":0},{"$f":"'[7]Dept specific info'!I858","v":0},{"$f":"'[7]Dept specific info'!J858","v":0},{"$f":"'[7]Dept specific info'!K858","v":0},{"$f":"'[7]Dept specific info'!L858","v":0},{"$f":"'[7]Dept specific info'!M858","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F859","v":0},{"$f":"'[7]Dept specific info'!H859","v":0},{"$f":"'[7]Dept specific info'!I859","v":0},{"$f":"'[7]Dept specific info'!J859","v":0},{"$f":"'[7]Dept specific info'!K859","v":0},{"$f":"'[7]Dept specific info'!L859","v":0},{"$f":"'[7]Dept specific info'!M859","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F860","v":0},{"$f":"'[7]Dept specific info'!H860","v":0},{"$f":"'[7]Dept specific info'!I860","v":0},{"$f":"'[7]Dept specific info'!J860","v":0},{"$f":"'[7]Dept specific info'!K860","v":0},{"$f":"'[7]Dept specific info'!L860","v":0},{"$f":"'[7]Dept specific info'!M860","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F861","v":0},{"$f":"'[7]Dept specific info'!H861","v":0},{"$f":"'[7]Dept specific info'!I861","v":0},{"$f":"'[7]Dept specific info'!J861","v":0},{"$f":"'[7]Dept specific info'!K861","v":0},{"$f":"'[7]Dept specific info'!L861","v":0},{"$f":"'[7]Dept specific info'!M861","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F862","v":0},{"$f":"'[7]Dept specific info'!H862","v":0},{"$f":"'[7]Dept specific info'!I862","v":0},{"$f":"'[7]Dept specific info'!J862","v":0},{"$f":"'[7]Dept specific info'!K862","v":0},{"$f":"'[7]Dept specific info'!L862","v":0},{"$f":"'[7]Dept specific info'!M862","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F863","v":0},{"$f":"'[7]Dept specific info'!H863","v":0},{"$f":"'[7]Dept specific info'!I863","v":0},{"$f":"'[7]Dept specific info'!J863","v":0},{"$f":"'[7]Dept specific info'!K863","v":0},{"$f":"'[7]Dept specific info'!L863","v":0},{"$f":"'[7]Dept specific info'!M863","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F864","v":0},{"$f":"'[7]Dept specific info'!H864","v":0},{"$f":"'[7]Dept specific info'!I864","v":0},{"$f":"'[7]Dept specific info'!J864","v":0},{"$f":"'[7]Dept specific info'!K864","v":0},{"$f":"'[7]Dept specific info'!L864","v":0},{"$f":"'[7]Dept specific info'!M864","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F865","v":0},{"$f":"'[7]Dept specific info'!H865","v":0},{"$f":"'[7]Dept specific info'!I865","v":0},{"$f":"'[7]Dept specific info'!J865","v":0},{"$f":"'[7]Dept specific info'!K865","v":0},{"$f":"'[7]Dept specific info'!L865","v":0},{"$f":"'[7]Dept specific info'!M865","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F866","v":0},{"$f":"'[7]Dept specific info'!H866","v":0},{"$f":"'[7]Dept specific info'!I866","v":0},{"$f":"'[7]Dept specific info'!J866","v":0},{"$f":"'[7]Dept specific info'!K866","v":0},{"$f":"'[7]Dept specific info'!L866","v":0},{"$f":"'[7]Dept specific info'!M866","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F867","v":0},{"$f":"'[7]Dept specific info'!H867","v":0},{"$f":"'[7]Dept specific info'!I867","v":0},{"$f":"'[7]Dept specific info'!J867","v":0},{"$f":"'[7]Dept specific info'!K867","v":0},{"$f":"'[7]Dept specific info'!L867","v":0},{"$f":"'[7]Dept specific info'!M867","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F868","v":0},{"$f":"'[7]Dept specific info'!H868","v":0},{"$f":"'[7]Dept specific info'!I868","v":0},{"$f":"'[7]Dept specific info'!J868","v":0},{"$f":"'[7]Dept specific info'!K868","v":0},{"$f":"'[7]Dept specific info'!L868","v":0},{"$f":"'[7]Dept specific info'!M868","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F869","v":0},{"$f":"'[7]Dept specific info'!H869","v":0},{"$f":"'[7]Dept specific info'!I869","v":0},{"$f":"'[7]Dept specific info'!J869","v":0},{"$f":"'[7]Dept specific info'!K869","v":0},{"$f":"'[7]Dept specific info'!L869","v":0},{"$f":"'[7]Dept specific info'!M869","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F870","v":0},{"$f":"'[7]Dept specific info'!H870","v":0},{"$f":"'[7]Dept specific info'!I870","v":0},{"$f":"'[7]Dept specific info'!J870","v":0},{"$f":"'[7]Dept specific info'!K870","v":0},{"$f":"'[7]Dept specific info'!L870","v":0},{"$f":"'[7]Dept specific info'!M870","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F871","v":0},{"$f":"'[7]Dept specific info'!H871","v":0},{"$f":"'[7]Dept specific info'!I871","v":0},{"$f":"'[7]Dept specific info'!J871","v":0},{"$f":"'[7]Dept specific info'!K871","v":0},{"$f":"'[7]Dept specific info'!L871","v":0},{"$f":"'[7]Dept specific info'!M871","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F872","v":0},{"$f":"'[7]Dept specific info'!H872","v":0},{"$f":"'[7]Dept specific info'!I872","v":0},{"$f":"'[7]Dept specific info'!J872","v":0},{"$f":"'[7]Dept specific info'!K872","v":0},{"$f":"'[7]Dept specific info'!L872","v":0},{"$f":"'[7]Dept specific info'!M872","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F873","v":0},{"$f":"'[7]Dept specific info'!H873","v":0},{"$f":"'[7]Dept specific info'!I873","v":0},{"$f":"'[7]Dept specific info'!J873","v":0},{"$f":"'[7]Dept specific info'!K873","v":0},{"$f":"'[7]Dept specific info'!L873","v":0},{"$f":"'[7]Dept specific info'!M873","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F874","v":0},{"$f":"'[7]Dept specific info'!H874","v":0},{"$f":"'[7]Dept specific info'!I874","v":0},{"$f":"'[7]Dept specific info'!J874","v":0},{"$f":"'[7]Dept specific info'!K874","v":0},{"$f":"'[7]Dept specific info'!L874","v":0},{"$f":"'[7]Dept specific info'!M874","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F875","v":0},{"$f":"'[7]Dept specific info'!H875","v":0},{"$f":"'[7]Dept specific info'!I875","v":0},{"$f":"'[7]Dept specific info'!J875","v":0},{"$f":"'[7]Dept specific info'!K875","v":0},{"$f":"'[7]Dept specific info'!L875","v":0},{"$f":"'[7]Dept specific info'!M875","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F876","v":0},{"$f":"'[7]Dept specific info'!H876","v":0},{"$f":"'[7]Dept specific info'!I876","v":0},{"$f":"'[7]Dept specific info'!J876","v":0},{"$f":"'[7]Dept specific info'!K876","v":0},{"$f":"'[7]Dept specific info'!L876","v":0},{"$f":"'[7]Dept specific info'!M876","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F877","v":0},{"$f":"'[7]Dept specific info'!H877","v":0},{"$f":"'[7]Dept specific info'!I877","v":0},{"$f":"'[7]Dept specific info'!J877","v":0},{"$f":"'[7]Dept specific info'!K877","v":0},{"$f":"'[7]Dept specific info'!L877","v":0},{"$f":"'[7]Dept specific info'!M877","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F878","v":0},{"$f":"'[7]Dept specific info'!H878","v":0},{"$f":"'[7]Dept specific info'!I878","v":0},{"$f":"'[7]Dept specific info'!J878","v":0},{"$f":"'[7]Dept specific info'!K878","v":0},{"$f":"'[7]Dept specific info'!L878","v":0},{"$f":"'[7]Dept specific info'!M878","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F879","v":0},{"$f":"'[7]Dept specific info'!H879","v":0},{"$f":"'[7]Dept specific info'!I879","v":0},{"$f":"'[7]Dept specific info'!J879","v":0},{"$f":"'[7]Dept specific info'!K879","v":0},{"$f":"'[7]Dept specific info'!L879","v":0},{"$f":"'[7]Dept specific info'!M879","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F880","v":0},{"$f":"'[7]Dept specific info'!H880","v":0},{"$f":"'[7]Dept specific info'!I880","v":0},{"$f":"'[7]Dept specific info'!J880","v":0},{"$f":"'[7]Dept specific info'!K880","v":0},{"$f":"'[7]Dept specific info'!L880","v":0},{"$f":"'[7]Dept specific info'!M880","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F881","v":0},{"$f":"'[7]Dept specific info'!H881","v":0},{"$f":"'[7]Dept specific info'!I881","v":0},{"$f":"'[7]Dept specific info'!J881","v":0},{"$f":"'[7]Dept specific info'!K881","v":0},{"$f":"'[7]Dept specific info'!L881","v":0},{"$f":"'[7]Dept specific info'!M881","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F882","v":0},{"$f":"'[7]Dept specific info'!H882","v":0},{"$f":"'[7]Dept specific info'!I882","v":0},{"$f":"'[7]Dept specific info'!J882","v":0},{"$f":"'[7]Dept specific info'!K882","v":0},{"$f":"'[7]Dept specific info'!L882","v":0},{"$f":"'[7]Dept specific info'!M882","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F883","v":0},{"$f":"'[7]Dept specific info'!H883","v":0},{"$f":"'[7]Dept specific info'!I883","v":0},{"$f":"'[7]Dept specific info'!J883","v":0},{"$f":"'[7]Dept specific info'!K883","v":0},{"$f":"'[7]Dept specific info'!L883","v":0},{"$f":"'[7]Dept specific info'!M883","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F884","v":0},{"$f":"'[7]Dept specific info'!H884","v":0},{"$f":"'[7]Dept specific info'!I884","v":0},{"$f":"'[7]Dept specific info'!J884","v":0},{"$f":"'[7]Dept specific info'!K884","v":0},{"$f":"'[7]Dept specific info'!L884","v":0},{"$f":"'[7]Dept specific info'!M884","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F885","v":0},{"$f":"'[7]Dept specific info'!H885","v":0},{"$f":"'[7]Dept specific info'!I885","v":0},{"$f":"'[7]Dept specific info'!J885","v":0},{"$f":"'[7]Dept specific info'!K885","v":0},{"$f":"'[7]Dept specific info'!L885","v":0},{"$f":"'[7]Dept specific info'!M885","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F886","v":0},{"$f":"'[7]Dept specific info'!H886","v":0},{"$f":"'[7]Dept specific info'!I886","v":0},{"$f":"'[7]Dept specific info'!J886","v":0},{"$f":"'[7]Dept specific info'!K886","v":0},{"$f":"'[7]Dept specific info'!L886","v":0},{"$f":"'[7]Dept specific info'!M886","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F887","v":0},{"$f":"'[7]Dept specific info'!H887","v":0},{"$f":"'[7]Dept specific info'!I887","v":0},{"$f":"'[7]Dept specific info'!J887","v":0},{"$f":"'[7]Dept specific info'!K887","v":0},{"$f":"'[7]Dept specific info'!L887","v":0},{"$f":"'[7]Dept specific info'!M887","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F888","v":0},{"$f":"'[7]Dept specific info'!H888","v":0},{"$f":"'[7]Dept specific info'!I888","v":0},{"$f":"'[7]Dept specific info'!J888","v":0},{"$f":"'[7]Dept specific info'!K888","v":0},{"$f":"'[7]Dept specific info'!L888","v":0},{"$f":"'[7]Dept specific info'!M888","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F889","v":0},{"$f":"'[7]Dept specific info'!H889","v":0},{"$f":"'[7]Dept specific info'!I889","v":0},{"$f":"'[7]Dept specific info'!J889","v":0},{"$f":"'[7]Dept specific info'!K889","v":0},{"$f":"'[7]Dept specific info'!L889","v":0},{"$f":"'[7]Dept specific info'!M889","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F890","v":0},{"$f":"'[7]Dept specific info'!H890","v":0},{"$f":"'[7]Dept specific info'!I890","v":0},{"$f":"'[7]Dept specific info'!J890","v":0},{"$f":"'[7]Dept specific info'!K890","v":0},{"$f":"'[7]Dept specific info'!L890","v":0},{"$f":"'[7]Dept specific info'!M890","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F891","v":0},{"$f":"'[7]Dept specific info'!H891","v":0},{"$f":"'[7]Dept specific info'!I891","v":0},{"$f":"'[7]Dept specific info'!J891","v":0},{"$f":"'[7]Dept specific info'!K891","v":0},{"$f":"'[7]Dept specific info'!L891","v":0},{"$f":"'[7]Dept specific info'!M891","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F892","v":0},{"$f":"'[7]Dept specific info'!H892","v":0},{"$f":"'[7]Dept specific info'!I892","v":0},{"$f":"'[7]Dept specific info'!J892","v":0},{"$f":"'[7]Dept specific info'!K892","v":0},{"$f":"'[7]Dept specific info'!L892","v":0},{"$f":"'[7]Dept specific info'!M892","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F893","v":0},{"$f":"'[7]Dept specific info'!H893","v":0},{"$f":"'[7]Dept specific info'!I893","v":0},{"$f":"'[7]Dept specific info'!J893","v":0},{"$f":"'[7]Dept specific info'!K893","v":0},{"$f":"'[7]Dept specific info'!L893","v":0},{"$f":"'[7]Dept specific info'!M893","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F894","v":0},{"$f":"'[7]Dept specific info'!H894","v":0},{"$f":"'[7]Dept specific info'!I894","v":0},{"$f":"'[7]Dept specific info'!J894","v":0},{"$f":"'[7]Dept specific info'!K894","v":0},{"$f":"'[7]Dept specific info'!L894","v":0},{"$f":"'[7]Dept specific info'!M894","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F895","v":0},{"$f":"'[7]Dept specific info'!H895","v":0},{"$f":"'[7]Dept specific info'!I895","v":0},{"$f":"'[7]Dept specific info'!J895","v":0},{"$f":"'[7]Dept specific info'!K895","v":0},{"$f":"'[7]Dept specific info'!L895","v":0},{"$f":"'[7]Dept specific info'!M895","v":0}]
[{"$f":"IF(SUM(COUNTIF(F896:M896,\"<>0\")-COUNTBLANK(F896:M896))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F896","v":0},{"$f":"'[7]Dept specific info'!H896","v":0},{"$f":"'[7]Dept specific info'!I896","v":0},{"$f":"'[7]Dept specific info'!J896","v":0},{"$f":"'[7]Dept specific info'!K896","v":0},{"$f":"'[7]Dept specific info'!L896","v":0},{"$f":"'[7]Dept specific info'!M896","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F897","v":0},{"$f":"'[7]Dept specific info'!H897","v":0},{"$f":"'[7]Dept specific info'!I897","v":0},{"$f":"'[7]Dept specific info'!J897","v":0},{"$f":"'[7]Dept specific info'!K897","v":0},{"$f":"'[7]Dept specific info'!L897","v":0},{"$f":"'[7]Dept specific info'!M897","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F898","v":0},{"$f":"'[7]Dept specific info'!H898","v":0},{"$f":"'[7]Dept specific info'!I898","v":0},{"$f":"'[7]Dept specific info'!J898","v":0},{"$f":"'[7]Dept specific info'!K898","v":0},{"$f":"'[7]Dept specific info'!L898","v":0},{"$f":"'[7]Dept specific info'!M898","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F899","v":0},{"$f":"'[7]Dept specific info'!H899","v":0},{"$f":"'[7]Dept specific info'!I899","v":0},{"$f":"'[7]Dept specific info'!J899","v":0},{"$f":"'[7]Dept specific info'!K899","v":0},{"$f":"'[7]Dept specific info'!L899","v":0},{"$f":"'[7]Dept specific info'!M899","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F900","v":0},{"$f":"'[7]Dept specific info'!H900","v":0},{"$f":"'[7]Dept specific info'!I900","v":0},{"$f":"'[7]Dept specific info'!J900","v":0},{"$f":"'[7]Dept specific info'!K900","v":0},{"$f":"'[7]Dept specific info'!L900","v":0},{"$f":"'[7]Dept specific info'!M900","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F901","v":0},{"$f":"'[7]Dept specific info'!H901","v":0},{"$f":"'[7]Dept specific info'!I901","v":0},{"$f":"'[7]Dept specific info'!J901","v":0},{"$f":"'[7]Dept specific info'!K901","v":0},{"$f":"'[7]Dept specific info'!L901","v":0},{"$f":"'[7]Dept specific info'!M901","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F902","v":0},{"$f":"'[7]Dept specific info'!H902","v":0},{"$f":"'[7]Dept specific info'!I902","v":0},{"$f":"'[7]Dept specific info'!J902","v":0},{"$f":"'[7]Dept specific info'!K902","v":0},{"$f":"'[7]Dept specific info'!L902","v":0},{"$f":"'[7]Dept specific info'!M902","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F903","v":0},{"$f":"'[7]Dept specific info'!H903","v":0},{"$f":"'[7]Dept specific info'!I903","v":0},{"$f":"'[7]Dept specific info'!J903","v":0},{"$f":"'[7]Dept specific info'!K903","v":0},{"$f":"'[7]Dept specific info'!L903","v":0},{"$f":"'[7]Dept specific info'!M903","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F904","v":0},{"$f":"'[7]Dept specific info'!H904","v":0},{"$f":"'[7]Dept specific info'!I904","v":0},{"$f":"'[7]Dept specific info'!J904","v":0},{"$f":"'[7]Dept specific info'!K904","v":0},{"$f":"'[7]Dept specific info'!L904","v":0},{"$f":"'[7]Dept specific info'!M904","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F905","v":0},{"$f":"'[7]Dept specific info'!H905","v":0},{"$f":"'[7]Dept specific info'!I905","v":0},{"$f":"'[7]Dept specific info'!J905","v":0},{"$f":"'[7]Dept specific info'!K905","v":0},{"$f":"'[7]Dept specific info'!L905","v":0},{"$f":"'[7]Dept specific info'!M905","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F906","v":0},{"$f":"'[7]Dept specific info'!H906","v":0},{"$f":"'[7]Dept specific info'!I906","v":0},{"$f":"'[7]Dept specific info'!J906","v":0},{"$f":"'[7]Dept specific info'!K906","v":0},{"$f":"'[7]Dept specific info'!L906","v":0},{"$f":"'[7]Dept specific info'!M906","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F907","v":0},{"$f":"'[7]Dept specific info'!H907","v":0},{"$f":"'[7]Dept specific info'!I907","v":0},{"$f":"'[7]Dept specific info'!J907","v":0},{"$f":"'[7]Dept specific info'!K907","v":0},{"$f":"'[7]Dept specific info'!L907","v":0},{"$f":"'[7]Dept specific info'!M907","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F908","v":0},{"$f":"'[7]Dept specific info'!H908","v":0},{"$f":"'[7]Dept specific info'!I908","v":0},{"$f":"'[7]Dept specific info'!J908","v":0},{"$f":"'[7]Dept specific info'!K908","v":0},{"$f":"'[7]Dept specific info'!L908","v":0},{"$f":"'[7]Dept specific info'!M908","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F909","v":0},{"$f":"'[7]Dept specific info'!H909","v":0},{"$f":"'[7]Dept specific info'!I909","v":0},{"$f":"'[7]Dept specific info'!J909","v":0},{"$f":"'[7]Dept specific info'!K909","v":0},{"$f":"'[7]Dept specific info'!L909","v":0},{"$f":"'[7]Dept specific info'!M909","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F910","v":0},{"$f":"'[7]Dept specific info'!H910","v":0},{"$f":"'[7]Dept specific info'!I910","v":0},{"$f":"'[7]Dept specific info'!J910","v":0},{"$f":"'[7]Dept specific info'!K910","v":0},{"$f":"'[7]Dept specific info'!L910","v":0},{"$f":"'[7]Dept specific info'!M910","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F911","v":0},{"$f":"'[7]Dept specific info'!H911","v":0},{"$f":"'[7]Dept specific info'!I911","v":0},{"$f":"'[7]Dept specific info'!J911","v":0},{"$f":"'[7]Dept specific info'!K911","v":0},{"$f":"'[7]Dept specific info'!L911","v":0},{"$f":"'[7]Dept specific info'!M911","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F912","v":0},{"$f":"'[7]Dept specific info'!H912","v":0},{"$f":"'[7]Dept specific info'!I912","v":0},{"$f":"'[7]Dept specific info'!J912","v":0},{"$f":"'[7]Dept specific info'!K912","v":0},{"$f":"'[7]Dept specific info'!L912","v":0},{"$f":"'[7]Dept specific info'!M912","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F913","v":0},{"$f":"'[7]Dept specific info'!H913","v":0},{"$f":"'[7]Dept specific info'!I913","v":0},{"$f":"'[7]Dept specific info'!J913","v":0},{"$f":"'[7]Dept specific info'!K913","v":0},{"$f":"'[7]Dept specific info'!L913","v":0},{"$f":"'[7]Dept specific info'!M913","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F914","v":0},{"$f":"'[7]Dept specific info'!H914","v":0},{"$f":"'[7]Dept specific info'!I914","v":0},{"$f":"'[7]Dept specific info'!J914","v":0},{"$f":"'[7]Dept specific info'!K914","v":0},{"$f":"'[7]Dept specific info'!L914","v":0},{"$f":"'[7]Dept specific info'!M914","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F915","v":0},{"$f":"'[7]Dept specific info'!H915","v":0},{"$f":"'[7]Dept specific info'!I915","v":0},{"$f":"'[7]Dept specific info'!J915","v":0},{"$f":"'[7]Dept specific info'!K915","v":0},{"$f":"'[7]Dept specific info'!L915","v":0},{"$f":"'[7]Dept specific info'!M915","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F916","v":0},{"$f":"'[7]Dept specific info'!H916","v":0},{"$f":"'[7]Dept specific info'!I916","v":0},{"$f":"'[7]Dept specific info'!J916","v":0},{"$f":"'[7]Dept specific info'!K916","v":0},{"$f":"'[7]Dept specific info'!L916","v":0},{"$f":"'[7]Dept specific info'!M916","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F917","v":0},{"$f":"'[7]Dept specific info'!H917","v":0},{"$f":"'[7]Dept specific info'!I917","v":0},{"$f":"'[7]Dept specific info'!J917","v":0},{"$f":"'[7]Dept specific info'!K917","v":0},{"$f":"'[7]Dept specific info'!L917","v":0},{"$f":"'[7]Dept specific info'!M917","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F918","v":0},{"$f":"'[7]Dept specific info'!H918","v":0},{"$f":"'[7]Dept specific info'!I918","v":0},{"$f":"'[7]Dept specific info'!J918","v":0},{"$f":"'[7]Dept specific info'!K918","v":0},{"$f":"'[7]Dept specific info'!L918","v":0},{"$f":"'[7]Dept specific info'!M918","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F919","v":0},{"$f":"'[7]Dept specific info'!H919","v":0},{"$f":"'[7]Dept specific info'!I919","v":0},{"$f":"'[7]Dept specific info'!J919","v":0},{"$f":"'[7]Dept specific info'!K919","v":0},{"$f":"'[7]Dept specific info'!L919","v":0},{"$f":"'[7]Dept specific info'!M919","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F920","v":0},{"$f":"'[7]Dept specific info'!H920","v":0},{"$f":"'[7]Dept specific info'!I920","v":0},{"$f":"'[7]Dept specific info'!J920","v":0},{"$f":"'[7]Dept specific info'!K920","v":0},{"$f":"'[7]Dept specific info'!L920","v":0},{"$f":"'[7]Dept specific info'!M920","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F921","v":0},{"$f":"'[7]Dept specific info'!H921","v":0},{"$f":"'[7]Dept specific info'!I921","v":0},{"$f":"'[7]Dept specific info'!J921","v":0},{"$f":"'[7]Dept specific info'!K921","v":0},{"$f":"'[7]Dept specific info'!L921","v":0},{"$f":"'[7]Dept specific info'!M921","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F922","v":0},{"$f":"'[7]Dept specific info'!H922","v":0},{"$f":"'[7]Dept specific info'!I922","v":0},{"$f":"'[7]Dept specific info'!J922","v":0},{"$f":"'[7]Dept specific info'!K922","v":0},{"$f":"'[7]Dept specific info'!L922","v":0},{"$f":"'[7]Dept specific info'!M922","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F923","v":0},{"$f":"'[7]Dept specific info'!H923","v":0},{"$f":"'[7]Dept specific info'!I923","v":0},{"$f":"'[7]Dept specific info'!J923","v":0},{"$f":"'[7]Dept specific info'!K923","v":0},{"$f":"'[7]Dept specific info'!L923","v":0},{"$f":"'[7]Dept specific info'!M923","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F924","v":0},{"$f":"'[7]Dept specific info'!H924","v":0},{"$f":"'[7]Dept specific info'!I924","v":0},{"$f":"'[7]Dept specific info'!J924","v":0},{"$f":"'[7]Dept specific info'!K924","v":0},{"$f":"'[7]Dept specific info'!L924","v":0},{"$f":"'[7]Dept specific info'!M924","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F925","v":0},{"$f":"'[7]Dept specific info'!H925","v":0},{"$f":"'[7]Dept specific info'!I925","v":0},{"$f":"'[7]Dept specific info'!J925","v":0},{"$f":"'[7]Dept specific info'!K925","v":0},{"$f":"'[7]Dept specific info'!L925","v":0},{"$f":"'[7]Dept specific info'!M925","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F926","v":0},{"$f":"'[7]Dept specific info'!H926","v":0},{"$f":"'[7]Dept specific info'!I926","v":0},{"$f":"'[7]Dept specific info'!J926","v":0},{"$f":"'[7]Dept specific info'!K926","v":0},{"$f":"'[7]Dept specific info'!L926","v":0},{"$f":"'[7]Dept specific info'!M926","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F927","v":0},{"$f":"'[7]Dept specific info'!H927","v":0},{"$f":"'[7]Dept specific info'!I927","v":0},{"$f":"'[7]Dept specific info'!J927","v":0},{"$f":"'[7]Dept specific info'!K927","v":0},{"$f":"'[7]Dept specific info'!L927","v":0},{"$f":"'[7]Dept specific info'!M927","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F928","v":0},{"$f":"'[7]Dept specific info'!H928","v":0},{"$f":"'[7]Dept specific info'!I928","v":0},{"$f":"'[7]Dept specific info'!J928","v":0},{"$f":"'[7]Dept specific info'!K928","v":0},{"$f":"'[7]Dept specific info'!L928","v":0},{"$f":"'[7]Dept specific info'!M928","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F929","v":0},{"$f":"'[7]Dept specific info'!H929","v":0},{"$f":"'[7]Dept specific info'!I929","v":0},{"$f":"'[7]Dept specific info'!J929","v":0},{"$f":"'[7]Dept specific info'!K929","v":0},{"$f":"'[7]Dept specific info'!L929","v":0},{"$f":"'[7]Dept specific info'!M929","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F930","v":0},{"$f":"'[7]Dept specific info'!H930","v":0},{"$f":"'[7]Dept specific info'!I930","v":0},{"$f":"'[7]Dept specific info'!J930","v":0},{"$f":"'[7]Dept specific info'!K930","v":0},{"$f":"'[7]Dept specific info'!L930","v":0},{"$f":"'[7]Dept specific info'!M930","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F931","v":0},{"$f":"'[7]Dept specific info'!H931","v":0},{"$f":"'[7]Dept specific info'!I931","v":0},{"$f":"'[7]Dept specific info'!J931","v":0},{"$f":"'[7]Dept specific info'!K931","v":0},{"$f":"'[7]Dept specific info'!L931","v":0},{"$f":"'[7]Dept specific info'!M931","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F932","v":0},{"$f":"'[7]Dept specific info'!H932","v":0},{"$f":"'[7]Dept specific info'!I932","v":0},{"$f":"'[7]Dept specific info'!J932","v":0},{"$f":"'[7]Dept specific info'!K932","v":0},{"$f":"'[7]Dept specific info'!L932","v":0},{"$f":"'[7]Dept specific info'!M932","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F933","v":0},{"$f":"'[7]Dept specific info'!H933","v":0},{"$f":"'[7]Dept specific info'!I933","v":0},{"$f":"'[7]Dept specific info'!J933","v":0},{"$f":"'[7]Dept specific info'!K933","v":0},{"$f":"'[7]Dept specific info'!L933","v":0},{"$f":"'[7]Dept specific info'!M933","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F934","v":0},{"$f":"'[7]Dept specific info'!H934","v":0},{"$f":"'[7]Dept specific info'!I934","v":0},{"$f":"'[7]Dept specific info'!J934","v":0},{"$f":"'[7]Dept specific info'!K934","v":0},{"$f":"'[7]Dept specific info'!L934","v":0},{"$f":"'[7]Dept specific info'!M934","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F935","v":0},{"$f":"'[7]Dept specific info'!H935","v":0},{"$f":"'[7]Dept specific info'!I935","v":0},{"$f":"'[7]Dept specific info'!J935","v":0},{"$f":"'[7]Dept specific info'!K935","v":0},{"$f":"'[7]Dept specific info'!L935","v":0},{"$f":"'[7]Dept specific info'!M935","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F936","v":0},{"$f":"'[7]Dept specific info'!H936","v":0},{"$f":"'[7]Dept specific info'!I936","v":0},{"$f":"'[7]Dept specific info'!J936","v":0},{"$f":"'[7]Dept specific info'!K936","v":0},{"$f":"'[7]Dept specific info'!L936","v":0},{"$f":"'[7]Dept specific info'!M936","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F937","v":0},{"$f":"'[7]Dept specific info'!H937","v":0},{"$f":"'[7]Dept specific info'!I937","v":0},{"$f":"'[7]Dept specific info'!J937","v":0},{"$f":"'[7]Dept specific info'!K937","v":0},{"$f":"'[7]Dept specific info'!L937","v":0},{"$f":"'[7]Dept specific info'!M937","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F938","v":0},{"$f":"'[7]Dept specific info'!H938","v":0},{"$f":"'[7]Dept specific info'!I938","v":0},{"$f":"'[7]Dept specific info'!J938","v":0},{"$f":"'[7]Dept specific info'!K938","v":0},{"$f":"'[7]Dept specific info'!L938","v":0},{"$f":"'[7]Dept specific info'!M938","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F939","v":0},{"$f":"'[7]Dept specific info'!H939","v":0},{"$f":"'[7]Dept specific info'!I939","v":0},{"$f":"'[7]Dept specific info'!J939","v":0},{"$f":"'[7]Dept specific info'!K939","v":0},{"$f":"'[7]Dept specific info'!L939","v":0},{"$f":"'[7]Dept specific info'!M939","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F940","v":0},{"$f":"'[7]Dept specific info'!H940","v":0},{"$f":"'[7]Dept specific info'!I940","v":0},{"$f":"'[7]Dept specific info'!J940","v":0},{"$f":"'[7]Dept specific info'!K940","v":0},{"$f":"'[7]Dept specific info'!L940","v":0},{"$f":"'[7]Dept specific info'!M940","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F941","v":0},{"$f":"'[7]Dept specific info'!H941","v":0},{"$f":"'[7]Dept specific info'!I941","v":0},{"$f":"'[7]Dept specific info'!J941","v":0},{"$f":"'[7]Dept specific info'!K941","v":0},{"$f":"'[7]Dept specific info'!L941","v":0},{"$f":"'[7]Dept specific info'!M941","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F942","v":0},{"$f":"'[7]Dept specific info'!H942","v":0},{"$f":"'[7]Dept specific info'!I942","v":0},{"$f":"'[7]Dept specific info'!J942","v":0},{"$f":"'[7]Dept specific info'!K942","v":0},{"$f":"'[7]Dept specific info'!L942","v":0},{"$f":"'[7]Dept specific info'!M942","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F943","v":0},{"$f":"'[7]Dept specific info'!H943","v":0},{"$f":"'[7]Dept specific info'!I943","v":0},{"$f":"'[7]Dept specific info'!J943","v":0},{"$f":"'[7]Dept specific info'!K943","v":0},{"$f":"'[7]Dept specific info'!L943","v":0},{"$f":"'[7]Dept specific info'!M943","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F944","v":0},{"$f":"'[7]Dept specific info'!H944","v":0},{"$f":"'[7]Dept specific info'!I944","v":0},{"$f":"'[7]Dept specific info'!J944","v":0},{"$f":"'[7]Dept specific info'!K944","v":0},{"$f":"'[7]Dept specific info'!L944","v":0},{"$f":"'[7]Dept specific info'!M944","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F945","v":0},{"$f":"'[7]Dept specific info'!H945","v":0},{"$f":"'[7]Dept specific info'!I945","v":0},{"$f":"'[7]Dept specific info'!J945","v":0},{"$f":"'[7]Dept specific info'!K945","v":0},{"$f":"'[7]Dept specific info'!L945","v":0},{"$f":"'[7]Dept specific info'!M945","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F946","v":0},{"$f":"'[7]Dept specific info'!H946","v":0},{"$f":"'[7]Dept specific info'!I946","v":0},{"$f":"'[7]Dept specific info'!J946","v":0},{"$f":"'[7]Dept specific info'!K946","v":0},{"$f":"'[7]Dept specific info'!L946","v":0},{"$f":"'[7]Dept specific info'!M946","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F947","v":0},{"$f":"'[7]Dept specific info'!H947","v":0},{"$f":"'[7]Dept specific info'!I947","v":0},{"$f":"'[7]Dept specific info'!J947","v":0},{"$f":"'[7]Dept specific info'!K947","v":0},{"$f":"'[7]Dept specific info'!L947","v":0},{"$f":"'[7]Dept specific info'!M947","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F948","v":0},{"$f":"'[7]Dept specific info'!H948","v":0},{"$f":"'[7]Dept specific info'!I948","v":0},{"$f":"'[7]Dept specific info'!J948","v":0},{"$f":"'[7]Dept specific info'!K948","v":0},{"$f":"'[7]Dept specific info'!L948","v":0},{"$f":"'[7]Dept specific info'!M948","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F949","v":0},{"$f":"'[7]Dept specific info'!H949","v":0},{"$f":"'[7]Dept specific info'!I949","v":0},{"$f":"'[7]Dept specific info'!J949","v":0},{"$f":"'[7]Dept specific info'!K949","v":0},{"$f":"'[7]Dept specific info'!L949","v":0},{"$f":"'[7]Dept specific info'!M949","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F950","v":0},{"$f":"'[7]Dept specific info'!H950","v":0},{"$f":"'[7]Dept specific info'!I950","v":0},{"$f":"'[7]Dept specific info'!J950","v":0},{"$f":"'[7]Dept specific info'!K950","v":0},{"$f":"'[7]Dept specific info'!L950","v":0},{"$f":"'[7]Dept specific info'!M950","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F951","v":0},{"$f":"'[7]Dept specific info'!H951","v":0},{"$f":"'[7]Dept specific info'!I951","v":0},{"$f":"'[7]Dept specific info'!J951","v":0},{"$f":"'[7]Dept specific info'!K951","v":0},{"$f":"'[7]Dept specific info'!L951","v":0},{"$f":"'[7]Dept specific info'!M951","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F952","v":0},{"$f":"'[7]Dept specific info'!H952","v":0},{"$f":"'[7]Dept specific info'!I952","v":0},{"$f":"'[7]Dept specific info'!J952","v":0},{"$f":"'[7]Dept specific info'!K952","v":0},{"$f":"'[7]Dept specific info'!L952","v":0},{"$f":"'[7]Dept specific info'!M952","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F953","v":0},{"$f":"'[7]Dept specific info'!H953","v":0},{"$f":"'[7]Dept specific info'!I953","v":0},{"$f":"'[7]Dept specific info'!J953","v":0},{"$f":"'[7]Dept specific info'!K953","v":0},{"$f":"'[7]Dept specific info'!L953","v":0},{"$f":"'[7]Dept specific info'!M953","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F954","v":0},{"$f":"'[7]Dept specific info'!H954","v":0},{"$f":"'[7]Dept specific info'!I954","v":0},{"$f":"'[7]Dept specific info'!J954","v":0},{"$f":"'[7]Dept specific info'!K954","v":0},{"$f":"'[7]Dept specific info'!L954","v":0},{"$f":"'[7]Dept specific info'!M954","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F955","v":0},{"$f":"'[7]Dept specific info'!H955","v":0},{"$f":"'[7]Dept specific info'!I955","v":0},{"$f":"'[7]Dept specific info'!J955","v":0},{"$f":"'[7]Dept specific info'!K955","v":0},{"$f":"'[7]Dept specific info'!L955","v":0},{"$f":"'[7]Dept specific info'!M955","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F956","v":0},{"$f":"'[7]Dept specific info'!H956","v":0},{"$f":"'[7]Dept specific info'!I956","v":0},{"$f":"'[7]Dept specific info'!J956","v":0},{"$f":"'[7]Dept specific info'!K956","v":0},{"$f":"'[7]Dept specific info'!L956","v":0},{"$f":"'[7]Dept specific info'!M956","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F957","v":0},{"$f":"'[7]Dept specific info'!H957","v":0},{"$f":"'[7]Dept specific info'!I957","v":0},{"$f":"'[7]Dept specific info'!J957","v":0},{"$f":"'[7]Dept specific info'!K957","v":0},{"$f":"'[7]Dept specific info'!L957","v":0},{"$f":"'[7]Dept specific info'!M957","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F958","v":0},{"$f":"'[7]Dept specific info'!H958","v":0},{"$f":"'[7]Dept specific info'!I958","v":0},{"$f":"'[7]Dept specific info'!J958","v":0},{"$f":"'[7]Dept specific info'!K958","v":0},{"$f":"'[7]Dept specific info'!L958","v":0},{"$f":"'[7]Dept specific info'!M958","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F959","v":0},{"$f":"'[7]Dept specific info'!H959","v":0},{"$f":"'[7]Dept specific info'!I959","v":0},{"$f":"'[7]Dept specific info'!J959","v":0},{"$f":"'[7]Dept specific info'!K959","v":0},{"$f":"'[7]Dept specific info'!L959","v":0},{"$f":"'[7]Dept specific info'!M959","v":0}]
[{"$f":"IF(SUM(COUNTIF(F960:M960,\"<>0\")-COUNTBLANK(F960:M960))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F960","v":0},{"$f":"'[7]Dept specific info'!H960","v":0},{"$f":"'[7]Dept specific info'!I960","v":0},{"$f":"'[7]Dept specific info'!J960","v":0},{"$f":"'[7]Dept specific info'!K960","v":0},{"$f":"'[7]Dept specific info'!L960","v":0},{"$f":"'[7]Dept specific info'!M960","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F961","v":0},{"$f":"'[7]Dept specific info'!H961","v":0},{"$f":"'[7]Dept specific info'!I961","v":0},{"$f":"'[7]Dept specific info'!J961","v":0},{"$f":"'[7]Dept specific info'!K961","v":0},{"$f":"'[7]Dept specific info'!L961","v":0},{"$f":"'[7]Dept specific info'!M961","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F962","v":0},{"$f":"'[7]Dept specific info'!H962","v":0},{"$f":"'[7]Dept specific info'!I962","v":0},{"$f":"'[7]Dept specific info'!J962","v":0},{"$f":"'[7]Dept specific info'!K962","v":0},{"$f":"'[7]Dept specific info'!L962","v":0},{"$f":"'[7]Dept specific info'!M962","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F963","v":0},{"$f":"'[7]Dept specific info'!H963","v":0},{"$f":"'[7]Dept specific info'!I963","v":0},{"$f":"'[7]Dept specific info'!J963","v":0},{"$f":"'[7]Dept specific info'!K963","v":0},{"$f":"'[7]Dept specific info'!L963","v":0},{"$f":"'[7]Dept specific info'!M963","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F964","v":0},{"$f":"'[7]Dept specific info'!H964","v":0},{"$f":"'[7]Dept specific info'!I964","v":0},{"$f":"'[7]Dept specific info'!J964","v":0},{"$f":"'[7]Dept specific info'!K964","v":0},{"$f":"'[7]Dept specific info'!L964","v":0},{"$f":"'[7]Dept specific info'!M964","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F965","v":0},{"$f":"'[7]Dept specific info'!H965","v":0},{"$f":"'[7]Dept specific info'!I965","v":0},{"$f":"'[7]Dept specific info'!J965","v":0},{"$f":"'[7]Dept specific info'!K965","v":0},{"$f":"'[7]Dept specific info'!L965","v":0},{"$f":"'[7]Dept specific info'!M965","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F966","v":0},{"$f":"'[7]Dept specific info'!H966","v":0},{"$f":"'[7]Dept specific info'!I966","v":0},{"$f":"'[7]Dept specific info'!J966","v":0},{"$f":"'[7]Dept specific info'!K966","v":0},{"$f":"'[7]Dept specific info'!L966","v":0},{"$f":"'[7]Dept specific info'!M966","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F967","v":0},{"$f":"'[7]Dept specific info'!H967","v":0},{"$f":"'[7]Dept specific info'!I967","v":0},{"$f":"'[7]Dept specific info'!J967","v":0},{"$f":"'[7]Dept specific info'!K967","v":0},{"$f":"'[7]Dept specific info'!L967","v":0},{"$f":"'[7]Dept specific info'!M967","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F968","v":0},{"$f":"'[7]Dept specific info'!H968","v":0},{"$f":"'[7]Dept specific info'!I968","v":0},{"$f":"'[7]Dept specific info'!J968","v":0},{"$f":"'[7]Dept specific info'!K968","v":0},{"$f":"'[7]Dept specific info'!L968","v":0},{"$f":"'[7]Dept specific info'!M968","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F969","v":0},{"$f":"'[7]Dept specific info'!H969","v":0},{"$f":"'[7]Dept specific info'!I969","v":0},{"$f":"'[7]Dept specific info'!J969","v":0},{"$f":"'[7]Dept specific info'!K969","v":0},{"$f":"'[7]Dept specific info'!L969","v":0},{"$f":"'[7]Dept specific info'!M969","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F970","v":0},{"$f":"'[7]Dept specific info'!H970","v":0},{"$f":"'[7]Dept specific info'!I970","v":0},{"$f":"'[7]Dept specific info'!J970","v":0},{"$f":"'[7]Dept specific info'!K970","v":0},{"$f":"'[7]Dept specific info'!L970","v":0},{"$f":"'[7]Dept specific info'!M970","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F971","v":0},{"$f":"'[7]Dept specific info'!H971","v":0},{"$f":"'[7]Dept specific info'!I971","v":0},{"$f":"'[7]Dept specific info'!J971","v":0},{"$f":"'[7]Dept specific info'!K971","v":0},{"$f":"'[7]Dept specific info'!L971","v":0},{"$f":"'[7]Dept specific info'!M971","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F972","v":0},{"$f":"'[7]Dept specific info'!H972","v":0},{"$f":"'[7]Dept specific info'!I972","v":0},{"$f":"'[7]Dept specific info'!J972","v":0},{"$f":"'[7]Dept specific info'!K972","v":0},{"$f":"'[7]Dept specific info'!L972","v":0},{"$f":"'[7]Dept specific info'!M972","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F973","v":0},{"$f":"'[7]Dept specific info'!H973","v":0},{"$f":"'[7]Dept specific info'!I973","v":0},{"$f":"'[7]Dept specific info'!J973","v":0},{"$f":"'[7]Dept specific info'!K973","v":0},{"$f":"'[7]Dept specific info'!L973","v":0},{"$f":"'[7]Dept specific info'!M973","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F974","v":0},{"$f":"'[7]Dept specific info'!H974","v":0},{"$f":"'[7]Dept specific info'!I974","v":0},{"$f":"'[7]Dept specific info'!J974","v":0},{"$f":"'[7]Dept specific info'!K974","v":0},{"$f":"'[7]Dept specific info'!L974","v":0},{"$f":"'[7]Dept specific info'!M974","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F975","v":0},{"$f":"'[7]Dept specific info'!H975","v":0},{"$f":"'[7]Dept specific info'!I975","v":0},{"$f":"'[7]Dept specific info'!J975","v":0},{"$f":"'[7]Dept specific info'!K975","v":0},{"$f":"'[7]Dept specific info'!L975","v":0},{"$f":"'[7]Dept specific info'!M975","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F976","v":0},{"$f":"'[7]Dept specific info'!H976","v":0},{"$f":"'[7]Dept specific info'!I976","v":0},{"$f":"'[7]Dept specific info'!J976","v":0},{"$f":"'[7]Dept specific info'!K976","v":0},{"$f":"'[7]Dept specific info'!L976","v":0},{"$f":"'[7]Dept specific info'!M976","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F977","v":0},{"$f":"'[7]Dept specific info'!H977","v":0},{"$f":"'[7]Dept specific info'!I977","v":0},{"$f":"'[7]Dept specific info'!J977","v":0},{"$f":"'[7]Dept specific info'!K977","v":0},{"$f":"'[7]Dept specific info'!L977","v":0},{"$f":"'[7]Dept specific info'!M977","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F978","v":0},{"$f":"'[7]Dept specific info'!H978","v":0},{"$f":"'[7]Dept specific info'!I978","v":0},{"$f":"'[7]Dept specific info'!J978","v":0},{"$f":"'[7]Dept specific info'!K978","v":0},{"$f":"'[7]Dept specific info'!L978","v":0},{"$f":"'[7]Dept specific info'!M978","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F979","v":0},{"$f":"'[7]Dept specific info'!H979","v":0},{"$f":"'[7]Dept specific info'!I979","v":0},{"$f":"'[7]Dept specific info'!J979","v":0},{"$f":"'[7]Dept specific info'!K979","v":0},{"$f":"'[7]Dept specific info'!L979","v":0},{"$f":"'[7]Dept specific info'!M979","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F980","v":0},{"$f":"'[7]Dept specific info'!H980","v":0},{"$f":"'[7]Dept specific info'!I980","v":0},{"$f":"'[7]Dept specific info'!J980","v":0},{"$f":"'[7]Dept specific info'!K980","v":0},{"$f":"'[7]Dept specific info'!L980","v":0},{"$f":"'[7]Dept specific info'!M980","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F981","v":0},{"$f":"'[7]Dept specific info'!H981","v":0},{"$f":"'[7]Dept specific info'!I981","v":0},{"$f":"'[7]Dept specific info'!J981","v":0},{"$f":"'[7]Dept specific info'!K981","v":0},{"$f":"'[7]Dept specific info'!L981","v":0},{"$f":"'[7]Dept specific info'!M981","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F982","v":0},{"$f":"'[7]Dept specific info'!H982","v":0},{"$f":"'[7]Dept specific info'!I982","v":0},{"$f":"'[7]Dept specific info'!J982","v":0},{"$f":"'[7]Dept specific info'!K982","v":0},{"$f":"'[7]Dept specific info'!L982","v":0},{"$f":"'[7]Dept specific info'!M982","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F983","v":0},{"$f":"'[7]Dept specific info'!H983","v":0},{"$f":"'[7]Dept specific info'!I983","v":0},{"$f":"'[7]Dept specific info'!J983","v":0},{"$f":"'[7]Dept specific info'!K983","v":0},{"$f":"'[7]Dept specific info'!L983","v":0},{"$f":"'[7]Dept specific info'!M983","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F984","v":0},{"$f":"'[7]Dept specific info'!H984","v":0},{"$f":"'[7]Dept specific info'!I984","v":0},{"$f":"'[7]Dept specific info'!J984","v":0},{"$f":"'[7]Dept specific info'!K984","v":0},{"$f":"'[7]Dept specific info'!L984","v":0},{"$f":"'[7]Dept specific info'!M984","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F985","v":0},{"$f":"'[7]Dept specific info'!H985","v":0},{"$f":"'[7]Dept specific info'!I985","v":0},{"$f":"'[7]Dept specific info'!J985","v":0},{"$f":"'[7]Dept specific info'!K985","v":0},{"$f":"'[7]Dept specific info'!L985","v":0},{"$f":"'[7]Dept specific info'!M985","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F986","v":0},{"$f":"'[7]Dept specific info'!H986","v":0},{"$f":"'[7]Dept specific info'!I986","v":0},{"$f":"'[7]Dept specific info'!J986","v":0},{"$f":"'[7]Dept specific info'!K986","v":0},{"$f":"'[7]Dept specific info'!L986","v":0},{"$f":"'[7]Dept specific info'!M986","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F987","v":0},{"$f":"'[7]Dept specific info'!H987","v":0},{"$f":"'[7]Dept specific info'!I987","v":0},{"$f":"'[7]Dept specific info'!J987","v":0},{"$f":"'[7]Dept specific info'!K987","v":0},{"$f":"'[7]Dept specific info'!L987","v":0},{"$f":"'[7]Dept specific info'!M987","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F988","v":0},{"$f":"'[7]Dept specific info'!H988","v":0},{"$f":"'[7]Dept specific info'!I988","v":0},{"$f":"'[7]Dept specific info'!J988","v":0},{"$f":"'[7]Dept specific info'!K988","v":0},{"$f":"'[7]Dept specific info'!L988","v":0},{"$f":"'[7]Dept specific info'!M988","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F989","v":0},{"$f":"'[7]Dept specific info'!H989","v":0},{"$f":"'[7]Dept specific info'!I989","v":0},{"$f":"'[7]Dept specific info'!J989","v":0},{"$f":"'[7]Dept specific info'!K989","v":0},{"$f":"'[7]Dept specific info'!L989","v":0},{"$f":"'[7]Dept specific info'!M989","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F990","v":0},{"$f":"'[7]Dept specific info'!H990","v":0},{"$f":"'[7]Dept specific info'!I990","v":0},{"$f":"'[7]Dept specific info'!J990","v":0},{"$f":"'[7]Dept specific info'!K990","v":0},{"$f":"'[7]Dept specific info'!L990","v":0},{"$f":"'[7]Dept specific info'!M990","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F991","v":0},{"$f":"'[7]Dept specific info'!H991","v":0},{"$f":"'[7]Dept specific info'!I991","v":0},{"$f":"'[7]Dept specific info'!J991","v":0},{"$f":"'[7]Dept specific info'!K991","v":0},{"$f":"'[7]Dept specific info'!L991","v":0},{"$f":"'[7]Dept specific info'!M991","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F992","v":0},{"$f":"'[7]Dept specific info'!H992","v":0},{"$f":"'[7]Dept specific info'!I992","v":0},{"$f":"'[7]Dept specific info'!J992","v":0},{"$f":"'[7]Dept specific info'!K992","v":0},{"$f":"'[7]Dept specific info'!L992","v":0},{"$f":"'[7]Dept specific info'!M992","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F993","v":0},{"$f":"'[7]Dept specific info'!H993","v":0},{"$f":"'[7]Dept specific info'!I993","v":0},{"$f":"'[7]Dept specific info'!J993","v":0},{"$f":"'[7]Dept specific info'!K993","v":0},{"$f":"'[7]Dept specific info'!L993","v":0},{"$f":"'[7]Dept specific info'!M993","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F994","v":0},{"$f":"'[7]Dept specific info'!H994","v":0},{"$f":"'[7]Dept specific info'!I994","v":0},{"$f":"'[7]Dept specific info'!J994","v":0},{"$f":"'[7]Dept specific info'!K994","v":0},{"$f":"'[7]Dept specific info'!L994","v":0},{"$f":"'[7]Dept specific info'!M994","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F995","v":0},{"$f":"'[7]Dept specific info'!H995","v":0},{"$f":"'[7]Dept specific info'!I995","v":0},{"$f":"'[7]Dept specific info'!J995","v":0},{"$f":"'[7]Dept specific info'!K995","v":0},{"$f":"'[7]Dept specific info'!L995","v":0},{"$f":"'[7]Dept specific info'!M995","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F996","v":0},{"$f":"'[7]Dept specific info'!H996","v":0},{"$f":"'[7]Dept specific info'!I996","v":0},{"$f":"'[7]Dept specific info'!J996","v":0},{"$f":"'[7]Dept specific info'!K996","v":0},{"$f":"'[7]Dept specific info'!L996","v":0},{"$f":"'[7]Dept specific info'!M996","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F997","v":0},{"$f":"'[7]Dept specific info'!H997","v":0},{"$f":"'[7]Dept specific info'!I997","v":0},{"$f":"'[7]Dept specific info'!J997","v":0},{"$f":"'[7]Dept specific info'!K997","v":0},{"$f":"'[7]Dept specific info'!L997","v":0},{"$f":"'[7]Dept specific info'!M997","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F998","v":0},{"$f":"'[7]Dept specific info'!H998","v":0},{"$f":"'[7]Dept specific info'!I998","v":0},{"$f":"'[7]Dept specific info'!J998","v":0},{"$f":"'[7]Dept specific info'!K998","v":0},{"$f":"'[7]Dept specific info'!L998","v":0},{"$f":"'[7]Dept specific info'!M998","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F999","v":0},{"$f":"'[7]Dept specific info'!H999","v":0},{"$f":"'[7]Dept specific info'!I999","v":0},{"$f":"'[7]Dept specific info'!J999","v":0},{"$f":"'[7]Dept specific info'!K999","v":0},{"$f":"'[7]Dept specific info'!L999","v":0},{"$f":"'[7]Dept specific info'!M999","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1000","v":0},{"$f":"'[7]Dept specific info'!H1000","v":0},{"$f":"'[7]Dept specific info'!I1000","v":0},{"$f":"'[7]Dept specific info'!J1000","v":0},{"$f":"'[7]Dept specific info'!K1000","v":0},{"$f":"'[7]Dept specific info'!L1000","v":0},{"$f":"'[7]Dept specific info'!M1000","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1001","v":0},{"$f":"'[7]Dept specific info'!H1001","v":0},{"$f":"'[7]Dept specific info'!I1001","v":0},{"$f":"'[7]Dept specific info'!J1001","v":0},{"$f":"'[7]Dept specific info'!K1001","v":0},{"$f":"'[7]Dept specific info'!L1001","v":0},{"$f":"'[7]Dept specific info'!M1001","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1002","v":0},{"$f":"'[7]Dept specific info'!H1002","v":0},{"$f":"'[7]Dept specific info'!I1002","v":0},{"$f":"'[7]Dept specific info'!J1002","v":0},{"$f":"'[7]Dept specific info'!K1002","v":0},{"$f":"'[7]Dept specific info'!L1002","v":0},{"$f":"'[7]Dept specific info'!M1002","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1003","v":0},{"$f":"'[7]Dept specific info'!H1003","v":0},{"$f":"'[7]Dept specific info'!I1003","v":0},{"$f":"'[7]Dept specific info'!J1003","v":0},{"$f":"'[7]Dept specific info'!K1003","v":0},{"$f":"'[7]Dept specific info'!L1003","v":0},{"$f":"'[7]Dept specific info'!M1003","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1004","v":0},{"$f":"'[7]Dept specific info'!H1004","v":0},{"$f":"'[7]Dept specific info'!I1004","v":0},{"$f":"'[7]Dept specific info'!J1004","v":0},{"$f":"'[7]Dept specific info'!K1004","v":0},{"$f":"'[7]Dept specific info'!L1004","v":0},{"$f":"'[7]Dept specific info'!M1004","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1005","v":0},{"$f":"'[7]Dept specific info'!H1005","v":0},{"$f":"'[7]Dept specific info'!I1005","v":0},{"$f":"'[7]Dept specific info'!J1005","v":0},{"$f":"'[7]Dept specific info'!K1005","v":0},{"$f":"'[7]Dept specific info'!L1005","v":0},{"$f":"'[7]Dept specific info'!M1005","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1006","v":0},{"$f":"'[7]Dept specific info'!H1006","v":0},{"$f":"'[7]Dept specific info'!I1006","v":0},{"$f":"'[7]Dept specific info'!J1006","v":0},{"$f":"'[7]Dept specific info'!K1006","v":0},{"$f":"'[7]Dept specific info'!L1006","v":0},{"$f":"'[7]Dept specific info'!M1006","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1007","v":0},{"$f":"'[7]Dept specific info'!H1007","v":0},{"$f":"'[7]Dept specific info'!I1007","v":0},{"$f":"'[7]Dept specific info'!J1007","v":0},{"$f":"'[7]Dept specific info'!K1007","v":0},{"$f":"'[7]Dept specific info'!L1007","v":0},{"$f":"'[7]Dept specific info'!M1007","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1008","v":0},{"$f":"'[7]Dept specific info'!H1008","v":0},{"$f":"'[7]Dept specific info'!I1008","v":0},{"$f":"'[7]Dept specific info'!J1008","v":0},{"$f":"'[7]Dept specific info'!K1008","v":0},{"$f":"'[7]Dept specific info'!L1008","v":0},{"$f":"'[7]Dept specific info'!M1008","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1009","v":0},{"$f":"'[7]Dept specific info'!H1009","v":0},{"$f":"'[7]Dept specific info'!I1009","v":0},{"$f":"'[7]Dept specific info'!J1009","v":0},{"$f":"'[7]Dept specific info'!K1009","v":0},{"$f":"'[7]Dept specific info'!L1009","v":0},{"$f":"'[7]Dept specific info'!M1009","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1010:M1010,\"<>0\")-COUNTBLANK(F1010:M1010))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F1010","v":0},{"$f":"'[7]Dept specific info'!H1010","v":0},{"$f":"'[7]Dept specific info'!I1010","v":0},{"$f":"'[7]Dept specific info'!J1010","v":0},{"$f":"'[7]Dept specific info'!K1010","v":0},{"$f":"'[7]Dept specific info'!L1010","v":0},{"$f":"'[7]Dept specific info'!M1010","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1011:M1011,\"<>0\")-COUNTBLANK(F1011:M1011))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F1011","v":0},{"$f":"'[7]Dept specific info'!H1011","v":0},{"$f":"'[7]Dept specific info'!I1011","v":0},{"$f":"'[7]Dept specific info'!J1011","v":0},{"$f":"'[7]Dept specific info'!K1011","v":0},{"$f":"'[7]Dept specific info'!L1011","v":0},{"$f":"'[7]Dept specific info'!M1011","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1012:M1012,\"<>0\")-COUNTBLANK(F1012:M1012))<>0,1,0)","v":0},null,null,null,null,{"$f":"'[7]Dept specific info'!F1012","v":0},{"$f":"'[7]Dept specific info'!H1012","v":0},{"$f":"'[7]Dept specific info'!I1012","v":0},{"$f":"'[7]Dept specific info'!J1012","v":0},{"$f":"'[7]Dept specific info'!K1012","v":0},{"$f":"'[7]Dept specific info'!L1012","v":0},{"$f":"'[7]Dept specific info'!M1012","v":0}]
[0,null,null,null,null,{"$f":"'[7]Dept specific info'!F1013","v":0},{"$f":"'[7]Dept specific info'!H1013","v":0},{"$f":"'[7]Dept specific info'!I1013","v":0},{"$f":"'[7]Dept specific info'!J1013","v":0},{"$f":"'[7]Dept specific info'!K1013","v":0},{"$f":"'[7]Dept specific info'!L1013","v":0},{"$f":"'[7]Dept specific info'!M1013","v":0}]
[1,null,null,null,null,1]

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

{"sheet":"Training","index":42,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
["Off"]
[null,null,null,null,null,"Detail of training expenditure"]
[null,null,null,null,null,null,{"$f":"MyYearM3","v":"2019/20"},{"$f":"MyYearM2","v":"2020/21"},{"$f":"MyYearM1","v":"2021/22"},{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[null,null,null,null,null,null,"Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[null,null,null,null,null,"Description"]
[null,null,null,null,null,"Compensation of employees (R thousand)",{"$f":"Summary!I65","v":1683436},{"$f":"Summary!J65","v":1638330},{"$f":"Summary!L65","v":1854657},{"$f":"Summary!R65","v":1836433},{"$f":"Summary!AB65","v":1790160},{"$f":"Summary!AK65","v":1869110},{"$f":"Summary!AT65","v":1951378}]
[null,null,null,null,null,"Budget for training1 (R thousand)",{"$f":"[7]Training!H15","v":18514},{"$f":"[7]Training!I15","v":187772},{"$f":"[7]Training!J15","v":126894},{"$f":"[7]Training!K15","v":31004},{"$f":"[7]Training!L15","v":32363},{"$f":"[7]Training!M15","v":33874}]
[null,null,null,null,null,"Audited outcome (R thousand)",{"$f":"[7]Training!H16","v":313819},{"$f":"[7]Training!I16","v":18000}]
[null,null,null,null,null,"Training spend as percentage of compensation",{"$f":"IF(ISERROR(G16/G14),0,(G16/G14))","v":0.18641575919726083},{"$f":"IF(ISERROR(H16/H14),0,(H16/H14))","v":1.0986797531632821E-2},{"$f":"IF(ISERROR(I16/I14),0,(I16/I14))","v":0},{"$f":"IF(ISERROR(J15/J14),0,(J15/J14))","v":1.6882728637527208E-2},{"$f":"IF(ISERROR(K15/K14),0,(K15/K14))","v":1.8078272333199266E-2},{"$f":"IF(ISERROR(L15/L14),0,(L15/L14))","v":1.8123063918121459E-2},{"$f":"IF(ISERROR(M15/M14),0,(M15/M14))","v":0}]
[null,null,null,null,null,"Total number trained2 (head count)",{"$f":"[7]Training!H18","v":3127},{"$f":"[7]Training!I18","v":0},{"$f":"[7]Training!J18","v":0},{"$f":"[7]Training!K18","v":0}]
[null,null,null,null,null,"Employees receiving bursaries (head count)",{"$f":"[7]Training!H19","v":150},{"$f":"[7]Training!I19","v":140},{"$f":"[7]Training!J19","v":0},{"$f":"[7]Training!K19","v":0}]
[null,null,null,null,null,"Learnerships (head count)",{"$f":"[7]Training!H20","v":0},{"$f":"[7]Training!I20","v":0},{"$f":"[7]Training!J20","v":0},{"$f":"[7]Training!K20","v":0}]
[null,null,null,null,null,"Internships (head count)",{"$f":"[7]Training!H21","v":48},{"$f":"[7]Training!I21","v":36},{"$f":"[7]Training!J21","v":0},{"$f":"[7]Training!K21","v":0}]
[null,null,null,null,null,"Attendance accredited courses (head count)",{"$f":"[7]Training!H22","v":480},{"$f":"[7]Training!I22","v":0},{"$f":"[7]Training!J22","v":0},{"$f":"[7]Training!K22","v":0}]
[null,null,null,null,null,"Households receiving bursaries3 (R thousand)",{"$f":"[7]Training!H23","v":0},{"$f":"[7]Training!I23","v":0},{"$f":"[7]Training!J23","v":0},{"$f":"[7]Training!K23","v":0},{"$f":"[7]Training!L23","v":0},{"$f":"[7]Training!M23","v":0}]
[null,null,null,null,null,"Households receiving bursaries (head count)",{"$f":"[7]Training!H24","v":0},{"$f":"[7]Training!I24","v":0},{"$f":"[7]Training!J24","v":0},{"$f":"[7]Training!K24","v":0}]
[null,null,null,null,null,"1. All monies budgeted for skills development for the employees of the department (including learnerships and internships) for accredited courses and bursaries."]
[null,null,null,null,null,"2. Headcount should indicate the number of people."]
[null,null,null,null,null,"3. Bursaries to non-employees of the department treated as transfers to households."]

{"sheet":"PPP Projects","index":43,"n_rows":309,"n_cols":12,"rows_kept":309,"cut":false,"hidden":false,"merged":[[195,5,195,6],[195,7,195,11],[140,5,140,6],[140,7,140,11],[243,5,243,6],[243,7,243,11],[244,5,244,6],[244,7,244,11],[197,5,197,6],[197,7,197,11],[207,7,207,11],[208,7,208,11],[209,7,209,11],[210,7,210,11],[211,7,211,11],[212,7,212,11],[192,5,192,6],[192,7,192,11],[141,5,141,6],[141,7,141,11],[142,5,142,6],[142,7,142,11],[146,5,146,6],[146,7,146,11],[298,5,298,6],[298,7,298,11],[299,5,299,6],[299,7,299,11],[296,5,296,6],[296,7,296,11],[297,5,297,6],[297,7,297,11],[41,6,41,15],[42,6,42,15],[43,6,43,15],[44,6,44,15],[45,6,45,15],[46,6,46,15],[191,5,191,6],[191,7,191,11],[242,5,242,6],[242,7,242,11],[193,5,193,6],[193,7,193,11],[196,5,196,6],[196,7,196,11],[145,7,145,11],[194,5,194,6],[295,5,295,6],[295,7,295,11],[245,5,245,6],[245,7,245,11],[246,5,246,6],[246,7,246,11],[247,5,247,6],[247,7,247,11],[248,5,248,6],[248,7,248,11],[258,7,258,11],[293,5,293,6],[293,7,293,11],[294,5,294,6],[294,7,294,11],[259,7,259,11],[260,7,260,11],[261,7,261,11],[262,7,262,11],[263,7,263,11],[144,5,144,6],[144,7,144,11],[145,5,145,6],[160,7,160,11],[161,7,161,11],[105,7,105,11],[157,7,157,11],[158,7,158,11],[159,7,159,11],[106,7,106,11],[107,7,107,11],[108,7,108,11],[109,7,109,11],[110,7,110,11],[194,7,194,11],[54,7,54,11],[89,5,89,6],[89,7,89,11],[90,5,90,6],[90,7,90,11],[55,7,55,11],[56,7,56,11],[57,7,57,11],[58,7,58,11],[59,7,59,11],[91,5,91,6],[91,7,91,11],[92,5,92,6],[92,7,92,11],[93,5,93,6],[93,7,93,11],[94,5,94,6],[94,7,94,11],[95,5,95,6],[95,7,95,11],[156,7,156,11],[143,5,143,6],[143,7,143,11]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":41}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Water and Sanitation"}]
[]
["off"]
[1,null,null,null,null,"Summary of departmental private public partnership projects"]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"Unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"Annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"At time of"]
[1,null,null,null,null,"Rand thousand",null,"Contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H18+SUM(H22:H25)","v":0},{"$f":"I18+SUM(I22:I25)","v":0},{"$f":"J18+SUM(J22:J25)","v":0},{"$f":"K18+SUM(K22:K25)","v":0},{"$f":"L18+SUM(L22:L25)","v":0}]
[{"$f":"IF(COUNTA(H18:L18)-COUNTIF(H18:L18,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"PPP unitary charge1",{"$f":"SUM(H68,H119,H170,H221,H272)","v":0},{"$f":"SUM(I68,I119,I170,I221,I272)","v":0},{"$f":"SUM(J68,J119,J170,J221,J272)","v":0},{"$f":"SUM(K68,K119,K170,K221,K272)","v":0},{"$f":"SUM(L68,L119,L170,L221,L272)","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"SUM(H70,H121,H172,H223,H274)","v":0},0,0,0,0]
[0,null,null,null,null,null,"for services provided by the operator",0,0,0,0,0]
[0,null,null,null,null,null,"Advisory fees2",0,0,0,0,0]
[0,null,null,null,null,null,"Project monitoring cost3",0,0,0,0,0]
[0,null,null,null,null,null,"Revenue generated (if applicable)4",0,0,0,0,0]
[0,null,null,null,null,null,"Contingent liabilities (information)5",{"$f":"SUM(H75,H126,H177,H228,H282)","v":0},{"$f":"SUM(I75,I126,I177,I228,I282)","v":0},{"$f":"SUM(J75,J126,J177,J228,J282)","v":0},{"$f":"SUM(K75,K126,K177,K228,K282)","v":0},{"$f":"SUM(L75,L126,L177,L228,L282)","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"SUM(H77,H128,H179,H230,H284)","v":0},0,0,0,0]
[0,null,null,null,null,null,"Termination amounts",0,0,0,0,0]
[0]
[1,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H31:H35)","v":0},{"$f":"SUM(I31:I35)","v":0},{"$f":"SUM(J31:J35)","v":0},{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"SUM(H81,H132,H183,H234,H285)","v":0},0,0,0,0]
[0,null,null,null,null,null,"Project team cost",0,0,0,0,0]
[0,null,null,null,null,null,"Site acquisition ",0,0,0,0,0]
[0,null,null,null,null,null,"Capital payment (where applicable)6",0,0,0,0,0]
[0,null,null,null,null,null,"Other project costs",0,0,0,0,0]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H17+H30","v":0},{"$f":"+I17+I30","v":0},{"$f":"+J17+J30","v":0},{"$f":"+K17+K30","v":0},{"$f":"+L17+L30","v":0}]
[1,null,null,null,null,"* Only projects that have received Treasury Approval: 1"]
[1]
[1]
[1,null,null,null,null,"Explanatory notes:"]
[1,null,null,null,null,1,"The Unitary Charge is set forth in the PPP Agreement.  It is typically escalated at CPI.  It may be reduced by penalty deductions assessed against the private party service provider as allowed by the PPP Agreement.  For the three fiscal years preceding the current fiscal year, enter the amounts as actually paid.  For future fiscal years, do not assume any penalty deductions, and escalate the Unitary Charge by CPI."]
[1,null,null,null,null,2,"If the department has retained external advisors, or an outsourced Contract Manager, the actual amounts paid should be entered for the three fiscal years preceding the current fiscal year.  If the advisory contracts extend to future fiscal years, the amounts to be entered should be the current year’s amount escalated by CPI."]
[1,null,null,null,null,3,"Costs to the department of all full-time PPP contract management staff, plus overheads, calculated at __% of salary only. The applicable proportion of non-full time PPP contract management staff should be determined, as well as their proportional overheads.  Project monitoring costs also include the cost to the department for obtaining National Treasury approval of any variation to the PPP agreement.  Costs to the department actually incurred for the three fiscal years preceding the current fiscal year should be entered.  Costs for the future fiscal years should be estimated by escalating current year costs by CPI."]
[1,null,null,null,null,4,"Certain PPPs require payment by the private sector of a concession fee to government.  Other PPPs involve the sharing of re revenues generated by the PPP.  For the three years preceding the current year, actual amounts received should be entered.  For future fiscal years, an estimation of the amounts to be received during the current fiscal year, escalated by CPI should be entered."]
[1,null,null,null,null,5,"Most PPP Agreements involving a Unitary Charge to be paid to the private party service provider require the department to pay off the adjusted debt incurred by the private party to construct the infrastructure from which the services are provided and other, specified amounts upon the termination of the PPP Agreement prior to its expiry date, regardless of the cause of the termination.  These contingent liabilities are greatest at the outset of the PPP and reduce in amount as the PPP progresses.  These amounts may be increased if a variation occurs during the course of the PPP.  The amounts to be entered in this row should represent the department’s estimation of its contingent PPP liabilities discounted by the probability that a termination will occur during a specific fiscal year. "]
[1,null,null,null,null,6,"Capital payment is an upfront payment by Department to partly cover building costs in order to reduce the capital payment"]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,1,"Project description:",null,{"$f":"+'[7]PPP Projects'!H55","v":0}]
[1,null,null,null,null,"Province",null,{"$f":"+'[7]PPP Projects'!H56","v":0}]
[1,null,null,null,null,"Municipality",null,{"$f":"+'[7]PPP Projects'!H57","v":0}]
[1,null,null,null,null,"GPS Location",null,{"$f":"+'[7]PPP Projects'!H58","v":0}]
[1,null,null,null,null,"Infrastructure Type",null,{"$f":"+'[7]PPP Projects'!H59","v":0}]
[1,null,null,null,null,"BAS Code",null,{"$f":"+'[7]PPP Projects'!H60","v":0}]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"at time of"]
[1,null,null,null,null,"R thousand",null,"contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H68+SUM(H72:H75)","v":0},{"$f":"I68+SUM(I72:I75)","v":0},{"$f":"J68+SUM(J72:J75)","v":0},{"$f":"K68+SUM(K72:K75)","v":0},{"$f":"L68+SUM(L72:L75)","v":0}]
[0,null,null,null,null,null,"PPP unitary charge",{"$f":"H70+H71","v":0},{"$f":"I70+I71","v":0},{"$f":"J70+J71","v":0},{"$f":"K70+K71","v":0},{"$f":"L70+L71","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"+'[7]PPP Projects'!H70","v":0},{"$f":"+'[7]PPP Projects'!J70","v":0},{"$f":"+'[7]PPP Projects'!K70","v":0},{"$f":"+'[7]PPP Projects'!L70","v":0}]
[0,null,null,null,null,null,"for services provided by the operator",{"$f":"+'[7]PPP Projects'!H71","v":0},{"$f":"+'[7]PPP Projects'!J71","v":0},{"$f":"+'[7]PPP Projects'!K71","v":0},{"$f":"+'[7]PPP Projects'!L71","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H72","v":0},{"$f":"+'[7]PPP Projects'!J72","v":0},{"$f":"+'[7]PPP Projects'!K72","v":0},{"$f":"+'[7]PPP Projects'!L72","v":0}]
[0,null,null,null,null,null,"Project monitoring cost",{"$f":"+'[7]PPP Projects'!H73","v":0},{"$f":"+'[7]PPP Projects'!J73","v":0},{"$f":"+'[7]PPP Projects'!K73","v":0},{"$f":"+'[7]PPP Projects'!L73","v":0}]
[0,null,null,null,null,null,"Revenue generated (if applicable)",{"$f":"+'[7]PPP Projects'!H74","v":0},{"$f":"+'[7]PPP Projects'!J74","v":0},{"$f":"+'[7]PPP Projects'!K74","v":0},{"$f":"+'[7]PPP Projects'!L74","v":0}]
[0,null,null,null,null,null,"Contingent liabilities (information)",{"$f":"+'[7]PPP Projects'!H75","v":0},{"$f":"+'[7]PPP Projects'!J75","v":0},{"$f":"+'[7]PPP Projects'!K75","v":0},{"$f":"+'[7]PPP Projects'!L75","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"+'[7]PPP Projects'!H77","v":0},{"$f":"+'[7]PPP Projects'!J77","v":0},{"$f":"+'[7]PPP Projects'!K77","v":0},{"$f":"+'[7]PPP Projects'!L77","v":0}]
[0,null,null,null,null,null,"Termination amounts",{"$f":"+'[7]PPP Projects'!H78","v":0},{"$f":"+'[7]PPP Projects'!J78","v":0},{"$f":"+'[7]PPP Projects'!K78","v":0},{"$f":"+'[7]PPP Projects'!L78","v":0}]
[0]
[0,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H81:H85)","v":0},{"$f":"SUM(I81:I85)","v":0},{"$f":"SUM(J81:J85)","v":0},{"$f":"SUM(K81:K85)","v":0},{"$f":"SUM(L81:L85)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H81","v":0},{"$f":"+'[7]PPP Projects'!J81","v":0},{"$f":"+'[7]PPP Projects'!K81","v":0},{"$f":"+'[7]PPP Projects'!L81","v":0}]
[{"$f":"IF(COUNTA(H82:L82)-COUNTIF(H82:L82,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"Project team cost",{"$f":"+'[7]PPP Projects'!H82","v":0},{"$f":"+'[7]PPP Projects'!J82","v":0},{"$f":"+'[7]PPP Projects'!K82","v":0},{"$f":"+'[7]PPP Projects'!L82","v":0}]
[0,null,null,null,null,null,"Site acquisition ",{"$f":"+'[7]PPP Projects'!H83","v":0},{"$f":"+'[7]PPP Projects'!J83","v":0},{"$f":"+'[7]PPP Projects'!K83","v":0},{"$f":"+'[7]PPP Projects'!L83","v":0}]
[0,null,null,null,null,null,"Capital payment (where applicable)",{"$f":"+'[7]PPP Projects'!H84","v":0},{"$f":"+'[7]PPP Projects'!J84","v":0},{"$f":"+'[7]PPP Projects'!K84","v":0},{"$f":"+'[7]PPP Projects'!L84","v":0}]
[0,null,null,null,null,null,"Other project costs",{"$f":"+'[7]PPP Projects'!H85","v":0},{"$f":"+'[7]PPP Projects'!J85","v":0},{"$f":"+'[7]PPP Projects'!K85","v":0},{"$f":"+'[7]PPP Projects'!L85","v":0}]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H67+H80","v":0},{"$f":"+I67+I80","v":0},{"$f":"+J67+J80","v":0},{"$f":"+K67+K80","v":0},{"$f":"+L67+L80","v":0}]
[1,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[1,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[0,null,null,null,null,"Project name",null,{"$f":"+'[7]PPP Projects'!H90","v":0}]
[0,null,null,null,null,"Brief description",null,{"$f":"+'[7]PPP Projects'!H91","v":0}]
[0,null,null,null,null,"Date PPP agreement signed",null,{"$f":"+'[7]PPP Projects'!H92","v":"00:00:00"}]
[0,null,null,null,null,"Duration of PPP agreement",null,{"$f":"+'[7]PPP Projects'!H93","v":0}]
[0,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,{"$f":"+'[7]PPP Projects'!H94","v":0}]
[0,null,null,null,null,"Variations/ amendments  to PPP agreement",null,{"$f":"+'[7]PPP Projects'!H95","v":0}]
[0,null,null,null,null,"Cost implications of variations/ amendments",null,{"$f":"+'[7]PPP Projects'!H96","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,2,"Project description:",null,{"$f":"+'[7]PPP Projects'!H106","v":0}]
[1,null,null,null,null,"Province",null,{"$f":"+'[7]PPP Projects'!H107","v":0}]
[1,null,null,null,null,"Municipality",null,{"$f":"+'[7]PPP Projects'!H108","v":0}]
[1,null,null,null,null,"GPS Location",null,{"$f":"+'[7]PPP Projects'!H109","v":0}]
[1,null,null,null,null,"Infrastructure Type",null,{"$f":"+'[7]PPP Projects'!H110","v":0}]
[1,null,null,null,null,"BAS Code",null,{"$f":"+'[7]PPP Projects'!H111","v":0}]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"at time of"]
[1,null,null,null,null,"R thousand",null,"contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H119+SUM(H123:H126)","v":0},{"$f":"I119+SUM(I123:I126)","v":0},{"$f":"J119+SUM(J123:J126)","v":0},{"$f":"K119+SUM(K123:K126)","v":0},{"$f":"L119+SUM(L123:L126)","v":0}]
[{"$f":"IF(COUNTA(H119:L119)-COUNTIF(H119:L119,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"PPP unitary charge",{"$f":"H121+H122","v":0},{"$f":"I121+I122","v":0},{"$f":"J121+J122","v":0},{"$f":"K121+K122","v":0},{"$f":"L121+L122","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"+'[7]PPP Projects'!H121","v":0},{"$f":"+'[7]PPP Projects'!J121","v":0},{"$f":"+'[7]PPP Projects'!K121","v":0},{"$f":"+'[7]PPP Projects'!L121","v":0}]
[0,null,null,null,null,null,"for services provided by the operator",{"$f":"+'[7]PPP Projects'!H122","v":0},{"$f":"+'[7]PPP Projects'!J122","v":0},{"$f":"+'[7]PPP Projects'!K122","v":0},{"$f":"+'[7]PPP Projects'!L122","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H123","v":0},{"$f":"+'[7]PPP Projects'!J123","v":0},{"$f":"+'[7]PPP Projects'!K123","v":0},{"$f":"+'[7]PPP Projects'!L123","v":0}]
[0,null,null,null,null,null,"Project monitoring cost",{"$f":"+'[7]PPP Projects'!H124","v":0},{"$f":"+'[7]PPP Projects'!J124","v":0},{"$f":"+'[7]PPP Projects'!K124","v":0},{"$f":"+'[7]PPP Projects'!L124","v":0}]
[0,null,null,null,null,null,"Revenue generated (if applicable)",{"$f":"+'[7]PPP Projects'!H125","v":0},{"$f":"+'[7]PPP Projects'!J125","v":0},{"$f":"+'[7]PPP Projects'!K125","v":0},{"$f":"+'[7]PPP Projects'!L125","v":0}]
[0,null,null,null,null,null,"Contingent liabilities (information)",{"$f":"+'[7]PPP Projects'!H126","v":0},{"$f":"+'[7]PPP Projects'!J126","v":0},{"$f":"+'[7]PPP Projects'!K126","v":0},{"$f":"+'[7]PPP Projects'!L126","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"+'[7]PPP Projects'!H128","v":0},{"$f":"+'[7]PPP Projects'!J128","v":0},{"$f":"+'[7]PPP Projects'!K128","v":0},{"$f":"+'[7]PPP Projects'!L128","v":0}]
[0,null,null,null,null,null,"Termination amounts",{"$f":"+'[7]PPP Projects'!H129","v":0},{"$f":"+'[7]PPP Projects'!J129","v":0},{"$f":"+'[7]PPP Projects'!K129","v":0},{"$f":"+'[7]PPP Projects'!L129","v":0}]
[0]
[0,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H132:H136)","v":0},{"$f":"SUM(I132:I136)","v":0},{"$f":"SUM(J132:J136)","v":0},{"$f":"SUM(K132:K136)","v":0},{"$f":"SUM(L132:L136)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H132","v":0},{"$f":"+'[7]PPP Projects'!J132","v":0},{"$f":"+'[7]PPP Projects'!K132","v":0},{"$f":"+'[7]PPP Projects'!L132","v":0}]
[0,null,null,null,null,null,"Project team cost",{"$f":"+'[7]PPP Projects'!H133","v":0},{"$f":"+'[7]PPP Projects'!J133","v":0},{"$f":"+'[7]PPP Projects'!K133","v":0},{"$f":"+'[7]PPP Projects'!L133","v":0}]
[0,null,null,null,null,null,"Site acquisition ",{"$f":"+'[7]PPP Projects'!H134","v":0},{"$f":"+'[7]PPP Projects'!J134","v":0},{"$f":"+'[7]PPP Projects'!K134","v":0},{"$f":"+'[7]PPP Projects'!L134","v":0}]
[0,null,null,null,null,null,"Capital payment (where applicable)",{"$f":"+'[7]PPP Projects'!H135","v":0},{"$f":"+'[7]PPP Projects'!J135","v":0},{"$f":"+'[7]PPP Projects'!K135","v":0},{"$f":"+'[7]PPP Projects'!L135","v":0}]
[0,null,null,null,null,null,"Other project costs",{"$f":"+'[7]PPP Projects'!H136","v":0},{"$f":"+'[7]PPP Projects'!J136","v":0},{"$f":"+'[7]PPP Projects'!K136","v":0},{"$f":"+'[7]PPP Projects'!L136","v":0}]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H118+H131","v":0},{"$f":"+I118+I131","v":0},{"$f":"+J118+J131","v":0},{"$f":"+K118+K131","v":0},{"$f":"+L118+L131","v":0}]
[1,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[1,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[0,null,null,null,null,"Project name",null,{"$f":"+'[7]PPP Projects'!H141","v":0}]
[0,null,null,null,null,"Brief description",null,{"$f":"+'[7]PPP Projects'!H142","v":0}]
[0,null,null,null,null,"Date PPP agreement signed",null,{"$f":"+'[7]PPP Projects'!H143","v":0}]
[0,null,null,null,null,"Duration of PPP agreement",null,{"$f":"+'[7]PPP Projects'!H144","v":0}]
[0,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,{"$f":"+'[7]PPP Projects'!H145","v":0}]
[{"$f":"IF(COUNTA(H146:L146)-COUNTIF(H146:L146,\"0\")<>0,1,0)","v":0},null,null,null,null,"Variations/ amendments  to PPP agreement",null,{"$f":"+'[7]PPP Projects'!H146","v":0}]
[0,null,null,null,null,"Cost implications of variations/ amendments",null,{"$f":"+'[7]PPP Projects'!H147","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,3,"Project description:",null,{"$f":"+'[7]PPP Projects'!H157","v":0}]
[1,null,null,null,null,"Province",null,{"$f":"+'[7]PPP Projects'!H158","v":0}]
[1,null,null,null,null,"Municipality",null,{"$f":"+'[7]PPP Projects'!H159","v":0}]
[1,null,null,null,null,"GPS Location",null,{"$f":"+'[7]PPP Projects'!H160","v":0}]
[1,null,null,null,null,"Infrastructure Type",null,{"$f":"+'[7]PPP Projects'!H161","v":0}]
[1,null,null,null,null,"BAS Code",null,{"$f":"+'[7]PPP Projects'!H162","v":0}]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"at time of"]
[1,null,null,null,null,"R thousand",null,"contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H170+SUM(H174:H177)","v":0},{"$f":"I170+SUM(I174:I177)","v":0},{"$f":"J170+SUM(J174:J177)","v":0},{"$f":"K170+SUM(K174:K177)","v":0},{"$f":"L170+SUM(L174:L177)","v":0}]
[{"$f":"IF(COUNTA(H170:L170)-COUNTIF(H170:L170,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"PPP unitary charge",{"$f":"H172+H173","v":0},{"$f":"I172+I173","v":0},{"$f":"J172+J173","v":0},{"$f":"K172+K173","v":0},{"$f":"L172+L173","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"+'[7]PPP Projects'!H172","v":0},{"$f":"+'[7]PPP Projects'!J172","v":0},{"$f":"+'[7]PPP Projects'!K172","v":0},{"$f":"+'[7]PPP Projects'!L172","v":0}]
[0,null,null,null,null,null,"for services provided by the operator",{"$f":"+'[7]PPP Projects'!H173","v":0},{"$f":"+'[7]PPP Projects'!J173","v":0},{"$f":"+'[7]PPP Projects'!K173","v":0},{"$f":"+'[7]PPP Projects'!L173","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H174","v":0},{"$f":"+'[7]PPP Projects'!J174","v":0},{"$f":"+'[7]PPP Projects'!K174","v":0},{"$f":"+'[7]PPP Projects'!L174","v":0}]
[0,null,null,null,null,null,"Project monitoring cost",{"$f":"+'[7]PPP Projects'!H175","v":0},{"$f":"+'[7]PPP Projects'!J175","v":0},{"$f":"+'[7]PPP Projects'!K175","v":0},{"$f":"+'[7]PPP Projects'!L175","v":0}]
[0,null,null,null,null,null,"Revenue generated (if applicable)",{"$f":"+'[7]PPP Projects'!H176","v":0},{"$f":"+'[7]PPP Projects'!J176","v":0},{"$f":"+'[7]PPP Projects'!K176","v":0},{"$f":"+'[7]PPP Projects'!L176","v":0}]
[0,null,null,null,null,null,"Contingent liabilities (information)",{"$f":"+'[7]PPP Projects'!H177","v":0},{"$f":"+'[7]PPP Projects'!J177","v":0},{"$f":"+'[7]PPP Projects'!K177","v":0},{"$f":"+'[7]PPP Projects'!L177","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"+'[7]PPP Projects'!H179","v":0},{"$f":"+'[7]PPP Projects'!J179","v":0},{"$f":"+'[7]PPP Projects'!K179","v":0},{"$f":"+'[7]PPP Projects'!L179","v":0}]
[0,null,null,null,null,null,"Termination amounts",{"$f":"+'[7]PPP Projects'!H180","v":0},{"$f":"+'[7]PPP Projects'!J180","v":0},{"$f":"+'[7]PPP Projects'!K180","v":0},{"$f":"+'[7]PPP Projects'!L180","v":0}]
[0]
[0,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H183:H187)","v":0},{"$f":"SUM(I183:I187)","v":0},{"$f":"SUM(J183:J187)","v":0},{"$f":"SUM(K183:K187)","v":0},{"$f":"SUM(L183:L187)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H183","v":0},{"$f":"+'[7]PPP Projects'!J183","v":0},{"$f":"+'[7]PPP Projects'!K183","v":0},{"$f":"+'[7]PPP Projects'!L183","v":0}]
[0,null,null,null,null,null,"Project team cost",{"$f":"+'[7]PPP Projects'!H184","v":0},{"$f":"+'[7]PPP Projects'!J184","v":0},{"$f":"+'[7]PPP Projects'!K184","v":0},{"$f":"+'[7]PPP Projects'!L184","v":0}]
[0,null,null,null,null,null,"Site acquisition ",{"$f":"+'[7]PPP Projects'!H185","v":0},{"$f":"+'[7]PPP Projects'!J185","v":0},{"$f":"+'[7]PPP Projects'!K185","v":0},{"$f":"+'[7]PPP Projects'!L185","v":0}]
[0,null,null,null,null,null,"Capital payment (where applicable)",{"$f":"+'[7]PPP Projects'!H186","v":0},{"$f":"+'[7]PPP Projects'!J186","v":0},{"$f":"+'[7]PPP Projects'!K186","v":0},{"$f":"+'[7]PPP Projects'!L186","v":0}]
[0,null,null,null,null,null,"Other project costs",{"$f":"+'[7]PPP Projects'!H187","v":0},{"$f":"+'[7]PPP Projects'!J187","v":0},{"$f":"+'[7]PPP Projects'!K187","v":0},{"$f":"+'[7]PPP Projects'!L187","v":0}]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H169+H182","v":0},{"$f":"+I169+I182","v":0},{"$f":"+J169+J182","v":0},{"$f":"+K169+K182","v":0},{"$f":"+L169+L182","v":0}]
[1,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[1,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[0,null,null,null,null,"Project name",null,{"$f":"+'[7]PPP Projects'!H192","v":0}]
[0,null,null,null,null,"Brief description",null,{"$f":"+'[7]PPP Projects'!H193","v":0}]
[0,null,null,null,null,"Date PPP agreement signed",null,{"$f":"+'[7]PPP Projects'!H194","v":0}]
[0,null,null,null,null,"Duration of PPP agreement",null,{"$f":"+'[7]PPP Projects'!H195","v":0}]
[0,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,{"$f":"+'[7]PPP Projects'!H196","v":0}]
[0,null,null,null,null,"Variations/ amendments  to PPP agreement",null,{"$f":"+'[7]PPP Projects'!H197","v":0}]
[0,null,null,null,null,"Cost implications of variations/ amendments",null,{"$f":"+'[7]PPP Projects'!H198","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,4,"Project description:",null,{"$f":"+'[7]PPP Projects'!H208","v":0}]
[1,null,null,null,null,"Province",null,{"$f":"+'[7]PPP Projects'!H209","v":0}]
[1,null,null,null,null,"Municipality",null,{"$f":"+'[7]PPP Projects'!H210","v":0}]
[1,null,null,null,null,"GPS Location",null,{"$f":"+'[7]PPP Projects'!H211","v":0}]
[1,null,null,null,null,"Infrastructure Type",null,{"$f":"+'[7]PPP Projects'!H212","v":0}]
[1,null,null,null,null,"BAS Code",null,{"$f":"+'[7]PPP Projects'!H213","v":0}]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"at time of"]
[1,null,null,null,null,"R thousand",null,"contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H221+SUM(H225:H228)","v":0},{"$f":"I221+SUM(I225:I228)","v":0},{"$f":"J221+SUM(J225:J228)","v":0},{"$f":"K221+SUM(K225:K228)","v":0},{"$f":"L221+SUM(L225:L228)","v":0}]
[{"$f":"IF(COUNTA(H221:L221)-COUNTIF(H221:L221,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"PPP unitary charge",{"$f":"H223+H224","v":0},{"$f":"I223+I224","v":0},{"$f":"J223+J224","v":0},{"$f":"K223+K224","v":0},{"$f":"L223+L224","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"+'[7]PPP Projects'!H223","v":0},{"$f":"+'[7]PPP Projects'!J223","v":0},{"$f":"+'[7]PPP Projects'!K223","v":0},{"$f":"+'[7]PPP Projects'!L223","v":0}]
[0,null,null,null,null,null,"for services provided by the operator",{"$f":"+'[7]PPP Projects'!H224","v":0},{"$f":"+'[7]PPP Projects'!J224","v":0},{"$f":"+'[7]PPP Projects'!K224","v":0},{"$f":"+'[7]PPP Projects'!L224","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H225","v":0},{"$f":"+'[7]PPP Projects'!J225","v":0},{"$f":"+'[7]PPP Projects'!K225","v":0},{"$f":"+'[7]PPP Projects'!L225","v":0}]
[0,null,null,null,null,null,"Project monitoring cost",{"$f":"+'[7]PPP Projects'!H226","v":0},{"$f":"+'[7]PPP Projects'!J226","v":0},{"$f":"+'[7]PPP Projects'!K226","v":0},{"$f":"+'[7]PPP Projects'!L226","v":0}]
[0,null,null,null,null,null,"Revenue generated (if applicable)",{"$f":"+'[7]PPP Projects'!H227","v":0},{"$f":"+'[7]PPP Projects'!J227","v":0},{"$f":"+'[7]PPP Projects'!K227","v":0},{"$f":"+'[7]PPP Projects'!L227","v":0}]
[0,null,null,null,null,null,"Contingent liabilities (information)",{"$f":"+'[7]PPP Projects'!H228","v":0},{"$f":"+'[7]PPP Projects'!J228","v":0},{"$f":"+'[7]PPP Projects'!K228","v":0},{"$f":"+'[7]PPP Projects'!L228","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"+'[7]PPP Projects'!H230","v":0},{"$f":"+'[7]PPP Projects'!J230","v":0},{"$f":"+'[7]PPP Projects'!K230","v":0},{"$f":"+'[7]PPP Projects'!L230","v":0}]
[0,null,null,null,null,null,"Termination amounts",{"$f":"+'[7]PPP Projects'!H231","v":0},{"$f":"+'[7]PPP Projects'!J231","v":0},{"$f":"+'[7]PPP Projects'!K231","v":0},{"$f":"+'[7]PPP Projects'!L231","v":0}]
[0]
[0,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H234:H238)","v":0},{"$f":"SUM(I234:I238)","v":0},{"$f":"SUM(J234:J238)","v":0},{"$f":"SUM(K234:K238)","v":0},{"$f":"SUM(L234:L238)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H234","v":0},{"$f":"+'[7]PPP Projects'!J234","v":0},{"$f":"+'[7]PPP Projects'!K234","v":0},{"$f":"+'[7]PPP Projects'!L234","v":0}]
[0,null,null,null,null,null,"Project team cost",{"$f":"+'[7]PPP Projects'!H235","v":0},{"$f":"+'[7]PPP Projects'!J235","v":0},{"$f":"+'[7]PPP Projects'!K235","v":0},{"$f":"+'[7]PPP Projects'!L235","v":0}]
[0,null,null,null,null,null,"Site acquisition ",{"$f":"+'[7]PPP Projects'!H236","v":0},{"$f":"+'[7]PPP Projects'!J236","v":0},{"$f":"+'[7]PPP Projects'!K236","v":0},{"$f":"+'[7]PPP Projects'!L236","v":0}]
[0,null,null,null,null,null,"Capital payment (where applicable)",{"$f":"+'[7]PPP Projects'!H237","v":0},{"$f":"+'[7]PPP Projects'!J237","v":0},{"$f":"+'[7]PPP Projects'!K237","v":0},{"$f":"+'[7]PPP Projects'!L237","v":0}]
[0,null,null,null,null,null,"Other project costs",{"$f":"+'[7]PPP Projects'!H238","v":0},{"$f":"+'[7]PPP Projects'!J238","v":0},{"$f":"+'[7]PPP Projects'!K238","v":0},{"$f":"+'[7]PPP Projects'!L238","v":0}]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H220+H233","v":0},{"$f":"+I220+I233","v":0},{"$f":"+J220+J233","v":0},{"$f":"+K220+K233","v":0},{"$f":"+L220+L233","v":0}]
[1,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[1,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[0,null,null,null,null,"Project name",null,{"$f":"+'[7]PPP Projects'!H243","v":0}]
[0,null,null,null,null,"Brief description",null,{"$f":"+'[7]PPP Projects'!H244","v":0}]
[0,null,null,null,null,"Date PPP agreement signed",null,{"$f":"+'[7]PPP Projects'!H245","v":0}]
[0,null,null,null,null,"Duration of PPP agreement",null,{"$f":"+'[7]PPP Projects'!H246","v":0}]
[0,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,{"$f":"+'[7]PPP Projects'!H247","v":0}]
[0,null,null,null,null,"Variations/ amendments  to PPP agreement",null,{"$f":"+'[7]PPP Projects'!H248","v":0}]
[0,null,null,null,null,"Cost implications of variations/ amendments",null,{"$f":"+'[7]PPP Projects'!H249","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,5,"Project description:",null,{"$f":"+'[7]PPP Projects'!H259","v":0}]
[1,null,null,null,null,"Province",null,{"$f":"+'[7]PPP Projects'!H260","v":0}]
[1,null,null,null,null,"Municipality",null,{"$f":"+'[7]PPP Projects'!H261","v":0}]
[1,null,null,null,null,"GPS Location",null,{"$f":"+'[7]PPP Projects'!H262","v":0}]
[1,null,null,null,null,"Infrastructure Type",null,{"$f":"+'[7]PPP Projects'!H263","v":0}]
[1,null,null,null,null,"BAS Code",null,{"$f":"+'[7]PPP Projects'!H264","v":0}]
[1,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2022/23"},{"$f":"MyYearP1","v":"2023/24"},{"$f":"MyYearP2","v":"2024/25"},{"$f":"MyYearP3","v":"2025/26"}]
[1,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[1,null,null,null,null,null,null,"annual fee","expenditure"," "]
[1,null,null,null,null,null,null,"at time of"]
[1,null,null,null,null,"R thousand",null,"contract"]
[1]
[1,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H272+SUM(H276:H282)","v":0},{"$f":"I272+SUM(I276:I282)","v":0},{"$f":"J272+SUM(J276:J282)","v":0},{"$f":"K272+SUM(K276:K282)","v":0},{"$f":"L272+SUM(L276:L282)","v":0}]
[{"$f":"IF(COUNTA(H272:L272)-COUNTIF(H272:L272,\"0\")<>0,1,0)","v":0},null,null,null,null,null,"PPP unitary charge",{"$f":"H274+H275","v":0},{"$f":"I274+I275","v":0},{"$f":"J274+J275","v":0},{"$f":"K274+K275","v":0},{"$f":"L274+L275","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"+'[7]PPP Projects'!H274","v":0},{"$f":"+'[7]PPP Projects'!J274","v":0},{"$f":"+'[7]PPP Projects'!K274","v":0},{"$f":"+'[7]PPP Projects'!L274","v":0}]
[0,null,null,null,null,null,"for services provided by the operator",{"$f":"+'[7]PPP Projects'!H275","v":0},{"$f":"+'[7]PPP Projects'!J275","v":0},{"$f":"+'[7]PPP Projects'!K275","v":0},{"$f":"+'[7]PPP Projects'!L275","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H276","v":0},{"$f":"+'[7]PPP Projects'!J276","v":0},{"$f":"+'[7]PPP Projects'!K276","v":0},{"$f":"+'[7]PPP Projects'!L276","v":0}]
[0,null,null,null,null,null,"Project monitoring cost",{"$f":"+'[7]PPP Projects'!H277","v":0},{"$f":"+'[7]PPP Projects'!J277","v":0},{"$f":"+'[7]PPP Projects'!K277","v":0},{"$f":"+'[7]PPP Projects'!L277","v":0}]
[0,null,null,null,null,null,"Revenue generated (if applicable)",{"$f":"+'[7]PPP Projects'!H278","v":0},{"$f":"+'[7]PPP Projects'!J278","v":0},{"$f":"+'[7]PPP Projects'!K278","v":0},{"$f":"+'[7]PPP Projects'!L278","v":0}]
[0,null,null,null,null,null,"Contingent liabilities (information)",{"$f":"+'[7]PPP Projects'!H279","v":0},{"$f":"+'[7]PPP Projects'!J279","v":0},{"$f":"+'[7]PPP Projects'!K279","v":0},{"$f":"+'[7]PPP Projects'!L279","v":0}]
[0,null,null,null,null,null,"   of which:"]
[0,null,null,null,null,null,"Payment gurantees(Minimum revenue)",{"$f":"+'[7]PPP Projects'!H281","v":0},{"$f":"+'[7]PPP Projects'!J281","v":0},{"$f":"+'[7]PPP Projects'!K281","v":0},{"$f":"+'[7]PPP Projects'!L281","v":0}]
[0,null,null,null,null,null,"Termination amounts",{"$f":"+'[7]PPP Projects'!H282","v":0},{"$f":"+'[7]PPP Projects'!J282","v":0},{"$f":"+'[7]PPP Projects'!K282","v":0},{"$f":"+'[7]PPP Projects'!L282","v":0}]
[0]
[0,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H285:H289)","v":0},{"$f":"SUM(I285:I289)","v":0},{"$f":"SUM(J285:J289)","v":0},{"$f":"SUM(K285:K289)","v":0},{"$f":"SUM(L285:L289)","v":0}]
[0,null,null,null,null,null,"Advisory fees",{"$f":"+'[7]PPP Projects'!H285","v":0},{"$f":"+'[7]PPP Projects'!J285","v":0},{"$f":"+'[7]PPP Projects'!K285","v":0},{"$f":"+'[7]PPP Projects'!L285","v":0}]
[0,null,null,null,null,null,"Project team cost",{"$f":"+'[7]PPP Projects'!H286","v":0},{"$f":"+'[7]PPP Projects'!J286","v":0},{"$f":"+'[7]PPP Projects'!K286","v":0},{"$f":"+'[7]PPP Projects'!L286","v":0}]
[0,null,null,null,null,null,"Site acquisition ",{"$f":"+'[7]PPP Projects'!H287","v":0},{"$f":"+'[7]PPP Projects'!J287","v":0},{"$f":"+'[7]PPP Projects'!K287","v":0},{"$f":"+'[7]PPP Projects'!L287","v":0}]
[0,null,null,null,null,null,"Capital payment (where applicable)",{"$f":"+'[7]PPP Projects'!H288","v":0},{"$f":"+'[7]PPP Projects'!J288","v":0},{"$f":"+'[7]PPP Projects'!K288","v":0},{"$f":"+'[7]PPP Projects'!L288","v":0}]
[0,null,null,null,null,null,"Other project costs",{"$f":"+'[7]PPP Projects'!H289","v":0},{"$f":"+'[7]PPP Projects'!J289","v":0},{"$f":"+'[7]PPP Projects'!K289","v":0},{"$f":"+'[7]PPP Projects'!L289","v":0}]
[0]
[1,null,null,null,null,"TOTAL",null,{"$f":"+H271+H284","v":0},{"$f":"+I271+I284","v":0},{"$f":"+J271+J284","v":0},{"$f":"+K271+K284","v":0},{"$f":"+L271+L284","v":0}]
[1,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[1,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[0,null,null,null,null,"Project name",null,{"$f":"+'[7]PPP Projects'!H294","v":0}]
[0,null,null,null,null,"Brief description",null,{"$f":"+'[7]PPP Projects'!H295","v":0}]
[0,null,null,null,null,"Date PPP agreement signed",null,{"$f":"+'[7]PPP Projects'!H296","v":0}]
[0,null,null,null,null,"Duration of PPP agreement",null,{"$f":"+'[7]PPP Projects'!H297","v":0}]
[0,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,{"$f":"+'[7]PPP Projects'!H298","v":0}]
[0,null,null,null,null,"Variations/ amendments  to PPP agreement",null,{"$f":"+'[7]PPP Projects'!H299","v":0}]
[0,null,null,null,null,"Cost implications of variations/ amendments",null,{"$f":"+'[7]PPP Projects'!H300","v":0}]
[1]
[1]
[1]
[1,null,null,null,null,"PPP 1",null,{"$f":"H87","v":0},{"$f":"I87","v":0},{"$f":"J87","v":0},{"$f":"K87","v":0}]
[1,null,null,null,null,"PPP 2",null,{"$f":"H132","v":0},{"$f":"I132","v":0},{"$f":"J132","v":0},{"$f":"K132","v":0}]
[1,null,null,null,null,"PPP 3",null,{"$f":"H183","v":0},{"$f":"I183","v":0},{"$f":"J183","v":0},{"$f":"K183","v":0}]
[1,null,null,null,null,"PPP 4",null,{"$f":"H234","v":0},{"$f":"I234","v":0},{"$f":"J234","v":0},{"$f":"K234","v":0}]
[1,null,null,null,null,"PPP 5",null,{"$f":"H285","v":0},{"$f":"I285","v":0},{"$f":"J285","v":0},{"$f":"K285","v":0}]
[1]

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

{"sheet":"Checks","index":45,"n_rows":172,"n_cols":19,"rows_kept":172,"cut":false,"hidden":false,"merged":[[122,0,146,0],[95,3,95,7],[12,0,36,0],[43,0,67,0],[152,3,152,18],[118,3,118,18],[9,3,9,18],[40,3,40,18],[73,3,73,5],[73,6,73,8],[72,3,72,8]]}
[null,"Checks",null,{"$f":"D2+D3","v":17}]
[null,"Section 1",null,{"$f":"COUNTIF(D13:S37,\"<>0\")","v":17}]
[null,"Section 2",null,{"$f":"COUNTIF(D44:S68,\"<>0\")","v":0}]
[null,"Section 3",null,{"$f":"IF(OR(COUNTIF(D76:I92,\"<>0\"),(Reprioritisation!AK114<>0)),1,0)","v":0}]
[null,"Section 4",null,0]
[null,"Section 6",null,{"$f":"IF(COUNTIF(D156:S156,\"<>0\"),1,0)+$F$160+F164+F168+F172","v":2}]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 1:Sub-subprogramme total vs Economic classification"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C13-1)*150,0,1,33),OFFSET('1'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C13-1)*150,0,1,33),OFFSET('2'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C13-1)*150,0,1,33),OFFSET('3'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C13-1)*150,0,1,33),OFFSET('4'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C13-1)*150,0,1,33),OFFSET('5'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C13-1)*150,0,1,33),OFFSET('6'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C13-1)*150,0,1,33),OFFSET('7'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C13-1)*150,0,1,33),OFFSET('8'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C13-1)*150,0,1,33),OFFSET('9'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C13-1)*150,0,1,33),OFFSET('10'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C13-1)*150,0,1,33),OFFSET('11'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C13-1)*150,0,1,33),OFFSET('12'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C13-1)*150,0,1,33),OFFSET('13'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C13-1)*150,0,1,33),OFFSET('14'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C13-1)*150,0,1,33),OFFSET('15'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C13-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C14-1)*150,0,1,33),OFFSET('1'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C14-1)*150,0,1,33),OFFSET('2'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C14-1)*150,0,1,33),OFFSET('3'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C14-1)*150,0,1,33),OFFSET('4'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C14-1)*150,0,1,33),OFFSET('5'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C14-1)*150,0,1,33),OFFSET('6'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C14-1)*150,0,1,33),OFFSET('7'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C14-1)*150,0,1,33),OFFSET('8'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C14-1)*150,0,1,33),OFFSET('9'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C14-1)*150,0,1,33),OFFSET('10'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C14-1)*150,0,1,33),OFFSET('11'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C14-1)*150,0,1,33),OFFSET('12'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C14-1)*150,0,1,33),OFFSET('13'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C14-1)*150,0,1,33),OFFSET('14'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C14-1)*150,0,1,33),OFFSET('15'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C14-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C15-1)*150,0,1,33),OFFSET('1'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C15-1)*150,0,1,33),OFFSET('2'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C15-1)*150,0,1,33),OFFSET('3'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C15-1)*150,0,1,33),OFFSET('4'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C15-1)*150,0,1,33),OFFSET('5'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C15-1)*150,0,1,33),OFFSET('6'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C15-1)*150,0,1,33),OFFSET('7'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C15-1)*150,0,1,33),OFFSET('8'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C15-1)*150,0,1,33),OFFSET('9'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C15-1)*150,0,1,33),OFFSET('10'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C15-1)*150,0,1,33),OFFSET('11'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C15-1)*150,0,1,33),OFFSET('12'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C15-1)*150,0,1,33),OFFSET('13'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C15-1)*150,0,1,33),OFFSET('14'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C15-1)*150,0,1,33),OFFSET('15'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C15-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C16-1)*150,0,1,33),OFFSET('1'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C16-1)*150,0,1,33),OFFSET('2'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C16-1)*150,0,1,33),OFFSET('3'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C16-1)*150,0,1,33),OFFSET('4'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C16-1)*150,0,1,33),OFFSET('5'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C16-1)*150,0,1,33),OFFSET('6'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C16-1)*150,0,1,33),OFFSET('7'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C16-1)*150,0,1,33),OFFSET('8'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C16-1)*150,0,1,33),OFFSET('9'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C16-1)*150,0,1,33),OFFSET('10'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C16-1)*150,0,1,33),OFFSET('11'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C16-1)*150,0,1,33),OFFSET('12'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C16-1)*150,0,1,33),OFFSET('13'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C16-1)*150,0,1,33),OFFSET('14'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C16-1)*150,0,1,33),OFFSET('15'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C16-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C17-1)*150,0,1,33),OFFSET('1'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C17-1)*150,0,1,33),OFFSET('2'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C17-1)*150,0,1,33),OFFSET('3'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C17-1)*150,0,1,33),OFFSET('4'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C17-1)*150,0,1,33),OFFSET('5'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C17-1)*150,0,1,33),OFFSET('6'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C17-1)*150,0,1,33),OFFSET('7'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C17-1)*150,0,1,33),OFFSET('8'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C17-1)*150,0,1,33),OFFSET('9'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C17-1)*150,0,1,33),OFFSET('10'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C17-1)*150,0,1,33),OFFSET('11'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C17-1)*150,0,1,33),OFFSET('12'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C17-1)*150,0,1,33),OFFSET('13'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C17-1)*150,0,1,33),OFFSET('14'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C17-1)*150,0,1,33),OFFSET('15'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C17-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C18-1)*150,0,1,33),OFFSET('1'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C18-1)*150,0,1,33),OFFSET('2'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C18-1)*150,0,1,33),OFFSET('3'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C18-1)*150,0,1,33),OFFSET('4'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C18-1)*150,0,1,33),OFFSET('5'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C18-1)*150,0,1,33),OFFSET('6'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C18-1)*150,0,1,33),OFFSET('7'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C18-1)*150,0,1,33),OFFSET('8'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C18-1)*150,0,1,33),OFFSET('9'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C18-1)*150,0,1,33),OFFSET('10'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C18-1)*150,0,1,33),OFFSET('11'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C18-1)*150,0,1,33),OFFSET('12'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C18-1)*150,0,1,33),OFFSET('13'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C18-1)*150,0,1,33),OFFSET('14'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C18-1)*150,0,1,33),OFFSET('15'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C18-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C19-1)*150,0,1,33),OFFSET('1'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C19-1)*150,0,1,33),OFFSET('2'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C19-1)*150,0,1,33),OFFSET('3'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C19-1)*150,0,1,33),OFFSET('4'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C19-1)*150,0,1,33),OFFSET('5'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C19-1)*150,0,1,33),OFFSET('6'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C19-1)*150,0,1,33),OFFSET('7'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C19-1)*150,0,1,33),OFFSET('8'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C19-1)*150,0,1,33),OFFSET('9'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C19-1)*150,0,1,33),OFFSET('10'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C19-1)*150,0,1,33),OFFSET('11'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C19-1)*150,0,1,33),OFFSET('12'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C19-1)*150,0,1,33),OFFSET('13'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C19-1)*150,0,1,33),OFFSET('14'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C19-1)*150,0,1,33),OFFSET('15'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C19-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C20-1)*150,0,1,33),OFFSET('1'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C20-1)*150,0,1,33),OFFSET('2'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C20-1)*150,0,1,33),OFFSET('3'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C20-1)*150,0,1,33),OFFSET('4'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C20-1)*150,0,1,33),OFFSET('5'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C20-1)*150,0,1,33),OFFSET('6'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C20-1)*150,0,1,33),OFFSET('7'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C20-1)*150,0,1,33),OFFSET('8'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C20-1)*150,0,1,33),OFFSET('9'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C20-1)*150,0,1,33),OFFSET('10'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C20-1)*150,0,1,33),OFFSET('11'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C20-1)*150,0,1,33),OFFSET('12'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C20-1)*150,0,1,33),OFFSET('13'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C20-1)*150,0,1,33),OFFSET('14'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C20-1)*150,0,1,33),OFFSET('15'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C20-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C21-1)*150,0,1,33),OFFSET('1'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C21-1)*150,0,1,33),OFFSET('2'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C21-1)*150,0,1,33),OFFSET('3'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C21-1)*150,0,1,33),OFFSET('4'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C21-1)*150,0,1,33),OFFSET('5'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C21-1)*150,0,1,33),OFFSET('6'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C21-1)*150,0,1,33),OFFSET('7'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C21-1)*150,0,1,33),OFFSET('8'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C21-1)*150,0,1,33),OFFSET('9'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C21-1)*150,0,1,33),OFFSET('10'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C21-1)*150,0,1,33),OFFSET('11'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C21-1)*150,0,1,33),OFFSET('12'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C21-1)*150,0,1,33),OFFSET('13'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C21-1)*150,0,1,33),OFFSET('14'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C21-1)*150,0,1,33),OFFSET('15'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C21-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C22-1)*150,0,1,33),OFFSET('1'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C22-1)*150,0,1,33),OFFSET('2'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C22-1)*150,0,1,33),OFFSET('3'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C22-1)*150,0,1,33),OFFSET('4'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C22-1)*150,0,1,33),OFFSET('5'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C22-1)*150,0,1,33),OFFSET('6'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C22-1)*150,0,1,33),OFFSET('7'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C22-1)*150,0,1,33),OFFSET('8'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C22-1)*150,0,1,33),OFFSET('9'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C22-1)*150,0,1,33),OFFSET('10'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C22-1)*150,0,1,33),OFFSET('11'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C22-1)*150,0,1,33),OFFSET('12'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C22-1)*150,0,1,33),OFFSET('13'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C22-1)*150,0,1,33),OFFSET('14'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C22-1)*150,0,1,33),OFFSET('15'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C22-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C23-1)*150,0,1,33),OFFSET('1'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C23-1)*150,0,1,33),OFFSET('2'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C23-1)*150,0,1,33),OFFSET('3'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C23-1)*150,0,1,33),OFFSET('4'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C23-1)*150,0,1,33),OFFSET('5'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C23-1)*150,0,1,33),OFFSET('6'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C23-1)*150,0,1,33),OFFSET('7'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C23-1)*150,0,1,33),OFFSET('8'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C23-1)*150,0,1,33),OFFSET('9'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C23-1)*150,0,1,33),OFFSET('10'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C23-1)*150,0,1,33),OFFSET('11'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C23-1)*150,0,1,33),OFFSET('12'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C23-1)*150,0,1,33),OFFSET('13'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C23-1)*150,0,1,33),OFFSET('14'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C23-1)*150,0,1,33),OFFSET('15'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C23-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C24-1)*150,0,1,33),OFFSET('1'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C24-1)*150,0,1,33),OFFSET('2'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C24-1)*150,0,1,33),OFFSET('3'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C24-1)*150,0,1,33),OFFSET('4'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C24-1)*150,0,1,33),OFFSET('5'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C24-1)*150,0,1,33),OFFSET('6'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C24-1)*150,0,1,33),OFFSET('7'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C24-1)*150,0,1,33),OFFSET('8'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C24-1)*150,0,1,33),OFFSET('9'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C24-1)*150,0,1,33),OFFSET('10'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C24-1)*150,0,1,33),OFFSET('11'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C24-1)*150,0,1,33),OFFSET('12'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C24-1)*150,0,1,33),OFFSET('13'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C24-1)*150,0,1,33),OFFSET('14'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C24-1)*150,0,1,33),OFFSET('15'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C24-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C25-1)*150,0,1,33),OFFSET('1'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C25-1)*150,0,1,33),OFFSET('2'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C25-1)*150,0,1,33),OFFSET('3'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C25-1)*150,0,1,33),OFFSET('4'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C25-1)*150,0,1,33),OFFSET('5'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C25-1)*150,0,1,33),OFFSET('6'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C25-1)*150,0,1,33),OFFSET('7'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C25-1)*150,0,1,33),OFFSET('8'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C25-1)*150,0,1,33),OFFSET('9'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C25-1)*150,0,1,33),OFFSET('10'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C25-1)*150,0,1,33),OFFSET('11'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C25-1)*150,0,1,33),OFFSET('12'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C25-1)*150,0,1,33),OFFSET('13'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C25-1)*150,0,1,33),OFFSET('14'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C25-1)*150,0,1,33),OFFSET('15'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C25-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C26-1)*150,0,1,33),OFFSET('1'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C26-1)*150,0,1,33),OFFSET('2'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C26-1)*150,0,1,33),OFFSET('3'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C26-1)*150,0,1,33),OFFSET('4'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C26-1)*150,0,1,33),OFFSET('5'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C26-1)*150,0,1,33),OFFSET('6'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C26-1)*150,0,1,33),OFFSET('7'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C26-1)*150,0,1,33),OFFSET('8'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C26-1)*150,0,1,33),OFFSET('9'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C26-1)*150,0,1,33),OFFSET('10'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C26-1)*150,0,1,33),OFFSET('11'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C26-1)*150,0,1,33),OFFSET('12'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C26-1)*150,0,1,33),OFFSET('13'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C26-1)*150,0,1,33),OFFSET('14'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C26-1)*150,0,1,33),OFFSET('15'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C26-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C27-1)*150,0,1,33),OFFSET('1'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C27-1)*150,0,1,33),OFFSET('2'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C27-1)*150,0,1,33),OFFSET('3'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C27-1)*150,0,1,33),OFFSET('4'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C27-1)*150,0,1,33),OFFSET('5'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C27-1)*150,0,1,33),OFFSET('6'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C27-1)*150,0,1,33),OFFSET('7'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C27-1)*150,0,1,33),OFFSET('8'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C27-1)*150,0,1,33),OFFSET('9'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C27-1)*150,0,1,33),OFFSET('10'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C27-1)*150,0,1,33),OFFSET('11'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C27-1)*150,0,1,33),OFFSET('12'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C27-1)*150,0,1,33),OFFSET('13'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C27-1)*150,0,1,33),OFFSET('14'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C27-1)*150,0,1,33),OFFSET('15'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C27-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C28-1)*150,0,1,33),OFFSET('1'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C28-1)*150,0,1,33),OFFSET('2'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C28-1)*150,0,1,33),OFFSET('3'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C28-1)*150,0,1,33),OFFSET('4'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C28-1)*150,0,1,33),OFFSET('5'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C28-1)*150,0,1,33),OFFSET('6'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C28-1)*150,0,1,33),OFFSET('7'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C28-1)*150,0,1,33),OFFSET('8'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C28-1)*150,0,1,33),OFFSET('9'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C28-1)*150,0,1,33),OFFSET('10'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C28-1)*150,0,1,33),OFFSET('11'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C28-1)*150,0,1,33),OFFSET('12'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C28-1)*150,0,1,33),OFFSET('13'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C28-1)*150,0,1,33),OFFSET('14'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C28-1)*150,0,1,33),OFFSET('15'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C28-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C29-1)*150,0,1,33),OFFSET('1'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C29-1)*150,0,1,33),OFFSET('2'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C29-1)*150,0,1,33),OFFSET('3'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C29-1)*150,0,1,33),OFFSET('4'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C29-1)*150,0,1,33),OFFSET('5'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C29-1)*150,0,1,33),OFFSET('6'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C29-1)*150,0,1,33),OFFSET('7'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C29-1)*150,0,1,33),OFFSET('8'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C29-1)*150,0,1,33),OFFSET('9'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C29-1)*150,0,1,33),OFFSET('10'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C29-1)*150,0,1,33),OFFSET('11'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C29-1)*150,0,1,33),OFFSET('12'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C29-1)*150,0,1,33),OFFSET('13'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C29-1)*150,0,1,33),OFFSET('14'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C29-1)*150,0,1,33),OFFSET('15'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C29-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C30-1)*150,0,1,33),OFFSET('1'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C30-1)*150,0,1,33),OFFSET('2'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C30-1)*150,0,1,33),OFFSET('3'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C30-1)*150,0,1,33),OFFSET('4'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C30-1)*150,0,1,33),OFFSET('5'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C30-1)*150,0,1,33),OFFSET('6'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C30-1)*150,0,1,33),OFFSET('7'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C30-1)*150,0,1,33),OFFSET('8'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C30-1)*150,0,1,33),OFFSET('9'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C30-1)*150,0,1,33),OFFSET('10'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C30-1)*150,0,1,33),OFFSET('11'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C30-1)*150,0,1,33),OFFSET('12'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C30-1)*150,0,1,33),OFFSET('13'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C30-1)*150,0,1,33),OFFSET('14'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C30-1)*150,0,1,33),OFFSET('15'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C30-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C31-1)*150,0,1,33),OFFSET('1'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C31-1)*150,0,1,33),OFFSET('2'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C31-1)*150,0,1,33),OFFSET('3'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C31-1)*150,0,1,33),OFFSET('4'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C31-1)*150,0,1,33),OFFSET('5'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C31-1)*150,0,1,33),OFFSET('6'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C31-1)*150,0,1,33),OFFSET('7'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C31-1)*150,0,1,33),OFFSET('8'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C31-1)*150,0,1,33),OFFSET('9'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C31-1)*150,0,1,33),OFFSET('10'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C31-1)*150,0,1,33),OFFSET('11'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C31-1)*150,0,1,33),OFFSET('12'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C31-1)*150,0,1,33),OFFSET('13'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C31-1)*150,0,1,33),OFFSET('14'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C31-1)*150,0,1,33),OFFSET('15'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C31-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C32-1)*150,0,1,33),OFFSET('1'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C32-1)*150,0,1,33),OFFSET('2'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C32-1)*150,0,1,33),OFFSET('3'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C32-1)*150,0,1,33),OFFSET('4'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C32-1)*150,0,1,33),OFFSET('5'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C32-1)*150,0,1,33),OFFSET('6'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C32-1)*150,0,1,33),OFFSET('7'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C32-1)*150,0,1,33),OFFSET('8'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C32-1)*150,0,1,33),OFFSET('9'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C32-1)*150,0,1,33),OFFSET('10'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C32-1)*150,0,1,33),OFFSET('11'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C32-1)*150,0,1,33),OFFSET('12'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C32-1)*150,0,1,33),OFFSET('13'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C32-1)*150,0,1,33),OFFSET('14'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C32-1)*150,0,1,33),OFFSET('15'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C32-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C33-1)*150,0,1,33),OFFSET('1'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C33-1)*150,0,1,33),OFFSET('2'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C33-1)*150,0,1,33),OFFSET('3'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C33-1)*150,0,1,33),OFFSET('4'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C33-1)*150,0,1,33),OFFSET('5'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C33-1)*150,0,1,33),OFFSET('6'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C33-1)*150,0,1,33),OFFSET('7'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C33-1)*150,0,1,33),OFFSET('8'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C33-1)*150,0,1,33),OFFSET('9'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C33-1)*150,0,1,33),OFFSET('10'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C33-1)*150,0,1,33),OFFSET('11'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C33-1)*150,0,1,33),OFFSET('12'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C33-1)*150,0,1,33),OFFSET('13'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C33-1)*150,0,1,33),OFFSET('14'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C33-1)*150,0,1,33),OFFSET('15'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C33-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C34-1)*150,0,1,33),OFFSET('1'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C34-1)*150,0,1,33),OFFSET('2'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C34-1)*150,0,1,33),OFFSET('3'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C34-1)*150,0,1,33),OFFSET('4'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C34-1)*150,0,1,33),OFFSET('5'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C34-1)*150,0,1,33),OFFSET('6'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C34-1)*150,0,1,33),OFFSET('7'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C34-1)*150,0,1,33),OFFSET('8'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C34-1)*150,0,1,33),OFFSET('9'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C34-1)*150,0,1,33),OFFSET('10'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C34-1)*150,0,1,33),OFFSET('11'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C34-1)*150,0,1,33),OFFSET('12'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C34-1)*150,0,1,33),OFFSET('13'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C34-1)*150,0,1,33),OFFSET('14'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C34-1)*150,0,1,33),OFFSET('15'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C34-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C35-1)*150,0,1,33),OFFSET('1'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C35-1)*150,0,1,33),OFFSET('2'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C35-1)*150,0,1,33),OFFSET('3'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C35-1)*150,0,1,33),OFFSET('4'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C35-1)*150,0,1,33),OFFSET('5'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C35-1)*150,0,1,33),OFFSET('6'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C35-1)*150,0,1,33),OFFSET('7'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C35-1)*150,0,1,33),OFFSET('8'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C35-1)*150,0,1,33),OFFSET('9'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C35-1)*150,0,1,33),OFFSET('10'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C35-1)*150,0,1,33),OFFSET('11'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C35-1)*150,0,1,33),OFFSET('12'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C35-1)*150,0,1,33),OFFSET('13'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C35-1)*150,0,1,33),OFFSET('14'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C35-1)*150,0,1,33),OFFSET('15'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C35-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C36-1)*150,0,1,33),OFFSET('1'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C36-1)*150,0,1,33),OFFSET('2'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C36-1)*150,0,1,33),OFFSET('3'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C36-1)*150,0,1,33),OFFSET('4'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C36-1)*150,0,1,33),OFFSET('5'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C36-1)*150,0,1,33),OFFSET('6'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C36-1)*150,0,1,33),OFFSET('7'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C36-1)*150,0,1,33),OFFSET('8'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C36-1)*150,0,1,33),OFFSET('9'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C36-1)*150,0,1,33),OFFSET('10'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C36-1)*150,0,1,33),OFFSET('11'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C36-1)*150,0,1,33),OFFSET('12'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C36-1)*150,0,1,33),OFFSET('13'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C36-1)*150,0,1,33),OFFSET('14'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C36-1)*150,0,1,33),OFFSET('15'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C36-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C37>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C37-1)*150,0,1,33),OFFSET('1'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C37-1)*150,0,1,33),OFFSET('2'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C37-1)*150,0,1,33),OFFSET('3'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C37-1)*150,0,1,33),OFFSET('4'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C37-1)*150,0,1,33),OFFSET('5'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C37-1)*150,0,1,33),OFFSET('6'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C37-1)*150,0,1,33),OFFSET('7'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C37-1)*150,0,1,33),OFFSET('8'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C37-1)*150,0,1,33),OFFSET('9'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C37-1)*150,0,1,33),OFFSET('10'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C37-1)*150,0,1,33),OFFSET('11'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C37-1)*150,0,1,33),OFFSET('12'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C37-1)*150,0,1,33),OFFSET('13'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C37-1)*150,0,1,33),OFFSET('14'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C37-1)*150,0,1,33),OFFSET('15'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C37-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[null,"Section 2:Transfers detail vs Economic classification (Transfers)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C44-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C44-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C44-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C44-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C44-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C44-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C44-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C44-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C44-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C44-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C44-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C44-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C44-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C44-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C44-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C44-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C45-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C45-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C45-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C45-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C45-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C45-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C45-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C45-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C45-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C45-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C45-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C45-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C45-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C45-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C45-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C45-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C46-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C46-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C46-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C46-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C46-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C46-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C46-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C46-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C46-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C46-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C46-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C46-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C46-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C46-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C46-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C46-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C47-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C47-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C47-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C47-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C47-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C47-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C47-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C47-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C47-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C47-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C47-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C47-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C47-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C47-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C47-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C47-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C48-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C48-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C48-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C48-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C48-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C48-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C48-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C48-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C48-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C48-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C48-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C48-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C48-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C48-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C48-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C48-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C49-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C49-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C49-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C49-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C49-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C49-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C49-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C49-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C49-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C49-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C49-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C49-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C49-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C49-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C49-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C49-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C50-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C50-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C50-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C50-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C50-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C50-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C50-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C50-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C50-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C50-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C50-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C50-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C50-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C50-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C50-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C50-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C51-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C51-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C51-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C51-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C51-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C51-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C51-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C51-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C51-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C51-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C51-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C51-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C51-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C51-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C51-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C51-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C52-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C52-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C52-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C52-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C52-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C52-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C52-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C52-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C52-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C52-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C52-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C52-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C52-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C52-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C52-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C52-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C53-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C53-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C53-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C53-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C53-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C53-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C53-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C53-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C53-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C53-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C53-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C53-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C53-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C53-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C53-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C53-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C54-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C54-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C54-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C54-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C54-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C54-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C54-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C54-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C54-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C54-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C54-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C54-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C54-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C54-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C54-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C54-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C55-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C55-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C55-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C55-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C55-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C55-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C55-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C55-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C55-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C55-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C55-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C55-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C55-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C55-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C55-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C55-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C56-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C56-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C56-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C56-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C56-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C56-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C56-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C56-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C56-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C56-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C56-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C56-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C56-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C56-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C56-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C56-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C57-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C57-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C57-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C57-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C57-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C57-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C57-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C57-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C57-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C57-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C57-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C57-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C57-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C57-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C57-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C57-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C58-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C58-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C58-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C58-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C58-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C58-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C58-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C58-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C58-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C58-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C58-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C58-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C58-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C58-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C58-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C58-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C59-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C59-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C59-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C59-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C59-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C59-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C59-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C59-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C59-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C59-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C59-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C59-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C59-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C59-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C59-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C59-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C60-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C60-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C60-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C60-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C60-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C60-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C60-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C60-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C60-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C60-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C60-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C60-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C60-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C60-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C60-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C60-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C61-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C61-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C61-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C61-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C61-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C61-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C61-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C61-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C61-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C61-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C61-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C61-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C61-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C61-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C61-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C61-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C62-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C62-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C62-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C62-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C62-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C62-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C62-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C62-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C62-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C62-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C62-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C62-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C62-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C62-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C62-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C62-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C63-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C63-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C63-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C63-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C63-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C63-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C63-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C63-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C63-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C63-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C63-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C63-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C63-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C63-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C63-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C63-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C64-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C64-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C64-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C64-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C64-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C64-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C64-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C64-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C64-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C64-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C64-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C64-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C64-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C64-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C64-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C64-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C65-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C65-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C65-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C65-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C65-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C65-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C65-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C65-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C65-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C65-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C65-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C65-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C65-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C65-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C65-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C65-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C66-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C66-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C66-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C66-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C66-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C66-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C66-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C66-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C66-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C66-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C66-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C66-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C66-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C66-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C66-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C66-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C67-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C67-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C67-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C67-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C67-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C67-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C67-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C67-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C67-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C67-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C67-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C67-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C67-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C67-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C67-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C67-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C37>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AZ$185:$AZ$289=OFFSET('1'!$G$331,($C68-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AZ$185:$AZ$289=OFFSET('2'!$G$331,($C68-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AZ$185:$AZ$289=OFFSET('3'!$G$331,($C68-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AZ$185:$AZ$289=OFFSET('4'!$G$331,($C68-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AZ$185:$AZ$289=OFFSET('5'!$G$331,($C68-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AZ$185:$AZ$289=OFFSET('6'!$G$331,($C68-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AZ$185:$AZ$289=OFFSET('7'!$G$331,($C68-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AZ$185:$AZ$289=OFFSET('8'!$G$331,($C68-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AZ$185:$AZ$289=OFFSET('9'!$G$331,($C68-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AZ$185:$AZ$289=OFFSET('10'!$G$331,($C68-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AZ$185:$AZ$289=OFFSET('11'!$G$331,($C68-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AZ$185:$AZ$289=OFFSET('12'!$G$331,($C68-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AZ$185:$AZ$289=OFFSET('13'!$G$331,($C68-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AZ$185:$AZ$289=OFFSET('14'!$G$331,($C68-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AZ$185:$AZ$289=OFFSET('15'!$G$331,($C68-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AZ$185:$AZ$289=OFFSET(Direct_charges!$G$331,($C68-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[]
[null,"Section 3 : Realignment"]
[null,null,null,"Realignment Checks"]
[null,null,null,"To",null,null,"From"]
[null,null,"Programme",{"$f":"+MyYearP1","v":"2023/24"},{"$f":"+MyYearP2","v":"2024/25"},{"$f":"+MyYearP3","v":"2025/26"},{"$f":"+MyYearP1","v":"2023/24"},{"$f":"+MyYearP2","v":"2024/25"},{"$f":"+MyYearP3","v":"2025/26"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},0,0,0,0,0,0]
[null,2,{"$f":"+Summary!$F32","v":"Water Resources Management"},0,0,0,0,0,0]
[null,3,{"$f":"+Summary!$F33","v":"Water Services Management"},0,0,0,0,0,0]
[null,4,{"$f":"+Summary!$F34","v":""},0,0,0,0,0,0]
[null,5,{"$f":"+Summary!$F35","v":""},0,0,0,0,0,0]
[null,6,{"$f":"+Summary!$F36","v":""},0,0,0,0,0,0]
[null,7,{"$f":"+Summary!$F37","v":""},0,0,0,0,0,0]
[null,8,{"$f":"+Summary!$F38","v":""},0,0,0,0,0,0]
[null,9,{"$f":"+Summary!$F39","v":""},0,0,0,0,0,0]
[null,10,{"$f":"+Summary!$F40","v":0},0,0,0,0,0,0]
[null,11,{"$f":"+Summary!$F41","v":0},0,0,0,0,0,0]
[null,12,{"$f":"+Summary!$F42","v":0},0,0,0,0,0,0]
[null,13,{"$f":"+Summary!$F43","v":0},0,0,0,0,0,0]
[null,14,{"$f":"+Summary!$F44","v":0},0,0,0,0,0,0]
[null,15,{"$f":"+Summary!$F45","v":0},0,0,0,0,0,0]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},0,0,0,0,0,0]
[null,null,"Total",0,0,0,0,0,0]
[]
[]
[null,"Section 4 : Personnel"]
[null,null,null,"Personnel Checks"]
[null,null,"Programme",{"$f":"+MyYearM1","v":"2021/22"},{"$f":"\"September \"&LEFT(MyYear0,4)","v":"September 2022"},{"$f":"+MyYearP1","v":"2023/24"},{"$f":"+MyYearP2","v":"2024/25"},{"$f":"+MyYearP3","v":"2025/26"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},{"$f":"+Personnel!K89","v":830824},{"$f":"+Personnel!O89","v":839732},{"$f":"+Personnel!S89","v":817742},{"$f":"+Personnel!W89","v":855040},{"$f":"+Personnel!Z89","v":892678}]
[null,2,{"$f":"+Summary!$F32","v":"Water Resources Management"},{"$f":"+Personnel!K129","v":648710},{"$f":"+Personnel!O129","v":609368},{"$f":"+Personnel!S129","v":534463},{"$f":"+Personnel!W129","v":558622},{"$f":"+Personnel!Z129","v":583207}]
[null,3,{"$f":"+Summary!$F33","v":"Water Services Management"},{"$f":"+Personnel!K169","v":375123},{"$f":"+Personnel!O169","v":387333},{"$f":"+Personnel!S169","v":437955},{"$f":"+Personnel!W169","v":455448},{"$f":"+Personnel!Z169","v":475493}]
[null,4,{"$f":"+Summary!$F34","v":""},{"$f":"+Personnel!K209","v":0},{"$f":"+Personnel!O209","v":0},{"$f":"+Personnel!S209","v":0},{"$f":"+Personnel!W209","v":0},{"$f":"+Personnel!Z209","v":0}]
[null,5,{"$f":"+Summary!$F35","v":""},{"$f":"+Personnel!K249","v":0},{"$f":"+Personnel!O249","v":0},{"$f":"+Personnel!S249","v":0},{"$f":"+Personnel!W249","v":0},{"$f":"+Personnel!Z249","v":0}]
[null,6,{"$f":"+Summary!$F36","v":""},{"$f":"+Personnel!K289","v":0},{"$f":"+Personnel!O289","v":0},{"$f":"+Personnel!S289","v":0},{"$f":"+Personnel!W289","v":0},{"$f":"+Personnel!Z289","v":0}]
[null,7,{"$f":"+Summary!$F37","v":""},{"$f":"+Personnel!K329","v":0},{"$f":"+Personnel!O329","v":0},{"$f":"+Personnel!S329","v":0},{"$f":"+Personnel!W329","v":0},{"$f":"+Personnel!Z329","v":0}]
[null,8,{"$f":"+Summary!$F38","v":""},{"$f":"+Personnel!K369","v":0},{"$f":"+Personnel!O369","v":0},{"$f":"+Personnel!S369","v":0},{"$f":"+Personnel!W369","v":0},{"$f":"+Personnel!Z369","v":0}]
[null,9,{"$f":"+Summary!$F39","v":""},{"$f":"+Personnel!K409","v":0},{"$f":"+Personnel!O409","v":0},{"$f":"+Personnel!S409","v":0},{"$f":"+Personnel!W409","v":0},{"$f":"+Personnel!Z409","v":0}]
[null,10,{"$f":"+Summary!$F40","v":0},{"$f":"+Personnel!K449","v":0},{"$f":"+Personnel!O449","v":0},{"$f":"+Personnel!S449","v":0},{"$f":"+Personnel!W449","v":0},{"$f":"+Personnel!Z449","v":0}]
[null,11,{"$f":"+Summary!$F41","v":0},{"$f":"+Personnel!K489","v":0},{"$f":"+Personnel!O489","v":0},{"$f":"+Personnel!S489","v":0},{"$f":"+Personnel!W489","v":0},{"$f":"+Personnel!Z489","v":0}]
[null,12,{"$f":"+Summary!$F42","v":0},{"$f":"+Personnel!K529","v":0},{"$f":"+Personnel!O529","v":0},{"$f":"+Personnel!S529","v":0},{"$f":"+Personnel!W529","v":0},{"$f":"+Personnel!Z529","v":0}]
[null,13,{"$f":"+Summary!$F43","v":0},{"$f":"+Personnel!K569","v":0},{"$f":"+Personnel!O569","v":0},{"$f":"+Personnel!S569","v":0},{"$f":"+Personnel!W569","v":0},{"$f":"+Personnel!Z569","v":0}]
[null,14,{"$f":"+Summary!$F44","v":0},{"$f":"+Personnel!K609","v":0},{"$f":"+Personnel!O609","v":0},{"$f":"+Personnel!S609","v":0},{"$f":"+Personnel!W609","v":0},{"$f":"+Personnel!Z609","v":0}]
[null,15,{"$f":"+Summary!$F45","v":0},{"$f":"+Personnel!K649","v":0},{"$f":"+Personnel!O649","v":0},{"$f":"+Personnel!S649","v":0},{"$f":"+Personnel!W649","v":0},{"$f":"+Personnel!Z649","v":0}]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},{"$f":"+Personnel!K689","v":0},{"$f":"+Personnel!O689","v":0},{"$f":"+Personnel!S689","v":0},{"$f":"+Personnel!W689","v":0},{"$f":"+Personnel!Z689","v":0}]
[]
[]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 5: Performance information (Programmes and Sub-programmes)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Programme Performance Info",null,null,0,{"$f":"IF(SUM('2'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$173:$AM$173)<>0,1,0)","v":0},0]
["Subprogrammes","SP: 1",1,0,{"$f":"IF(SUM('2'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$426:$AM$426)<>0,1,0)","v":0},0]
[null,"SP: 2",2,0,{"$f":"IF(SUM('2'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$576:$AM$576)<>0,1,0)","v":0},0]
[null,"SP: 3",3,0,{"$f":"IF(SUM('2'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$726:$AM$726)<>0,1,0)","v":0},0]
[null,"SP: 4",4,0,{"$f":"IF(SUM('2'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$876:$AM$876)<>0,1,0)","v":0},0]
[null,"SP: 5",5,0,{"$f":"IF(SUM('2'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1026:$AM$1026)<>0,1,0)","v":0},0]
[null,"SP: 6",6,0,{"$f":"IF(SUM('2'!$I$1206:$AM$1206)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1206:$AM$1206)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1176:$AM$1176)<>0,1,0)","v":0},0]
[null,"SP: 7",7,0,{"$f":"IF(SUM('2'!$I$1356:$AM$1356)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1356:$AM$1356)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1326:$AM$1326)<>0,1,0)","v":0},0]
[null,"SP: 8",8,0,{"$f":"IF(SUM('2'!$I$1506:$AM$1506)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1476:$AM$1476)<>0,1,0)","v":0},0]
[null,"SP: 9",9,0,{"$f":"IF(SUM('2'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1626:$AM$1626)<>0,1,0)","v":0},0]
[null,"SP: 10",10,0,{"$f":"IF(SUM('2'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1776:$AM$1776)<>0,1,0)","v":0},0]
[null,"SP: 11",11,0,{"$f":"IF(SUM('2'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1926:$AM$1926)<>0,1,0)","v":0},0]
[null,"SP: 12",12,0,{"$f":"IF(SUM('2'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2076:$AM$2076)<>0,1,0)","v":0},0]
[null,"SP: 13",13,0,{"$f":"IF(SUM('2'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2226:$AM$2226)<>0,1,0)","v":0},0]
[null,"SP: 14",14,0,{"$f":"IF(SUM('2'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2376:$AM$2376)<>0,1,0)","v":0},0]
[null,"SP: 15",15,0,{"$f":"IF(SUM('2'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2526:$AM$2526)<>0,1,0)","v":0},0]
[null,"SP: 16",16,0,{"$f":"IF(SUM('2'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2676:$AM$2676)<>0,1,0)","v":0},0]
[null,"SP: 17",17,0,{"$f":"IF(SUM('2'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2826:$AM$2826)<>0,1,0)","v":0},0]
[null,"SP: 18",18,0,{"$f":"IF(SUM('2'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2976:$AM$2976)<>0,1,0)","v":0},0]
[null,"SP: 19",19,0,{"$f":"IF(SUM('2'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3126:$AM$3126)<>0,1,0)","v":0},0]
[null,"SP: 20",20,0,{"$f":"IF(SUM('2'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3276:$AM$3276)<>0,1,0)","v":0},0]
[null,"SP: 21",21,0,{"$f":"IF(SUM('2'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3426:$AM$3426)<>0,1,0)","v":0},0]
[null,"SP: 22",22,0,{"$f":"IF(SUM('2'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3576:$AM$3576)<>0,1,0)","v":0},0]
[null,"SP: 23",23,0,{"$f":"IF(SUM('2'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3726:$AM$3726)<>0,1,0)","v":0},0]
[null,"SP: 24",24,0,{"$f":"IF(SUM('2'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3876:$AM$3876)<>0,1,0)","v":0},0]
[null,"SP: 25",25,0,{"$f":"IF(SUM('2'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$4026:$AM$4026)<>0,1,0)","v":0},0]
[]
[]
[]
[null,"Programmes across, subprogrammes down",null,null,null,"Please note that amounts shown here are totals for the entire row not only one column."]
[null,"Section 6: Payments for financial assets"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Payments for financial assets",null,null,{"$f":"SUM('1'!$I$175:$AQ$175)","v":0},{"$f":"SUM('2'!$I$175:$AQ$175)","v":0},{"$f":"SUM('3'!$I$175:$AQ$175)","v":0},{"$f":"SUM('4'!$I$175:$AQ$175)","v":0},{"$f":"SUM('5'!$I$175:$AQ$175)","v":0},{"$f":"SUM('6'!$I$175:$AQ$175)","v":0},{"$f":"SUM('7'!$I$175:$AQ$175)","v":0},{"$f":"SUM('8'!$I$175:$AQ$175)","v":0},{"$f":"SUM('9'!$I$175:$AQ$175)","v":0},{"$f":"SUM('10'!$I$175:$AQ$175)","v":0},{"$f":"SUM('11'!$I$167:$AQ$167)","v":0},{"$f":"SUM('12'!$I$167:$AQ$167)","v":0},{"$f":"SUM('13'!$I$167:$AQ$167)","v":0},{"$f":"SUM('14'!$I$167:$AQ$167)","v":0},{"$f":"SUM('15'!$I$167:$AQ$167)","v":0},{"$f":"SUM(Direct_charges!$I$175:$AQ$175)","v":0}]
[]
[]
["Payments for financial assets (Descriptions completed)"]
["Number of programmes affected",null,null,null,null,{"$f":"+SUM('1:Direct_charges'!$BA$297)","v":0}]
[]
[]
["Budget Tracking"]
["Totals balance",null,null,null,null,{"$f":"IF(SUM('Budget Tracking'!I143:K144)<>0,1,0)","v":1}]
[]
[]
["Function shifts"]
["Totals balance",null,null,null,null,{"$f":"+IF(SUM('Function shifts'!G136:R136)<>0,1,0)","v":1}]
[]
[]
["Infrastructure"]
["Totals balance",null,null,null,null,{"$f":"+IF(SUM('InfraS Summary'!H93:AI95)<>0,1,0)","v":0}]

{"sheet":"Metadata","index":46,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":true,"merged":[[19,1,21,1],[22,1,29,1],[1,1,1,3],[11,1,14,1],[2,1,10,1],[15,1,18,1]]}
[]
[null,"Metadata"]
[null,"ContextData","ProcessActivity",{"$f":"CONCATENATE(\"NAT_\",Settings!$A$1)","v":"NAT_ENE"}]
[null,null,"Province","National"]
[null,null,"Department",{"$f":"Summary!$G$7","v":"Water and Sanitation"}]
[null,null,"PublicEntity",0]
[null,null,"Fin Year",{"$f":"MyYearP1","v":"2023/24"}]
[null,null,"VoteNo",{"$f":"Summary!$G$6","v":41}]
[null,null,"Identifier","ENE Phase"]
[null,null,"ProgSectionCount",{"$f":"IF(Direct_charges!$F$47=\"\",Summary!$B$4,Summary!$B$4+1)","v":3}]
[null,null,"SubprogSectionCount2",{"$f":"COUNTA('1:Direct_charges'!$F$47:$F$71)","v":21}]
[null,"SourceRef","name",{"$f":"Cover!F9","v":0}]
[null,null,"email",{"$f":"Cover!F10","v":0}]
[null,null,"telephone",{"$f":"Cover!F11","v":0}]
[null,null,"mobile",{"$f":"Cover!F12","v":0}]
[null,"CFOSourceRef","name",{"$f":"Cover!F14","v":0}]
[null,null,"email",{"$f":"Cover!F15","v":0}]
[null,null,"telephone",{"$f":"Cover!F16","v":0}]
[null,null,"mobile",{"$f":"Cover!F17","v":0}]
[null,"Platform","file modified",{"$f":"NOW()","v":"2022-11-28T22:18:01.660"}]
[null,null,"OS version",{"$f":"INFO(\"OSVERSION\")","v":"Windows (64-bit) NT 10.00"}]
[null,null,"Excel version",{"$f":"INFO(\"RELEASE\")","v":"16.0"}]
[null,"SourceControl","SourceIdentifier",{"$f":"CONCATENATE(D3,\"_\",D9,\"_\",D20)","v":"NAT_ENE_ENE Phase_44893.9291858796"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"Budget2023-Vote41.xlsm"}]
[null,null,"FilePath",{"$f":"LEFT(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1),1)-1)","v":"D:\\1. Budget\\2023\\4. ENE\\A. Database\\"}]
[null,null,"template_versionDate",{"$f":"DATE(2021,1,1)","v":"2021-01-01"}]
[null,null,"LockDate1",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"lockDate2",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"LockStatus1","1"]
[null,null,"LockStatus2","1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Settings!$A$5","v":"FALSE"}]
[null,"Macros applied on the Template"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,{"$f":"+COUNTA(C62:C71)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Macros for individual departments"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]